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:   April 19, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-207340-06

Central Index Key Number of issuing entity:  0001720748

CCUBS Commercial Mortgage Trust 2017-C1
(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):  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):  0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

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

UBS AG, acting through its branch located at 1285 Avenue of the Americas, New York, New York
(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)

38-4052506
38-4052507
(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)

(410) 884-2000
(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 May 17, 2022 a distribution was made to holders of the certificates issued by CCUBS Commercial Mortgage Trust 2017-C1.

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 CCUBS Commercial Mortgage Trust 2017-C1 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

1.76%

0

N/A

During the distribution period from April 19, 2022 to May 17, 2022 no assets securitized by UBS Commercial Mortgage Securitization Corp. (the "Depositor") and held by CCUBS Commercial Mortgage Trust 2017-C1 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 May 16, 2022. The CIK number of the Depositor is 0001532799.

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 May 12, 2022. The CIK number of CCREL is 0001558761.

Citi Real Estate Funding Inc., 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 11, 2022. The CIK number of Citi Real Estate Funding Inc. is  0001701238.

UBS AG, acting through its branch located at 1285 Avenue of the Americas, New York, New York ("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 14, 2022. The CIK number of UBS AG is 0001685185.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-207340-06 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-207340-06 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 CCUBS Commercial Mortgage Trust 2017-C1, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/18/2022

$6,716.90

  Current Distribution Date

05/17/2022

$137,800.22

 

REO Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for CCUBS Commercial Mortgage Trust 2017-C1, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/18/2022

$5,693.33

  Current Distribution Date

05/17/2022

$5,509.52

 

Interest Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$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 CCUBS Commercial Mortgage Trust 2017-C1, relating to the May 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-207340-06 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-207340-06 and incorporated by reference herein).

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

 

SIGNATURES

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

UBS Commercial Mortgage Securitization Corp.
(Depositor)

 

/s/ Nicholas Galeone
Nicholas Galeone, President

Date: May 27, 2022

 

/s/ Andrew Lisa
Andrew Lisa, Director

Date: May 27, 2022

 

 


ubs17001_ex991-202205.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

05/17/22

CCUBS Commercial Mortgage Trust 2017-C1

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-C1

 

         

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

 

General Information

(212) 713-2000

Certificate Interest Reconciliation Detail

4

 

1285 Avenue of the Americas | New York, NY 10019 | United States

 

 

 

Master Servicer

Midland Loan Services

 

Additional Information

5

 

 

 

 

 

 

askmidlandls.com

(913) 253-9000

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 | Overland Park, KS 66210 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Midland Loan Services

 

Current Mortgage Loan and Property Stratification

8-12

 

askmidlandls.com

(913) 253-9000

Mortgage Loan Detail (Part 1)

13-14

 

A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 | Overland Park, KS 66210 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

Representations Reviewer

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

David Rodgers

(212) 310-9821

Historical Detail

18

 

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

 

Delinquency Loan Detail

19

Certificate Administrator

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

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

Corporate Trust Services (CMBS)

cts.cmbs.bond.admin@wellsfargo.com;

Specially Serviced Loan Detail - Part 1

21

 

 

trustadministrationgroup@wellsfargo.com

Specially Serviced Loan Detail - Part 2

22

 

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

 

Modified Loan Detail

23

 

 

 

Historical Liquidated Loan Detail

24

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

Supplemental Notes

27

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                     Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                     Total Distribution          Ending Balance

Support¹         Support¹

 

A-1

12508GAQ9

2.288000%

10,150,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12508GAR7

3.312000%

118,871,000.00

112,781,593.51

262,001.99

311,277.20

0.00

0.00

573,279.19

112,519,591.52

30.73%

30.00%

A-SB

12508GAS5

3.462000%

15,396,000.00

15,396,000.00

0.00

44,417.46

0.00

0.00

44,417.46

15,396,000.00

30.73%

30.00%

A-3

12508GAT3

3.283000%

161,354,000.00

161,354,000.00

0.00

441,437.65

0.00

0.00

441,437.65

161,354,000.00

30.73%

30.00%

A-4

12508GAU0

3.544000%

181,951,000.00

181,951,000.00

0.00

537,361.95

0.00

0.00

537,361.95

181,951,000.00

30.73%

30.00%

A-S

12508GAX4

3.907000%

57,481,000.00

57,481,000.00

0.00

187,148.56

0.00

0.00

187,148.56

57,481,000.00

22.28%

21.75%

B

12508GAY2

4.159000%

29,612,000.00

29,612,000.00

0.00

102,630.26

0.00

0.00

102,630.26

29,612,000.00

17.92%

17.50%

C

12508GAZ9

4.390809%

33,095,000.00

33,095,000.00

0.00

121,094.84

0.00

0.00

121,094.84

33,095,000.00

13.06%

12.75%

D

12508GAA4

4.390809%

16,444,000.00

16,444,000.00

0.00

60,168.71

0.00

0.00

60,168.71

16,444,000.00

10.64%

10.39%

D-RR

12508GAC0

4.390809%

21,007,000.00

21,007,000.00

0.00

76,864.76

0.00

0.00

76,864.76

21,007,000.00

7.55%

7.38%

E-RR

12508GAE6

4.390809%

8,709,000.00

8,709,000.00

0.00

31,866.29

0.00

0.00

31,866.29

8,709,000.00

6.27%

6.13%

F-RR

12508GAG1

4.390809%

7,838,000.00

7,838,000.00

0.00

28,679.30

0.00

0.00

28,679.30

7,838,000.00

5.12%

5.00%

G-RR

12508GAJ5

4.390809%

8,710,000.00

8,710,000.00

0.00

31,869.95

0.00

0.00

31,869.95

8,710,000.00

3.84%

3.75%

NR-RR

12508GAL0

4.390809%

26,128,121.00

26,128,121.00

0.00

91,195.70

0.00

0.00

91,195.70

26,128,121.00

0.00%

0.00%

R

12508GAN6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

696,746,121.00

680,506,714.51

262,001.99

2,066,012.63

0.00

0.00

2,328,014.62

680,244,712.52

 

 

 

 

X-A

12508GAV8

0.994303%

487,722,000.00

471,482,593.51

0.00

390,663.96

0.00

0.00

390,663.96

471,220,591.52

 

 

X-B

12508GAW6

0.288499%

120,188,000.00

120,188,000.00

0.00

28,895.10

0.00

0.00

28,895.10

120,188,000.00

 

 

Notional SubTotal

 

607,910,000.00

591,670,593.51

0.00

419,559.06

0.00

0.00

419,559.06

591,408,591.52

 

 

 

Deal Distribution Total

 

 

 

262,001.99

2,485,571.69

0.00

0.00

2,747,573.68

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

12508GAQ9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12508GAR7

948.77298508

2.20408670

2.61861345

0.00000000

0.00000000

0.00000000

0.00000000

4.82270015

946.56889839

A-SB

12508GAS5

1,000.00000000

0.00000000

2.88500000

0.00000000

0.00000000

0.00000000

0.00000000

2.88500000

1,000.00000000

A-3

12508GAT3

1,000.00000000

0.00000000

2.73583332

0.00000000

0.00000000

0.00000000

0.00000000

2.73583332

1,000.00000000

A-4

12508GAU0

1,000.00000000

0.00000000

2.95333332

0.00000000

0.00000000

0.00000000

0.00000000

2.95333332

1,000.00000000

A-S

12508GAX4

1,000.00000000

0.00000000

3.25583341

0.00000000

0.00000000

0.00000000

0.00000000

3.25583341

1,000.00000000

B

12508GAY2

1,000.00000000

0.00000000

3.46583345

0.00000000

0.00000000

0.00000000

0.00000000

3.46583345

1,000.00000000

C

12508GAZ9

1,000.00000000

0.00000000

3.65900710

0.00000000

0.00000000

0.00000000

0.00000000

3.65900710

1,000.00000000

D

12508GAA4

1,000.00000000

0.00000000

3.65900693

0.00000000

0.00000000

0.00000000

0.00000000

3.65900693

1,000.00000000

D-RR

12508GAC0

1,000.00000000

0.00000000

3.65900700

0.00000000

0.00000000

0.00000000

0.00000000

3.65900700

1,000.00000000

E-RR

12508GAE6

1,000.00000000

0.00000000

3.65900677

0.00000000

0.00000000

0.00000000

0.00000000

3.65900677

1,000.00000000

F-RR

12508GAG1

1,000.00000000

0.00000000

3.65900740

0.00000000

0.00000000

0.00000000

0.00000000

3.65900740

1,000.00000000

G-RR

12508GAJ5

1,000.00000000

0.00000000

3.65900689

0.00000000

0.00000000

0.00000000

0.00000000

3.65900689

1,000.00000000

NR-RR

12508GAL0

1,000.00000000

0.00000000

3.49032753

0.16867994

3.93321701

0.00000000

0.00000000

3.49032753

1,000.00000000

R

12508GAN6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12508GAV8

966.70355963

0.00000000

0.80099721

0.00000000

0.00000000

0.00000000

0.00000000

0.80099721

966.16636428

X-B

12508GAW6

1,000.00000000

0.00000000

0.24041585

0.00000000

0.00000000

0.00000000

0.00000000

0.24041585

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

04/01/22 - 04/30/22

30

0.00

311,277.20

0.00

311,277.20

0.00

0.00

0.00

311,277.20

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

44,417.46

0.00

44,417.46

0.00

0.00

0.00

44,417.46

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

441,437.65

0.00

441,437.65

0.00

0.00

0.00

441,437.65

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

537,361.95

0.00

537,361.95

0.00

0.00

0.00

537,361.95

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

390,663.96

0.00

390,663.96

0.00

0.00

0.00

390,663.96

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

28,895.10

0.00

28,895.10

0.00

0.00

0.00

28,895.10

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

187,148.56

0.00

187,148.56

0.00

0.00

0.00

187,148.56

0.00

 

B

04/01/22 - 04/30/22

30

0.00

102,630.26

0.00

102,630.26

0.00

0.00

0.00

102,630.26

0.00

 

C

04/01/22 - 04/30/22

30

0.00

121,094.84

0.00

121,094.84

0.00

0.00

0.00

121,094.84

0.00

 

D

04/01/22 - 04/30/22

30

0.00

60,168.71

0.00

60,168.71

0.00

0.00

0.00

60,168.71

0.00

 

D-RR

04/01/22 - 04/30/22

30

0.00

76,864.76

0.00

76,864.76

0.00

0.00

0.00

76,864.76

0.00

 

E-RR

04/01/22 - 04/30/22

30

0.00

31,866.29

0.00

31,866.29

0.00

0.00

0.00

31,866.29

0.00

 

F-RR

04/01/22 - 04/30/22

30

0.00

28,679.30

0.00

28,679.30

0.00

0.00

0.00

28,679.30

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

31,869.95

0.00

31,869.95

0.00

0.00

0.00

31,869.95

0.00

 

NR-RR

04/01/22 - 04/30/22

30

98,001.69

95,602.98

0.00

95,602.98

4,407.29

0.00

0.00

91,195.70

102,767.57

 

Totals

 

 

