0001888524-26-007473.txt : 20260427 0001888524-26-007473.hdr.sgml : 20260427 20260427134155 ACCESSION NUMBER: 0001888524-26-007473 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 2018-C8 CENTRAL INDEX KEY: 0001727836 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance EIN: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-207340-09 FILM NUMBER: 26899056 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 FORMER COMPANY: FORMER CONFORMED NAME: UBS Commercial Mortgage Trust 2017-C8 DATE OF NAME CHANGE: 20180110 10-D 1 ubs18c08_10d-202604.htm ubs18c08_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:  333-207340-09

Central Index Key Number of issuing entity:  0001727836

UBS Commercial Mortgage Trust 2018-C8
(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):  0001541468

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

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

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

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

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

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

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

Central Index Key Number of sponsor (if applicable):  0000312070

Barclays Bank PLC
(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)

38-4059911
38-4059912
38-7196239
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On April 17, 2026 a distribution was made to holders of the certificates issued by UBS Commercial Mortgage Trust 2018-C8.

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 2018-C8 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

6

5.56%

2

$380,921.70

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 2018-C8 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.

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.

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

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.

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

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

Barclays Bank PLC  ("Barclays"), 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 Barclays is 0000312070.

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. 333-207340-09 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. 333-207340-09 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for UBS Commercial Mortgage Trust 2018-C8, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

03/17/2026

$132,411.60

  Current Distribution Date

04/17/2026

$235,460.06

 

REO Account

  Prior Distribution Date

03/17/2026

$0.00

  Current Distribution Date

04/17/2026

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for UBS Commercial Mortgage Trust 2018-C8, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

03/17/2026

$4,561.70

  Current Distribution Date

04/17/2026

$5,046.37

 

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 2018-C8, 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 ubs18c08_ex991-202604.htm ubs18c08_ex991-202604.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

04/17/26

UBS Commercial Mortgage Trust 2018-C8

Determination Date:

04/13/26

 

Next Distribution Date:

05/15/26

 

Record Date:

03/31/26

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-C8

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

UBS Commercial Mortgage Securitization Corp.

 

 

Certificate Factor Detail

3

 

Nicholas Galeone

 

nicholas.galeone@ubs.com

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Additional Information

5

 

Association

 

 

Bond / Collateral Reconciliation - Cash Flows

6

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

 

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

 

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

Mortgage Loan Detail (Part 1)

13-15

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Mortgage Loan Detail (Part 2)

16-18

 

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

 

Principal Prepayment Detail

19

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Historical Detail

20

 

 

 

 

 

 

 

David Rodgers

(212) 310-9821

 

Delinquency Loan Detail

21

 

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

 

 

Collateral Stratification and Historical Detail

22

Certificate Administrator

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

 

 

Specially Serviced Loan Detail - Part 1

23

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 2

24-25

 

 

 

trustadministrationgroup@computershare.com

Modified Loan Detail

26

 

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

 

 

Historical Liquidated Loan Detail

27

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

28

 

 

 

 

Interest Shortfall Detail - Collateral Level

29

 

 

 

 

Supplemental Notes

30

 

 

 

 

 

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 30

 


 
 

 

                         

 

 

 

 

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

90276VAA7

2.659000%

23,231,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90276VAB5

3.713000%

68,276,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

90276VAC3

3.903000%

35,465,000.00

14,033,022.91

597,502.19

45,642.41

0.00

0.00

643,144.60

13,435,520.72

35.78%

30.00%

A-3

90276VAD1

3.720000%

284,000,000.00

227,252,011.29

0.00

704,481.23

0.00

0.00

704,481.23

227,252,011.29

35.78%

30.00%

A-4

90276VAE9

3.983000%

320,645,000.00

320,645,000.00

0.00

1,064,274.20

0.00

0.00

1,064,274.20

320,645,000.00

35.78%

30.00%

A-S

90276VAH2

4.215000%

84,920,000.00

84,920,000.00

0.00

298,281.50

0.00

0.00

298,281.50

84,920,000.00

26.07%

21.88%

B

90276VAJ8

4.567000%

54,871,000.00

54,871,000.00

0.00

208,829.88

0.00

0.00

208,829.88

54,871,000.00

19.79%

16.63%

C

90276VAK5

4.837337%

45,726,000.00

45,726,000.00

0.00

184,326.72

0.00

0.00

184,326.72

45,726,000.00

14.56%

12.25%

D

90276VAN9

4.837337%

20,987,000.00

20,987,000.00

0.00

84,600.99

0.00

0.00

84,600.99

20,987,000.00

12.16%

10.24%

D-RR

90276VAR0

4.837337%

31,272,000.00

31,272,000.00

0.00

126,061.00

0.00

0.00

126,061.00

31,272,000.00

8.58%

7.25%

E-RR

90276VAT6

4.837337%

20,903,000.00

20,903,000.00

0.00

84,262.38

0.00

0.00

84,262.38

20,903,000.00

6.19%

5.25%

F-RR

90276VAV1

4.837337%

14,371,000.00

14,371,000.00

0.00

57,931.14

0.00

0.00

57,931.14

14,371,000.00

4.55%

3.88%

NR-RR

90276VAX7

4.837337%

40,500,891.00

39,739,048.41

0.00

136,330.68

0.00

0.00

136,330.68

39,739,048.41

0.00%

0.00%

Z

90276VAZ2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

90276VBA6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,045,167,891.00

874,719,082.61

597,502.19

2,995,022.13

0.00

0.00

3,592,524.32

874,121,580.42

 

 

 

 

X-A

90276VAF6

0.962695%

731,617,000.00

561,930,034.20

0.00

450,806.22

0.00

0.00

450,806.22

561,332,532.01

 

 

X-B

90276VAG4

0.364832%

185,517,000.00

185,517,000.00

0.00

56,402.08

0.00

0.00

56,402.08

185,517,000.00

 

 

Notional SubTotal

 

917,134,000.00

747,447,034.20

0.00

507,208.30

0.00

0.00

507,208.30

746,849,532.01

 

 

 

Deal Distribution Total

 

 

 

597,502.19

3,502,230.43

0.00

0.00

4,099,732.62

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 30

 


 
 

 

                     

 

 

 

 

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

90276VAA7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90276VAB5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

90276VAC3

395.68653348

16.84765797

1.28697053

0.00000000

0.00000000

0.00000000

0.00000000

18.13462851

378.83887551

A-3

90276VAD1

800.18313835

0.00000000

2.48056771

0.00000000

0.00000000

0.00000000

0.00000000

2.48056771

800.18313835

A-4

90276VAE9

1,000.00000000

0.00000000

3.31916668

0.00000000

0.00000000

0.00000000

0.00000000

3.31916668

1,000.00000000

A-S

90276VAH2

1,000.00000000

0.00000000

3.51250000

0.00000000

0.00000000

0.00000000

0.00000000

3.51250000

1,000.00000000

B

90276VAJ8

1,000.00000000

0.00000000

3.80583332

0.00000000

0.00000000

0.00000000

0.00000000

3.80583332

1,000.00000000

C

90276VAK5

1,000.00000000

0.00000000

4.03111403

0.00000000

0.00000000

0.00000000

0.00000000

4.03111403

1,000.00000000

D

90276VAN9

1,000.00000000

0.00000000

4.03111402

0.00000000

0.00000000

0.00000000

0.00000000

4.03111402

1,000.00000000

D-RR

90276VAR0

1,000.00000000

0.00000000

4.03111410

0.00000000

0.00000000

0.00000000

0.00000000

4.03111410

1,000.00000000

E-RR

90276VAT6

1,000.00000000

0.00000000

4.03111419

0.00000000

0.00000000

0.00000000

0.00000000

4.03111419

1,000.00000000

F-RR

90276VAV1

1,000.00000000

0.00000000

4.03111405

0.00000000

0.00000000

0.00000000

0.00000000

4.03111405

1,000.00000000

NR-RR

90276VAX7

981.18948568

0.00000000

3.36611558

0.58917124

10.64992768

0.00000000

0.00000000

3.36611558

981.18948568

Z

90276VAZ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

90276VBA6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

90276VAF6

768.06585167

0.00000000

0.61617789

0.00000000

0.00000000

0.00000000

0.00000000

0.61617789

767.24916454

X-B

90276VAG4

1,000.00000000

0.00000000

0.30402648

0.00000000

0.00000000

0.00000000

0.00000000

0.30402648

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 30

 


 
 

 

                         

 

 

 

 

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

45,642.41

0.00

45,642.41

0.00

0.00

0.00

45,642.41

0.00

 

A-3

03/01/26 - 03/30/26

30

0.00

704,481.23

0.00

704,481.23

0.00

0.00

0.00

704,481.23

0.00

 

A-4

03/01/26 - 03/30/26

30

0.00

1,064,274.20

0.00

1,064,274.20

0.00

0.00

0.00

1,064,274.20

0.00

 

X-A

03/01/26 - 03/30/26

30

0.00

450,806.22

0.00

450,806.22

0.00

0.00

0.00

450,806.22

0.00

 

X-B

03/01/26 - 03/30/26

30

0.00

56,402.08

0.00

56,402.08

0.00

0.00

0.00

56,402.08

0.00

 

A-S

03/01/26 - 03/30/26

30

0.00

298,281.50

0.00

298,281.50

0.00

0.00

0.00

298,281.50

0.00

 

B

03/01/26 - 03/30/26

30

0.00

208,829.88

0.00

208,829.88

0.00

0.00

0.00

208,829.88

0.00

 

C

03/01/26 - 03/30/26

30

0.00

184,326.72

0.00

184,326.72

0.00

0.00

0.00

184,326.72

0.00

 

D

03/01/26 - 03/30/26

30

0.00

84,600.99

0.00

84,600.99

0.00

0.00

0.00

84,600.99

0.00

 

D-RR

03/01/26 - 03/30/26

30

0.00

126,061.00

0.00

126,061.00

0.00

0.00

0.00

126,061.00

0.00

 

E-RR

03/01/26 - 03/30/26

30

0.00

84,262.38

0.00

84,262.38

0.00

0.00

0.00

84,262.38

0.00

 

F-RR

03/01/26 - 03/30/26

30

0.00

57,931.14

0.00

57,931.14

0.00

0.00

0.00

57,931.14

0.00

 

NR-RR

03/01/26 - 03/30/26

30

405,833.64

160,192.64

0.00

160,192.64

23,861.96

0.00

0.00

136,330.68

431,331.56

 

Totals

 

 

405,833.64

3,526,092.39

0.00

3,526,092.39

23,861.96

0.00

0.00

3,502,230.43

431,331.56

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 30

 


 
 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

4,099,732.62

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 30

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,539,730.77

Master Servicing Fee

6,821.61

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,046.64

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

376.62

ARD Interest

0.00

Operating Advisor Fee

1,031.93

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

361.55

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,539,730.77

Total Fees

13,638.34

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

597,502.19

Reimbursement for Interest on Advances

161.45

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

23,700.51

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

597,502.19

Total Expenses/Reimbursements

23,861.96

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,502,230.43

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

597,502.19

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,099,732.62

Total Funds Collected

4,137,232.96

Total Funds Distributed

4,137,232.92

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 30

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

874,719,082.61

874,719,082.61

Beginning Certificate Balance

874,719,082.61

(-) Scheduled Principal Collections

597,502.19

597,502.19

(-) Principal Distributions

597,502.19

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

874,121,580.42

874,121,580.42

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

875,613,257.58

875,613,257.58

Ending Certificate Balance

874,121,580.42

Ending Actual Collateral Balance

875,102,215.80

875,102,215.80

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.84%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 30

 


 
 

 

                             

 

 

 

 

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

10

109,816,984.75

12.56%

20

4.8075

NAP

Defeased

10

109,816,984.75

12.56%

20

4.8075

NAP

 

10,000,000 or less

32

183,089,627.99

20.95%

21

4.8658

1.573961

1.35 or less

21

216,987,416.03

24.82%

21

4.9008

0.834150

10,000,001 to 15,000,000

13

154,367,726.40

17.66%

21

4.7724

1.467570

1.36 to 1.45

3

19,206,357.73

2.20%

21

5.1640

1.374399

15,000,001 to 20,000,000

7

127,998,401.11

14.64%

22

4.6734

1.777080

1.46 to 1.55

2

25,704,114.51

2.94%

20

4.4251

1.492478

20,000,001 to 25,000,000

4

96,848,840.17

11.08%

22

4.5542

1.750608

1.56 to 1.65

1

10,431,976.38

1.19%

21

4.8850

1.610000

25,000,001 to 30,000,000

2

55,350,000.00

6.33%

22

4.8340

2.019837

1.66 to 1.75

6

57,432,808.71

6.57%

22

4.6448

1.732582

30,000,001 to 35,000,000

3

99,150,000.00

11.34%

22

4.3393

2.434029

1.76 to 1.85

5

51,050,000.00

5.84%

22

5.0529

1.798002

35,000,001 to 45,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.86 to 1.95

1

21,848,840.17

2.50%

21

4.5650

1.890000

45,000,001 to 50,000,000

1

47,500,000.00

5.43%

22

4.5300

2.080000

1.96 to 2.05

5

61,092,750.00

6.99%

22

4.6958

2.003186

 

50,000,001 or Greater

0

0.00

0.00%

0

0.0000

0.000000

2.06 to 2.30

5

107,643,188.06

12.31%

22

4.5733

2.162798

 

Totals

72

874,121,580.42

100.00%

21

4.6993

1.766914

2.31 to 2.55

7

84,450,000.00

9.66%

21

4.3325

2.376655

 

 

 

 

 

 

 

 

2.56 or Greater

6

108,457,144.08

12.41%

22

4.4533

2.882402

 

 

 

 

 

 

 

 

Totals

72

874,121,580.42

100.00%

21

4.6993

1.766914

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 30

 


 
 

 

                           

 

 

 

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

12

109,816,984.75

12.56%

20

4.8075

NAP

North Carolina

4

15,378,317.09

1.76%

21

4.3923

2.141672

Alabama

2

2,465,143.00

0.28%

21

4.0660

2.810000

North Dakota

1

1,057,858.00

0.12%

21

4.0660

2.810000

Arizona

2

39,650,000.00

4.54%

22

4.5911

2.334098

Ohio

7

20,552,807.29

2.35%

21

4.7827

1.824813

California

9

150,957,619.42

17.27%

22

4.7275

1.346343

Oklahoma

2

6,559,892.86

0.75%

21

4.4624

2.189481

Colorado

2

22,500,000.00

2.57%

21

4.9220

2.211111

South Carolina

2

5,907,178.57

0.68%

21

4.1619

2.449460

Florida

7

45,765,332.53

5.24%

22

4.7512

2.211547

South Dakota

1

849,492.00

0.10%

21

4.0660

2.810000

Georgia

3

16,471,289.58

1.88%

21

4.9206

1.594832

Texas

3

55,227,142.86

6.32%

22

4.5208

2.082246

Illinois

8

23,533,433.36

2.69%

22

4.4564

1.900359

Vermont

4

16,323,848.83

1.87%

21

4.7049

1.592676

Indiana

1

2,865,488.21

0.33%

22

5.4200

0.590000

Virginia

1

13,500,000.00

1.54%

22

4.5200

2.270000

Iowa

1

945,000.00

0.11%

22

5.2000

1.730000

Wisconsin

1

6,370,757.36

0.73%

17

4.5500

1.500000

Kansas

1

10,641,584.96

1.22%

21

4.9250

1.250000

Wyoming

1

2,404,223.00

0.28%

21

4.0660

2.810000

Kentucky

1

6,982,857.14

0.80%

21

4.1910

2.340000

Totals

113

874,121,580.42

100.00%

21

4.6993

1.766914

Louisiana

2

8,743,527.08

1.00%

21

4.9243

2.697803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Maryland

1

21,848,840.17

2.50%

21

4.5650

1.890000

 

 

 

 

 

 

 

Massachusetts

1

50,000,000.00

5.72%

22

4.7340

2.010000

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Michigan

2

14,268,500.00

1.63%

22

4.3772

2.693047

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Minnesota

3

22,740,434.15

2.60%

21

4.3810

1.645215

Defeased

12

109,816,984.75

12.56%

20

4.8075

NAP

Mississippi

1

3,896,022.95

0.45%

22

5.1945

1.400000

Industrial

20

126,740,964.67

14.50%

21

4.6655

1.406402

Missouri

2

15,034,591.50

1.72%

20

4.4874

1.960385

Lodging

4

57,563,844.99

6.59%

22

4.8093

1.694423

Nebraska

1

4,098,300.00

0.47%

22

4.3200

2.760000

Mixed Use

5

71,111,348.83

8.14%

21

4.7663

0.882289

Nevada

4

23,588,568.86

2.70%

21

4.2312

2.803783

Mobile Home Park

1

21,848,840.17

2.50%

21

4.5650

1.890000

New Hampshire

1

2,100,000.00

0.24%

22

4.3200

2.760000

Multi-Family

8

25,513,148.44

2.92%

20

4.8648

1.506228

New Jersey

5

48,843,200.00

5.59%

22

5.0216

1.875537

Office

12

207,007,908.99

23.68%

22

4.7668

2.013142

New Mexico

1

13,194,492.90

1.51%

21

4.8630

1.310000

Retail

46

211,518,539.44

24.20%

21

4.5234

1.997442

New York

13

69,038,851.86

7.90%

21

4.9081

0.654063

Self Storage

5

43,000,000.00

4.92%

22

4.7746

2.469279

 

 

 

 

 

 

 

Totals

113

874,121,580.42

100.00%

21

4.6993

1.766914

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 30

 


 
 

 

                             

 

 

 

 

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

10

109,816,984.75

12.56%

20

4.8075

NAP

Defeased

10

109,816,984.75

12.56%

20

4.8075

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 4.2500%

6

97,400,000.00

11.14%

21

4.1412

2.507741

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.2501% to 4.5000%

5

78,597,665.86

8.99%

22

4.3428

2.307368

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5001% to 4.7500%

16

305,564,662.22

34.96%

22

4.6325

1.760860

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7501% to 5.0000%

13

112,538,291.49

12.87%

21

4.8910

1.815092

49 months or greater

62

764,304,595.67

87.44%

21

4.6837

1.784185

 

5.0001% to 5.2500%

20

159,022,321.86

18.19%

21

5.0915

1.154305

Totals

72

874,121,580.42

100.00%

21

4.6993

1.766914

 

5.2501% to 5.5000%

2

11,181,654.24

1.28%

21

5.3212

1.088301

 

 

 

 

 

 

 

 

5.5001% or Greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

72

874,121,580.42

100.00%

21

4.6993

1.766914

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 30

 


 
 

 

                             

 

 

 

 

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

10

109,816,984.75

12.56%

20

4.8075

NAP

Defeased

10

109,816,984.75

12.56%

20

4.8075

NAP

 