98,001.69

2,489,978.97

0.00

2,489,978.97

4,407.29

0.00

0.00

2,485,571.69

102,767.57

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

2,747,573.68

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,506,212.47

Master Servicing Fee

8,551.49

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,495.09

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

283.54

ARD Interest

0.00

Operating Advisor Fee

1,578.71

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

323.24

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,506,212.47

Total Fees

16,232.07

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

262,001.99

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

3,500.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

907.29

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

262,001.99

Total Expenses/Reimbursements

4,407.29

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,485,571.69

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

262,001.99

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,747,573.68

Total Funds Collected

2,768,214.46

Total Funds Distributed

2,768,213.04

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

680,506,714.91

680,506,714.91

Beginning Certificate Balance

680,506,714.51

(-) Scheduled Principal Collections

262,001.99

262,001.99

(-) Principal Distributions

262,001.99

(-) 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

680,244,712.92

680,244,712.92

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

680,506,714.91

680,506,714.91

Ending Certificate Balance

680,244,712.52

Ending Actual Collateral Balance

680,244,712.92

680,244,712.92

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.40)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.40)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.39%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

5,000,000 or less

8

27,434,745.86

4.03%

54

4.4860

1.856606

1.40 or less

12

186,158,058.90

27.37%

46

4.7014

0.661307

5,000,001 to 10,000,000

7

52,406,096.18

7.70%

65

4.3878

1.979035

1.41 to 1.50

5

82,325,218.44

12.10%

66

4.3477

1.434666

10,000,001 to 15,000,000

5

63,639,582.25

9.36%

66

4.5440

1.513132

1.51 to 1.60

2

57,143,486.71

8.40%

66

4.8649

1.561500

15,000,001 to 20,000,000

5

88,918,006.22

13.07%

39

3.9351

1.919528

1.61 to 1.70

1

20,750,000.00

3.05%

66

4.7010

1.690000

20,000,001 to 25,000,000

10

229,359,891.26

33.72%

54

4.6065

1.576717

1.71 to 1.80

2

35,000,000.00

5.15%

67

4.2500

1.710000

25,000,001 to 35,000,000

4

130,086,391.15

19.12%

49

4.2652

1.830865

1.81 to 1.90

3

24,469,957.72

3.60%

66

4.4991

1.871212

35,000,001 to 45,000,000

2

88,400,000.00

13.00%

66

4.5558

1.479683

1.91 to 2.00

1

16,850,000.00

2.48%

4

4.6590

1.940000

 

45,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.25

4

92,186,391.15

13.55%

53

4.5939

2.081486

 

Totals

41

680,244,712.92

100.00%

54

4.4193

1.693853

2.26 to 2.50

4

59,761,600.00

8.79%

66

4.3860

2.374097

 

 

 

 

 

 

 

 

2.51 or greater

7

105,600,000.00

15.52%

49

3.5473

2.979441

 

 

 

 

 

 

 

 

Totals

41

680,244,712.92

100.00%

54

4.4193

1.693853

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

2

2,636,958.24

0.39%

65

4.4031

1.987639

Virginia

1

24,000,000.00

3.53%

63

4.5110

0.570000

Arizona

3

14,705,294.31

2.16%

66

4.6011

1.538400

Washington, DC

1

5,350,000.00

0.79%

66

4.4700

1.900000

California

5

38,470,969.06

5.66%

65

4.4832

1.645666

West Virginia

1

1,876,009.27

0.28%

66

4.3690

2.390000

Cayman Islands

1

22,345,933.13

3.28%

2

5.4485

(1.050000)

Totals

98

680,244,712.92

100.00%

54

4.4193

1.693853

Colorado

3

32,484,992.30

4.78%

28

4.9548

2.165128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Florida

3

5,136,545.19

0.76%

65

4.3971

2.169584

 

 

 

 

 

 

 

Georgia

5

4,089,128.05

0.60%

65

4.6100

1.020000

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Illinois

3

21,305,788.90

3.13%

65

4.5178

1.776654

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Indiana

2

3,773,390.25

0.55%

66

4.3734

2.534374

Industrial

7

62,638,610.43

9.21%

33

4.3653

1.753971

Kansas

3

4,071,161.41

0.60%

65

4.4060

1.899571

Lodging

4

68,707,479.81

10.10%

43

4.8580

(0.077983)

Louisiana

2

4,068,637.99

0.60%

65

4.8331

1.500000

Mixed Use

9

145,623,900.40

21.41%

64

4.0661

2.197613

Maryland

2

50,036,391.15

7.36%

45

4.5204

1.986427

Multi-Family

18

127,734,415.43

18.78%

54

4.4145

1.840528

Michigan

4

28,489,169.57

4.19%

66

4.3961

2.382892

Office

26

125,243,807.48

18.41%

66

4.3777

1.612592

Minnesota

4

6,059,659.75

0.89%

65

4.3763

2.629279

Retail

34

150,296,499.33

22.09%

50

4.6224

1.933748

Nevada

2

40,597,878.00

5.97%

67

4.2707

1.630026

Totals

98

680,244,712.92

100.00%

54

4.4193

1.693853

New Jersey

4

57,517,353.36

8.46%

65

4.4199

1.509918

 

 

 

 

 

 

 

New York

22

224,739,146.40

33.04%

49

4.0647

1.889992

 

 

 

 

 

 

 

North Carolina

1

3,422,195.88

0.50%

66

5.0800

1.210000

 

 

 

 

 

 

 

Ohio

2

4,114,610.39

0.60%

66

4.9409

1.617511

 

 

 

 

 

 

 

Oklahoma

1

1,612,741.04

0.24%

65

4.4192

1.500000

 

 

 

 

 

 

 

Pennsylvania

2

45,159,885.58

6.64%

66

4.9292

1.571575

 

 

 

 

 

 

 

South Carolina

1

1,485,761.93

0.22%

65

4.3790

2.720000

 

 

 

 

 

 

 

Tennessee

1

3,998,552.93

0.59%

66

4.3690

2.390000

 

 

 

 

 

 

 

Texas

16

26,740,940.53

3.93%

65

4.5091

1.690239

 

 

 

 

 

 

 

Utah

1

1,955,618.27

0.29%

65

4.3790

2.720000

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

4.0000% or less

5

75,100,000.00

11.04%

42

3.2110

3.048056

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.0001% to 4.5000%

17

310,395,182.87

45.63%

59

4.3411

1.917505

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5001% to 5.0000%

12

236,229,129.40

34.73%

61

4.6946

1.213930

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0001% or greater

7

58,520,400.65

8.60%

20

5.2742

0.707033

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

41

680,244,712.92

100.00%

54

4.4193

1.693853

49 months or greater

41

680,244,712.92

100.00%

54

4.4193

1.693853

 

 

 

 

 

 

 

 

Totals

41

680,244,712.92

100.00%

54

4.4193

1.693853

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

60 months or less

6

117,695,933.13

17.30%

4

4.4098

1.511444

Interest Only

25

491,401,600.00

72.24%

53

4.3270

1.920672

 

61 months or greater

35

562,548,779.79

82.70%

65

4.4213

1.732017

299 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

41

680,244,712.92

100.00%

54

4.4193

1.693853

300 months to 350 months

16

188,843,112.92

27.76%

58

4.6597

1.103632

 

 

 

 

 

 

 

 

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

41

680,244,712.92

100.00%

54

4.4193

1.693853

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

              Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

             WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

                DSCR¹

   Underwriter's Information

5

115,353,218.18

16.96%

65

4.5362

1.893465

 

 

 

None

 

 

12 months or less

31

483,984,894.74

71.15%

53

4.4715

1.530235

 

 

 

 

 

 

13 months to 24 months

5

80,906,600.00

11.89%

47

3.9408

2.388022

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

41

680,244,712.92

100.00%

54

4.4193

1.693853

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original                Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

     Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity               Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State               Accrual Type       Gross Rate

Interest

Principal

Adjustments               Repay Date       Date

   Date

Balance

Balance

Date

 

1A1B

30313494

Various      Various

Various

Actual/360

4.369%

79,928.31

0.00

0.00

N/A

11/06/27

--

21,953,300.00

21,953,300.00

05/06/22

 

1A2B

30313495

 

 

 

Actual/360

4.369%

79,928.31

0.00

0.00

N/A

11/06/27

--

21,953,300.00

21,953,300.00

05/06/22

 

2A1A1

30313496

MU

New York

NY

Actual/360

3.430%

82,605.83

0.00

0.00

N/A

06/09/27

--

28,900,000.00

28,900,000.00

05/09/22

 

2A2A1

30313497

 

 

 

Actual/360

3.430%

53,450.83

0.00

0.00

N/A

06/09/27

--

18,700,000.00

18,700,000.00

05/09/22

 

3

30313498

OF

Brooklyn

NY

Actual/360

4.171%

154,327.00

0.00

0.00

N/A

11/01/27

--

44,400,000.00

44,400,000.00

05/01/22

 

4

30313499

MF

Eagleville

PA

Actual/360

4.944%

181,280.00

0.00

0.00

N/A

11/06/27

--

44,000,000.00

44,000,000.00

05/06/22

 

5

30313297

MF

New York

NY

Actual/360

4.712%

137,433.33

0.00

0.00

N/A

09/06/27

--

35,000,000.00

35,000,000.00

05/06/22

 

6A2

30313500

MU

Las Vegas

NV

Actual/360

4.250%

88,541.67

0.00

0.00

N/A

12/06/27

--

25,000,000.00

25,000,000.00

05/06/22

 

6A4

30313501

 

 

 

Actual/360

4.250%

35,416.67

0.00

0.00

N/A

12/06/27

--

10,000,000.00

10,000,000.00

05/06/22

 

7

30313502

OF

Lanham

MD

Actual/360

4.450%

123,244.28

48,020.10

0.00

N/A

11/06/27

--

33,234,411.25

33,186,391.15

05/06/22

 

8

30313503

IN

Brooklyn

NY

Actual/360

4.337%

119,267.50

0.00

0.00

N/A

09/06/22

--

33,000,000.00

33,000,000.00

04/06/22

 

9A6

30299046

MF

New York

NY

Actual/360

2.740%

45,666.67

0.00

0.00

N/A

10/06/22

--

20,000,000.00

20,000,000.00

05/06/22

 

9A81

30299048

 

 

 

Actual/360

2.740%

11,416.67

0.00

0.00

N/A

10/06/22

--

5,000,000.00

5,000,000.00

05/06/22

 

10

30313504

MU

Morristown

NJ

Actual/360

4.355%

90,729.17

0.00

0.00

N/A

11/06/27

--

25,000,000.00

25,000,000.00

05/06/22

 

11

30313394

OF

Various

Various

Actual/360

4.610%

88,922.08

39,388.46

0.00

N/A

10/06/27

--

23,146,746.59

23,107,358.13

05/06/22

 

12

30299011

RT

Various

Various

Actual/360

4.379%

90,316.88

0.00

0.00

N/A

10/06/27

--

24,750,000.00

24,750,000.00

05/06/22

 

13

30313299

LO

Arlington

VA

Actual/360

4.511%

90,220.00

0.00

0.00

N/A

08/06/27

--

24,000,000.00

24,000,000.00

05/06/22

 

14

30313523

LO

Grand Cayman

CY

Actual/360

5.449%

101,613.68

33,881.21

0.00

N/A

07/06/22

--

22,379,814.34

22,345,933.13

05/01/22

 

15

30313506

MF

Various

NY

Actual/360

4.701%

81,288.13

0.00

0.00

N/A

11/06/27

--

20,750,000.00

20,750,000.00

05/06/22

 

16

30313507

RT

Snowmass Village

CO

Actual/360

5.226%

89,277.50

0.00

0.00

N/A

11/06/22

--

20,500,000.00

20,500,000.00

05/06/22

 

17

30313416

LO

West Windsor

NJ

Actual/360

4.551%

68,265.00

0.00

0.00

N/A

07/06/27

--

18,000,000.00

18,000,000.00

05/06/22

 

18

30313508

RT

Rising Sun

MD

Actual/360

4.659%

65,420.13

0.00

0.00

N/A

09/06/22

--

16,850,000.00

16,850,000.00

05/06/22

 

19

30299170

RT

Naperville

IL

Actual/360

4.359%

53,704.48

26,030.24

0.00

N/A

11/06/27

--

14,784,441.28

14,758,411.04

05/06/22

 

20

30313509

MU

Los Angeles

CA

Actual/360

4.590%

58,870.82

23,056.69

0.00

N/A

11/06/27

--

15,391,062.91

15,368,006.22

05/06/22

 

21

30313510

RT

Sedona

AZ

Actual/360

4.600%

50,468.95

22,326.55

0.00

N/A

11/06/27

--

13,165,813.26

13,143,486.71

05/06/22

 

22

30313511

IN

Auburn Hills

MI

Actual/360

4.430%

49,837.50

0.00

0.00

N/A

11/06/27

--

13,500,000.00

13,500,000.00

05/06/22

 

23

30313512

RT

New York

NY

Actual/360

4.876%

48,760.00

0.00

0.00

N/A

11/06/27

--

12,000,000.00

12,000,000.00

03/06/20

 

24

30298989

RT

Various

Various

Actual/360

4.419%

36,349.84

17,302.84

0.00

N/A

10/06/27

--

9,870,521.02

9,853,218.18

05/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original               Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

     Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity              Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State          Accrual Type            Gross Rate

Interest

Principal

Adjustments              Repay Date        Date

   Date

Balance

Balance

Date

 

25

30313414

MU

San Diego

CA

Actual/360

4.500%

38,446.65

14,755.31

0.00

N/A

10/06/27

--

10,252,439.81

10,237,684.50

05/03/22

 

26

30299174

RT

Grand Junction

CO

Actual/360

4.517%

36,698.19

0.00

0.00

N/A

11/06/27

--

9,750,000.00

9,750,000.00

05/06/22

 

27

30313513

RT

Santee

CA

Actual/360

4.300%

21,876.25

0.00

0.00

N/A

08/06/27

--

6,105,000.00

6,105,000.00

05/06/22

 

28

30313514

RT

Reno

NV

Actual/360

4.400%

20,561.70

9,859.53

0.00

N/A

10/06/27

--

5,607,737.53

5,597,878.00

05/06/22

 

29

30313515

RT

Battle Creek

MI

Actual/360

4.360%

20,891.67

0.00

0.00

N/A

09/06/27

--

5,750,000.00

5,750,000.00

05/06/22

 

30

30313516

RT

Washington

DC

Actual/360

4.470%

19,928.75

0.00

0.00

N/A

11/06/27

--

5,350,000.00

5,350,000.00

05/06/22

 

31

30313517

LO

Romeoville

IL

Actual/360

5.009%

18,235.13

7,021.34

0.00

N/A

09/06/27

--

4,368,568.02

4,361,546.68

05/06/22

 

32

30313518

OF

Santa Monica

CA

Actual/360

4.750%

16,891.72

7,104.06

0.00

N/A

10/06/27

--

4,267,382.40

4,260,278.34

05/06/22

 

33

30313519

RT

Durham

NC

Actual/360

5.080%

14,507.29

4,723.82

0.00

N/A

11/06/27

--

3,426,919.70

3,422,195.88

05/06/22

 

34

30299148

MF

Trotwood

OH

Actual/360

5.154%

12,837.26

4,642.87

0.00

N/A

11/06/27

--

2,989,058.29

2,984,415.42

05/06/22

 

35

30313520

RT

Baton Rouge

LA

Actual/360

5.102%

10,502.46

3,888.97

0.00

N/A

10/06/27

--

2,470,198.51

2,466,309.54

05/06/22

 

36

30313521

MU

Beverly Hills

CA

Actual/360

3.750%

7,812.50

0.00

0.00

N/A

06/06/27

--

2,500,000.00

2,500,000.00

05/06/22

 

37

30313522

MU

Brooklyn

NY

Actual/360

5.150%

10,471.67

0.00

0.00

N/A

10/06/27

--

2,440,000.00

2,440,000.00

05/06/22

 

Totals

 

 

 

 

 

 

2,506,212.47

262,001.99

0.00

 

 

 

680,506,714.91

680,244,712.92

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent              Most Recent       Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

   NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

    Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1A1B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A2B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A1A1

176,602,683.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A2A1

176,602,683.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

7,465,346.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

3,500,585.27

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

4,040,959.02

1,012,594.96

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A2

10,674,077.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A4

10,674,077.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

6,742,160.22

1,767,985.26

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

1,940,340.04

0.00

--

--

--

0.00

0.00

119,130.00

119,130.00

0.00

0.00

 

 

9A6

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A81

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

0.00

0.00

--

--

12/13/21

0.00

17,962.56

628,495.79

628,495.79

0.00

0.00

 

 

11

13,539,589.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

1,562,793.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

(5,429,619.12)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,542,324.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,289,020.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

82,136.99

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,602,729.21

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,937,157.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,479,046.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,362,051.14

366,920.17

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,303,478.97

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

0.00

0.00

--

--

01/11/22

0.00

0.00

48,106.70

1,271,796.11

1,187,484.00

0.00

 

 

24

4,769,761.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent                Most Recent     Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

    NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

    Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

25

2,350,483.36

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,096,115.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

642,484.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

520,216.99

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

894,998.23

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

485,192.61

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

635,245.84

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

53,193.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

291,054.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

280,984.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

276,409.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

429,481.28

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

177,071.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

432,416,314.06

3,147,500.39

 

 

 

0.00

17,962.56

795,732.49

2,019,421.90

1,187,484.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

0

0.00

0

0.00

1

12,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.419336%

4.390713%

54

04/18/22

0

0.00

0

0.00

1

12,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.419435%

4.390811%

55

03/17/22

0

0.00

0

0.00

1

12,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.419523%

4.390900%

56

02/17/22

0

0.00

0

0.00

1

12,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.419639%

4.391015%

57

01/18/22

1

4,288,527.17

0

0.00

1

12,000,000.00

0

0.00

0

0.00

0

0.00

2

6,593,400.00

0

0.00

 

4.419727%

4.391103%

58

12/17/21

0

0.00

0

0.00

1

12,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.419327%

4.390807%

60

11/18/21

1

4,301,922.73

0

0.00

1

12,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.419422%

4.390902%

61

10/18/21

0

0.00

0

0.00

1

12,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.419508%

4.390987%

62

09/17/21

0

0.00

0

0.00

1

12,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.419602%

4.391082%

63

08/17/21

0

0.00

0

0.00

1

12,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.419687%

4.391166%

64

07/16/21

0

0.00

0

0.00

1

12,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.419771%

4.391251%

65

06/17/21

0

0.00

0

0.00

1

12,000,000.00

0

0.00

0

0.00

1

25,000,000.00

0

0.00

0

0.00

 

4.419864%

4.391344%

66

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

     Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

8

30313503

04/06/22

0

B

 

119,130.00

119,130.00

0.00

33,000,000.00

 

 

 

 

 

 

23

30313512

03/06/20

25

6

 

48,106.70

1,271,796.11

1,223,188.69

12,000,000.00

06/10/20

5

 

 

 

 

Totals

 

 

 

 

 

167,236.70

1,390,926.11

1,223,188.69

45,000,000.00

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

       Total

        Performing

Non-Performing

                 REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

117,695,933

117,695,933

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

562,548,780

550,548,780

          12,000,000

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

     30-59 Days

        60-89 Days

   90+ Days

      REO/Foreclosure

 

 

May-22

680,244,713

668,244,713

0

0

12,000,000

0

 

Apr-22

680,506,715

668,506,715

0

0

12,000,000

0

 

Mar-22

680,746,248

668,746,248

0

0

12,000,000

0

 

Feb-22

681,049,287

669,049,287

0

0

12,000,000

0

 

Jan-22

681,286,645

664,998,117

4,288,527

0

12,000,000

0

 

Dec-21

688,116,451

676,116,451

0

0

12,000,000

0

 

Nov-21

688,373,493

672,071,570

4,301,923

0

12,000,000

0

 

Oct-21

688,607,922

676,607,922

0

0

12,000,000

0

 

Sep-21

688,863,058

676,863,058

0

0

12,000,000

0

 

Aug-21

689,095,525

677,095,525

0

0

12,000,000

0

 

Jul-21

689,327,061

677,327,061

0

0

12,000,000

0

 

Jun-21

689,579,408

677,579,408

0

0

12,000,000

0

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 20 of 27

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

23

30313512

12,000,000.00

12,000,000.00

17,500,000.00

08/17/21

274,711.92

0.46000

06/30/20

11/06/27

I/O

Totals

 

12,000,000.00

12,000,000.00

17,500,000.00

 

274,711.92

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

23

30313512

RT

NY

06/10/20

5

 

 

 

 

COVID Relief – 5/02/22: Loan transferred to the Special Servicer 6/10/20 for payment default. The Loan is past due for the 4/6/20 payment. Borrower has requested loan relief due to COVID-19. Potential forbearance terms were being negotiated,

 

but Borrower has been non-responsive. The subject is a two-story commercial building that 100% leased to a Borrower affiliated tenant, which rents out the property as a ballroom, concert hall, or event space. Due to COVID 19, there was a

 

moratorium on filing foreclosure actions in NY preventing the filing of a foreclosure complaint. The moratorium expired in January 2022 and Lender filed a foreclosure complaint on 2/01/22.

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

        Balance

Rate

       Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

10

30313504

0.00

4.35500%

0.00

4.35500%

10

04/27/21

04/06/21

05/28/21

10

30313504

0.00

4.35500%

0.00

4.35500%

10

05/28/21

04/06/21

04/27/21

13

30313299

24,000,000.00

4.51100%

24,000,000.00

4.51100%

8

05/19/20

06/05/20

06/08/20

13

30313299

0.00

4.51100%

0.00

4.51100%

8

06/08/20

06/05/20

05/19/20

17

30313416

18,000,000.00

4.55100%

18,000,000.00

4.55100%

8

05/20/20

06/05/20

05/28/20

17

30313416

0.00

4.55100%

0.00

4.55100%

8

05/28/20

06/05/20

05/20/20

21

30313510

13,639,914.59

4.60000%

13,639,914.59

4.60000%

8

06/08/20

06/05/20

06/11/20

21

30313510

0.00

4.60000%

0.00

4.60000%

8

06/11/20

05/06/20

06/08/20

31

30313517

4,516,301.53

5.00900%

4,516,301.53

5.00900%

8

06/02/20

06/06/20

06/04/20

31

30313517

0.00

5.00900%

0.00

5.00900%

8

06/04/20

06/06/20

06/02/20

Totals

 

60,156,216.12

 

60,156,216.12

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 27

 


 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

          Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹          Number                Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

       Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID        Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

10

0.00

0.00

0.00

0.00

907.29

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

3,500.00

0.00

907.29

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total

4,407.29

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 


(null)


	
		Prospectus Loan ID
		1
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		10-27-2017
		50500000.00000000
		120
		11-06-2027
		0
		.04369000
		.04369000
		3
		1
		120
		12-06-2017
		true
		1
		PP
		3
		.00000000
		50500000.00000000
		1
		12
		12
		5
		true
		true
		true
		false
		false
		12-05-2017
		08-05-2027
		08-05-2027
		.00000000
		.00000000
		