118 months or less

62

764,304,595.67

87.44%

21

4.6837

1.784185

Interest Only

35

509,461,250.00

58.28%

22

4.5959

2.094061

 

119 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

27

254,843,345.67

29.15%

21

4.8594

1.164707

 

Totals

72

874,121,580.42

100.00%

21

4.6993

1.766914

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

72

874,121,580.42

100.00%

21

4.6993

1.766914

(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 30

 


 
 

 

                         

 

 

 

 

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

10

109,816,984.75

12.56%

20

4.8075

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

13

210,701,496.32

24.10%

21

4.5130

2.199307

 

 

 

 

 

 

12 months or less

49

553,603,099.35

63.33%

21

4.7487

1.626190

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

72

874,121,580.42

100.00%

21

4.6993

1.766914

 

 

 

 

 

(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 30

 


 
 

 

                               

 

 

 

 

 

 

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

1A1

30313994

RT

Various

Various

Actual/360

4.191%

90,222.92

0.00

0.00

N/A

01/01/28

--

25,000,000.00

25,000,000.00

04/01/26

1A5

30313995

 

 

 

Actual/360

4.191%

36,089.17

0.00

0.00

N/A

01/01/28

--

10,000,000.00

10,000,000.00

04/01/26

1A10

30313996

 

 

 

Actual/360

4.191%

72,178.33

0.00

0.00

N/A

01/01/28

--

20,000,000.00

20,000,000.00

04/01/26

1A15

30313997

 

 

 

Actual/360

4.191%

18,044.58

0.00

0.00

N/A

01/01/28

--

5,000,000.00

5,000,000.00

04/01/26

2A12

30313999

IN

Rochester

NY

Actual/360

5.021%

48,451.31

21,502.44

0.00

N/A

01/06/28

--

11,206,141.03

11,184,638.59

06/06/25

2A13

30314000

 

 

 

Actual/360

5.021%

37,270.23

16,540.35

0.00

N/A

01/06/28

--

8,620,108.16

8,603,567.81

06/06/25

2A14

30314001

 

 

 

Actual/360

5.021%

19,566.88

8,683.67

0.00

N/A

01/06/28

--

4,525,557.34

4,516,873.67

06/06/25

2A22

30314003

 

 

 

Actual/360

5.021%

48,451.31

21,502.44

0.00

N/A

01/06/28

--

11,206,141.03

11,184,638.59

06/06/25

2A23

30314004

 

 

 

Actual/360

5.021%

37,270.23

16,540.35

0.00

N/A

01/06/28

--

8,620,108.16

8,603,567.81

06/06/25

2A24

30314005

 

 

 

Actual/360

5.021%

19,566.88

8,683.67

0.00

N/A

01/06/28

--

4,525,557.34

4,516,873.67

06/06/25

3A2

30314006

OF

Lowell

MA

Actual/360

4.734%

101,912.50

0.00

0.00

N/A

02/06/28

--

25,000,000.00

25,000,000.00

04/04/26

3A3

30314007

 

 

 

Actual/360

4.734%

81,530.00

0.00

0.00

N/A

02/06/28

--

20,000,000.00

20,000,000.00

04/04/26

3A9

30314008

 

 

 

Actual/360

4.734%

20,382.50

0.00

0.00

N/A

02/06/28

--

5,000,000.00

5,000,000.00

04/04/26

5

30314012

RT

Corpus Christi

TX

Actual/360

4.530%

185,289.58

0.00

0.00

N/A

02/06/28

--

47,500,000.00

47,500,000.00

04/06/26

6A1

30299468

OF

Florham Park

NJ

Actual/360

5.082%

131,272.08

0.00

0.00

N/A

02/06/28

--

30,000,000.00

30,000,000.00

04/06/26

6A2

30299469

 

 

 

Actual/360

5.082%

43,757.36

0.00

0.00

N/A

02/06/28

--

10,000,000.00

10,000,000.00

04/06/26

6A5

30299472

 

 

 

Actual/360

5.082%

21,878.68

0.00

0.00

N/A

02/06/28

--

5,000,000.00

5,000,000.00

04/06/26

7A2

30314014

MU

Oakland

CA

Actual/360

4.728%

101,783.33

0.00

0.00

N/A

02/06/28

--

25,000,000.00

25,000,000.00

04/06/26

7A4

30314016

 

 

 

Actual/360

4.728%

81,426.67

0.00

0.00

N/A

02/06/28

--

20,000,000.00

20,000,000.00

04/06/26

8

30314017

MF

Bloomington

IN

Actual/360

4.690%

139,332.08

0.00

0.00

N/A

09/01/27

--

34,500,000.00

34,500,000.00

04/01/26

9

30314018

Various     Various

Various

Actual/360

4.066%

116,942.68

0.00

0.00

N/A

01/06/28

--

33,400,000.00

33,400,000.00

04/06/26

10

30314019

LO

Irvine

CA

Actual/360

4.635%

131,711.25

0.00

0.00

N/A

02/01/28

--

33,000,000.00

33,000,000.00

04/01/26

11

30314020

IN

Various

Various

Actual/360

4.320%

121,830.00

0.00

0.00

N/A

02/06/28

--

32,750,000.00

32,750,000.00

04/06/26

13

30314023

OF

Gilbert

AZ

Actual/360

4.541%

99,126.25

0.00

0.00

N/A

02/06/28

--

25,350,000.00

25,350,000.00

04/06/26

14

30314024

MH

Edgewood

MD

Actual/360

4.565%

86,020.68

33,959.69

0.00

N/A

01/06/28

--

21,882,799.86

21,848,840.17

04/06/26

15

30314025

OF

Houston

TX

Actual/360

4.470%

77,161.23

33,917.72

0.00

N/A

01/01/28

--

20,046,217.29

20,012,299.57

04/01/26

16

30314026

OF

Edina

MN

Actual/360

4.384%

73,120.87

35,839.07

0.00

N/A

01/06/28

--

19,369,196.22

19,333,357.15

04/06/26

17

30314027

IN

Los Angeles

CA

Actual/360

5.212%

73,556.04

24,042.76

0.00

N/A

02/06/28

--

16,389,086.72

16,365,043.96

03/06/26

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 30

 


 
 

 

                               

 

 

 

 

 

 

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

18

30314028

OF

Melbourne

FL

Actual/360

4.920%

69,057.67

0.00

0.00

N/A

02/06/28

--

16,300,000.00

16,300,000.00

04/06/26

19

30314029

OF

Huntington Beach

CA

Actual/360

4.680%

64,480.00

0.00

0.00

N/A

01/06/28

--

16,000,000.00

16,000,000.00

04/06/26

20

30314030

RT

Albuquerque

NM

Actual/360

4.863%

55,362.02

26,023.91

0.00

N/A

01/06/28

--

13,220,516.81

13,194,492.90

04/06/26

21

30314031

OF

South Bend

IN

Actual/360

5.115%

57,955.86

24,712.66

0.00

N/A

02/06/28

--

13,158,079.37

13,133,366.71

04/06/26

23

30314034

IN

Various

IL

Actual/360

4.270%

44,823.77

26,184.28

0.00

N/A

02/01/28

--

12,190,492.99

12,164,308.71

04/01/26

24

30314035

OF

Phoenix

AZ

Actual/360

4.680%

57,629.00

0.00

0.00

N/A

02/06/28

--

14,300,000.00

14,300,000.00

04/06/26

25

30314036

RT

Dumfries

VA

Actual/360

4.520%

52,545.00

0.00

0.00

N/A

02/01/28

--

13,500,000.00

13,500,000.00

04/01/26

26

30314037

SS

Loveland

CO

Actual/360

4.867%

54,483.36

0.00

0.00

N/A

01/06/28

--

13,000,000.00

13,000,000.00

04/06/26

27

30314038

MF

Various

OH

Actual/360

5.170%

53,814.23

16,782.20

0.00

N/A

12/06/27

--

12,087,803.78

12,071,021.58

04/06/26

28

30314039

OF

Atlanta

GA

Actual/360

4.885%

44,007.23

29,676.23

0.00

N/A

01/06/28

--

10,461,652.61

10,431,976.38

04/06/26

29

30314040

LO

Wichita

KS

Actual/360

4.925%

45,218.79

20,779.88

0.00

N/A

01/01/28

--

10,662,364.84

10,641,584.96

04/01/26

30

30314041

RT

Quakertown

PA

Actual/360

4.872%

48,711.46

15,829.73

0.00

N/A

01/06/28

--

11,610,866.66

11,595,036.93

04/06/26

31

30314042

RT

Jensen Beach

FL

Actual/360

4.521%

41,350.71

19,093.42

0.00

N/A

01/06/28

--

10,621,582.65

10,602,489.23

04/06/26

32

30314043

MU

Tarzana

CA

Actual/360

4.642%

47,167.88

0.00

0.00

N/A

12/06/27

--

11,800,000.00

11,800,000.00

04/06/26

33

30299464

OF

Long Beach

CA

Actual/360

4.720%

41,896.56

16,582.12

0.00

N/A

02/06/28

--

10,309,157.58

10,292,575.46

04/06/26

34

30299394

MU

South Burlington

VT

Actual/360

4.973%

41,290.46

18,647.52

0.00

N/A

01/06/28

--

9,642,496.35

9,623,848.83

04/06/26

35

30299427

RT

Various

Various

Actual/360

5.287%

37,932.06

15,300.90

0.00

N/A

01/06/28

--

8,331,466.93

8,316,166.03

04/06/26

36

30299499

SS

Evergreen

CO

Actual/360

4.997%

40,879.87

0.00

0.00

N/A

02/06/28

--

9,500,000.00

9,500,000.00

04/06/26

37

30314044

RT

Poplar Bluff

MO

Actual/360

4.800%

35,723.76

12,020.79

0.00

N/A

12/06/27

--

8,642,844.29

8,630,823.50

04/06/26

39

30314046

SS

Roseville

CA

Actual/360

4.420%

31,781.03

0.00

0.00

N/A

01/06/28

--

8,350,000.00

8,350,000.00

04/06/26

40

30299406

LO

Ruston

LA

Actual/360

5.137%

31,054.76

13,217.56

0.00

N/A

01/06/28

--

7,020,361.64

7,007,144.08

04/06/26

41

30314047

LO

Trinity

FL

Actual/360

5.131%

30,610.82

12,977.68

0.00

N/A

02/01/28

--

6,928,093.63

6,915,115.95

04/01/26

42

30299498

LO

Moss Point

MS

Actual/360

5.631%

31,418.39

17,712.60

0.00

N/A

02/06/28

--

6,479,925.84

6,462,213.24

04/06/26

43

30314048

MF

Gates

NY

Actual/360

4.770%

29,332.51

11,580.78

0.00

N/A

11/01/27

--

7,141,207.64

7,129,626.86

04/01/26

46

30314051

MF

Memphis

TN

Actual/360

4.655%

27,326.77

10,401.09

0.00

N/A

01/06/28

--

6,817,253.81

6,806,852.72

04/06/26

47

30314052

RT

Neenah

WI

Actual/360

4.550%

25,006.78

11,688.78

0.00

N/A

09/06/27

--

6,382,446.14

6,370,757.36

04/06/26

48

30314053

Various     Brooklyn

NY

Actual/360

5.023%

30,277.53

0.00

0.00

N/A

01/06/28

--

7,000,000.00

7,000,000.00

03/06/26

49

30314054

MU

Franklin

TN

Actual/360

4.805%

25,314.68

9,070.70

0.00

N/A

02/06/28

--

6,118,146.45

6,109,075.75

04/06/26

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 30

 


 
 

 

                               

 

 

 

 

 

 

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

51

30314056

SS

Sacramento

CA

Actual/360

5.108%

27,051.12

0.00

0.00

N/A

02/06/28

--

6,150,000.00

6,150,000.00

04/06/26

52

30299489

SS

Las Vegas

NV

Actual/360

4.374%

22,599.00

0.00

0.00

N/A

02/06/28

--

6,000,000.00

6,000,000.00

04/06/26

53

30314057

RT

Fort Lauderdale

FL

Actual/360

4.930%

22,506.07

8,248.79

0.00

N/A

02/06/28

--

5,301,436.85

5,293,188.06

04/06/26

55

30314059

SS

Appleton

WI

Actual/360

4.908%

16,641.94

7,793.86

0.00

N/A

11/06/27

--

3,937,678.02

3,929,884.16

04/06/26

56

30299508

MU

Bridgeport

CT

Actual/360

4.768%

15,852.09

7,670.89

0.00

N/A

02/06/28

--

3,860,922.43

3,853,251.54

04/06/26

57

30299491

RT

Ridgeland

MS

Actual/360

5.194%

17,459.44

7,235.26

0.00

N/A

02/06/28

--

3,903,258.21

3,896,022.95

04/06/26

58

30314060

MF

Pacifica

CA

Actual/360

4.021%

13,850.11

0.00

0.00

N/A

01/06/28

--

4,000,000.00

4,000,000.00

04/06/26

59

30314061

RT

Decatur

TX

Actual/360

5.250%

15,468.59

6,619.56

0.00

N/A

06/01/27

--

3,421,623.69

3,415,004.13

04/01/26

60

30314062

RT

Douglasville

GA

Actual/360

5.105%

14,266.77

6,105.37

0.00

N/A

02/06/28

--

3,245,418.57

3,239,313.20

04/06/26

61

30314063

RT

Harlingen

TX

Actual/360

4.840%

13,545.28

0.00

0.00

N/A

02/01/28

--

3,250,000.00

3,250,000.00

04/01/26

62

30314064

RT

Clarksville

IN

Actual/360

5.420%

13,394.10

4,333.47

0.00

N/A

02/06/28

--

2,869,821.68

2,865,488.21

04/06/26

63

30314065

RT

Dallas

GA

Actual/360

4.840%

11,669.78

0.00

0.00

N/A

02/01/28

--

2,800,000.00

2,800,000.00

04/01/26

64

30314066

RT

Guthrie

OK

Actual/360

4.840%

11,431.17

0.00

0.00

N/A

02/01/28

--

2,742,750.00

2,742,750.00

04/01/26

65

30314067

RT

Winterset

IA

Actual/360

5.200%

4,231.50

0.00

0.00

02/06/28

02/06/33

--

945,000.00

945,000.00

04/06/26

66

30314068

RT

Kawkawlin

MI

Actual/360

5.200%

4,153.14

0.00

0.00

02/06/28

02/06/33

--

927,500.00

927,500.00

04/06/26

67

30314069

RT

Rockford

MN

Actual/360

5.200%

4,012.09

0.00

0.00

02/06/28

02/06/33

--

896,000.00

896,000.00

04/06/26

Totals

 

 

 

 

 

 

3,539,730.77

597,502.19

0.00

 

 

 

874,719,082.61

874,121,580.42

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

 

 

 

 

 

 

 

 

SS - Self Storage

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 15 of 30

 


 
 

 

                           

 

 

 

 

 

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

 

1A1

0.00

0.00

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A5

0.00

0.00

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A10

0.00

0.00

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A15

0.00

0.00

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A12

7,700,584.58

2,803,971.67

01/01/25

12/31/25

12/11/25

0.00

0.00

69,842.30

699,298.78

0.00

0.00

 

 

2A13

7,700,584.58

2,803,971.67

01/01/25

12/31/25

12/11/25

0.00

0.00

53,724.85

537,922.18

0.00

0.00

 

 

2A14

7,700,584.58

2,803,971.67

01/01/25

12/31/25

12/11/25

0.00

0.00

28,205.54

282,409.09

0.00

0.00

 

 

2A22

7,700,584.58

2,803,971.67

01/01/25

12/31/25

12/11/25

0.00

0.00

69,842.30

699,298.78

0.00

0.00

 

 

2A23

7,700,584.58

2,803,971.67

01/01/25

12/31/25

12/11/25

0.00

0.00

53,724.85

537,922.18

0.00

0.00

 

 

2A24

7,700,584.58

2,803,971.67

01/01/25

12/31/25

12/11/25

0.00

0.00

28,205.54

282,409.09

0.00

0.00

 

 

3A2

14,885,545.59

16,050,458.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A3

14,885,545.59

16,050,458.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A9

14,885,545.59

16,050,458.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

5,282,717.83

4,986,027.70

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A1

3,916,004.17

3,554,832.31

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

84.23

0.00

 

 

6A2

3,916,004.17

3,554,832.31

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A5

3,916,004.17

3,554,832.31

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A2

3,377,600.21

3,852,227.95

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A4

3,377,600.21

3,852,227.95

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

9

0.00

0.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

4,927,967.05

3,191,479.58

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

0.00

0.00

10/01/24

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,972,344.07

3,005,506.45

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,494,594.53

2,741,519.11

01/01/25

12/31/25

--

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

2,098,845.54

2,189,951.63

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

862,619.86

808,491.94

01/01/25

09/30/25

--

0.00

0.00

96,875.52

96,875.52

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 30

 


 
 

 

                           

 

 

 

 

 

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

 

18

2,089,227.72

2,610,759.00

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,580,140.17

1,632,464.66

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,397,577.15

1,324,274.14

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

23

0.00

0.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,751,687.12

1,808,927.42

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

2,006,295.62

1,482,033.03

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,693,365.79

1,669,836.95

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,967,282.55

2,096,358.29

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,485,060.99

1,494,623.64

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,369,346.18

1,191,743.20

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

31

1,185,187.64

995,473.03

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

924,627.74

722,743.06

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

1,105,885.30

973,037.81

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

712,084.48

657,026.12

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

1,586,876.12

644,907.35

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

891,234.80

838,051.57

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

991,153.42

844,101.55

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

703,223.93

745,427.72

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

1,308,761.02

1,558,466.45

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

1,045,413.82

761,902.41

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

43

739,247.60

603,098.25

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

47

673,120.00

673,120.00

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

0.00

0.00

01/01/25

12/31/25

--

0.00

0.00

30,262.46

30,262.46

0.00

0.00

 

 

49

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 30

 


 
 

 

                           

 

 

 

 

 

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

 

51

704,865.03

812,650.17

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

1,106,799.60

1,093,991.87

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

779,725.08

860,934.03

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

56

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

57

564,179.79

451,505.28

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

58

320,590.49

423,126.14

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

59

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

60

404,625.11

366,604.58

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

1,660.77

0.00

 

 

61

172,342.78

283,152.57

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

62

92,161.28

146,634.86

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

63

277,227.96

251,170.21

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

64

285,999.96

268,687.72

01/01/25

12/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

65

87,603.28

87,603.28

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

66

85,885.16

85,885.16

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

67

83,134.08

83,134.08

01/01/25

09/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

160,174,384.82

130,810,588.86

 

 

 

0.00

0.00

430,683.34

3,166,398.08

1,745.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 30

 


 
 

 

           

 

 

 

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 19 of 30

 


 
 

 

                                           

 

 

 

 

 

 

 

 

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

6

48,610,160.14

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.699287%

4.681183%

21

03/17/26

0

0.00

0

0.00

6

48,703,613.06

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.699400%

4.681294%

22

02/18/26

0

0.00

0

0.00

6

48,817,001.58

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.699541%

4.681431%

23

01/16/26

0

0.00

0

0.00

6

48,909,564.04

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.699653%

4.681541%

24

12/17/25

0

0.00

0

0.00

6

49,001,728.02

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.699764%

4.681650%

25

11/18/25

0

0.00

1

25,350,000.00

6

49,100,313.88

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.699884%

4.681767%

26

10/20/25

1

25,350,000.00

0

0.00

6

49,191,656.68

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.699994%

4.681875%

27

09/17/25

0

0.00

6

49,289,451.16

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.700113%

4.681991%

28

08/15/25

6

49,379,979.72

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.700222%

4.682097%

29

07/17/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.700330%

4.682203%

30

06/17/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.700446%

4.682317%

31

05/16/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.700553%

4.682421%

32

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 20 of 30

 


 
 

 

                               

 

 

 

 

 

 

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

2A12

30313999

06/06/25

9

6

 

69,842.30

699,298.78

0.00

11,404,739.55

08/19/24

1

 

 

 

 

2A13

30314000

06/06/25

9

6

 

53,724.85

537,922.18

0.00

8,772,876.28

08/19/24

1

 

 

 

 

2A14

30314001

06/06/25

9

6

 

28,205.54

282,409.09

0.00

4,605,760.55

08/19/24

1

 

 

 

 

2A22

30314003

06/06/25

9

6

 

69,842.30

699,298.78

0.00

11,404,739.55

08/19/24

1

 

 

 

 

2A23

30314004

06/06/25

9

6

 

53,724.85

537,922.18

0.00

8,772,876.28

08/19/24

1

 

 

 

 

2A24

30314005

06/06/25

9

6

 

28,205.54

282,409.09

0.00

4,605,760.55

08/19/24

1

 

 

 

 

17

30314027

03/06/26

0

B

 

96,875.52

96,875.52

0.00

16,389,086.72

08/20/25

9

 

 

 

 

48

30314053

03/06/26

0

B

 

30,262.46

30,262.46

0.00

7,000,000.00

 

 

 

 

 

 

Totals

 

 

 

 

 

430,683.34

3,166,398.08

0.00

72,955,839.48

 

 

 

 

 

 

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 21 of 30

 


 
 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

      Total

     Performing

Non-Performing

          REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

871,353,080

822,742,920

      48,610,160

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

2,768,500

2,768,500

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Apr-26

874,121,580

825,511,420

0

0

48,610,160

0

 

Mar-26

874,719,083

826,015,470

0

0

48,703,613

0

 

Feb-26

875,447,778

826,630,777

0

0

48,817,002

0

 

Jan-26

876,039,746

827,130,182

0

0

48,909,564

0

 

Dec-25

876,629,243

827,627,515

0

0

49,001,728

0

 

Nov-25

877,261,088

802,810,774

0

25,350,000

49,100,314

0

 

Oct-25

877,845,489

803,303,832

25,350,000

0

49,191,657

0

 

Sep-25

878,472,422

829,182,971

0

49,289,451

0

 

0

 

Aug-25

879,051,769

829,671,789

49,379,980

0

0

 

0

 

Jul-25

879,628,699

879,628,699

0

0

0

 

0

 

Jun-25

880,248,431

880,248,431

0

0

0

 

0

 

May-25

880,820,369

880,820,369

0

0

0

 

0

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 30

 


 
 

 

                     

 

 

 

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

2A12

30313999

11,184,638.59

11,404,739.55

162,000,000.00

10/15/25

1,320,447.67

0.19000

12/31/25

01/06/28

260

2A13

30314000

8,603,567.81

8,772,876.28

162,000,000.00

10/15/25

1,320,447.67

0.19000

12/31/25

01/06/28

260

2A14

30314001

4,516,873.67

4,605,760.55

162,000,000.00

10/15/25

1,320,447.67

0.19000

12/31/25

01/06/28

260

2A22

30314003

11,184,638.59

11,404,739.55

162,000,000.00

10/15/25

1,320,447.67

0.19000

12/31/25

01/06/28

260

2A23

30314004

8,603,567.81

8,772,876.28

162,000,000.00

10/15/25

1,320,447.67

0.19000

12/31/25

01/06/28

260

2A24

30314005

4,516,873.67

4,605,760.55

162,000,000.00

10/15/25

1,320,447.67

0.19000

12/31/25

01/06/28

260

6A1

30299468

30,000,000.00

30,000,000.00

95,800,000.00

12/04/17

6,606,415.05

1.80000

--

02/06/28

I/O

6A2

30299469

10,000,000.00

10,000,000.00

95,800,000.00

12/04/17

6,606,415.05

1.80000

--

02/06/28

I/O

6A5

30299472

5,000,000.00

5,000,000.00

95,800,000.00

12/04/17

6,606,415.05

1.80000

--

02/06/28

I/O

17

30314027

16,365,043.96

16,389,086.72

28,400,000.00

11/15/17

716,334.94

0.61000

09/30/25

02/06/28

261

Totals

 

109,975,204.10

110,955,839.48

1,287,800,000.00

 

28,458,266.11

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 30

 


 
 

 

             

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

Servicing

 

 

 

 

Property

 

Transfer

Resolution

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

2A12

30313999

IN

NY

08/19/24

1

 

 

04/06/26: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default.Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing

 

3.4MM ren table square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have

 

been provided t o mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower requested a modification/extension in conjunction with a proposed recapitalization of

 

the borrower; however, the new e quity partner backed out. The parties have resumed discussions and have agreed to terms. The proposed modification/extension has been approved. Documents are in the process of being finalized with a

 

targeted closing date of 04/20/26.

 

 

 

 

 

2A13

30314000

Various

Various

08/19/24

1

 

 

04/06/26: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default.Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing 3.

 

4MM rentable square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have

 

been pro vided to mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower requested a modification/extension in conjunction with a proposed recapitalization of

 

the borrower; however, th e new equity partner backed out. The parties have resumed discussions and have agreed to terms. The proposed modification/extension has been approved. Documents are in the process of being finalized with a

 

targeted closing date of 04/20/26.

 

 

 

 

 

2A14

30314001

Various

Various

08/19/24

1

 

 

04/06/26: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default.Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing 3.

 

4MM rentable square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have

 

been pro vided to mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower requested a modification/extension in conjunction with a proposed recapitalization of

 

the borrower; however, th e new equity partner backed out. The parties have resumed discussions and have agreed to terms. The proposed modification/extension has been approved. Documents are in the process of being finalized with a

 

targeted closing date of 04/20/26.

 

 

 

 

 

2A22

30314003

Various

Various

08/19/24

1

 

 

04/06/26: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default.Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing 3.

 

4MM rentable square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have

 

been pro vided to mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower requested a modification/extension in conjunction with a proposed recapitalization of

 

the borrower; however, th e new equity partner backed out. The parties have resumed discussions and have agreed to terms. The proposed modification/extension has been approved. Documents are in the process of being finalized with a

 

targeted closing date of 04/20/26.

 

 

 

 

 

2A23

30314004

Various

Various

08/19/24

1

 

 

04/06/26: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default.Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing 3.

 

4MM rentable square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have

 

been pro vided to mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower requested a modification/extension in conjunction with a proposed recapitalization of

 

the borrower; however, th e new equity partner backed out. The parties have resumed discussions and have agreed to terms. The proposed modification/extension has been approved. Documents are in the process of being finalized with a

 

targeted closing date of 04/20/26.

 

 

 

 

 

2A24

30314005

Various

Various

08/19/24

1

 

 

04/06/26: Loan transferred to special servicing on 08/21/24 for imminent non-monetary default.Loan is secured by a 14 building office/industrial park (11 rentable office/industrial buildings and 3 non-rentable service buildings), encompassing 3.

 

4MM rentable square feet on a 288-acre site located in Rochester, NY. Lender was notified that there were $2.4MM in past due utilities, requiring the lender to fund to preserve/protect the collateral and avoid a shutoff. Applicable notices have

 

been pro vided to mezz lender and legal counsel has been engaged to pursue the appointment of a receiver. Receiver was appointed on 05/12/25. Borrower requested a modification/extension in conjunction with a proposed recapitalization of

 

the borrower; however, th e new equity partner backed out. The parties have resumed discussions and have agreed to terms. The proposed modification/extension has been approved. Documents are in the process of being finalized with a

 

targeted closing date of 04/20/26.

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 24 of 30

 


 
 

 

                   

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

6A1

30299468

OF

NJ

12/19/25

2

 

 

 

 

 

04/06/26: Loan transferred to Special Servicing on 12/19/25 due to imminent monetary default.The loan is a $62.5MM fixed-rate loan secured by a 361,454 sf suburban office park in Florham Park, NJ.Borrower advised that the DSCR has

 

dropped belo w 1.00x due to the recent loss of a 25,000 sf tenant and that they are not in a position to fund operating expense shortfalls going forward.Workout proposal has been received which is under review.

 

 

6A2

30299469

Various

Various

12/19/25

2

 

 

 

 

 

04/06/26: Loan transferred to Special Servicing on 12/19/25 due to imminent monetary default.The loan is a $62.5MM fixed-rate loan secured by a 361,454 sf suburban office park in Florham Park, NJ.Borrower advised that the DSCR has

 

dropped belo w 1.00x due to the recent loss of a 25,000 sf tenant and that they are not in a position to fund operating expense shortfalls going forward.Workout proposal has been received which is under review.

 

 

6A5

30299472

Various

Various

12/19/25

2

 

 

 

 

 

04/06/26: Loan transferred to Special Servicing on 12/19/25 due to imminent monetary default.The loan is a $62.5MM fixed-rate loan secured by a 361,454 sf suburban office park in Florham Park, NJ.Borrower advised that the DSCR has

 

dropped belo w 1.00x due to the recent loss of a 25,000 sf tenant and that they are not in a position to fund operating expense shortfalls going forward.Workout proposal has been received which is under review.

 

 

17

30314027

IN

CA

08/20/25

9

 

 

 

 

 

4.3.2026: Borrower remains current on debt service and is not under any loan default. Lender continues to contemplate and discuss borrower''s proposed, minor modification request, however additional information is required from borrower.

 

The loan was transferred to special servicing on 8.21.2025, at the request of the borrower. Lender has engaged Frandzel, Robins, Bloom & Csato as counsel, with Craig Welin as lead counsel.

 

 

 

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 25 of 30

 


 
 

 

                   

 

 

 

 

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

1A1

30313994

0.00

4.19100%

0.00

4.19100%

8

07/08/21

07/08/21

07/15/21

1A1

30313994

0.00

4.19100%

0.00

4.19100%

8

07/15/21

07/08/21

07/08/21

7A2

30314014

0.00

4.72800%

0.00

4.72800%

8

03/28/24

03/28/24

04/15/24

7A4

30314016

0.00

4.72800%

0.00

4.72800%

8

03/28/24

03/28/24

04/15/24

34

30299394

10,832,001.00

4.97280%

10,832,001.00

4.97280%

10

05/06/20

05/06/20

05/08/20

34

30299394

0.00

4.97280%

0.00

4.97280%

8

05/08/20

05/06/20

05/06/20

42

30299498

7,527,655.62

5.63060%

7,527,655.62

5.63060%

8

08/24/20

08/06/20

08/26/20

42

30299498

0.00

5.63060%

0.00

5.63060%

8

08/26/20

08/06/20

08/24/20

Totals

 

18,359,656.62

 

18,359,656.62

 

 

 

 

 

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 26 of 30

 


 
 

 

                         

 

 

 

 

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

44

30314049        01/18/23

6,801,717.81

14,100,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

54

30314058         01/18/22

5,169,773.73

5,700,000.00

5,274,180.00

872,377.38

5,274,180.00

4,401,802.62

767,971.11

0.00

6,127.72

761,843.39

13.85%

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

11,971,491.54

19,800,000.00

5,274,180.00

872,377.38

5,274,180.00

4,401,802.62

767,971.11

0.00

6,127.72

761,843.39

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 30

 


 
 

 

                       

 

 

 

 

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

44

30314049

01/25/23

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

54

30314058

07/17/23

0.00

0.00

761,843.39

0.00

0.00

84.32

0.00

0.00

761,843.39

 

 

06/16/23

0.00

0.00

761,759.07

0.00

0.00

(8,431.79)

0.00

0.00

 

 

 

05/17/22

0.00

0.00

770,190.86

0.00

0.00

2,219.75

0.00

0.00

 

 

 

01/18/22

0.00

0.00

767,971.11

0.00

0.00

767,971.11

0.00

0.00

 

Current Period Totals

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

 

0.00

0.00

761,843.39

0.00

0.00

761,843.39

0.00

0.00

761,843.39

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 28 of 30

 


 
 

 

                         

 

 

 

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)

2A12

0.00

0.00

2,412.43

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2A13

0.00

0.00

1,855.72

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2A14

0.00

0.00

974.25

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2A22

0.00

0.00

2,412.43

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2A23

0.00

0.00

1,855.72

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2A24

0.00

0.00

974.25

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

6A1

0.00

0.00

6,458.33

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

6A2

0.00

0.00

2,152.78

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

6A5

0.00

0.00

1,076.39

0.00

0.00

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

176.91

0.00

0.00

0.00

17

0.00

0.00

3,528.21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

33

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

79.78

0.00

0.00

0.00

48

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

14.75

0.00

0.00

0.00

62

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(109.99)

0.00

0.00

0.00

Total

0.00

0.00

23,700.51

0.00

0.00

0.00

0.00

0.00

161.45

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

23,861.96

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 29 of 30

 


 
 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 30 of 30

 