			Sandoz, Inc.
			100 College Road West
			Plainsboro
			NJ
			08540
			Middlesex
			OF
			154101
			154101
			2001
			2014
			59400000.00000000
			MAI
			08-31-2017
			59400000.00000000
			08-31-2017
			MAI
			1.00000000
			6
			X
			Sandoz
			154101
			07-06-2026
			08-31-2017
			5243297.19000000
			1327770.94000000
			3915526.24000000
			3678534.24000000
			UW
			CREFC
			F
			03-31-2020
		
		
			Intervet, Inc.
			2 Giralda Farms
			Madison
			NJ
			07940
			Middlesex
			OF
			146366
			146366
			1988
			2014
			49000000.00000000
			MAI
			08-24-2017
			49000000.00000000
			08-24-2017
			MAI
			1.00000000
			6
			X
			Merck
			146366
			08-31-2025
			08-31-2017
			3948865.00000000
			797157.30000000
			3151707.70000000
			2942228.70000000
			UW
			CREFC
			F
			12-31-2020
		
		
			GE Aviation Systems, LLC
			3290 Patterson Ave
			Grand Rapids
			MI
			49512
			Kent
			MU
			369000
			369000
			1986
			1990
			37000000.00000000
			MAI
			08-24-2017
			37000000.00000000
			08-24-2017
			MAI
			1.00000000
			6
			X
			GE Aviation
			369000
			12-31-2025
			08-31-2017
			2982197.06000000
			502478.94000000
			2479718.12000000
			2188171.12000000
			UW
			CREFC
			F
			03-31-2020
		
		
			FedEx Ground Package System, Inc. (NY)
			100 Orville Drive
			Bohemia
			NY
			11716
			Suffolk
			WH
			158520
			158520
			1976
			2014
			33000000.00000000
			MAI
			08-22-2017
			33000000.00000000
			08-22-2017
			MAI
			1.00000000
			6
			X
			FedEx III
			158520
			07-31-2024
			08-31-2017
			2321460.77000000
			598293.22000000
			1723167.56000000
			1637006.56000000
			UW
			CREFC
			F
			03-31-2020
		
		
			Nissan North America Inc.
			4500 Singer Road
			Murfreesboro
			TN
			37129
			Rutherford
			WH
			462155
			462155
			2008
			2013
			29000000.00000000
			MAI
			09-06-2017
			29000000.00000000
			09-06-2017
			MAI
			1.00000000
			6
			X
			Nissan
			462155
			09-30-2028
			08-31-2017
			1969747.92000000
			426967.96000000
			1542779.96000000
			1393786.96000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Constellium Automotive USA, LLC
			6331 Schooner Drive
			Van Buren Township
			MI
			48111
			Wayne
			IN
			320680
			320680
			1998
			2014
			25500000.00000000
			MAI
			08-25-2017
			25500000.00000000
			08-25-2017
			MAI
			1.00000000
			6
			X
			Constellium Auto
			320680
			11-30-2029
			08-31-2017
			2123181.67000000
			277923.63000000
			1845258.04000000
			1721534.04000000
			UW
			CREFC
			F
			03-31-2020
		
		
			C&J Energy Services, Inc. II
			3990 Rogerdale Road
			Houston
			TX
			77042
			Harris
			OF
			125000
			125000
			2013
			25100000.00000000
			MAI
			09-18-2017
			25100000.00000000
			09-18-2017
			MAI
			1.00000000
			6
			X
			C & J Energy II
			125000
			10-31-2023
			08-31-2017
			2166459.80000000
			824081.20000000
			1342378.60000000
			1164316.60000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Lippert Components Manufacturing, Inc.
			1902 West Sample St
			South Bend
			IN
			46619
			St. Joseph
			WH
			539137
			539137
			2003
			15400000.00000000
			MAI
			08-31-2017
			15400000.00000000
			08-31-2017
			MAI
			1.00000000
			6
			X
			Lippert Cmpnts.
			539137
			08-31-2026
			08-31-2017
			1812260.54000000
			888545.21000000
			923715.33000000
			773905.33000000
			UW
			CREFC
			F
			12-31-2020
		
		
			FedEx Ground Package System, Inc. (WV)
			163 Pitman Road
			Morgantown
			WV
			26501
			Monongalia
			WH
			103512
			103512
			2016
			13600000.00000000
			MAI
			09-06-2017
			13600000.00000000
			09-06-2017
			MAI
			1.00000000
			6
			X
			FedEx
			103512
			10-31-2026
			08-31-2017
			1167555.09000000
			280387.10000000
			887167.99000000
			838392.99000000
			UW
			CREFC
			F
			12-31-2020
		
		
			C&J Energy Services, Inc. I
			10771 Westpark Drive
			Houston
			TX
			77042
			Harris
			MU
			96149
			96149
			2013
			15600000.00000000
			MAI
			09-18-2017
			15600000.00000000
			09-18-2017
			MAI
			1.00000000
			6
			X
			C & J Energy I
			96149
			10-31-2023
			08-31-2017
			1304866.80000000
			438351.34000000
			866515.46000000
			770541.46000000
			UW
			CREFC
			F
			12-31-2020
		
		
			U.S. General Services Administration
			312 Highway 11 East
			International Falls
			MN
			56649
			Koochiching
			OF
			33000
			33000
			2009
			12900000.00000000
			MAI
			08-23-2017
			12900000.00000000
			08-23-2017
			MAI
			1.00000000
			6
			X
			GSA IV-CBP (US General)
			33000
			07-18-2025
			08-31-2017
			1285727.63000000
			309378.55000000
			976349.08000000
			920057.08000000
			UW
			CREFC
			F
			12-31-2020
		
		
			PNC Bank N.A.
			201 Penn Avenue
			Scranton
			PA
			18503
			Lackawanna
			OF
			113053
			113053
			1975
			1994
			7600000.00000000
			MAI
			08-22-2017
			7600000.00000000
			08-22-2017
			MAI
			1.00000000
			6
			X
			PNC Bank
			113053
			07-31-2029
			08-31-2017
			871633.31000000
			366297.67000000
			505335.65000000
			396935.65000000
			UW
			CREFC
			F
			12-31-2020
		
		false
		false
		43906600.00000000
		159856.62000000
		.04369000
		.00017830
		159856.62000000
		.00000000
		.00000000
		43906600.00000000
		43906600.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		04-12-2022
		05-11-2022
		MSBNA; CITI; DBNY; WFB
		06-07-2017
		47600000.00000000
		120
		06-09-2027
		0
		.03430000
		.03430000
		3
		1
		120
		07-09-2017
		true
		1
		A1
		3
		140591.89000000
		47600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-08-2026
		.00000000
		.00000000
		
			General Motors Building
			767 Fifth Avenue
			New York
			NY
			10153
			New York
			MU
			1969018
			1989983
			1968
			2017
			4800000000.00000000
			MAI
			05-08-2017
			4800000000.00000000
			05-08-2017
			MAI
			.95000000
			6
			12-09-2019
			N
			Weil Gotshal & Manges
			428941
			08-31-2034
			ARAMIS
			350696
			08-31-2022
			BAMCO
			119276
			05-31-2035
			12-31-2016
			334764418.00000000
			107458009.00000000
			227306409.00000000
			221544794.00000000
			UW
			CREFC
			4.45000000
			4.33000000
			F
			F
			09-30-2021
		
		false
		false
		47600000.00000000
		136056.66000000
		.03430000
		.00017630
		136056.66000000
		.00000000
		.00000000
		47600000.00000000
		47600000.00000000
		05-09-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		10-10-2017
		44400000.00000000
		120
		11-01-2027
		0
		.04171000
		.04171000
		3
		1
		120
		12-01-2017
		true
		1
		PP
		3
		.00000000
		44400000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-31-2027
		.00000000
		.00000000
		
			16 Court Street
			16 Court Street
			Brooklyn
			NY
			11241
			Kings
			OF
			325510
			325510
			1928
			2016
			175000000.00000000
			MAI
			09-25-2017
			175000000.00000000
			09-25-2017
			MAI
			.93000000
			6
			12-01-2019
			N
			THE CITY UNIVERSITY OF NEW YORK
			47162
			08-31-2024
			THE CITY OF NEW YORK
			19560
			11-30-2026
			THE CITY OF NEW YORK (DOT)
			18525
			09-14-2042
			08-31-2017
			15919171.18000000
			6484958.05000000
			9434213.13000000
			8586140.13000000
			UW
			CREFC
			2.01000000
			1.83000000
			F
			F
			09-30-2021
		
		false
		false
		44400000.00000000
		154327.00000000
		.04171000
		.00017830
		154327.00000000
		.00000000
		.00000000
		44400000.00000000
		44400000.00000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		04-12-2022
		05-11-2022
		CCRE
		11-01-2017
		44000000.00000000
		120
		11-06-2027
		0
		.04944000
		.04944000
		3
		1
		120
		12-06-2017
		true
		1
		WL
		3
		.00000000
		44000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2027
		.00000000
		.00000000
		
			Riverview Landing
			1776 Patriots Lane
			Eagleville
			PA
			19403
			Montgomery
			MF
			310
			310
			2006
			68500000.00000000
			MAI
			09-18-2017
			68500000.00000000
			09-18-2017
			MAI
			.95000000
			6
			12-06-2019
			N
			08-31-2017
			5976148.00000000
			2517993.00000000
			3458155.00000000
			3380655.00000000
			UW
			CREFC
			1.57000000
			1.53000000
			F
			F
		
		false
		false
		44000000.00000000
		181280.00000000
		.04944000
		.00037830
		181280.00000000
		.00000000
		.00000000
		44000000.00000000
		44000000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		04-12-2022
		05-11-2022
		CCRE
		08-07-2017
		35000000.00000000
		120
		09-06-2027
		0
		.04712000
		.04712000
		3
		1
		120
		10-06-2017
		true
		1
		PP
		3
		142014.44000000
		35000000.00000000
		1
		13
		13
		0
		true
		true
		false
		false
		false
		06-05-2027
		.00000000
		.00000000
		
			416 West 23rd Street
			416 West 23rd Street
			New York
			NY
			10011
			New York
			MF
			18079
			25
			25
			1900
			2017
			28900000.00000000
			MAI
			07-13-2017
			28900000.00000000
			07-13-2017
			MAI
			.96000000
			1.00000000
			6
			12-06-2019
			N
			07-31-2017
			01-01-2022
			03-31-2022
			1259927.00000000
			1601439.19000000
			238460.00000000
			588844.23000000
			1021467.00000000
			1012594.96000000
			1021467.00000000
			1003469.96000000
			UW
			CREFC
			895770.90000000
			1.13040000
			1.12020000
			C
		
		
			454 West 22nd Street
			454 West 22nd Street
			New York
			NY
			10011
			New York
			MF
			9480
			16
			16
			1900
			2017
			18800000.00000000
			MAI
			07-13-2017
			18800000.00000000
			07-13-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			07-31-2017
			808884.00000000
			147619.00000000
			661265.00000000
			661265.00000000
			UW
			CREFC
			C
		
		
			307 West 29th Street
			307 West 29th Street
			New York
			NY
			10001
			New York
			MF
			7260
			17
			17
			1900
			2017
			10300000.00000000
			MAI
			07-13-2017
			10300000.00000000
			07-13-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			07-31-2017
			529038.00000000
			134404.00000000
			394634.00000000
			394634.00000000
			UW
			CREFC
			C
		
		
			313 West 29th Street
			313 West 29th Street
			New York
			NY
			10001
			New York
			MF
			10
			10
			1900
			2017
			8900000.00000000
			MAI
			07-13-2017
			8900000.00000000
			07-13-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			07-31-2017
			423832.00000000
			91904.00000000
			331928.00000000
			331928.00000000
			UW
			CREFC
			C
		