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 SG; UBS AG 12-08-2017 60000000.00000000 120 01-01-2028 0 .04191000 .04191000 3 1 120 02-01-2018 true 1 PP 3 216535.00000000 60000000.00000000 1 12 12 0 true true true false true 12-31-2018 11-30-2027 11-30-2027 .00000000 .00000000 Montecito Crossing 6610-6750 North Durango Drive Las Vegas NV 89149 Clark RT 179721 179721 2005 52450000.00000000 MAI 11-01-2017 52450000.00000000 11-01-2017 MAI .94300000 .98887164 6 X Burlington Coat Factory 25000 02-29-2032 PetSmart #1381 22400 05-31-2038 Office Depot 17000 01-31-2030 09-30-2017 01-01-2025 06-30-2025 4326440.00000000 4818076.00000000 883953.20000000 1464693.04000000 3442486.80000000 3353382.96000000 3101756.36000000 3012651.96000000 UW CREFC 1403938.14000000 2.38860000 2.14590000 12-31-2025 Jefferson Commons 4901 Outer Loop Louisville KY 40219 Jefferson RT 205904 205918 2014 38800000.00000000 MAI 10-23-2017 38800000.00000000 10-23-2017 MAI .94400000 .99420000 6 X Academy Sports 71914 02-28-2030 Aldi 24067 07-31-2028 Liquor Barn 22000 05-31-2030 09-30-2017 01-01-2025 06-30-2025 3364160.00000000 3657262.00000000 799132.80000000 934234.48000000 2565027.20000000 2723027.52000000 2424761.89000000 2582762.52000000 UW CREFC 1038506.96000000 2.62210000 2.48700000 06-30-2025 Best On The Boulevard 3810-3910 South Maryland Parkway Las Vegas NV 89119 Clark RT 204568 204568 1996 2000 38650000.00000000 MAI 11-01-2017 38650000.00000000 11-01-2017 MAI .91000000 .95610000 6 X Best Buy #289 57726 01-31-2030 Seafood City 42618 02-28-2027 Ross Dress For Less 31847 01-31-2030 09-30-2017 01-01-2025 06-30-2025 3232152.00000000 3415078.00000000 649544.56000000 981391.12000000 2582607.44000000 2433686.88000000 2260489.71000000 2111568.88000000 UW CREFC 1034682.42000000 2.35210000 2.04080000 06-30-2025 Northpark Center 8221 Old Troy Pike Huber Heights OH 45424 Montgomery RT 306827 318330 1994 2017 36330000.00000000 MAI 11-01-2017 36330000.00000000 11-01-2017 MAI .97400000 .96600000 6 X At Home Stores 101840 03-31-2029 Kohl's 80731 01-31-2030 Marshalls 29500 05-31-2026 09-30-2017 01-01-2025 06-30-2025 4094859.00000000 4544264.00000000 1480816.77000000 1363302.56000000 2614042.23000000 3180961.44000000 2394795.26000000 2961714.44000000 UW CREFC 864714.20000000 3.67860000 3.42510000 12-31-2025 Anderson Station 108 Station Drive Anderson SC 29621 Anderson RT 209533 244171 2001 28000000.00000000 MAI 11-01-2017 28000000.00000000 11-01-2017 MAI .84300000 .80760000 6 X Hobby Lobby #332 55000 08-31-2029 Ross Dress For Less #559 30187 01-31-2027 Sierra Trading Post 22285 11-30-2034 09-30-2017 01-01-2025 06-30-2025 3091780.00000000 3052740.00000000 1029130.40000000 1512239.76000000 2062649.60000000 1540500.24000000 1864006.26000000 1341856.24000000 UW CREFC 673924.36000000 2.28590000 1.99110000 06-30-2025 Cross Pointe Centre 5075 Morganton Road Fayetteville NC 28314 Cumberland RT 226089 226089 1986 2003 27675000.00000000 MAI 10-25-2017 27675000.00000000 10-25-2017 MAI 1.00000000 .98560000 6 X developers really corp 104155 01-31-2067 TJ Maxx #354 30000 10-31-2026 Bob's Discount Furniture 29427 06-30-2035 09-30-2017 01-01-2025 06-30-2025 2654383.00000000 2813024.00000000 736639.49000000 838528.96000000 1917743.51000000 1974495.04000000 1686633.39000000 1743385.04000000 UW CREFC 668400.82000000 2.95410000 2.60830000 06-30-2025 San Pedro Crossing 303-333 Northwest Loop 410 San Antonio TX 78216 Bexar RT 207121 207121 1995 39800000.00000000 MAI 11-02-2017 39800000.00000000 11-02-2017 MAI .87800000 .94910000 6 X Dick's Sporting Goods 60687 01-31-2031 Barnes & Noble Bookstore 35475 02-28-2033 The Container Store 006 SAN 22817 01-31-2028 09-30-2017 01-01-2025 06-30-2025 2926568.00000000 3544122.00000000 1406310.04000000 1189992.88000000 1520257.96000000 2354129.12000000 1398161.31000000 2232033.12000000 UW CREFC 665850.49000000 3.53550000 3.35220000 06-30-2025 Riverbend Marketplace 129 Bleachery Boulevard Asheville NC 28805 Buncombe RT 142617 142617 2004 22580000.00000000 MAI 11-01-2017 22580000.00000000 11-01-2017 MAI .90500000 .81240000 6 X Kohl's 88408 09-30-2029 PetSmart #1208 19107 01-31-2030 Noodle and Sushi House 1600 12-31-2027 09-30-2017 01-01-2025 06-30-2025 1876278.00000000 1594232.00000000 497196.34000000 636097.28000000 1379081.66000000 958134.72000000 1237444.62000000 816498.72000000 UW CREFC 599988.25220000 1.59690000 1.36090000 06-30-2025 Shops At Rivergate South 13450 & 13610 Hoover Creek Blvd. and 14310 and 14318 Rivergate Drive Charlotte NC 28273 Mecklenburg RT 144811 140697 2014 25000000.00000000 MAI 11-01-2017 25000000.00000000 11-01-2017 MAI .65400000 1.00000000 6 X Kohl's #1557 45642 01-31-2029 HomeGoods #0669 24000 09-30-2029 Michaels #1184 17497 05-31-2030 09-30-2017 01-01-2025 06-30-2025 1868179.88000000 2655552.00000000 679324.40000000 948688.08000000 1188855.48000000 1706863.92000000 1081973.31000000 1599981.92000000 UW CREFC 598713.08000000 2.85090000 2.67240000 06-30-2025 Centennial Plaza 2900 & 2930 NW 59th St. and 5801 & 5901 N. May Avenue Oklahoma City OK 73112 Oklahoma RT 233797 233797 1992 25600000.00000000 MAI 10-24-2017 25600000.00000000 10-24-2017 MAI .78600000 .77680000 6 X Home Depot 102962 01-31-2029 Best Buy 45753 03-31-2028 Guitar Center 15200 10-31-2030 09-30-2017 01-01-2025 06-30-2025 2038766.00000000 2234114.00000000 516666.98000000 645172.56000000 1522099.02000000 1588941.44000000 1209462.97000000 1276306.44000000 UW CREFC 567693.82000000 2.79890000 2.24820000 06-30-2025 Shoppes at West Melbourne 1501 West New Haven Avenue West Melbourne FL 32904 Brevard RT 144484 144484 1984 21900000.00000000 MAI 10-29-2017 21900000.00000000 10-29-2017 MAI .98300000 .56270000 6 X Planet Fitness 26274 11-30-2034 ALDI - FLORIDA LLC 19187 09-30-2032 Five Below #00912 7815 01-31-2027 09-30-2017 01-01-2025 06-30-2025 2329861.00000000 1933814.00000000 720081.83000000 689300.56000000 1609779.17000000 1244513.44000000 1529707.89000000 1164442.44000000 UW CREFC 530301.44400000 2.34680000 2.19580000 06-30-2025 North Lakeland Plaza 4241 US Highway 98 North Lakeland FL 33809 Polk RT 171397 171397 1986 14950000.00000000 MAI 10-27-2017 14950000.00000000 10-27-2017 MAI .94900000 .85890000 6 X Beall's Dept Store #084 84146 04-30-2026 Best Buy Stores #563 51868 01-31-2031 Direct Tools Factory Outlet 6300 02-28-2027 09-30-2017 01-01-2025 06-30-2025 1449544.71000000 1498560.00000000 512698.34000000 691772.40000000 936846.37000000 806787.60000000 649324.58000000 519265.60000000 UW CREFC 276623.45900000 2.91660000 1.87720000 06-30-2025 false false 60000000.00000000 216535.00000000 .04191000 .00011550 216535.00000000 .00000000 .00000000 60000000.00000000 60000000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Wells Fargo false .00000000 07-08-2021 98 .00000000 01-01-2028 .00000000 Prospectus Loan ID 2 03-12-2026 04-13-2026 CCRE 12-11-2017 56500000.00000000 120 01-06-2028 360 .05021000 .05021000 3 1 0 02-06-2018 true 1 PP 2 304029.77000000 56440255.83000000 1 1 1 0 false true false false false 09-05-2027 .00000000 .00000000 Tryad Industrial & Business Center 789 Elmgrove Rd Rochester NY 11222 Monroe IN 3471587 3353230 1966 2004 210000000.00000000 MAI 12-01-2017 162000000.00000000 10-15-2025 98 .68100000 .55980000 6 03-06-2020 N Hammer Packaging Corporation 272931 12-31-2028 Harris Corporation 260108 04-30-2027 Kodak Alaris 173250 12-31-2028 09-30-2017 01-01-2025 12-31-2025 20719986.75000000 21438646.59000000 9101344.95000000 18634674.92000000 11618641.80000000 2803971.67000000 10135117.58000000 1320447.67000000 UW CREFC 7135282.56000000 1.63000000 .39300000 1.42000000 .18510000 F 12-31-2025 false false 48703613.06000000 304029.76000000 .05021000 .00011550 210576.84000000 93452.92000000 .00000000 49566752.76000000 48610160.14000000 06-06-2025 false 3039260.10000000 .00000000 .00000000 3 BPC 08-19-2024 false .00000000 1 Prospectus Loan ID 3 03-12-2026 04-13-2026 CCRE 01-16-2018 50000000.00000000 120 02-06-2028 0 .04734000 .04734000 3 1 120 03-04-2018 true 1 PP 3 .00000000 50000000.00000000 1 1 1 2 true true false false false 09-03-2027 .00000000 .00000000 CrossPoint 900 Chelmsford Street Lowell MA 01851 Middlesex OF 1320255 1320254 1979 2017 250000000.00000000 MAI 01-08-2018 250000000.00000000 01-08-2018 MAI .95400000 .74980000 6 03-04-2020 N International Business 150608 03-31-2027 KRONOS INCORPORATED PH 2 145278 10-31-2030 ARRIS TECHNOLOGY INC 143594 04-30-2027 11-30-2017 01-01-2025 12-31-2025 31402846.00000000 31653087.00000000 13741126.00000000 15602629.00000000 17661721.00000000 16050458.00000000 16117023.00000000 14505761.00000000 UW CREFC 7199625.00000000 2.45000000 2.22930000 2.24000000 2.01480000 F 12-31-2025 false false 50000000.00000000 203825.00000000 .04734000 .00012800 203825.00000000 .00000000 .00000000 50000000.00000000 50000000.00000000 04-04-2026 false .00000000 .00000000 .00000000 0 BPC false .00000000 Prospectus Loan ID 4 03-12-2026 04-13-2026 SG; Barclays Bank PLC 01-22-2018 49000000.00000000 120 02-01-2028 360 .05141000 .05141000 3 1 0 03-01-2018 true 1 PP 2 .00000000 49000000.00000000 1 1 0 false true true false false 02-29-2020 10-31-2027 10-31-2027 Houston Distribution Center 1500596 1973 144000000.00000000 MAI 10-17-2017 1.00000000 6 12-31-2017 9141819.68000000 274254.59000000 8867565.09000000 7892177.69000000 UW 1.61000000 1.44000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland false 9 04-30-2022 Prospectus Loan ID 5 03-12-2026 04-13-2026 RMF 01-18-2018 47500000.00000000 120 02-06-2028 0 .04530000 .04530000 3 1 120 03-06-2018 true 1 WL 3 .00000000 47500000.00000000 1 1 1 0 true true false false false 11-05-2027 .00000000 .00000000 Moore Plaza 5425 South Padre Island Drive Corpus Christi TX 78411 Nueces RT 377985 377261 1989 2017 78900000.00000000 MAI 11-17-2017 78900000.00000000 11-17-2017 MAI .97000000 .96220000 6 03-06-2020 N Hobby Lobby and Mardel #66 101760 09-30-2030 Marshall's #803 32228 05-31-2031 Burlington Coat Factory of Texas Inc #177R 28257 02-29-2032 10-31-2017 01-01-2025 09-30-2025 7412908.00000000 8404960.82670000 2008304.00000000 3418933.12680000 5404604.00000000 4986027.69990000 4959436.00000000 4540858.69990000 UW CREFC 2181635.37330000 2.48000000 2.28550000 2.27000000 2.08140000 F 09-30-2025 false false 47500000.00000000 185289.58000000 .04530000 .00011550 185289.58000000 .00000000 .00000000 47500000.00000000 47500000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 6 03-12-2026 04-13-2026 UBS AG 01-19-2018 45000000.00000000 120 02-06-2028 0 .05081500 .05081500 3 1 120 03-06-2018 true 1 PP 3 .00000000 45000000.00000000 1 4 4 0 true true false false false 08-05-2027 .00000000 .00000000 200 Park Avenue 200 Park Avenue Florham Park NJ 07932 Morris OF 361608 160518 1974 2016 43400000.00000000 MAI 12-04-2017 43400000.00000000 12-04-2017 MAI .88800000 .67490000 6 03-06-2020 X Fairleigh Dickinson University 77264 06-30-2028 RBC Capital Markets, LLC 52787 07-31-2028 Schenk Price Smith & King LLP 38519 12-31-2027 09-30-2017 01-01-2025 12-31-2025 4754881.72000000 9227232.00000000 1772459.81000000 5672399.69000000 2982421.91000000 3554832.31000000 2575705.29000000 2925910.31000000 UW CREFC 3220047.67000000 1.10400000 .90870000 C 02-01-2026 230 Park Avenue 230 Park Avenue Florham Park NJ 07932 Morris OF 67924 67924 1974 2016 22300000.00000000 MAI 12-04-2017 22300000.00000000 12-04-2017 MAI 1.00000000 6 03-06-2020 X Fairleigh Dickinson University 67924 06-30-2028 PARK PLACE SOLAR POWER 09-30-2017 2302545.12000000 854653.53000000 1447891.59000000 1359101.33000000 UW CREFC C 12-31-2018 220 Park Avenue 220 Park Avenue Florham Park NJ 07932 Morris OF 68116 68116 1974 2015 16100000.00000000 MAI 12-04-2017 16100000.00000000 12-04-2017 MAI 1.00000000 6 03-06-2020 X Schenk Price Smith & King LLP 38519 08-31-2022 Phoenix Power Group, Inc. 8472 04-22-2023 Profoto US Inc. 7436 10-31-2022 09-30-2017 2029364.63000000 865651.51000000 1163713.12000000 993167.38000000 UW CREFC C 12-31-2018 210 Park Avenue 210 Park Avenue Florham Park NJ 07932 Morris OF 57823 57823 1976 2015 14000000.00000000 MAI 12-04-2017 14000000.00000000 12-04-2017 MAI .96400000 6 03-06-2020 X Sherman Wells Sylvester & Stam 20213 04-30-2024 McCusker Anselmi Rosen Carvell 20211 02-28-2021 Sun National Bank 9479 05-31-2020 09-30-2017 1759264.60000000 746876.18000000 1012388.43000000 871825.56000000 UW CREFC C 12-31-2018 false false 45000000.00000000 196908.12000000 .05081500 .00011550 196908.12000000 .00000000 .00000000 45000000.00000000 45000000.00000000 04-06-2026 false .00000000 84.23000000 .00000000 0 Midland 12-19-2025 false .00000000 2 Prospectus Loan ID 7 03-12-2026 04-13-2026 LCF 01-25-2018 45000000.00000000 120 02-06-2028 0 .04728000 .04728000 3 1 120 03-06-2018 true 1 PP 3 .00000000 45000000.00000000 1 1 1 0 true true false false true 12-05-2027 182898.60000000 .00000000 City Square and Clay Street 500 12th St and 499, 501 & 525 14th St, & 1200 Clay St Oakland CA 94612 Alameda MU 246136 246136 1986 181000000.00000000 MAI 12-20-2017 181000000.00000000 12-20-2017 MAI .94200000 .54180000 6 03-06-2020 N The Club at City Center 56800 10-31-2036 Kaiser Foundation Health Plan, Inc. 16991 05-31-2028 Opterra Energy Services, LLC 14060 03-31-2029 12-31-2017 01-01-2025 12-31-2025 12274319.00000000 8458091.38000000 4223099.75000000 4605863.43000000 8051219.25000000 3852227.95000000 7584713.41000000 3385721.95000000 UW CREFC 4314300.00000000 1.87000000 .89290000 1.76000000 .78480000 F 12-31-2025 false false 45000000.00000000 183210.00000000 .04728000 .00011550 183210.00000000 .00000000 .00000000 45000000.00000000 45000000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland 04-05-2023 07-15-2024 false .00000000 8 03-28-2024 98 .00000000 .00000000 02-06-2028 .00000000 Prospectus Loan ID 8 03-12-2026 04-13-2026 CIBC 08-08-2017 34500000.00000000 120 09-01-2027 0 .04690000 .04690000 3 1 120 10-01-2017 true 1 WL 3 139332.08000000 34500000.00000000 1 1 7 true true false false false 02-28-2027 .00000000 .00000000 Defeased SE 342 58700000.00000000 MAI 06-01-2017 .99700000 3 03-01-2020 F 11-30-2017 5202218.30000000 1905623.86000000 3296594.44000000 3195994.46000000 UW 2.01000000 1.95000000 F false false 34500000.00000000 139332.08000000 .04690000 .00011550 139332.08000000 .00000000 .00000000 34500000.00000000 34500000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 9 03-12-2026 04-13-2026 Barclays Bank PLC 12-27-2017 33400000.00000000 120 01-06-2028 0 .04066000 .04066000 3 1 120 02-06-2018 true 1 WL 3 116942.68000000 33400000.00000000 1 22 22 0 true true true false false 10-05-2027 10-05-2027 .00000000 .00000000 Fedex Ground (Rolla, Mo) 4600 Durwood Blvd Rolla MO 65401 Phelps WH 141760 141582 2017 12000000.00000000 MAI 11-15-2017 12000000.00000000 11-15-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X FedEx Ground 141760 06-30-2027 01-01-2025 09-30-2025 893864.43000000 865120.00000000 160415.29000000 128754.21330000 733449.14000000 736365.78670000 624823.46000000 627740.78670000 UW CREFC 263993.58670000 2.78930000 2.37790000 12-31-2025 Chilis (Machesney Park, Il) 1510 West Lane Road Machesney Park IL 61115 Winnebago RT 5742 6039 2003 4760000.00000000 MAI 11-17-2017 4760000.00000000 11-17-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Chili's 5742 10-31-2027 01-01-2025 09-30-2025 316025.36000000 359113.33330000 6320.51000000 50164.42670000 309704.85000000 308948.90660000 294309.37000000 293552.90660000 UW CREFC 104839.94670000 2.94690000 2.80000000 12-31-2025 Fedex Ground (Brainerd, Mn) 1701 Theisse Drive Brainerd MN 56401 Crow Wing WH 53739 2016 4700000.00000000 MAI 11-21-2017 4700000.00000000 11-21-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X FedEx Ground 53739 05-31-2031 01-01-2025 09-30-2025 387609.26000000 418156.00000000 70346.19000000 171862.45330000 317263.07000000 246293.54670000 270741.23000000 199771.54670000 UW CREFC 103444.44000000 2.38090000 1.93120000 12-31-2025 Fedex Ground (Casper, Wy) 2962 Salt Creek Pkwy Casper WY 82601 Natrona WH 29246 29246 2017 4500000.00000000 MAI 11-20-2017 4500000.00000000 11-20-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X FedEx Ground 29246 06-30-2027 