		
			466 West 23rd Street
			466 West 23rd Street
			New York
			NY
			10011
			New York
			MF
			6135
			10
			10
			1930
			2017
			8300000.00000000
			MAI
			07-13-2017
			8300000.00000000
			07-13-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			07-31-2017
			423322.00000000
			112356.00000000
			310966.00000000
			310966.00000000
			UW
			CREFC
			C
		
		
			326 West 23rd Street
			326 West 23rd Street
			New York
			NY
			10011
			New York
			MF
			9
			8
			1900
			2017
			10100000.00000000
			MAI
			07-13-2017
			10100000.00000000
			07-13-2017
			MAI
			.88000000
			6
			12-06-2019
			N
			07-31-2017
			445599.00000000
			92766.00000000
			352833.00000000
			352833.00000000
			UW
			CREFC
			C
		
		
			456 West 22nd Street
			456 West 22nd Street
			New York
			NY
			10011
			New York
			MF
			12
			12
			1920
			2017
			7400000.00000000
			MAI
			07-13-2017
			7400000.00000000
			07-13-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			07-31-2017
			363963.00000000
			98999.00000000
			264964.00000000
			264964.00000000
			UW
			CREFC
			C
		
		
			309 West 29th Street
			309 West 29th Street
			New York
			NY
			10001
			New York
			MF
			4450
			8
			8
			1900
			2017
			7300000.00000000
			MAI
			07-13-2017
			7300000.00000000
			07-13-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			07-31-2017
			338591.00000000
			85562.00000000
			253029.00000000
			253029.00000000
			UW
			CREFC
			C
		
		
			310 West 22nd Street
			310 West 22nd Street
			New York
			NY
			10011
			New York
			MF
			4540
			12
			12
			1900
			2017
			7600000.00000000
			MAI
			07-13-2017
			7600000.00000000
			07-13-2017
			MAI
			.83000000
			6
			12-06-2019
			N
			07-31-2017
			388485.00000000
			88087.00000000
			300398.00000000
			300398.00000000
			UW
			CREFC
			C
		
		
			348 West 21st Street
			348 West 21st Street
			New York
			NY
			10011
			New York
			MF
			4218
			10
			10
			1920
			2017
			7000000.00000000
			MAI
			07-13-2017
			7000000.00000000
			07-13-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			07-31-2017
			310308.00000000
			72739.00000000
			237569.00000000
			237569.00000000
			UW
			CREFC
			C
		
		
			339 West 19th Street
			339 West 19th Street
			New York
			NY
			10011
			New York
			MF
			4560
			5
			5
			1900
			2017
			6200000.00000000
			MAI
			07-13-2017
			6200000.00000000
			07-13-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			07-31-2017
			307296.00000000
			85337.00000000
			221959.00000000
			221959.00000000
			UW
			CREFC
			C
		
		
			341 West 19th Street
			341 West 19th Street
			New York
			NY
			10011
			New York
			MF
			4136
			6
			6
			1900
			2017
			3900000.00000000
			MAI
			07-13-2017
			3900000.00000000
			07-13-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			07-31-2017
			219717.00000000
			72859.00000000
			146858.00000000
			146858.00000000
			UW
			CREFC
			C
		
		
			431 West 22nd Street
			431 West 22nd Street
			New York
			NY
			10011
			New York
			MF
			7
			7
			1900
			2017
			4100000.00000000
			MAI
			07-13-2017
			4100000.00000000
			07-13-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			07-31-2017
			218782.00000000
			74353.00000000
			144429.00000000
			144429.00000000
			UW
			CREFC
			C
		
		false
		false
		35000000.00000000
		137433.33000000
		.04712000
		.00039259
		137433.33000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		04-12-2022
		05-11-2022
		CCRE
		11-08-2017
		35000000.00000000
		121
		12-06-2027
		0
		.04250000
		.04250000
		3
		1
		121
		12-06-2017
		true
		1
		PP
		3
		.00000000
		35000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2027
		.00000000
		.00000000
		
			Harmon Corner
			3717 S Las Vegas Blvd
			Las Vegas
			NV
			89109
			Clark
			MU
			88493
			68613
			2012
			253000000.00000000
			MAI
			06-28-2017
			253000000.00000000
			06-28-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Walgreen Co.
			19900
			02-28-2111
			Sugar Factory
			13290
			Bubba Gump Shrimp Co.
			12794
			12-31-2022
			09-30-2017
			15385192.00000000
			2836810.00000000
			12548382.00000000
			12431740.00000000
			UW
			CREFC
			2.04000000
			2.02000000
			F
			F
			12-31-2020
		
		false
		false
		35000000.00000000
		123958.34000000
		.04250000
		.00019259
		123958.34000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		10-17-2017
		34000000.00000000
		120
		11-06-2027
		360
		.04450000
		.04450000
		3
		1
		36
		12-06-2017
		true
		1
		PP
		5
		.00000000
		34000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-05-2019
		08-05-2027
		08-05-2027
		.00000000
		.00000000
		
			2U Headquarters
			7900 Harkins Road
			Lanham
			MD
			20706
			Prince George's
			OF
			309303
			309303
			2002
			2015
			77900000.00000000
			MAI
			09-18-2017
			77900000.00000000
			09-18-2017
			MAI
			1.00000000
			1.00000000
			6
			12-06-2019
			N
			2U Harkins Road, LLC Office Net
			309303
			02-28-2031
			01-01-2022
			03-31-2022
			9457266.25000000
			2534404.79000000
			3733231.99000000
			766419.53000000
			5724034.27000000
			1767985.26000000
			5216824.27000000
			1641182.76000000
			UW
			CREFC
			816024.39000000
			2.35000000
			2.16660000
			2.14000000
			2.01120000
			F
			F
			03-31-2022
		
		false
		false
		33234411.25000000
		171264.38000000
		.04450000
		.00019301
		123244.28000000
		48020.10000000
		.00000000
		33186391.15000000
		33186391.15000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		04-12-2022
		05-11-2022
		CCRE
		08-30-2017
		33000000.00000000
		60
		09-06-2022
		0
		.04337000
		.04337000
		3
		1
		60
		10-06-2017
		true
		1
		WL
		3
		123243.08000000
		33000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-05-2022
		.00000000
		.00000000
		
			10 Java Street
			8,10,12,18,28,38 Java Street 11-33 Kent Street
			Brooklyn
			NY
			11222
			Kings
			IN
			106440
			106440
			1956
			2012
			124200000.00000000
			MAI
			08-02-2017
			124200000.00000000
			08-02-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cine Magic East River Studio, LLC.
			106440
			08-31-2022
			AT & T Wireless
			07-31-2023
			Cine Magic East River Studios
			08-31-2022
			07-31-2017
			2950664.00000000
			639793.00000000
			2310870.00000000
			2300226.00000000
			UW
			CREFC
			1.59000000
			1.59000000
			F
			F
			06-30-2021
		
		false
		false
		33000000.00000000
		119267.50000000
		.04337000
		.00037830
		119267.50000000
		.00000000
		.00000000
		33000000.00000000
		33000000.00000000
		04-06-2022
		false
		119130.00000000
		.00000000
		.00000000
		B
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		04-12-2022
		05-11-2022
		Natixis; UBS AG
		10-03-2017
		25000000.00000000
		60
		10-06-2022
		0
		.02740000
		.02740000
		3
		1
		60
		11-06-2017
		true
		1
		A1
		3
		58986.11000000
		25000000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		04-05-2022
		.00000000
		.00000000
		
			Yorkshire Tower
			305 East 86th Street
			New York
			NY
			10028
			New York
			MF
			684
			690
			1964
			2017
			745000000.00000000
			MAI
			08-15-2017
			745000000.00000000
			08-15-2017
			MAI
			.93000000
			6
			12-06-2019
			X
			06-30-2017
			32703002.00000000
			11369959.00000000
			21333043.00000000
			21187127.00000000
			UW
			CREFC
			F
		
		
			Lexington Tower
			160 East 88th Street
			New York
			NY
			10128
			New York
			MF
			132666
			131
			137
			1963
			2017
			145000000.00000000
			MAI
			08-15-2017
			145000000.00000000
			08-15-2017
			MAI
			.87000000
			6
			12-06-2019
			X
			06-30-2017
			5381021.00000000
			2765940.00000000
			2615081.00000000
			2577858.00000000
			UW
			CREFC
			F
		
		false
		false
		25000000.00000000
		57083.34000000
		.02740000
		.00017830
		57083.34000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		10-20-2017
		25000000.00000000
		120
		11-06-2027
		0
		.04355000
		.04355000
		3
		1
		120
		12-06-2017
		true
		1
		PP
		3
		.00000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		08-05-2027
		.00000000
		.00000000
		
			Headquarters Plaza
			1,3,9,19, Speedwell Avenue 21,25,43 & 47 Speedwell Ave
			Morristown
			NJ
			07960
			Morris
			MU
			729516
			729516
			1982
			2009
			239000000.00000000
			MAI
			08-22-2017
			172600000.00000000
			06-01-2021
			MAI
			.92000000
			6
			12-06-2019
			N
			Chartwell Consulting Group, Inc
			33000
			08-31-2021
			Graham, Curtin & Sheridan, P.A.
			33000
			06-30-2022
			Avison Young
			16500
			03-30-2020
			08-31-2017
			39606384.94000000
			22663110.49000000
			16943274.45000000
			14740419.35000000
			UW
			CREFC
			2.56000000
			2.23000000
			F
			F
			12-31-2019
		
		false
		false
		25000000.00000000
		90729.17000000
		.04355000
		.00017830
		90729.17000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		05-06-2022
		false
		628495.79000000
		.00000000
		.00000000
		0
		06-26-2020
		02-02-2022
		false
		.00000000
		8
		04-06-2021
		98
		.00000000
		11-06-2027
		.00000000
	
	
		Prospectus Loan ID
		11
		04-12-2022
		05-11-2022
		LCF
		10-06-2017
		25000000.00000000
		120
		10-06-2027
		360
		.04610000
		.04610000
		3
		1
		11-06-2017
		true
		1
		PP
		2
		128310.54000000
		24970932.51000000
		1
		18
		18
		0
		false
		true
		false
		false
		false
		07-05-2027
		.00000000
		.00000000
		
			8330 and 8360 LBJ Freeway
			8330 and 8360 LBJ Freeway
			Dallas
			TX
			752430000
			Dallas
			OF
			381383
			381383
			1984
			2010
			42750000.00000000
			MAI
			07-15-2017
			42750000.00000000
			07-15-2017
			MAI
			.85000000
			6
			12-06-2019
			N
			Trinity Universal Insurance Company
			105223
			08-31-2022
			Arizona College of Nursing, LLC
			24065
			10-31-2030
			Total Quality Logistics, LLC
			8100
			03-31-2023
			08-31-2017
			5864931.85000000
			2378454.91000000
			3486476.94000000
			3200439.69000000
			UW
			CREFC
			F
			12-31-2021
		
		
			101 East Park Boulevard
			101 East Park Boulevard
			Plano
			TX
			75074
			Collin
			OF
			225445
			225445
			1983
			2012
			36100000.00000000
			MAI
			07-15-2017
			36100000.00000000
			07-15-2017
			MAI
			.87000000
			6
			12-06-2019
			N
			CliftonLarsonAllen LLP
			24896
			09-30-2023
			General Services Administration
			18753
			08-17-2030
			RGN-Plano I,LLC
			17353
			06-30-2023
			08-31-2017
			4277939.78000000
			1429864.68000000
			2848075.10000000
			2678991.35000000
			UW
			CREFC
			F
			12-31-2021
		
		
			13601 Preston Road
			13601 Preston Road
			Dallas
			TX
			752400000
			Dallas
			OF
			261975
			261975
			1973
			2009
			27500000.00000000
			MAI
			07-14-2017
			27500000.00000000
			07-14-2017
			MAI
			.82000000
			6
			12-06-2019
			N
			TCG Dallas (AT&T) Lease Administration
			13358
			08-31-2026
			Mbroh Engineering, Inc.
			5635
			Saenz-Rodriguez & Associates, P.C.
			5293
			08-31-2017
			3875725.78000000
			1661163.63000000
			2214562.15000000
			2018080.90000000
			UW
			CREFC
			F
			12-31-2021
		
		
			1750 East Golf Road
			1750 East Golf Road
			Schaumburg
			IL
			60173
			Cook
			OF
			212212
			212212
			1985
			2013
			35400000.00000000
			MAI
			07-13-2017
			35400000.00000000
			07-13-2017
			MAI
			.97000000
			6
			12-06-2019
			N
			American Intercontinental University, Inc
			104309
			05-31-2028
			Kae Engineering Consultants, Inc
			5493
			01-31-2025
			Building Conference Room
			3206
			08-31-2017
			5773926.62000000
			2991545.74000000
			2782380.88000000
			2623221.88000000
			UW
			CREFC
			F
			12-31-2021
		
		
			14800 Quorum Drive
			14800 Quorum Drive
			Dallas
			TX
			752540000
			Dallas
			OF
			103877
			103877
			1981
			2011
			13550000.00000000
			MAI
			07-15-2017
			13550000.00000000
			07-15-2017
			MAI
			.77000000
			6
			12-06-2019
			N
			Morrow Hill (formerly Finley Morrow)
			10574
			09-30-2027
			National Tax Resource Group
			5302
			Community National Title, LLC
			4516
			07-31-2024
			08-31-2017
			1518306.20000000
			612070.11000000
			906236.09000000
			828328.34000000
			UW
			CREFC
			F
			12-31-2021
		
		
			1995 North Park Place SE
			1995 North Park Place Se
			Atlanta
			GA
			30339
			Cobb
			OF
			99920
			99920
			1985
			2013
			12200000.00000000
			MAI
			07-18-2017
			12200000.00000000
			07-18-2017
			MAI
			.77000000
			6
			12-06-2019
			N
			GSA - US Army
			16778
			02-03-2023
			GSA OSHA
			6838
			01-06-2023
			Life Branch Elite, Inc.
			5702
			08-31-2031
			08-31-2017
			1627071.73000000
			727945.87000000
			899125.86000000
			824185.86000000
			UW
			CREFC
			F
			12-31-2021
		
		
			2295 Parklake Dr Ne
			2295 Parklake Dr Ne
			Atlanta
			GA
			30345
			DeKalb
			OF
			121528
			121528
			1973
			2014
			10600000.00000000
			MAI
			07-18-2017
			10600000.00000000
			07-18-2017
			MAI
			.80000000
			6
			12-06-2019
			N
			Leidos, Inc
			16372
			02-28-2022
			Oakhurst Medical Centers, Inc
			7078
			06-30-2028
			Extremity Healthcare Providers, LLC
			4947
			07-31-2023
			08-31-2017
			1927363.14000000
			900434.38000000
			1026928.76000000
			935782.76000000
			UW
			CREFC
			F
			12-31-2021
		
		
			4751 Best Road
			4751 Best Road
			Atlanta
			GA
			30337
			Fulton
			OF
			93084
			93084
			1987
			2013
			11900000.00000000
			MAI
			07-18-2017
			11900000.00000000
			07-18-2017
			MAI
			.84000000
			6
			12-06-2019
			N
			Southeastrans, Inc
			27814
			11-30-2022
			Greene Consulting Associates, LLC
			5145
			07-31-2022
			BVM Capacity Building Institute Inc
			4560
			08-31-2023
			08-31-2017
			1551928.42000000
			672927.30000000
			879001.12000000
			809188.12000000
			UW
			CREFC
			F
			12-31-2021
		
		
			4099 Mcewen Road
			4099 Mcewen Road
			Farmers Branch
			TX
			752440000
			Dallas
			OF
			123711
			123711
			1979
			2013
			11800000.00000000
			MAI
			07-14-2017
			11800000.00000000
			07-14-2017
			MAI
			.78000000
			6
			12-06-2019
			N
			Collecto, Inc
			8277
			05-31-2026
			Round -The -World Logistics (USA) Corp
			7261
			07-31-2023
			Blankenship Change Consulting, LLC
			5693
			01-31-2026
			08-31-2017
			1647099.08000000
			827040.94000000
			820058.13000000
			727274.88000000
			UW
			CREFC
			F
			12-31-2021
		
		
			4101 Mcewen Road
			4101 Mcewen Road
			Farmers Branch
			TX
			752440000
			Dallas
			OF
			124326
			124326
			1979
			2013
			12100000.00000000
			MAI
			07-14-2017
			12100000.00000000
			07-14-2017
			MAI
			.61000000
			6
			12-06-2019
			N
			The Guardian Life Insurance Company of America
			15669
			06-30-2023
			Scout & Cellar
			15195
			07-31-2022
			Law Office of Nick Nemeth, PLLC
			8213
			03-31-2027
			08-31-2017
			1383837.14000000
			738917.48000000
			644919.66000000
			551675.16000000
			UW
			CREFC
			F
			12-31-2021
		
		
			11225 North 28th Drive
			11225 North 28th Drive
			Phoenix
			AZ
			850290000
			Maricopa
			OF
			135501
			135501
			1982
			2011
			9070000.00000000
			MAI
			07-13-2017
			9070000.00000000
			07-13-2017
			MAI
			.79000000
			6
			12-06-2019
			N
			Sonovision USA, Inc
			8532
			10-31-2023
			Southwest Annuities Marketing, LLC
			7064
			02-28-2026
			Metro Physical Therapy, Inc
			3937
			05-31-2025
			08-31-2017
			1412021.34000000
			918941.96000000
			493079.38000000
			391453.63000000
			UW
			CREFC
			F
			12-31-2021
		
		
			10000 North 31St Ave
			10000 North 31St Ave
			Phoenix
			AZ
			850510000
			Maricopa
			OF
			128180
			128180
			1982
			2012
			9900000.00000000
			MAI
			07-13-2017
			9900000.00000000
			07-13-2017
			MAI
			.64000000
			6
			12-06-2019
			N
			Duet Partners In Health & Aging, Inc., an Arizona Non -Profit Corp.
			8784
			05-31-2025
			Al Wealth Group Inc
			3750
			04-30-2026
			American Focus Care, Inc
			3386
			06-30-2025
			08-31-2017
			1326083.10000000
			854686.24000000
			471396.86000000
			375261.86000000
			UW
			CREFC
			F
			12-31-2021
		
		
			4001 Mcewen Road
			4001 Mcewen Road
			Farmers Branch
			TX
			75244
			Dallas
			OF
			95192
			95192
			1980
			2013
			10000000.00000000
			MAI
			07-14-2017
			10000000.00000000
			07-14-2017
			MAI
			.70000000
			6
			12-06-2019
			N
			Envolve PeopleCare, Inc.
			23893
			12-31-2025
			Centene Management Company, LLC
			23887
			12-31-2025
			WP Pharma Labs, Inc.
			7232
			12-31-2023
			08-31-2017
			1177647.40000000
			515000.19000000
			662647.21000000
			591253.21000000
			UW
			CREFC
			F
			12-31-2021
		
		
			4425 W Airport Fwy
			4425 W Airport Fwy
			Irving
			TX
			750620000
			Dallas
			OF
			85212
			85212
			1981
			2015
			8400000.00000000
			MAI
			07-14-2017
			8400000.00000000
			07-14-2017
			MAI
			.72000000
			6
			12-06-2019
			N
			ITSutra Inc
			4550
			12-31-2022
			Hawks Bay Insurance Group Inc.
			4037
			07-31-2025
			Slesha, Inc
			3161
			01-31-2022
			08-31-2017
			1216108.15000000
			593499.71000000
			622608.44000000
			558699.44000000
			UW
			CREFC
			F
			12-31-2021
		
		
			2302 Parklake Dr Ne
			2302 Parklake Dr Ne
			Atlanta
			GA
			30345
			DeKalb
			OF
			111223
			111223
			1979
			2014
			11800000.00000000
			MAI
			07-18-2017
			11800000.00000000
			07-18-2017
			MAI
			.42000000
			6
			12-06-2019
			N
			National Mentor Healthcare, LLC
			7739
			10-31-2022
			Odyssey Healthcare Operating B, L
			6426
			05-31-2023
			JMG Law Firm
			3061
			05-31-2025
			08-31-2017
			910556.55000000
			679542.24000000
			231014.31000000
			147597.06000000
			UW
			CREFC
			F
			12-31-2021
		
		
			2305 Parklake Dr Ne
			2305 Parklake Dr Ne
			Atlanta
			GA
			30345
			DeKalb
			OF
			41562
			65158
			1973
			2014
			5880000.00000000
			MAI
			07-18-2017
			5880000.00000000
			07-18-2017
			MAI
			.70000000
			6
			12-06-2019
			N
			Department of Veterans Affairs (VA)
			23596
			06-30-2029
			International Rescue Committee, Inc
			15651
			03-31-2027
			The Clarian Academy, LLC
			10195
			07-31-2031
			08-31-2017
			1050901.20000000
			423736.05000000
			627165.15000000
			578296.65000000
			UW
			CREFC
			F
			12-31-2021
		
		
			12000 and 12100 Ford Road
			12000 and 12100 Ford Road
			Farmers Branch
			TX
			752340000
			Dallas
			OF
			158004
			158004
			1979
			2012
			12500000.00000000
			MAI
			07-14-2017
			12500000.00000000
			07-14-2017
			MAI
			.57000000
			6
			12-06-2019
			N
			State of Texas - Health and Human Services Commission (HHSC)
			15425
			10-31-2023
			Apex TITAN, Inc.
			11360
			Safeguard Acquistions, Inc
			8367
			08-31-2017
			1274375.77000000
			764344.51000000
			510031.26000000
			391528.26000000
			UW
			CREFC
			F
			12-31-2021
		
		
			4000 N & S Mcewen Road
			4000 N & S Mcewen Road
			Farmers Branch
			TX
			75244
			Dallas
			OF
			46769
			46769
			1979
			2013
			6300000.00000000
			MAI
			07-14-2017
			6300000.00000000
			07-14-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Centene Corporation
			46769
			12-31-2025
			Logix Communications
			05-18-2022
			08-31-2017
			814201.69000000
			361737.80000000
			452463.89000000
			417387.14000000
			UW
			CREFC
			F
			12-31-2021
		
		false
		false
		23146746.58910000
		128310.54000000
		.04610000
		.00019832
		88922.08000000
		39388.46000000
		.00000000
		23107358.13000000
		23107358.12910000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		04-12-2022
		05-11-2022
		Goldman Sachs Mortgage Company; Wells Fargo Bank, National Association; UBS AG
		09-25-2017
		24750000.00000000
		120
		10-06-2027
		0
		.04379000
		.04379000
		3
		1
		120
		11-06-2017
		true
		1
		PP
		3
		93327.44000000
		24750000.00000000
		1
		16
		16
		0
		true
		true
		true
		false
		false
		11-05-2019
		04-05-2027
		04-05-2027
		.00000000
		.00000000
		