01-01-2025 09-30-2025 297639.16000000 316189.33330000 20575.78000000 59399.26330000 277063.38000000 256790.07000000 249651.56000000 229378.07000000 UW CREFC 99113.40000000 2.59090000 2.31430000 12-31-2025 Chilis (Mchenry, Il) 2409 N. Richmond Road Mchenry IL 60051 McHenry RT 6039 6039 2002 4040000.00000000 MAI 11-17-2017 4040000.00000000 11-17-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Chili's 6039 10-31-2027 01-01-2025 09-30-2025 260319.00000000 290128.00000000 5206.38000000 55192.60000000 255112.62000000 234935.40000000 241754.74000000 234726.40000000 UW CREFC 88981.84000000 2.64030000 2.63790000 12-31-2025 Bridgestone Hosepower (Sulphur, La) 215 Teal Drive Sulphur LA 70665 Calcasieu Parish WH 20859 20900 2016 3250000.00000000 MAI 11-16-2017 3250000.00000000 11-16-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Bridgestone HOSEpower 20859 06-30-2030 01-01-2025 09-30-2025 250421.79000000 265956.00000000 5008.44000000 39986.89670000 245413.35000000 225969.10330000 245413.35000000 222840.10330000 UW CREFC 71581.89330000 3.15680000 3.11310000 12-31-2025 Sonic (Tuscaloosa, Al) 4505 Mcfarland Blvd E Tuscaloosa AL 35405 Tuscaloosa RT 1263 1256 1992 2013 3000000.00000000 MAI 11-10-2017 3000000.00000000 11-10-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Sonic Drive In 1263 06-30-2032 01-01-2025 09-30-2025 183163.10000000 212885.33330000 3663.26000000 15471.38670000 179499.84000000 197413.94660000 174256.04000000 192170.94660000 UW CREFC 66277.08000000 2.97860000 2.89950000 12-31-2025 Bridgestone Hosepower (Columbia, Sc) 1080 Shop Road Columbia SC 29201 Richland WH 29131 19979 1999 2575000.00000000 MAI 11-13-2017 2575000.00000000 11-13-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Bridgestone HOSEpower 29131 09-30-2029 01-01-2025 09-30-2025 196729.82000000 199890.66670000 3934.60000000 8012.85000000 192795.22000000 191877.81670000 192795.22000000 187507.81670000 UW CREFC 56714.88000000 3.38320000 3.30610000 12-31-2025 Bridgestone Hosepower (Jacksonville, Fl) 3022 Faye Rd Jacksonville FL 32226 Duval WH 25125 25125 2008 2300000.00000000 MAI 11-15-2017 2300000.00000000 11-15-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Bridgestone HOSEpower 25125 10-31-2029 01-01-2025 09-30-2025 171738.48000000 184716.00000000 3434.77000000 8906.29000000 168303.71000000 175809.71000000 168303.71000000 172040.71000000 UW CREFC 50658.01330000 3.47050000 3.39610000 12-31-2025 Bridgestone Hosepower (Elko, Nv) 655 Romeo Way Elko NV 89801 Elko WH 12000 12000 2016 2230000.00000000 MAI 11-14-2017 2230000.00000000 11-14-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Bridgestone HOSEpower 12000 06-30-2029 01-01-2025 09-30-2025 169756.72000000 173314.66670000 3395.13000000 22313.89330000 166361.59000000 151000.77340000 166361.59000000 149200.77340000 UW CREFC 49116.16000000 3.07440000 3.03770000 12-31-2025 Jo-Ann (Freeport, Il) 1611 South West Ave Freeport IL 61032 Stephenson RT 18018 18000 2014 2200000.00000000 MAI 11-17-2017 2200000.00000000 11-17-2017 MAI 1.00000000 6 03-06-2020 X 01-01-2025 09-30-2025 150163.91000000 108580.00000000 4914.28000000 179996.75670000 145249.63000000 -71416.75670000 130048.17000000 -86617.75670000 UW CREFC 48455.52000000 -1.47390000 -1.78760000 12-31-2025 Tractor Supply (Hazen, Nd) 101 12th Ave NW Hazen ND 58545 Mercer RT 25377 25612 2008 1980000.00000000 MAI 11-19-2017 1980000.00000000 11-19-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Tractor Supply 25377 08-31-2026 01-01-2025 09-30-2025 138905.34000000 160650.66670000 2778.11000000 21888.28330000 136127.23000000 138762.38340000 116368.13000000 119003.38340000 UW CREFC 43609.90670000 3.18190000 2.72880000 12-31-2025 Dollar General (Kingston, Ny) 954 Rte 28 Kingston NY 12401 Ulster RT 9100 9100 2014 1660000.00000000 MAI 11-20-2017 1660000.00000000 11-20-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Dollar General XXIII - Kingston, 9100 07-31-2029 01-01-2025 09-30-2025 157695.96000000 159593.33340000 41404.92000000 97722.44330000 116291.04000000 61870.89010000 116291.04000000 60505.89010000 UW CREFC 36561.80000000 1.69220000 1.65490000 12-31-2025 Sonic (Robertsdale, Al) 21841 Alabama Highway 59 Robertsdale AL 36567 Baldwin RT 1481 1621 2001 1600000.00000000 MAI 11-20-2017 1600000.00000000 11-20-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Sonic Drive In 1481 06-30-2032 01-01-2025 09-30-2025 103742.00000000 110721.33330000 2074.84000000 13286.22670000 101667.16000000 97435.10660000 98425.16000000 94193.10660000 UW CREFC 35347.78670000 2.75650000 2.66480000 12-31-2025 Tractor Supply (Flandreau, Sd) 1006 W. Pipestone Ave Flandreau SD 57028 Moody RT 25653 25612 2008 1590000.00000000 MAI 11-15-2017 1590000.00000000 11-15-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Tractor Supply 25653 01-31-2027 01-01-2025 09-30-2025 111611.70000000 121017.33330000 2232.23000000 31409.92670000 109379.47000000 89607.40660000 90414.94000000 70642.40660000 UW CREFC 35020.08000000 2.55870000 2.01720000 12-31-2025 Dollar General (Farmington, Ny) 5991 State Rte 96 Farmington NY 14425 Ontario RT 9100 9100 2014 1570000.00000000 MAI 11-12-2017 1570000.00000000 11-12-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Dollar General 9100 08-31-2029 01-01-2025 09-30-2025 135048.40000000 145861.33340000 24945.97000000 40843.48000000 110102.43000000 105017.85340000 110102.43000000 103652.85340000 UW CREFC 34579.61330000 3.03700000 2.99750000 12-31-2025 Dollar General (Otego, Ny) 95 Main Street Otego NY 13825 Otsego RT 7499 9026 2014 1510000.00000000 MAI 11-14-2017 1510000.00000000 11-14-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Dollar General 7499 07-31-2029 01-01-2025 09-30-2025 116988.48000000 117540.00000000 11603.77000000 25934.41000000 105384.71000000 91605.59000000 105384.71000000 90480.59000000 UW CREFC 33258.05330000 2.75440000 2.72060000 12-31-2025 Dollar General (Kerhonkson, Ny) 6280 Route 209, Kerhonkson NY 12446 Ulster RT 9100 9100 2015 1490000.00000000 MAI 11-20-2017 1490000.00000000 11-20-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Dollar General 9100 08-31-2030 01-01-2025 09-30-2025 124915.04000000 128172.00000000 20555.30000000 69594.97660000 104359.74000000 58577.02340000 104359.74000000 57212.02340000 UW CREFC 32817.58670000 1.78490000 1.74330000 12-31-2025 Dollar General (Dewitt, NY) 6523 Collamer Road Dewitt NY 13214 Onondaga RT 9002 9002 2014 1430000.00000000 MAI 11-09-2017 1430000.00000000 11-09-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Dollar General 9002 02-28-2030 01-01-2025 09-30-2025 124645.96000000 119605.33330000 24452.92000000 23316.04660000 100193.04000000 96289.28670000 100193.04000000 94939.28670000 UW CREFC 31496.02670000 3.05720000 3.01430000 12-31-2025 Dollar General (Utica, Ny) 1700 Erie Street Utica NY 13502 Oneida RT 9358 9100 2013 1400000.00000000 MAI 11-09-2017 1400000.00000000 11-09-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Dollar General 9358 11-30-2028 01-01-2025 09-30-2025 120299.87000000 142429.33340000 28377.00000000 73887.21330000 91922.87000000 68542.12010000 85495.99000000 62115.12010000 UW CREFC 30835.25330000 2.22280000 2.01440000 12-31-2025 Dollar General (Parish, Ny) 3091 Country Rte 26 Parish NY 13131 Oswego RT 9216 9026 2013 1400000.00000000 MAI 11-09-2017 1400000.00000000 11-09-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Dollar General 9216 10-31-2028 01-01-2025 09-30-2025 114511.51000000 125762.66660000 22209.23000000 52542.95660000 92302.28000000 73219.71000000 86040.49000000 66957.71000000 UW CREFC 30835.25330000 2.37450000 2.17150000 12-31-2025 Dollar General (Geddes, Ny) 922 State Fair Boulevard Geddes NY 13209 Onondaga RT 9026 9026 2014 1330000.00000000 MAI 11-09-2017 1330000.00000000 11-09-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Dollar General 9026 07-31-2029 01-01-2025 09-30-2025 121240.49000000 123813.33330000 28256.81000000 66329.99660000 92983.68000000 57483.33670000 92983.68000000 56129.33670000 UW CREFC 29293.53330000 1.96230000 1.91610000 12-31-2025 false false 33400000.00000000 116942.68000000 .04066000 .00011550 116942.68000000 .00000000 .00000000 33400000.00000000 33400000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 10 03-12-2026 04-13-2026 SG 01-12-2018 33000000.00000000 120 02-01-2028 0 .04635000 .04635000 3 1 120 03-01-2018 true 1 WL 3 .00000000 33000000.00000000 1 1 1 0 true true true false false 03-31-2023 10-31-2027 10-31-2027 .00000000 .00000000 Residence Inn Irvine 2855 Main Street Irvine CA 92614 Orange LO 174 174 2000 2017 55000000.00000000 MAI 10-31-2017 55000000.00000000 10-31-2017 MAI .87200000 .75400000 6 X 11-30-2017 01-01-2025 12-31-2025 10105430.00000000 10251827.00000000 5493288.49000000 7060347.42000000 4612141.51000000 3191479.58000000 4106870.01000000 2678888.23000000 UW CREFC 1550793.75000000 2.97000000 2.05800000 2.65000000 1.72740000 F false false 33000000.00000000 131711.25000000 .04635000 .00031550 131711.25000000 .00000000 .00000000 33000000.00000000 33000000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 11 03-12-2026 04-13-2026 LCF 01-26-2018 32750000.00000000 120 02-06-2028 0 .04320000 .04320000 3 1 120 03-06-2018 true 1 WL 3 .00000000 32750000.00000000 1 8 8 0 true true true false false 03-05-2019 11-05-2027 11-05-2027 .00000000 .00000000 46643 Ryan Court 46643 Ryan Court Novi MI 48377 Oakland IN 127105 127105 2015 22000000.00000000 MAI 11-22-2017 22000000.00000000 11-22-2017 MAI 1.00000000 1.00000000 6 X Tremec North American HO - Wixom, 127105 09-30-2027 10-01-2024 09-30-2025 1557303.54000000 1994096.00000000 66188.99000000 322439.88000000 1491114.55000000 1671656.12000000 1465693.55000000 1646235.12000000 UW CREFC 584335.83000000 2.86080000 2.81730000 12-31-2025 10088 S. 136th Street 10088 S. 136Th Street Omaha NE 68138 Sarpy IN 58546 58546 2007 9400000.00000000 MAI 11-20-2017 9400000.00000000 11-20-2017 MAI 1.00000000 1.00000000 6 X Cummins - Omaha, NE 58546 05-31-2030 10-01-2024 09-30-2025 776259.25000000 593396.00000000 159534.00000000 104491.56000000 616725.25000000 488904.44000000 605016.05000000 477195.44000000 UW CREFC 179505.50000000 2.72360000 2.65840000 12-31-2025 350 International Drive 350 International Drive Mount Olive NJ 07828 Morris WH 48300 48300 2017 8600000.00000000 MAI 11-21-2017 8600000.00000000 11-21-2017 MAI 1.00000000 1.00000000 6 X Bridgestone Tire - Mt Olive, NJ 48300 07-31-2027 10-01-2024 09-30-2025 587088.88000000 691033.00000000 154791.30000000 178081.99000000 432297.59000000 512951.01000000 422637.59000000 503291.01000000 UW CREFC 168332.13000000 3.04730000 2.98990000 12-31-2025 210 Pierce Road 210 Pierce Road St. Johnsbury VT 5819 Caledonia WH 87100 87100 2000 5300000.00000000 MAI 11-29-2017 5300000.00000000 11-29-2017 MAI 1.00000000 1.00000000 6 X NSA Industries, L.L.C. 87100 10-31-2032 10-01-2024 09-30-2025 486795.07000000 536739.00000000 115131.71000000 172644.75000000 371663.35000000 364094.25000000 354243.35000000 346674.25000000 UW CREFC 118259.93000000 3.07880000 2.93150000 12-31-2025 815 Industrial Parkway 815 Industrial Parkway St. Johnsbury VT 5819 Caledonia WH 84949 84949 1994 5100000.00000000 MAI 11-29-2017 5100000.00000000 11-29-2017 MAI 1.00000000 1.00000000 6 X NSA Industries, L.L.C. 84949 10-31-2032 10-01-2024 09-30-2025 477912.80000000 468396.00000000 115685.48000000 112619.50000000 362227.31000000 355776.50000000 345237.51000000 338786.50000000 UW CREFC 118259.93000000 3.00840000 2.86480000 12-31-2025 11495 Deerfield Road 11495 Deerfield Road Blue Ash OH 45242 Hamilton IN 97864 97864 1969 1998 5350000.00000000 MAI 11-21-2017 5350000.00000000 11-21-2017 MAI 1.00000000 1.00000000 6 X GKN Aerospace - Blue Ash, OH 97864 12-31-2026 10-01-2024 09-30-2025 549339.89000000 420367.00000000 228811.32000000 171505.85000000 320528.58000000 248861.15000000 300955.78000000 229288.15000000 UW CREFC 116836.53000000 2.13000000 1.96250000 12-31-2025 48 Mechanic Street 48 Mechanic Street Groveton NH 03582 Coos WH 82862 82862 1967 2015 4425000.00000000 MAI 11-29-2017 4425000.00000000 11-29-2017 MAI 1.00000000 1.00000000 6 X NSA Industries, L.L.C. 82862 12-31-2032 10-01-2024 09-30-2025 391451.00000000 402871.00000000 78299.96000000 9170.09000000 313151.04000000 393700.91000000 296578.64000000 385540.91000000 UW CREFC 91979.95000000 4.28030000 4.19160000 12-31-2025 911 Industrial Parkway 911 Industrial Parkway St Johnsbury VT 5819 Caledonia WH 40800 40800 1985 2450000.00000000 MAI 11-29-2017 2450000.00000000 11-29-2017 MAI 1.00000000 1.00000000 6 X NSA Industries, L.L.C. 40800 10-31-2032 10-01-2024 09-30-2025 236475.71000000 225253.00000000 63076.07000000 60137.55000000 173399.64000000 165115.45000000 165239.64000000 156955.45000000 UW CREFC 56940.06000000 2.89980000 2.75650000 12-31-2025 false false 32750000.00000000 121830.00000000 .04320000 .00011550 121830.00000000 .00000000 .00000000 32750000.00000000 32750000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 12 03-12-2026 04-13-2026 SG; Citi 01-10-2018 28600000.00000000 60 02-06-2023 0 .04470000 .04470000 3 1 60 03-06-2018 true 1 PP 3 .00000000 28600000.00000000 1 4 0 true true false false false 11-05-2022 Defeased SE 680252 38000000.00000000 MAI 12-21-2017 1.00000000 3 03-06-2020 4224553.54000000 1242084.95000000 2982468.59000000 2779453.68000000 UW Defeased SE 489950 36900000.00000000 MAI 12-20-2017 1.00000000 3 03-06-2020 4207597.82000000 1409691.92000000 2797905.90000000 2649767.38000000 UW Defeased SE 585637 22400000.00000000 MAI 12-21-2017 1.00000000 3 03-06-2020 2106889.94000000 352718.82000000 1754171.13000000 1578595.24000000 UW Defeased SE 551996 14150000.00000000 MAI 12-20-2017 1.00000000 3 03-06-2020 1484749.15000000 369194.22000000 1115554.93000000 952162.80000000 UW false false .00000000 .00000000 .00000000 .00000000 false Midland false 2 11-06-2022 Prospectus Loan ID 13 03-12-2026 04-13-2026 LCF 01-17-2018 25350000.00000000 120 02-06-2028 0 .04541000 .04541000 3 1 120 03-06-2018 true 1 WL 3 .00000000 25350000.00000000 1 1 1 5 true true false false false 11-05-2027 .00000000 .00000000 El Dorado Tech Center 2299 West Obispo Avenue Gilbert AZ 85233 Maricopa OF 180480 180480 1998 2017 41850000.00000000 MAI 12-04-2017 41850000.00000000 12-04-2017 MAI 1.00000000 1.00000000 6 03-06-2020 N GoDaddy.com LLC 180480 12-31-2027 01-01-2025 12-31-2025 3688428.89000000 3961128.00000000 1265596.72000000 955621.55000000 2422832.16000000 3005506.45000000 2197232.16000000 2666581.33000000 UW CREFC 1167131.65300000 2.08000000 2.57510000 1.88000000 2.28470000 F 12-31-2025 false false 25350000.00000000 99126.25000000 .04541000 .00011550 99126.25000000 .00000000 .00000000 25350000.00000000 25350000.00000000 04-06-2026 false .00000000 .00000000 2500.00000000 0 Midland false .00000000 Prospectus Loan ID 14 03-12-2026 04-13-2026 LCF 12-07-2017 23500000.00000000 120 01-06-2028 360 .04565000 .04565000 3 1 48 02-06-2018 true 1 WL 5 92377.85000000 23500000.00000000 1 1 1 0 true true false false false 10-05-2027 .00000000 .00000000 Harford Village Mhc 1115 Paul Martin Drive Edgewood MD 21040 Harford MH 482 482 1974 35860000.00000000 MAI 10-24-2017 35860000.00000000 10-24-2017 MAI .91100000 .99792100 6 03-06-2020 N 10-31-2017 01-01-2025 12-31-2025 2804639.09000000 4264183.50000000 980697.00000000 1522664.39000000 1823942.09000000 2741519.11000000 1799842.09000000 2717419.11000000 UW CREFC 1439764.44000000 1.27000000 1.90410000 1.25000000 1.88740000 F false false 21882799.86000000 119980.37000000 .04565000 .00011550 86020.68000000 33959.69000000 .00000000 21848840.17000000 21848840.17000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 15 03-12-2026 04-13-2026 CIBC 12-29-2017 22000000.00000000 120 01-01-2028 360 .04470000 .04470000 3 1 36 02-01-2018 true 1 WL 5 84681.67000000 22000000.00000000 1 1 7 true true false false false 10-31-2027 .00000000 .00000000 Defeased SE 108498 34500000.00000000 MAI 11-20-2017 1.00000000 3 03-01-2020 F 11-30-2017 3208565.53000000 964164.62000000 2244400.91000000 2141327.31000000 UW 1.68000000 1.61000000 F false false 20046217.29000000 111078.95000000 .04470000 .00060300 77161.23000000 33917.72000000 .00000000 20012299.57000000 20012299.57000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 16 03-12-2026 04-13-2026 Barclays Bank PLC 12-22-2017 21800000.00000000 120 01-06-2028 360 .04384000 .04384000 3 1 24 02-06-2018 true 1 WL 5 82297.42000000 21800000.00000000 1 1 1 0 true true false false false 10-05-2027 .00000000 .00000000 Braemar Office Park 7900 & 8000 W 78 Street Edina MN 55439 Hennepin OF 216924 216924 1981 2017 29800000.00000000 MAI 12-07-2017 29800000.00000000 12-07-2017 MAI .90100000 .89630000 6 03-06-2020 N Federal Air Marshal Servic 19874 01-31-2029 T -Mobile Central, LLC 18361 02-29-2028 SiteLogiq, Inc. 12100 05-31-2032 11-30-2017 01-01-2025 12-31-2025 4647658.27000000 4992379.21000000 2197662.63000000 2802427.58000000 2449995.64000000 2189951.63000000 2204829.78000000 1944785.63000000 UW CREFC 1307519.28000000 1.87000000 1.67490000 1.69000000 1.48740000 F 12-31-2025 false false 19369196.22000000 108959.94000000 .04384000 .00011550 73120.87000000 35839.07000000 .00000000 19333357.15000000 19333357.15000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 17 03-12-2026 04-13-2026 CCRE 01-24-2018 17750000.00000000 120 02-06-2028 360 .05212000 .05212000 3 1 36 03-06-2018 true 1 WL 5 .00000000 17750000.00000000 1 1 1 0 true true false false false 11-05-2027 .00000000 .00000000 4851 South Alameda Street 4851 South Alameda Street Los Angeles CA 90058 Los Angeles WH 265991 255993 12 1925 1995 28400000.00000000 MAI 11-15-2017 28400000.00000000 11-15-2017 MAI .86600000 .37440000 6 03-06-2020 N ETO Doors 45991 05-30-2032 Alameda Distribution Inc.' Sina Yaktaei: 22800 12-31-2027 fDara Ali Zojati / DSV Sales and Marketing LLC 10800 08-31-2026 07-31-2017 01-01-2025 09-30-2025 2062995.20000000 1759828.80000000 506735.14000000 951336.86340000 1556260.06000000 808491.93660000 1464102.58000000 716334.93660000 UW CREFC 1171186.00000000 1.33000000 .69030000 1.25000000 .61160000 F 09-30-2025 false false 16389086.72000000 97598.80000000 .05212000 .00060300 73556.04000000 24042.76000000 .00000000 16389086.72000000 16365043.96000000 03-06-2026 false 96875.52000000 .00000000 .00000000 B Midland 08-20-2025 false .00000000 9 Prospectus Loan ID 18 03-12-2026 04-13-2026 RMF 01-19-2018 16300000.00000000 120 02-06-2028 0 .04920000 .04920000 3 1 120 03-06-2018 true 1 WL 3 .00000000 16300000.00000000 1 1 1 0 true true false false false 11-05-2027 .00000000 .00000000 GE Transportation 1900 West NASA Blvd Melbourne FL 32904 Brevard OF 191500 191500 2000 27000000.00000000 MAI 12-01-2017 27000000.00000000 12-01-2017 MAI 1.00000000 1.00000000 6 03-06-2020 N westing house 110924 08-31-2034 Northrop grumman 63436 01-31-2035 11-30-2017 01-01-2025 12-31-2025 2231622.00000000 5153571.00000000 127879.00000000 2542812.00000000 2103743.00000000 2610759.00000000 2075018.00000000 2582034.00000000 UW CREFC 813098.00000000 2.59000000 3.21090000 2.55000000 3.17560000 F 12-31-2025 false false 16300000.00000000 69057.67000000 .04920000 .00050300 69057.67000000 .00000000 .00000000 16300000.00000000 16300000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 19 03-12-2026 04-13-2026 RMF 01-09-2018 16000000.00000000 120 01-06-2028 0 .04680000 .04680000 3 1 120 02-06-2018 true 1 WL 3 64480.00000000 16000000.00000000 1 1 1 0 true true false false false 10-05-2027 .00000000 .00000000 Beach Boulevard Medical Pavilion 17752 Beach Boulevard Huntington Beach CA 92647 Orange OF 44335 44487 2017 30200000.00000000 MAI 11-22-2017 30200000.00000000 11-22-2017 MAI .87700000 1.00000000 6 03-06-2020 N Memorial Care (Multi Specialty) 16033 04-30-2032 Fresenius Renal Care (Dialysis) 12926 03-31-2032 Memorial Care (Urgent Care) 5437 04-30-2032 10-31-2017 01-01-2025 12-31-2025 2145247.00000000 2595960.81000000 878226.00000000 963496.15000000 1267020.00000000 1632464.66000000 1262572.00000000 1628015.66000000 UW CREFC 759200.00000000 1.67000000 2.15020000 1.66000000 2.14440000 F 12-31-2025 false false 16000000.00000000 64480.00000000 .04680000 .00011550 64480.00000000 .00000000 .00000000 16000000.00000000 16000000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 20 03-12-2026 04-13-2026 LCF 12-28-2017 15400000.00000000 120 01-06-2028 360 .04863000 .04863000 3 1 0 02-06-2018 true 1 WL 2 81385.93000000 15383102.85000000 1 1 1 0 false true false false false 11-05-2027 .00000000 .00000000 The Village At La Orilla 3200C, 3200D, 3200E La Orilla Road Nw 3236B Alburquerque NM 87120 Bernalillo RT 59189 59189 2016 22050000.00000000 MAI 01-01-2018 16300000.00000000 10-28-2021 MAI 1.00000000 1.00000000 6 03-06-2020 N Macy's 242505 01-31-2028 JCPenney 210585 08-31-2030 MS Portfolio, LLC 195137 12-31-2099 01-01-2025 12-31-2025 1540086.41000000 1548630.01000000 166815.59000000 224355.87000000 1373270.82000000 1324274.14000000 1331838.52000000 1282842.14000000 UW CREFC 976631.16000000 1.41000000 1.35600000 1.36000000 1.31350000 F 12-31-2025 false false 13220516.81000000 81385.93000000 .04863000 .00041550 55362.02000000 26023.91000000 .00000000 13194492.90000000 13194492.90000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland 02-18-2021 02-01-2023 false .00000000 8 Prospectus Loan ID 21 03-12-2026 04-13-2026 CCRE 01-18-2018 15200000.00000000 120 02-06-2028 360 .05115000 .05115000 3 1 0 03-06-2018 true 1 WL 2 .00000000 15200000.00000000 1 2 0 false true false false false 12-05-2027 .00000000 .00000000 Defeased SE 41124 12200000.00000000 MAI 10-24-2017 1.00000000 3 03-06-2020 F 1182777.00000000 323112.00000000 859665.00000000 810316.00000000 UW Defeased SE 36269 9200000.00000000 MAI 10-24-2017 1.00000000 3 03-06-2020 F 914034.00000000 287305.00000000 626729.00000000 583206.00000000 UW false false 13158079.37000000 82668.52000000 .05115000 .00031550 57955.86000000 24712.66000000 .00000000 13133366.71000000 13133366.71000000 04-06-2026 false .00000000 .00000000 .00000000 0 BPC false .00000000 Prospectus Loan ID 22 03-12-2026 04-13-2026 Natixis; UBS AG 10-03-2017 15000000.00000000 60 10-06-2022 0 .02740000 .02740000 3 1 60 11-06-2017 true 1 A1 3 35391.67000000 15000000.00000000 1 2 0 true true false false false 04-05-2022 Yorkshire Tower 690 1964 745000000.00000000 MAI 08-15-2017 .93000000 6 03-06-2020 06-30-2017 32703002.00000000 11369959.00000000 21333043.00000000 21187127.00000000 UW Lexington Tower 137 1963 145000000.00000000 MAI 08-15-2017 .86900000 6 03-06-2020 06-30-2017 5381021.00000000 2765940.00000000 2615081.00000000 2577858.00000000 UW false false .00000000 .00000000 .00000000 .00000000 false KeyBank false 2 06-11-2022 Prospectus Loan ID 23 03-12-2026 04-13-2026 SG 01-17-2018 14400000.00000000 120 02-01-2028 360 .04270000 .04270000 3 1 0 03-01-2018 true 1 WL 2 .00000000 14400000.00000000 1 3 3 0 false true false false false 10-31-2027 .00000000 .00000000 425-455 E. Algonquin Heights 425-455 E. Algonquin Heights Arlington Heights IL 60005 Cook WH 304501 304506 1980 14200000.00000000 MAI 11-16-2017 14200000.00000000 11-16-2017 MAI .96400000 1.00000000 6 03-01-2020 N Perimeter International 104478 04-30-2025 Sheet Metal Werks Inc. 79692 09-30-2030 Sheet Metal Werks, Inc. 62927 03-01-2025 10-31-2017 01-01-2025 09-30-2025 1811546.70000000 2245157.37340000 780937.80000000 1216515.41000000 1030608.90000000 1028641.96340000 871880.95000000 792450.96340000 UW CREFC 480149.70670000 2.14230000 1.65040000 09-30-2025 8811 S. 77th Avenue 8811 S. 77Th Avenue Bridgeview IL 60455 Cook WH 175647 175647 1974 6800000.00000000 MAI 11-21-2017 6800000.00000000 11-21-2017 MAI 1.00000000 1.00000000 6 03-01-2020 N Nosco Inc. 94492 11-30-2032 Signode Industrial Group LLC 81155 06-30-2027 10-31-2017 01-01-2025 09-30-2025 897607.65000000 1172522.29330000 359603.19000000 386593.50340000 538004.46000000 785928.78990000 466138.49000000 757127.78990000 UW CREFC 229930.85330000 3.41810000 3.29280000 09-30-2025 7400 West 100th Place 7400 West 100Th Place Bridgeview IL 60455 Cook WH 157593 157593 1972 4200000.00000000 MAI 11-21-2017 4200000.00000000 11-21-2017 MAI 1.00000000 1.00000000 6 03-01-2020 N Helm Group Inc. 86268 06-30-2029 Tibor Machine Products Inc. 71325 02-29-2032 10-31-2017 01-01-2025 09-30-2025 658625.35000000 997115.45330000 442261.86000000 378180.68670000 216363.48000000 618934.76660000 150801.65000000 587770.76660000 UW CREFC 142016.13330000 4.35820000 4.13880000 09-30-2025 false false 12190492.99000000 71008.05000000 .04270000 .00011550 44823.77000000 26184.28000000 .00000000 12164308.71000000 12164308.71000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 24 03-12-2026 04-13-2026 LCF 01-25-2018 14300000.00000000 120 02-06-2028 0 .04680000 .04680000 3 1 120 03-06-2018 true 1 WL 3 .00000000 14300000.00000000 1 1 1 0 true true false false false 12-05-2027 .00000000 .00000000 Concord Place 2999 N. 44th Street Phoenix AZ 85018 Maricopa OF 135842 134432 1998 2005 22000000.00000000 MAI 11-30-2017 22000000.00000000 11-30-2017 MAI .91400000 .94180000 6 03-06-2020 N Home Health Agency -AZ Inc. (6001home) 21868 05-31-2033 Hannay Investment Properties (6001hip ) 10284 12-31-2029 Mello & Ponaman Enterprises, LLC (6001mell) 9817 04-30-2028 11-30-2017 01-01-2025 12-31-2025 2722816.21000000 3592328.88000000 1266867.79000000 1783401.46000000 1455948.43000000 1808927.42000000 1294204.11000000 1647183.42000000 UW CREFC 678535.00000000 2.15000000 2.66590000 1.91000000 2.42760000 F 12-31-2025 false false 14300000.00000000 57629.00000000 .04680000 .00051550 57629.00000000 .00000000 .00000000 14300000.00000000 14300000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 25 03-12-2026 04-13-2026 CIBC 01-18-2018 13500000.00000000 120 02-01-2028 0 .04520000 .04520000 3 1 120 03-01-2018 true 1 WL 3 .00000000 13500000.00000000 1 1 1 7 true true false false false 10-31-2027 .00000000 .00000000 Fortuna Center Plaza 4202, 4406, 4422 Fortuna Center Plaza Dumfries VA 22025 Prince William RT 104695 104694 2005 21900000.00000000 MAI 12-12-2017 21900000.00000000 12-12-2017 MAI 1.00000000 .36130000 6 03-01-2020 N Walgreens 14564 07-31-2027 Panera Bread 4953 08-31-2030 VA ABC Liquors 4080 07-31-2027 11-30-2017 01-01-2025 12-31-2025 2412615.00000000 2260717.46000000 750067.00000000 778684.43000000 1662548.00000000 1482033.03000000 1584191.00000000 1403676.03000000 UW CREFC 618675.00000000 2.69000000 2.39550000 2.56000000 2.26880000 F 12-31-2025 false false 13500000.00000000 52545.00000000 .04520000 .00011550 52545.00000000 .00000000 .00000000 13500000.00000000 13500000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 26 03-12-2026 04-13-2026 LCF 12-15-2017 13000000.00000000 120 01-06-2028 0 .04867000 .04867000 3 1 120 02-06-2018 true 1 WL 3 54483.36000000 13000000.00000000 1 1 1 0 true true false false false 10-05-2027 .00000000 .00000000 Firehouse Self Storage 2500, 2600 South Lincoln Avenue Loveland CO 80537 Larimer SS 227194 227194 1546 1993 23300000.00000000 MAI 11-07-2017 23300000.00000000 11-07-2017 MAI .89300000 .80012937 6 03-06-2020 N 11-30-2017 01-01-2025 12-31-2025 1943696.66000000 2722657.00000000 742253.05000000 1052820.05000000 1201443.61000000 1669836.95000000 1178724.21000000 1647117.95000000 UW CREFC 641497.62600000 1.87000000 2.60300000 1.84000000 2.56760000 F false false 13000000.00000000 54483.36000000 .04867000 .00011550 54483.36000000 .00000000 .00000000 13000000.00000000 13000000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 27 03-12-2026 04-13-2026 LCF 11-28-2017 12900000.00000000 120 12-06-2027 360 .05170000 .05170000 3 1 48 01-06-2018 true 1 WL 5 57430.08000000 12900000.00000000 1 5 5 0 true true false false false 09-05-2027 .00000000 .00000000 Norton and Barberton 290-292 FAIRMOUNT AVENUE 3725 & 3757 S CLEVELAND- MASSILON ROAD BARBERTON OH 44203 Summit MF 2 87 8940000.00000000 MAI 10-03-2017 8940000.00000000 10-03-2017 MAI .95800000 1.00000000 6 03-06-2020 N 07-31-2017 01-01-2025 12-31-2025 897021.40000000 4178730.76000000 328215.76000000 2082372.47000000 568805.64000000 2096358.29000000 547055.64000000 2017858.29000000 UW CREFC 847157.16000000 2.47460000 2.38190000 C Stow Apartments 2371,2381 AND 2393 GRAHAM ROAD 2204-2224, 2230-3882 LIBERTY STOW OH 44224 Summit MF 27 81 4500000.00000000 MAI 10-03-2017 4500000.00000000 10-03-2017 MAI .95800000 6 03-06-2020 N 07-31-2017 548711.60000000 311566.80000000 237144.80000000 216894.80000000 UW CREFC C Tallmadge-Clyde Apartments 824-826 MYRTLE AVENUE 513-531 CENTER STREET CUYAHOGA FALLS OH 44221 Summit MF 3 63 3730000.00000000 MAI 10-03-2017 3730000.00000000 10-03-2017 MAI .95800000 6 03-06-2020 N 07-31-2017 438768.00000000 231349.50000000 207418.50000000 191668.50000000 UW CREFC C Firestone Park Apartments 63, 87 & 101 EAST FIRESTONE BOULEVARD AKRON OH 44301 Summit MF 48 48 2230000.00000000 MAI 10-03-2017 2230000.00000000 10-03-2017 MAI .95800000 6 03-06-2020 N 07-31-2017 308616.00000000 181015.79000000 127600.21000000 115600.21000000 UW CREFC C Mogadore-Eastwood Apartments 21-27 STULL AVE 2994-3008 MOGADORE ROAD AKRON OH 44312 Summit MF 12 35 1780000.00000000 MAI 10-03-2017 1780000.00000000 10-03-2017 MAI .95800000 6 03-06-2020 N 07-31-2017 227273.80000000 126107.92000000 101165.88000000 92415.88000000 UW CREFC C false false 12087803.78000000 70596.43000000 .05170000 .00011550 53814.23000000 16782.20000000 .00000000 12071021.58000000 12071021.58000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 28 03-12-2026 04-13-2026 LCF 01-05-2018 12750000.00000000 120 01-06-2028 300 .04885000 .04885000 3 1 8 02-06-2018 true 1 WL 5 53633.23000000 12750000.00000000 1 1 1 0 true true false false false 10-05-2027 .00000000 .00000000 10 Park Place 10 Park Place Atlanta GA 30303 Fulton OF 140099 138021 1920 2017 18300000.00000000 MAI 11-16-2017 18300000.00000000 11-16-2017 MAI .83100000 1.00000000 6 03-06-2020 N Fulton County 47882 12-28-2028 Grady Health Systems 45742 03-01-2030 Storage/Utility 17871 11-30-2017 01-01-2025 12-31-2025 2189320.89000000 2829918.57000000 944818.64000000 1335294.93000000 1244502.25000000 1494623.64000000 1169345.55000000 1419466.64000000 UW CREFC 884201.52000000 1.41000000 1.69040000 1.32000000 1.60540000 F 12-31-2025 false false 10461652.61000000 73683.46000000 .04885000 .00011550 44007.23000000 29676.23000000 .00000000 10431976.38000000 10431976.38000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 29 03-12-2026 04-13-2026 SG 12-13-2017 12400000.00000000 120 01-01-2028 360 .04925000 .04925000 3 1 0 02-01-2018 true 1 WL 2 65998.67000000 12386589.39000000 1 1 1 5 false true false false false 09-30-2027 .00000000 .00000000 Hampton Inn & Suites Wichita Airport 7230 West Harry Street Wichita KS 67209 Sedgwick LO 125 125 2016 19300000.00000000 MAI 10-31-2017 16500000.00000000 02-08-2021 MAI .73800000 .71200000 6 03-01-2020 N 12-31-2017 01-01-2025 12-31-2025 3905646.00000000 4061670.00000000 1897983.32000000 2869926.80000000 2007662.68000000 1191743.20000000 1812380.38000000 988659.70000000 UW CREFC 791984.04000000 2.53000000 1.50480000 2.29000000 1.24830000 F false false 10662364.84000000 65998.67000000 .04925000 .00011550 45218.79000000 20779.88000000 .00000000 10641584.96000000 10641584.96000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland 06-01-2020 03-11-2022 false .00000000 8 Prospectus Loan ID 30 03-12-2026 04-13-2026 CCRE 12-21-2017 12200000.00000000 120 01-06-2028 360 .04872000 .04872000 3 1 60 02-06-2018 true 1 WL 5 51183.07000000 12200000.00000000 1 1 0 true true false false false 10-05-2027 .00000000 .00000000 Defeased SE 58339 16700000.00000000 MAI 11-13-2017 1.00000000 3 03-06-2020 F 09-30-2017 1433528.00000000 337520.00000000 1096008.00000000 1065163.00000000 UW 1.42000000 1.38000000 F false false 11610866.66000000 64541.19000000 .04872000 .00031550 48711.46000000 15829.73000000 .00000000 11595036.93000000 11595036.93000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 31 03-12-2026 04-13-2026 Barclays Bank PLC 12-21-2017 11900000.00000000 120 01-06-2028 360 .04521000 .04521000 3 1 24 02-06-2018 true 1 WL 5 46327.69000000 11900000.00000000 1 1 1 0 true true false false false 10-05-2027 .00000000 .00000000 Kohl's Jensen Beach 2721 NW Mall Circle Jensen Beach FL 34957 Martin RT 89000 89060 2007 19300000.00000000 MAI 11-10-2017 19300000.00000000 11-10-2017 MAI 1.00000000 