			Cabela's (Rogers)
			20200 Rogers Drive
			Rogers
			MN
			55374
			Hennepin
			RT
			186379
			186379
			2005
			41100000.00000000
			MAI
			07-01-2017
			41100000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's (ROGERS)
			186379
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Cabela's (Lone Tree)
			10670 Cabela Drive
			Lone Tree
			CO
			80124
			Douglas
			RT
			108077
			108077
			2013
			34950000.00000000
			MAI
			07-01-2017
			34950000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's
			108077
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Bass Pro (San Antonio)
			17907 IH-10 West
			San Antonio
			TX
			78257
			Bexar
			RT
			184656
			184656
			2006
			34200000.00000000
			MAI
			07-01-2017
			34200000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Bass Pro
			184656
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Cabela's (Allen)
			1 Cabella Drive
			Allen
			TX
			75002
			Collin
			RT
			107329
			107329
			2010
			33600000.00000000
			MAI
			07-01-2017
			33600000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's
			107329
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Cabela's (Lehi)
			2502 W. Cabela's Blvd.
			Lehi
			UT
			84043
			Utah
			RT
			169713
			169713
			2006
			30600000.00000000
			MAI
			07-01-2017
			30600000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's
			169713
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Bass Pro (Tampa)
			10501 Palm River Rd.
			Tampa
			FL
			33619
			Hillsborough
			RT
			132734
			132734
			2015
			28800000.00000000
			MAI
			07-01-2017
			28800000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Bass Pro
			132734
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Cabela's (Hammond)
			7700 Cabela Drive
			Hammond
			IN
			46324
			Lake
			RT
			188745
			188745
			2007
			25700000.00000000
			MAI
			07-01-2017
			25700000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's
			188745
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Bass Pro (Round Rock)
			200 Bass Pro Drive
			Round Rock
			TX
			78665
			Williamson
			RT
			120763
			120763
			2014
			25000000.00000000
			MAI
			07-01-2017
			25000000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Bass Pro
			120763
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			1000 Cabela Drive
			1000 Cabela Drive
			Fort Mill
			SC
			29708
			York
			RT
			104476
			104476
			2014
			23250000.00000000
			MAI
			07-01-2017
			23250000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's
			104476
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Cabela's (Wichita)
			2427 N. Greenwich Road
			Wichita
			KS
			67226
			Sedgwick
			RT
			80699
			80699
			2011
			20800000.00000000
			MAI
			07-01-2017
			20800000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's
			80699
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Cabela's (Owatonna)
			3900 Cabela Drive
			Owatonna
			MN
			55060
			Steele
			RT
			161987
			161987
			1997
			19000000.00000000
			MAI
			07-01-2017
			19000000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's
			161987
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Cabela's (Centerville)
			5500 Cornerstone North Blvd
			Centerville
			OH
			45440
			Greene
			RT
			71872
			71872
			2016
			17600000.00000000
			MAI
			07-01-2017
			17600000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's
			71872
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Cabela's (Huntsville)
			7090 Cabela Drive NW
			Huntsville
			AL
			35806
			Madison
			RT
			82443
			82443
			2016
			16400000.00000000
			MAI
			07-01-2017
			16400000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's
			82443
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Bass Pro (Port St. Lucie)
			2250 SW Gatlin Blvd.
			Port St. Lucie
			FL
			34953
			St. Lucie
			RT
			86637
			86637
			2013
			15350000.00000000
			MAI
			07-01-2017
			15350000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Bass Pro
			86637
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Cabela's (Waco)
			2700 Market Place Dr.
			Waco
			TX
			76711
			McLennan
			RT
			43263
			43263
			2013
			11850000.00000000
			MAI
			07-01-2017
			11850000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's
			43263
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		
			Cabela's (East Grand Forks)
			210 Demers Avenue
			East Grand Forks
			MN
			56721
			Polk
			RT
			66754
			66754
			1999
			8500000.00000000
			MAI
			07-01-2017
			8500000.00000000
			07-01-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Cabela's
			66754
			04-30-2042
			UW
			CREFC
			F
			09-30-2021
		
		false
		false
		24750000.00000000
		90316.88000000
		.04379000
		.00017830
		90316.88000000
		.00000000
		.00000000
		24750000.00000000
		24750000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		04-12-2022
		05-11-2022
		CCRE
		07-20-2017
		24000000.00000000
		120
		08-06-2027
		0
		.04511000
		.04511000
		3
		1
		120
		09-06-2017
		true
		1
		PP
		3
		93227.33000000
		24000000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		true
		05-05-2027
		.00000000
		.00000000
		
			Westin Crystal City
			1800 Jefferson Davis Highway
			Arlington
			VA
			22202
			Arlington
			LO
			220
			220
			1984
			2014
			84500000.00000000
			MAI
			06-01-2017
			84500000.00000000
			06-01-2017
			MAI
			.96000000
			6
			12-06-2019
			N
			05-30-2017
			16909686.00000000
			10495092.00000000
			6414594.00000000
			5738206.00000000
			UW
			CREFC
			2.92000000
			2.61000000
			F
			F
		
		false
		false
		24000000.00000000
		90220.00000000
		.04511000
		.00039913
		90220.00000000
		.00000000
		.00000000
		24000000.00000000
		24000000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
		06-05-2020
		98
		.00000000
		08-06-2027
		.00000000
	
	
		Prospectus Loan ID
		14
		04-12-2022
		05-11-2022
		CCRE
		06-20-2017
		24000000.00000000
		60
		07-06-2022
		360
		.05448500
		.05448500
		3
		1
		0
		08-01-2017
		true
		1
		PP
		2
		135494.89000000
		23904140.92000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		03-31-2022
		.00000000
		.00000000
		
			Marriot Grand Cayman
			389 West Bay Road
			Grand Cayman
			FC
			KY1 1202
			LO
			295
			295
			1990
			2014
			142000000.00000000
			MAI
			05-04-2017
			142000000.00000000
			05-04-2017
			MAI
			.86000000
			6
			12-01-2019
			N
			06-30-2017
			50927968.00000000
			38045353.00000000
			12882616.00000000
			10336217.00000000
			UW
			CREFC
			2.38000000
			1.91000000
			F
			F
		
		false
		false
		22379814.34000000
		135494.89000000
		.05448500
		.00019922
		101613.68000000
		33881.21000000
		.00000000
		22345933.13000000
		22345933.13000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		04-12-2022
		05-11-2022
		CCRE
		11-03-2017
		20750000.00000000
		120
		11-06-2027
		0
		.04701000
		.04701000
		3
		1
		120
		12-06-2017
		true
		1
		WL
		3
		.00000000
		20750000.00000000
		1
		1
		3
		0
		true
		true
		false
		false
		false
		08-05-2027
		.00000000
		.00000000
		
			121-30 Farmers Blvd
			121-30 Farmers Blvd
			Springfield Gardens
			NY
			11413
			Queens
			MF
			129
			128
			1949
			36300000.00000000
			MAI
			09-14-2017
			36300000.00000000
			09-14-2017
			MAI
			.98000000
			6
			12-06-2019
			N
			2525014.00000000
			824756.00000000
			1700257.00000000
			1668257.00000000
			UW
			CREFC
			1.72000000
			1.69000000
			F
			F
		
		false
		false
		20750000.00000000
		81288.13000000
		.04701000
		.00037830
		81288.13000000
		.00000000
		.00000000
		20750000.00000000
		20750000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		04-12-2022
		05-11-2022
		CCRE
		10-11-2017
		20500000.00000000
		60
		11-06-2022
		0
		.05226000
		.05226000
		3
		1
		60
		12-06-2017
		true
		1
		WL
		3
		.00000000
		20500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2022
		.00000000
		.00000000
		
			Snowmass Village
			56 Upper Mall Drive and Daly Lane
			Snowmass Village
			CO
			81615
			Pitkin
			RT
			78388
			78426
			1973
			1988
			29400000.00000000
			MAI
			10-09-2017
			29400000.00000000
			10-09-2017
			MAI
			.86000000
			6
			12-06-2019
			N
			Aspen Skiing Company d/b/a Four Mountain Sports
			9963
			10-31-2022
			Christy Sports
			6055
			04-30-2022
			Gorsuch Limited at Aspen
			3952
			10-31-2024
			08-31-2017
			3218973.00000000
			1164019.00000000
			2054954.00000000
			1995350.00000000
			UW
			CREFC
			1.89000000
			1.84000000
			F
			F
			01-31-2022
		
		false
		false
		20500000.00000000
		89277.50000000
		.05226000
		.00037830
		89277.50000000
		.00000000
		.00000000
		20500000.00000000
		20500000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		04-12-2022
		05-11-2022
		CCRE
		06-27-2017
		18000000.00000000
		120
		07-06-2027
		360
		.04551000
		.04551000
		3
		1
		60
		08-06-2017
		true
		1
		PP
		5
		70540.50000000
		18000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		04-05-2027
		.00000000
		.00000000
		
			Hyatt Regency Princeton
			102 Carnegie Center Drive
			Princeton
			NJ
			08540
			Mercer
			LO
			330
			330
			1982
			2014
			48000000.00000000
			MAI
			06-01-2017
			48000000.00000000
			06-01-2017
			MAI
			.64000000
			6
			12-06-2019
			N
			04-30-2017
			21144055.00000000
			16506093.00000000
			4637962.00000000
			3792200.00000000
			UW
			CREFC
			3.05000000
			2.49000000
			F
			F
		
		false
		false
		18000000.00000000
		68265.00000000
		.04551000
		.00040608
		68265.00000000
		.00000000
		.00000000
		18000000.00000000
		18000000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
		06-05-2020
		98
		.00000000
		07-06-2027
		.00000000
	
	
		Prospectus Loan ID
		18
		04-12-2022
		05-11-2022
		CCRE
		08-30-2017
		16850000.00000000
		60
		09-06-2022
		0
		.04659000
		.04659000
		3
		1
		60
		10-06-2017
		true
		1
		WL
		3
		67600.80000000
		16850000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2022
		.00000000
		.00000000
		
			Rising Sun Towne Center
			42-60 East Main Street
			Rising Sun
			MD
			21911
			Cecil
			RT
			146853
			143464
			1998
			2008
			23800000.00000000
			MAI
			06-16-2017
			23800000.00000000
			06-16-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Martin's Food Market
			73000
			09-30-2028
			Big Lots
			39003
			01-31-2024
			Dollar Tree
			7200
			12-31-2022
			06-30-2017
			2157762.00000000
			567893.00000000
			1589870.00000000
			1529990.00000000
			UW
			CREFC
			2.00000000
			1.92000000
			F
			F
			12-31-2021
		
		false
		false
		16850000.00000000
		65420.13000000
		.04659000
		.00037830
		65420.13000000
		.00000000
		.00000000
		16850000.00000000
		16850000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		04-12-2022
		05-11-2022
		UBS AG
		11-07-2017
		16000000.00000000
		120
		11-06-2027
		360
		.04359000
		.04359000
		3
		1
		0
		12-06-2017
		true
		1
		WL
		2
		.00000000
		16000000.00000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		12-05-2019
		08-05-2027
		08-05-2027
		.00000000
		.00000000
		