1.00000000 6 03-06-2020 N Kohl's Store #1160 89000 06-30-2034 09-30-2017 01-01-2025 12-31-2025 1254000.00000000 1201500.00000000 43415.35000000 206026.97000000 1210584.65000000 995473.03000000 1135832.69000000 920721.03000000 UW CREFC 725329.56000000 1.67000000 1.37240000 1.57000000 1.26940000 F 12-31-2025 false false 10621582.65000000 60444.13000000 .04521000 .00051550 41350.71000000 19093.42000000 .00000000 10602489.23000000 10602489.23000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 32 03-12-2026 04-13-2026 Barclays Bank PLC 11-30-2017 11800000.00000000 120 12-06-2027 0 .04642000 .04642000 3 1 120 01-06-2018 true 1 WL 3 47167.88000000 11800000.00000000 1 1 1 0 true true false false false 09-05-2027 .00000000 .00000000 Tarzana Village 18711-37 Ventura Boulevard Tarzana CA 91356 Los Angeles MU 48242 48242 1986 1994 21900000.00000000 MAI 10-23-2017 21900000.00000000 10-23-2017 MAI .91500000 .89980000 6 03-06-2020 N VIP Urgent Care 7100 05-31-2026 Shawn S. Sedaghat 4500 06-30-2029 Optical Time Inc 4100 12-31-2029 09-30-2017 01-01-2025 12-31-2025 1578334.00000000 1721142.52000000 461797.00000000 998399.46000000 1116537.00000000 722743.06000000 1042140.00000000 648346.06000000 UW CREFC 555363.75000000 2.01000000 1.30140000 1.88000000 1.16740000 F 12-31-2025 false false 11800000.00000000 47167.88000000 .04642000 .00011550 47167.88000000 .00000000 .00000000 11800000.00000000 11800000.00000000 04-06-2026 false .00000000 .00000000 29194.26000000 0 Midland false .00000000 Prospectus Loan ID 33 03-12-2026 04-13-2026 UBS AG 01-18-2018 11250000.00000000 120 02-06-2028 360 .04719500 .04719500 3 1 36 03-06-2018 true 1 WL 5 .00000000 11250000.00000000 1 1 1 0 true true true false false 03-05-2019 11-05-2027 11-05-2027 .00000000 .00000000 249 E Ocean Blvd 249 E Ocean Blvd Long Beach CA 90802 Los Angeles OF 112773 112215 1981 1992 22500000.00000000 MAI 11-17-2017 22500000.00000000 11-17-2017 MAI .90900000 .69960000 6 X International City Bank 14878 05-31-2026 Mahoney Law Group 8571 03-31-2026 Tetra Tech, Inc. 7083 04-30-2026 10-31-2017 01-01-2025 09-30-2025 2811157.03000000 2492007.01340000 1398320.95000000 1518969.19980000 1412836.08000000 973037.81360000 1192722.06000000 752923.81360000 UW CREFC 701744.16000000 2.01000000 1.38660000 1.70000000 1.07290000 F 09-30-2025 false false 10309157.58000000 58478.68000000 .04719500 .00011550 41896.56000000 16582.12000000 .00000000 10292575.46000000 10292575.46000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 34 03-12-2026 04-13-2026 UBS AG 01-04-2018 11200000.00000000 120 01-06-2028 360 .04972800 .04972800 3 1 0 02-06-2018 true 1 WL 2 59937.98000000 11188021.91000000 1 1 1 0 false true false false true 10-05-2027 .00000000 .00000000 Dorset Street and Market Street 100-102 Dorset Street and 2-4 Market Street South Burlington VT 05403 Chittenden OF 60561 95091 1972 17600000.00000000 MAI 12-04-2017 17600000.00000000 12-04-2017 MAI .77800000 .73830000 6 03-06-2020 X State of Vermont - Dept of Buildings and General Services 6750 05-31-2026 Pompanoosuc Mills Corporation (MTM) 5844 09-30-2030 Washington lodge 4820 09-30-2032 10-31-2017 01-01-2025 12-31-2025 1690482.25000000 1138122.99000000 494768.46000000 481096.87000000 1195713.79000000 657026.12000000 1097179.92000000 558492.12000000 UW CREFC 719255.76000000 1.66000000 .91350000 1.53000000 .77650000 F 12-31-2025 false false 9642496.35000000 59937.98000000 .04972800 .00011550 41290.46000000 18647.52000000 .00000000 9623848.83000000 9623848.83000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 05-06-2020 98 .00000000 .00000000 01-06-2028 Prospectus Loan ID 35 03-12-2026 04-13-2026 UBS AG 01-09-2018 9600000.00000000 120 01-06-2028 360 .05287200 .05287200 3 1 0 02-06-2018 true 1 WL 2 53232.96000000 9590474.56000000 1 3 3 0 false true false false false 10-05-2027 .00000000 .00000000 Joliet Property 2901 Plainfield Road Joliet IL 60435 Will RT 8216 8216 2017 4800000.00000000 MAI 10-23-2017 4800000.00000000 10-23-2017 MAI 1.00000000 6 03-06-2020 X Aspen Dental 3500 11-30-2027 American Mattress 3116 09-01-2021 AT&T 1600 11-30-2027 372256.53000000 60690.98000000 311565.55000000 305018.75000000 UW CREFC C 09-30-2020 Chapel Hill Property 4010 Durham-Chapel Hill Blvd Durham NC 27707 Durham RT 8401 8400 2015 2020 4525000.00000000 MAI 11-07-2017 4525000.00000000 11-07-2017 MAI 1.00000000 6 03-06-2020 X Eyemart Express LLC 3265 07-30-2027 Starbucks Corporation 1900 11-30-2025 AT&T 1500 02-28-2021 09-30-2017 337141.23000000 73395.50000000 263745.72000000 257883.59000000 UW CREFC C 09-30-2020 Bradley Property 1601 North Kinzie Avenue Bradley IL 60914 Kankakee RT 23762 7300 2016 2020 3800000.00000000 MAI 10-22-2017 3800001.00000000 10-22-2017 Non-MAI 1.00000000 .80150000 6 03-06-2020 X Mattress Firm 9701 09-30-2031 Aspen Dental 3500 11-30-2027 Eyemart Express 3265 11-30-2027 09-30-2017 01-01-2025 12-31-2025 314208.82000000 1015986.10000000 68046.13000000 371078.75000000 246162.69000000 644907.35000000 243484.73000000 629821.35000000 UW CREFC 638795.52000000 1.00960000 .98600000 C 02-28-2026 false false 8331466.93000000 53232.96000000 .05287200 .00011550 37932.06000000 15300.90000000 .00000000 8316166.03000000 8316166.03000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 36 03-12-2026 04-13-2026 UBS AG 01-26-2018 9500000.00000000 120 02-06-2028 0 .04997200 .04997200 3 1 120 03-06-2018 true 1 WL 3 .00000000 9500000.00000000 1 1 1 0 true true false false false 11-05-2027 .00000000 .00000000 A Storage Place - Evergreen 29309 and 29389 Industrial Way and 918 Nob Hill Road Evergreen CO 80439 Jefferson SS 95895 95895 815 2002 18800000.00000000 MAI 11-14-2017 18800000.00000000 11-14-2017 MAI .77400000 .85430000 6 03-06-2020 X 12-31-2017 01-01-2025 09-30-2025 1401174.74000000 1812488.24010000 559441.93000000 974436.67330000 841732.81000000 838051.56680000 830799.03000000 827117.56680000 UW CREFC 481327.49330000 1.75000000 1.74110000 1.73000000 1.71840000 F false false 9500000.00000000 40879.87000000 .04997200 .00011550 40879.87000000 .00000000 .00000000 9500000.00000000 9500000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 37 03-12-2026 04-13-2026 RMF 12-06-2017 9100000.00000000 120 12-06-2027 360 .04800000 .04800000 3 1 60 01-06-2018 true 1 WL 5 37613.33000000 9100000.00000000 1 1 1 0 true true true false false 12-05-2019 09-05-2027 09-05-2027 .00000000 .00000000 Eight Points 3003-3101 Oak Grove Road Poplar Bluff MO 63901 Butler RT 127908 127784 2017 16290000.00000000 MAI 11-16-2017 16290000.00000000 11-16-2017 MAI .96700000 1.00000000 6 X ACADEMY SPORTS 62890 07-31-2032 PETS 18244 09-30-2027 ROSS DRESS FOR LESS #2014 18000 01-31-2028 01-01-2025 09-30-2025 1378706.00000000 1259596.68000000 432558.00000000 415495.13010000 946148.00000000 844101.54990000 863089.00000000 761041.54990000 UW CREFC 572934.60000000 1.65000000 1.47330000 1.51000000 1.32830000 F 09-30-2025 false false 8642844.29000000 47744.55000000 .04800000 .00011550 35723.76000000 12020.79000000 .00000000 8630823.50000000 8630823.50000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 38 03-12-2026 04-13-2026 LCF 01-26-2018 9000000.00000000 60 02-06-2023 0 .06160000 .06160000 3 1 60 03-06-2018 true 1 WL 3 .00000000 9000000.00000000 1 1 0 true true false false false 11-05-2022 Las Brisas 96 1945 14440000.00000000 MAI 09-28-2017 1.00000000 6 03-06-2020 11-30-2017 1129522.00000000 412828.15000000 716693.85000000 711893.85000000 UW 1.28000000 1.27000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland false 2 12-06-2022 Prospectus Loan ID 39 03-12-2026 04-13-2026 RMF 12-12-2017 8350000.00000000 120 01-06-2028 0 .04420000 .04420000 3 1 120 02-06-2018 true 1 WL 3 31781.03000000 8350000.00000000 1 1 1 0 true true false false false 10-05-2027 .00000000 .00000000 Storage Direct Roseville 998 Washington Boulevard Roseville CA 95678 Placer SS 86670 86670 717 1996 14000000.00000000 MAI 10-25-2017 14000000.00000000 10-25-2017 MAI .92300000 .84497207 6 03-06-2020 N 10-31-2017 01-01-2025 09-30-2025 1070019.00000000 1314057.63990000 308272.00000000 568629.91680000 761746.00000000 745427.72310000 753079.00000000 736760.72310000 UW CREFC 374195.99870000 2.04000000 1.99210000 2.01000000 1.96890000 F false false 8350000.00000000 31781.03000000 .04420000 .00011550 31781.03000000 .00000000 .00000000 8350000.00000000 8350000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 40 03-12-2026 04-13-2026 UBS AG 01-05-2018 8120000.00000000 120 01-06-2028 360 .05137000 .05137000 3 1 0 02-06-2018 true 1 WL 2 44272.32000000 8111646.73000000 1 1 1 0 false true true false false 02-05-2020 10-05-2027 10-05-2027 .00000000 .00000000 Holiday Inn Express 1312 Hospitality Street Ruston LA 71270 Lincoln Parish LO 84 84 2016 11600000.00000000 MAI 11-27-2017 11600000.00000000 11-27-2017 MAI .73300000 .79370000 6 X 11-30-2017 01-01-2025 09-30-2025 2563742.00000000 3538870.66670000 1455655.55000000 1980404.21340000 1108086.45000000 1558466.45330000 1005536.77000000 1416911.17130000 UW CREFC 531267.84000000 2.09000000 2.93350000 1.89000000 2.66700000 F false false 7020361.64000000 44272.32000000 .05137000 .00011550 31054.76000000 13217.56000000 .00000000 7007144.08000000 7007144.08000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 41 03-12-2026 04-13-2026 SG 01-11-2018 8000000.00000000 120 02-01-2028 360 .05131000 .05131000 3 1 0 03-01-2018 true 1 WL 2 .00000000 8000000.00000000 1 1 1 0 false true false false false 10-31-2027 .00000000 .00000000 Holiday Inn Express & Suites Trinity 2125 Corporate Center Drive Trinity FL 34655 Pasco LO 87 87 2015 12300000.00000000 MAI 10-27-2017 12300000.00000000 10-27-2017 MAI .77200000 .70410000 6 03-01-2020 N 11-30-2017 01-01-2025 12-31-2025 2897970.36000000 3095901.25000000 1801672.06000000 2333998.84000000 1096298.30000000 761902.41000000 980379.48000000 638066.37000000 UW CREFC 523062.00000000 2.10000000 1.45660000 1.87000000 1.21990000 F false false 6928093.63000000 43588.50000000 .05131000 .00011550 30610.82000000 12977.68000000 .00000000 6915115.95000000 6915115.95000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 42 03-12-2026 04-13-2026 UBS AG 01-26-2018 7900000.00000000 120 02-06-2028 300 .05630600 .05630600 3 1 0 03-06-2018 true 1 WL 2 .00000000 7900000.00000000 1 2 0 false true false false true 11-05-2027 .00000000 .00000000 Defeased SE 77 7000000.00000000 MAI 11-30-2017 .69300000 3 03-06-2020 F 10-31-2017 1964889.54000000 1310718.57000000 654170.97000000 575575.38000000 UW Defeased SE 82 4600000.00000000 MAI 11-30-2017 .61900000 3 03-06-2020 F 10-31-2017 1367721.23000000 968319.40000000 399401.83000000 344692.98000000 UW false false 6479925.84000000 49130.99000000 .05630600 .00011550 31418.39000000 17712.60000000 .00000000 6462213.24000000 6462213.24000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 08-06-2020 98 .00000000 .00000000 02-06-2028 Prospectus Loan ID 43 03-12-2026 04-13-2026 CIBC 10-26-2017 7825000.00000000 120 11-01-2027 360 .04770000 .04770000 3 1 36 12-01-2017 true 1 WL 5 32141.19000000 7825000.00000000 1 1 1 7 true true false false false 08-31-2027 .00000000 .00000000 Ivy Bridge Extension 12 Westview Commons Blvd Gates NY 14624 Monroe MF 61 61 2017 10600000.00000000 MAI 08-29-2017 10600000.00000000 08-29-2017 MAI .98400000 1.00000000 6 03-01-2020 N 01-01-2025 09-30-2025 1011201.00000000 1480718.62670000 362117.00000000 877620.37330000 649084.00000000 603098.25340000 633834.00000000 603098.25340000 UW CREFC 490959.48000000 1.32000000 1.22840000 1.29000000 1.22840000 F false false 7141207.64000000 40913.29000000 .04770000 .00080300 29332.51000000 11580.78000000 .00000000 7129626.86000000 7129626.86000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 44 03-12-2026 04-13-2026 CIBC 01-25-2018 7500000.00000000 60 02-01-2023 300 .05950000 .05950000 3 1 0 03-01-2018 true 1 WL 2 .00000000 7500000.00000000 1 2 7 false true false false false 10-31-2022 WoodSpring Suites Baton Rouge East 121 2010 7300000.00000000 MAI 12-06-2017 .80100000 6 03-01-2020 11-30-2017 1440643.53000000 790707.28000000 649936.25000000 592310.51000000 UW WoodSpring Suites Baton Rouge North 121 2010 6800000.00000000 MAI 12-06-2017 .73700000 6 03-01-2020 11-30-2017 1304570.98000000 821641.45000000 482929.53000000 430746.69000000 UW false false .00000000 .00000000 .00000000 .00000000 false Midland false 2 01-04-2023 Prospectus Loan ID 45 03-12-2026 04-13-2026 CCRE 12-18-2017 7500000.00000000 120 01-06-2028 360 .04669000 .04669000 3 1 24 02-06-2018 true 1 WL 5 30153.96000000 7500000.00000000 1 1 0 true true true false false 03-05-2020 09-05-2027 09-05-2027 Shoppes Marketplace at Saxony 21155 2017 12400000.00000000 MAI 11-08-2017 1.00000000 6 1027248.00000000 297302.00000000 729946.00000000 710906.00000000 UW 1.57000000 1.53000000 F false false .00000000 .00000000 .00000000 .00000000 false BPC false 8 08-06-2022 Prospectus Loan ID 46 03-12-2026 04-13-2026 LCF 12-19-2017 7312500.00000000 120 01-06-2028 360 .04655000 .04655000 3 1 48 02-06-2018 true 1 WL 5 29311.95000000 7312500.00000000 1 1 0 true true false false false 10-05-2027 .00000000 .00000000 Defeased SE 122 10050000.00000000 MAI 11-30-2017 .97400000 3 03-06-2020 F 10-31-2017 1297947.60000000 601950.43000000 695997.17000000 665497.17000000 UW 1.54000000 1.47000000 F false false 6817253.81000000 37727.86000000 .04655000 .00011550 27326.77000000 10401.09000000 .00000000 6806852.72000000 6806852.72000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 47 03-12-2026 04-13-2026 LCF 08-25-2017 7200000.00000000 120 09-06-2027 360 .04550000 .04550000 3 1 24 10-06-2017 true 1 WL 5 28210.00000000 7200000.00000000 1 1 1 0 true true false false false 07-05-2027 .00000000 .00000000 Kohl's Neenah 1175 West Winneconne Avenue Neenah WI 54956 Winnebago RT 86854 86854 2000 10300000.00000000 MAI 07-21-2017 10300000.00000000 07-21-2017 MAI 1.00000000 1.00000000 6 03-06-2020 N Kohl's 86854 02-02-2030 01-01-2025 09-30-2025 972800.14000000 722000.00000000 289910.74000000 48880.00000000 682889.40000000 673120.00000000 669901.80000000 660132.00000000 UW CREFC 440346.72000000 1.55000000 1.52860000 1.52000000 1.49910000 F 09-30-2025 false false 6382446.14000000 36695.56000000 .04550000 .00011550 25006.78000000 11688.78000000 .00000000 6370757.36000000 6370757.36000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 48 03-12-2026 04-13-2026 LCF 12-28-2017 7000000.00000000 120 01-06-2028 0 .05023000 .05023000 3 1 120 02-06-2018 true 1 WL 3 30277.53000000 7000000.00000000 1 3 3 0 true true false false false 10-05-2027 .00000000 .00000000 462 Myrtle Avenue 462 Myrtle Avenue Brooklyn NY 11205 Kings MF 5 3 1905 4200000.00000000 MAI 11-03-2017 4200000.00000000 11-03-2017 MAI .95100000 1.00000000 6 03-06-2020 N 11-30-2017 01-01-2025 12-31-2025 247531.00000000 305896.75000000 49811.06000000 84482.91000000 197719.94000000 221413.84000000 194477.94000000 218171.84000000 UW CREFC 133685.06000000 1.65620000 1.63200000 815 St. John'S Place 815 St. John'S Place Brooklyn NY 11216 Kings MF 6 6 1931 3700000.00000000 MAI 11-03-2017 3700000.00000000 11-03-2017 MAI .95100000 1.00000000 6 03-06-2020 N 11-30-2017 01-01-2025 12-31-2025 196200.00000000 233542.00000000 31429.83000000 52987.75000000 164770.17000000 180554.25000000 163270.17000000 179054.25000000 UW CREFC 117770.16000000 1.53310000 1.52040000 219 Dekalb Avenue 219 Dekalb Avenue Brooklyn NY 11205 Kings MF 4 3 1905 3300000.00000000 MAI 11-03-2017 3300000.00000000 11-03-2017 MAI .95100000 1.00000000 6 03-06-2020 N 11-30-2017 01-01-2025 12-31-2025 164148.24000000 256733.57000000 36845.84000000 72659.63000000 127302.40000000 184073.94000000 124052.40000000 180823.94000000 UW CREFC 105038.28000000 1.75240000 1.72150000 false false 7000000.00000000 30277.53000000 .05023000 .00011550 30277.53000000 .00000000 .00000000 7000000.00000000 7000000.00000000 03-06-2026 false 30262.46000000 .00000000 .00000000 B Midland false .00000000 Prospectus Loan ID 49 03-12-2026 04-13-2026 LCF 01-09-2018 6550000.00000000 120 02-06-2028 360 .04805000 .04805000 3 1 48 03-06-2018 true 1 WL 5 .00000000 6550000.00000000 1 1 0 true true false false false 12-05-2027 .00000000 .00000000 Defeased SE 33056 10650000.00000000 MAI 12-11-2017 .92000000 3 03-06-2020 F 10-31-2017 968078.66000000 225710.78000000 742367.88000000 697742.28000000 UW 1.80000000 1.69000000 F false false 6118146.45000000 34385.38000000 .04805000 .00011550 25314.68000000 9070.70000000 .00000000 6109075.75000000 6109075.75000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 50 03-12-2026 04-13-2026 RMF 01-22-2018 6250000.00000000 60 02-06-2023 360 .06040000 .06040000 3 1 0 03-06-2018 true 1 WL 2 .00000000 6250000.00000000 1 1 0 false true false false false 11-05-2022 Defeased SE 251 12100000.00000000 MAI 10-26-2017 .90400000 3 03-06-2020 11-30-2017 1671900.00000000 898262.00000000 773638.00000000 710888.00000000 UW 1.71000000 1.57000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland false 2 11-11-2022 Prospectus Loan ID 51 03-12-2026 04-13-2026 LCF 01-22-2018 6150000.00000000 120 02-06-2028 0 .05108000 .05108000 3 1 120 03-06-2018 true 1 WL 3 .00000000 6150000.00000000 1 1 1 0 true true false false false 11-05-2027 .00000000 .00000000 East Sac Self Storage 3301 S Street Sacramento CA 95816 Sacramento SS 54547 54547 550 1994 2011 10240000.00000000 MAI 12-11-2017 10240000.00000000 12-11-2017 MAI .94800000 .90180000 6 03-06-2020 N 11-30-2017 01-01-2025 12-31-2025 853772.00000000 1341715.00000000 345891.01000000 529064.83000000 507881.00000000 812650.17000000 499698.90000000 804468.17000000 UW CREFC 318505.12300000 1.59000000 2.55150000 1.57000000 2.52580000 F false false 6150000.00000000 27051.12000000 .05108000 .00011550 27051.12000000 .00000000 .00000000 6150000.00000000 6150000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 52 03-12-2026 04-13-2026 UBS AG 01-23-2018 6000000.00000000 120 02-06-2028 0 .04374000 .04374000 3 1 120 03-06-2018 true 1 WL 3 .00000000 6000000.00000000 1 1 1 0 true true false false false 11-05-2027 .00000000 .00000000 Canyon Gate Self Storage 8055 W Sahara Avenue Las Vegas NV 89117 Clark SS 106610 106610 955 1996 15260000.00000000 MAI 11-21-2017 15260000.00000000 11-21-2017 MAI .93600000 .85729499 6 03-06-2020 X 12-31-2016 01-01-2025 09-30-2025 1281424.00000000 1687690.66660000 359656.69000000 593698.79320000 921767.31000000 1093991.87340000 911106.31000000 1083330.87340000 UW CREFC 266085.00000000 3.46000000 4.11140000 3.42000000 4.07140000 F false false 6000000.00000000 22599.00000000 .04374000 .00011550 22599.00000000 .00000000 .00000000 6000000.00000000 6000000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 53 03-12-2026 04-13-2026 RMF 01-12-2018 5775000.00000000 120 02-06-2028 360 .04930000 .04930000 3 1 36 03-06-2018 true 1 WL 5 .00000000 5775000.00000000 1 1 1 0 true true false false false 11-05-2027 .00000000 .00000000 Lauderdale Manor 1909-1953 N.W. 9Th Avenue Fort Lauderdale FL 33311 Broward RT 82068 77627 1951 8100000.00000000 MAI 11-03-2017 8100000.00000000 11-03-2017 MAI .94600000 1.00000000 6 03-06-2020 N DD'S DISCOUNTS 22839 01-31-2027 LYHY GROCERY 12165 08-31-2028 CITI TRENDS 12150 09-30-2026 08-31-2017 01-01-2025 12-31-2025 1020086.00000000 1673909.46000000 413164.00000000 812975.43000000 606921.00000000 860934.03000000 537057.00000000 791070.03000000 UW CREFC 369058.32000000 1.64000000 2.33280000 1.46000000 2.14350000 F 12-31-2025 false false 5301436.85000000 30754.86000000 .04930000 .00011550 22506.07000000 8248.79000000 .00000000 5293188.06000000 5293188.06000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 54 03-12-2026 04-13-2026 Barclays Bank PLC 01-05-2018 5500000.00000000 120 01-06-2028 360 .04931000 .04931000 3 1 0 02-06-2018 true 1 WL 2 29293.69000000 5494060.07000000 1 1 0 false true true false false 01-05-2020 10-05-2027 10-05-2027 The Avery Georgetown 15 1903 8900000.00000000 MAI 11-30-2017 .73500000 6 11-30-2017 1171487.00000000 553454.68000000 618032.32000000 571172.84000000 UW 1.76000000 1.62000000 F false false .00000000 .00000000 .00000000 .00000000 false Midland false 767971.11000000 6 06-09-2023 Prospectus Loan ID 55 03-12-2026 04-13-2026 Barclays Bank PLC 11-10-2017 4600000.00000000 120 11-06-2027 360 .04908000 .04908000 3 1 0 12-06-2017 true 1 WL 2 24435.80000000 4584320.14000000 1 1 0 false true false false false 08-05-2027 .00000000 .00000000 Defeased SE 91680 8690000.00000000 MAI 10-27-2017 .80800000 3 03-06-2020 F 11-30-2017 781518.00000000 346595.00000000 434923.00000000 425755.00000000 UW 1.48000000 1.45000000 F false false 3937678.02000000 24435.80000000 .04908000 .00011550 16641.94000000 7793.86000000 .00000000 3929884.16000000 3929884.16000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 56 03-12-2026 04-13-2026 UBS AG 01-26-2018 4500000.00000000 120 02-06-2028 360 .04768000 .04768000 3 1 0 03-06-2018 true 1 WL 2 .00000000 4500000.00000000 1 1 0 false true false false false 11-05-2027 .00000000 .00000000 Defeased SE 85668 7700000.00000000 MAI 12-01-2017 .91600000 3 03-06-2020 F 10-31-2017 1871736.99000000 1298618.71000000 573118.28000000 451006.64000000 UW 2.03000000 1.60000000 F false false 3860922.43000000 23522.98000000 .04768000 .00011550 15852.09000000 7670.89000000 .00000000 3853251.54000000 3853251.54000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 57 03-12-2026 04-13-2026 UBS AG 01-23-2018 4500000.00000000 120 02-06-2028 360 .05194500 .05194500 3 1 0 03-06-2018 true 1 WL 2 .00000000 4500000.00000000 1 1 1 0 false true false false false 11-05-2027 .00000000 .00000000 School Street Crossing 398 Highway 51 North Ridgeland MS 39157 Madison RT 67761 67761 1994 6000000.00000000 MAI 10-13-2017 6000000.00000000 10-13-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X MC LAWRENCE FOODS, INC. 30400 07-31-2031 DOLLAR TREE STORES, INC. 12000 07-31-2035 DELTA WINGS #1 D/B/A WINGSTOI 2811 07-31-2027 11-30-2017 01-01-2025 12-31-2025 678864.23000000 691429.00000000 196005.93000000 239923.72000000 482858.30000000 451505.28000000 445872.74000000 414520.28000000 UW CREFC 296336.40000000 1.63000000 1.52360000 1.50000000 1.39880000 F 12-31-2025 false false 3903258.21000000 24694.70000000 .05194500 .00011550 17459.44000000 7235.26000000 .00000000 3896022.95000000 3896022.95000000 04-06-2026 false .00000000 .00000000 2000.00000000 0 Midland false .00000000 Prospectus Loan ID 58 03-12-2026 04-13-2026 Barclays Bank PLC 12-21-2017 4000000.00000000 120 01-06-2028 0 .04021000 .04021000 3 1 120 02-06-2018 true 1 WL 3 13850.11000000 4000000.00000000 1 1 1 0 true true false false false 10-05-2027 .00000000 .00000000 645-679 Manor Drive 645-679 Manor Drive Pacifica CA 94044 San Mateo MF 32 32 1962 2017 11640000.00000000 MAI 11-30-2017 11640000.00000000 11-30-2017 MAI .93800000 1.00000000 6 03-06-2020 N 11-30-2017 01-01-2025 12-31-2025 701505.00000000 932114.42000000 306221.20000000 508988.28000000 395283.80000000 423126.14000000 380199.32000000 408042.14000000 UW CREFC 163073.88000000 2.42000000 2.59470000 2.33000000 2.50220000 F false false 4000000.00000000 13850.11000000 .04021000 .00051550 13850.11000000 .00000000 .00000000 4000000.00000000 4000000.00000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 59 03-12-2026 04-13-2026 CIBC 05-23-2017 4000000.00000000 120 06-01-2027 360 .05250000 .05250000 3 1 0 07-01-2017 true 1 WL 2 22088.15000000 3965670.32000000 1 1 7 false true false false false 03-31-2027 .00000000 .00000000 Defeased SE 62463 5530000.00000000 MAI 01-07-2017 1.00000000 3 03-01-2020 F 09-30-2017 712654.12000000 307422.62000000 405231.50000000 362757.05000000 UW 1.53000000 1.37000000 F false false 3421623.69000000 22088.15000000 .05250000 .00011550 15468.59000000 6619.56000000 .00000000 3415004.13000000 3415004.13000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 60 03-12-2026 04-13-2026 CCRE 01-11-2018 3750000.00000000 120 02-06-2028 360 .05105000 .05105000 3 1 0 03-06-2018 true 1 WL 2 .00000000 3750000.00000000 1 1 1 0 false true false false false 11-05-2027 .00000000 .00000000 Boulevard I & II 6842 and 6880 Douglas Boulevard Douglasville GA 30135 Douglas RT 30450 30300 2004 5000000.00000000 MAI 11-05-2017 5000000.00000000 11-05-2017 MAI 1.00000000 .90150000 6 03-06-2020 N Flourish LLC DBA Tasty Cral 6000 12-02-2031 UVC Management LLC 3400 03-31-2027 The Cigar Box 3050 05-31-2026 12-31-2017 01-01-2025 12-31-2025 516919.72000000 565388.31000000 101525.59000000 198783.73000000 415394.13000000 366604.58000000 380549.13000000 331759.58000000 UW CREFC 244465.68000000 1.70000000 1.49960000 1.56000000 1.35710000 F 12-31-2025 false false 3245418.57000000 20372.14000000 .05105000 .00031550 14266.77000000 6105.37000000 .00000000 3239313.20000000 3239313.20000000 04-06-2026 false .00000000 1660.77000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 61 03-12-2026 04-13-2026 CIBC 01-25-2018 3250000.00000000 120 02-01-2028 0 .04840000 .04840000 3 1 120 03-01-2018 true 1 WL 3 .00000000 3250000.00000000 1 1 1 7 true true false false false 10-31-2027 .00000000 .00000000 Walgreens - Harlingen, TX 1810 West Tyler Avenue Harlingen TX 78550 Cameron RT 14820 14820 2007 5675000.00000000 MAI 11-20-2017 5675000.00000000 11-20-2017 MAI 1.00000000 1.00000000 6 03-01-2020 N Walgreens Walgreens #11211 14820 12-31-2082 12-31-2017 01-01-2025 12-31-2025 318861.00000000 326500.18000000 4911.00000000 43347.61000000 313950.00000000 283152.57000000 311727.00000000 280929.57000000 UW CREFC 159484.74800000 1.97000000 1.77540000 1.95000000 1.76150000 F 01-01-2026 false false 3250000.00000000 13545.28000000 .04840000 .00011550 13545.28000000 .00000000 .00000000 3250000.00000000 3250000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 62 03-12-2026 04-13-2026 RMF 01-19-2018 3150000.00000000 120 02-06-2028 360 .05420000 .05420000 3 1 24 03-06-2018 true 1 WL 5 .00000000 3150000.00000000 1 1 1 0 true true false false false 11-05-2027 .00000000 .00000000 Clarksville Shops 1401 Veterans Parkway Clarksville IN 47129 Clark RT 20000 20000 2010 4550000.00000000 MAI 11-08-2017 4550000.00000000 11-08-2017 MAI 1.00000000 6 03-06-2020 N National Vision, Inc. 3360 04-30-2027 PSF, PLLC d/b/a Family Allergy & Asthma 2600 06-30-2026 CM Chicken Clarksville, LLC Clarksville 2390 12-31-2030 11-30-2017 01-01-2025 12-31-2025 416539.00000000 325562.74000000 112895.00000000 178927.88000000 303644.00000000 146634.86000000 281550.00000000 124540.86000000 UW CREFC 212730.84000000 1.43000000 .68930000 1.32000000 .58540000 F 10-21-2025 false false 2869821.68000000 17727.57000000 .05420000 .00011550 13394.10000000 4333.47000000 .00000000 2865488.21000000 2865488.21000000 04-06-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 63 03-12-2026 04-13-2026 CIBC 01-25-2018 2800000.00000000 120 02-01-2028 0 .04840000 .04840000 3 1 120 03-01-2018 true 1 WL 3 .00000000 2800000.00000000 1 1 1 7 true true false false false 10-31-2027 .00000000 .00000000 Walgreens - Dallas, GA 4519 Dallas Acworth Highway Dallas GA 30132 Paulding RT 14820 14820 2007 4875000.00000000 MAI 12-05-2017 4875000.00000000 12-05-2017 MAI 1.00000000 1.00000000 6 03-01-2020 N Walgreens 14820 12-31-2082 12-31-2017 01-01-2025 12-31-2025 274726.00000000 281000.04000000 4470.00000000 29829.83000000 270256.00000000 251170.21000000 268033.00000000 248947.21000000 UW CREFC 137402.24800000 1.97000000 1.82800000 1.95000000 1.81180000 F 12-31-2025 false false 2800000.00000000 11669.78000000 .04840000 .00011550 11669.78000000 .00000000 .00000000 2800000.00000000 2800000.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 64 03-12-2026 04-13-2026 CIBC 01-25-2018 2742750.00000000 120 02-01-2028 0 .04840000 .04840000 3 1 120 03-01-2018 true 1 WL 3 .00000000 2742750.00000000 1 1 1 7 true true false false false 10-31-2027 .00000000 .00000000 Walgreens - Guthrie, OK 1621 South Division Street Guthrie OK 73044 Logan RT 10500 10500 2007 4770000.00000000 MAI 11-15-2017 4770000.00000000 11-15-2017 MAI 1.00000000 6 03-01-2020 N Walgreens 10500 10-31-2082 12-31-2017 01-01-2025 12-31-2025 278948.00000000 285999.96000000 4512.00000000 17312.24000000 274436.00000000 268687.72000000 272861.00000000 267112.72000000 UW CREFC 134592.80800000 2.04000000 1.99630000 2.03000000 1.98460000 F 09-30-2025 false false 2742750.00000000 11431.17000000 .04840000 .00011550 11431.17000000 .00000000 .00000000 2742750.00000000 2742750.00000000 04-01-2026 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 65 03-12-2026 04-13-2026 LCF 01-18-2018 945000.00000000 120 02-06-2028 0 .05200000 .05200000 3 1 120 03-06-2018 true 1 WL 7 .00000000 945000.00000000 1 1 1 0 true true true false false 08-05-2027 08-05-2027 .00000000 .00000000 Dollar General Winterset 1213 North 4Th Avenue Winterset IA 50273 Madison RT 9026 9026 2017 1350000.00000000 MAI 10-10-2017 1350000.00000000 10-10-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Dollar General 9026 08-31-2032 01-01-2025 09-30-2025 87976.94000000 91253.40000000 2639.31000000 3650.12000000 85337.63000000 87603.28000000 83983.73000000 86249.28000000 UW CREFC 49822.50670000 1.71000000 1.75830000 1.69000000 1.73110000 F 09-30-2025 false false 945000.00000000 4231.50000000 .05200000 .00011550 4231.50000000 .00000000 .00000000 945000.00000000 945000.00000000 04-06-2026 02-06-2028 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 66 03-12-2026 04-13-2026 LCF 01-18-2018 927500.00000000 120 02-06-2028 0 .05200000 .05200000 3 1 120 03-06-2018 true 1 WL 7 .00000000 927500.00000000 1 1 1 0 true true true false false 08-05-2027 08-05-2027 .00000000 .00000000 Dollar General Bay City 2425 E. Beaver Road Kawkawlin MI 48631 Bay RT 9100 9100 2017 1325000.00000000 MAI 07-30-2017 1325000.00000000 07-30-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Dollar General 9026 07-31-2032 01-01-2025 09-30-2025 86287.28000000 89463.72000000 2588.62000000 3578.56000000 83698.67000000 85885.16000000 82333.67000000 84520.16000000 UW CREFC 48899.86670000 1.71000000 1.75630000 1.68000000 1.72840000 F 09-30-2025 false false 927500.00000000 4153.14000000 .05200000 .00011550 4153.14000000 .00000000 .00000000 927500.00000000 927500.00000000 04-06-2026 02-06-2028 false .00000000 .00000000 .00000000 0 Midland false .00000000 Prospectus Loan ID 67 03-12-2026 04-13-2026 LCF 01-18-2018 896000.00000000 120 02-06-2028 0 .05200000 .05200000 3 1 120 03-06-2018 true 1 WL 7 .00000000 896000.00000000 1 1 1 0 true true true false false 08-05-2027 08-05-2027 .00000000 .00000000 Dollar General Rockford 8990 Walnut Street Rockford MN 55373 Wright RT 9100 9100 2017 1280000.00000000 MAI 10-30-2017 1280000.00000000 10-30-2017 MAI 1.00000000 1.00000000 6 03-06-2020 X Dollar General 9026 10-31-2032 01-01-2025 09-30-2025 83564.85000000 86598.00000000 2506.95000000 3463.92000000 81057.90000000 83134.08000000 79692.90000000 81769.08000000 UW CREFC 47239.12000000 1.72000000 1.75990000 1.69000000 1.73100000 F 09-30-2025 false false 896000.00000000 4012.09000000 .05200000 .00011550 4012.09000000 .00000000 .00000000 896000.00000000 896000.00000000 04-06-2026 02-06-2028 false .00000000 .00000000 .00000000 0 Midland false .00000000 EX-103 4 exh_103.xml Item 2(c)(17) Periodic Principal and Interest Payment Securitization Amount With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in February 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 9, 9.01, 9.02, 9.03, 9.04, 9.05, 9.06, 9.07, 9.08, 9.09, 9.10, 9.11, 9.12, 9.13, 9.14, 9.15, 9.16, 9.17, 9.18, 9.19, 9.20, 9.21, 9.22, 11, 11.01, 11.02, 11.03, 11.04, 11.05, 11.06, 11.07, 11.08, 12, 12.01, 12.02, 12.03, 12.04, 13, 20, 21, 21.01, 21.02, 35, 35.01, 37, 43, 45, 47, 65, 66, 67 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). 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). 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 January 2018 (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 3, 4, 5, 6, 7, 10, 11, 12, 13, 17, 18, 21, 23, 24, 25, 33, 36, 38, 41, 42, 44, 49, 50, 51, 52, 53, 56, 57, 60, 61, 62, 63, 64, 65, 66, 67 this field has been left blank as the loans do not have their first payment date until March 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 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 The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association and the full name for Wells Fargo Bank, National is Wells Fargo Bank, National Association.