			Cress Creek Square
			790-796 Royal Saint George Drive
			Naperville
			IL
			60563
			DuPage
			RT
			144794
			144790
			1987
			2008
			24500000.00000000
			MAI
			09-15-2017
			24500000.00000000
			09-15-2017
			MAI
			.94000000
			6
			X
			Binny's Liquors
			29922
			12-31-2029
			Fresh Thyme
			28655
			09-30-2030
			Kulama LLC
			11979
			09-21-2023
			08-31-2017
			2469073.00000000
			627116.00000000
			1841957.00000000
			1694136.00000000
			UW
			CREFC
			1.93000000
			1.77000000
			F
			F
			12-27-2021
		
		false
		false
		14784441.28000000
		79734.72000000
		.04359000
		.00017830
		53704.48000000
		26030.24000000
		.00000000
		14758411.04000000
		14758411.04000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		11-02-2017
		16000000.00000000
		120
		11-06-2027
		360
		.04590000
		.04590000
		3
		1
		24
		12-06-2017
		true
		1
		WL
		5
		.00000000
		16000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2027
		.00000000
		.00000000
		
			Little Tokyo Retail & Parking
			319 E. 2nd Street
			Los Angeles
			CA
			90012
			Los Angeles
			MU
			33791
			33805
			1989
			2014
			28000000.00000000
			MAI
			09-01-2017
			28000000.00000000
			09-01-2017
			MAI
			.90000000
			6
			12-06-2019
			N
			Special Collectors Jungle Corp
			13809
			02-28-2031
			City of LA
			6137
			ZenCu Sushi
			4727
			04-30-2029
			08-31-2017
			2138036.24000000
			612197.47000000
			1525838.77000000
			1475761.35000000
			UW
			CREFC
			2.05000000
			1.98000000
			F
			F
			12-31-2021
		
		false
		false
		15391062.91000000
		81927.51000000
		.04590000
		.00017830
		58870.82000000
		23056.69000000
		.00000000
		15368006.22000000
		15368006.22000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		10-20-2017
		14200000.00000000
		120
		11-06-2027
		360
		.04600000
		.04600000
		3
		1
		0
		12-06-2017
		true
		1
		WL
		2
		.00000000
		14200000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		09-05-2027
		.00000000
		.00000000
		
			Sinagua Plaza
			320 N Highway 89A
			Sedona
			AZ
			86336
			Coconino
			RT
			30240
			30240
			1990
			23660000.00000000
			MAI
			09-22-2017
			23660000.00000000
			09-22-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Open Range
			4470
			12-31-2040
			Sedona Pizza Co
			3364
			12-31-2040
			Joe Wilcox Indn Den
			3091
			12-31-2024
			09-30-2017
			01-01-2022
			03-31-2022
			1759773.70000000
			526366.32000000
			481787.87000000
			159446.15000000
			1277985.84000000
			366920.17000000
			1210580.84000000
			350068.92000000
			UW
			CREFC
			218386.50000000
			1.46000000
			1.68010000
			1.39000000
			1.60300000
			F
			F
			06-01-2021
		
		false
		false
		13165813.26000000
		72795.50000000
		.04600000
		.00065330
		50468.95000000
		22326.55000000
		.00000000
		13143486.71000000
		13143486.71000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
		05-06-2020
		98
		.00000000
		.00000000
		11-06-2027
	
	
		Prospectus Loan ID
		22
		04-12-2022
		05-11-2022
		CCRE
		10-30-2017
		13500000.00000000
		120
		11-06-2027
		0
		.04430000
		.04430000
		3
		1
		120
		12-06-2017
		true
		1
		WL
		3
		.00000000
		13500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-05-2019
		08-05-2027
		08-05-2027
		.00000000
		.00000000
		
			AM General Building
			1399 Pacific Drive
			Auburn Hills
			MI
			48326
			Oakland
			IN
			187000
			176674
			1994
			2017
			22080000.00000000
			MAI
			08-22-2017
			22080000.00000000
			08-22-2017
			MAI
			1.00000000
			6
			X
			AM General LLC
			187000
			06-30-2032
			1551529.00000000
			87291.00000000
			1464238.00000000
			1393569.00000000
			UW
			CREFC
			2.41000000
			2.30000000
			F
			F
			12-31-2021
		
		false
		false
		13500000.00000000
		49837.50000000
		.04430000
		.00037830
		49837.50000000
		.00000000
		.00000000
		13500000.00000000
		13500000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		04-12-2022
		05-11-2022
		CCRE
		10-11-2017
		12000000.00000000
		120
		11-06-2027
		0
		.04876000
		.04876000
		3
		1
		120
		12-06-2017
		true
		1
		WL
		3
		.00000000
		12000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-05-2027
		.00000000
		.00000000
		
			130 Bowery
			130 Bowery Street
			New York
			NY
			10013
			New York
			RT
			32700
			32700
			1895
			2016
			28000000.00000000
			MAI
			07-26-2017
			17500000.00000000
			08-17-2021
			MAI
			1.00000000
			6
			12-06-2019
			N
			1351709.00000000
			40551.00000000
			1311158.00000000
			1299713.00000000
			UW
			CREFC
			2.21000000
			2.19000000
			F
			F
			04-30-2022
		
		false
		false
		12000000.00000000
		48760.00000000
		.04876000
		.00065330
		48760.00000000
		.00000000
		.00000000
		12000000.00000000
		12000000.00000000
		03-06-2020
		false
		1271796.11000000
		1187484.00000000
		35704.69000000
		3
		06-10-2020
		false
		.00000000
		5
	
	
		Prospectus Loan ID
		24
		04-12-2022
		05-11-2022
		UBS AG
		09-15-2017
		10690000.00000000
		120
		10-06-2027
		360
		.04419200
		.04419200
		3
		1
		0
		11-06-2017
		true
		1
		PP
		2
		53652.65000000
		10677027.31000000
		1
		6
		6
		0
		false
		true
		false
		false
		false
		04-05-2027
		.00000000
		.00000000
		
			At Home - Wells Road Individual Property
			1919 Wells Road
			Orange Park
			FL
			32073
			Clay
			RT
			178999
			178999
			2002
			2014
			15490000.00000000
			MAI
			08-23-2017
			15490000.00000000
			08-23-2017
			MAI
			1.00000000
			6
			12-06-2019
			X
			At Home Group, Inc.
			178999
			09-30-2032
			UW
			CREFC
			F
			11-01-2017
		
		
			At Home - 621 SW Individual Property
			621 SW 19th Street
			Moore
			OK
			73160
			Cleveland
			RT
			108395
			108395
			2016
			10780000.00000000
			MAI
			08-23-2017
			10780000.00000000
			08-23-2017
			MAI
			1.00000000
			6
			12-06-2019
			X
			At Home Group, Inc.
			108395
			09-30-2032
			UW
			CREFC
			F
			11-01-2017
		
		
			At Home - Ambassador Individual Property
			4210 Ambassador Caffery Parkway
			Lafayette
			LA
			70508
			Lafayette Parish
			RT
			107605
			107605
			2016
			10710000.00000000
			MAI
			08-21-2017
			10710000.00000000
			08-21-2017
			MAI
			1.00000000
			6
			12-06-2019
			X
			At Home Group, Inc.
			107605
			09-30-2032
			UW
			CREFC
			F
			11-01-2017
		
		
			At Home - Grove Individual Property
			5501 Grove Boulevard
			Hoover
			AL
			35226
			Jefferson
			RT
			704529
			109301
			2014
			10580000.00000000
			MAI
			08-18-2017
			10580000.00000000
			08-18-2017
			MAI
			1.00000000
			6
			12-06-2019
			X
			At Home Group, Inc.
			704529
			09-30-2032
			UW
			CREFC
			F
			12-31-2021
		
		
			At Home - South Towne Individual Property
			301 South Towne East Mall Drive
			Wichita
			KS
			67207
			Sedgwick
			RT
			101624
			101624
			1980
			2015
			9170000.00000000
			MAI
			08-25-2017
			9170000.00000000
			08-25-2017
			MAI
			1.00000000
			6
			12-06-2019
			X
			At Home Group, Inc.
			101624
			09-30-2032
			UW
			CREFC
			F
			11-01-2017
		
		
			At Home - Santa Fe Street Individual Property
			2000 E. Santa Fe Street
			Olathe
			KS
			66062
			Johnson
			RT
			98605
			98605
			1976
			2015
			9130000.00000000
			MAI
			08-25-2017
			9130000.00000000
			08-25-2017
			MAI
			1.00000000
			6
			12-06-2019
			X
			At Home Group, Inc.
			98605
			09-30-2032
			UW
			CREFC
			F
			11-01-2017
		
		false
		false
		9870521.02000000
		53652.68000000
		.04419200
		.00022513
		36349.84000000
		17302.84000000
		.00000000
		9853218.18000000
		9853218.18000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		04-12-2022
		05-11-2022
		CCRE
		09-12-2017
		10500000.00000000
		120
		10-06-2027
		360
		.04500000
		.04500000
		3
		1
		36
		11-03-2017
		true
		1
		PP
		5
		40687.50000000
		10500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-02-2027
		.00000000
		.00000000
		
			Manchester Financial Building
			7979 Ivanhoe Avenue
			La Jolla
			CA
			92037
			San Diego
			MU
			78125
			77659
			1974
			2017
			42000000.00000000
			MAI
			07-12-2017
			42000000.00000000
			07-12-2017
			MAI
			.82000000
			6
			12-03-2019
			N
			Palomar Specialty Insurance Co.
			14669
			07-31-2024
			Creative Genius, LLC dba: Pura Vida
			7367
			08-31-2026
			R-T Specialty Insurance
			7171
			03-31-2024
			07-31-2017
			3394973.00000000
			1106502.00000000
			2288471.00000000
			2171983.00000000
			UW
			CREFC
			1.97000000
			1.87000000
			F
			F
			09-30-2021
		
		false
		false
		10252439.81000000
		53201.96000000
		.04500000
		.00042592
		38446.65000000
		14755.31000000
		.00000000
		10237684.50000000
		10237684.50000000
		05-03-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		04-12-2022
		05-11-2022
		UBS AG
		11-09-2017
		9750000.00000000
		120
		11-06-2027
		0
		.04516700
		.04516700
		3
		1
		120
		12-06-2017
		true
		1
		WL
		3
		.00000000
		9750000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		12-05-2019
		08-05-2027
		08-05-2027
		.00000000
		.00000000
		
			Rimrock Crossing
			1450 W. Independent Avenue 2523 Highway 6 and 50
			Grand Junction
			CO
			81505
			Mesa
			RT
			84163
			84163
			2011
			15630000.00000000
			MAI
			09-07-2017
			15630000.00000000
			09-07-2017
			MAI
			1.00000000
			6
			X
			Hobby Lobby #102
			56163
			05-31-2031
			Sunflower Farmers Market
			28000
			09-30-2022
			Sonic Drive-In
			02-28-2029
			07-31-2017
			1265475.00000000
			248660.00000000
			1016815.00000000
			938449.00000000
			UW
			CREFC
			2.28000000
			2.10000000
			F
			F
			12-31-2021
		
		false
		false
		9750000.00000000
		36698.19000000
		.04516700
		.00017830
		36698.19000000
		.00000000
		.00000000
		9750000.00000000
		9750000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		04-12-2022
		05-11-2022
		CCRE
		07-21-2017
		6105000.00000000
		120
		08-06-2027
		0
		.04300000
		.04300000
		3
		1
		120
		09-06-2017
		true
		1
		WL
		3
		22605.46000000
		6105000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		10-05-2018
		04-05-2027
		04-05-2027
		.00000000
		.00000000
		
			Walgreens Santee
			9305 Mission Gorge Road
			Santee
			CA
			92071
			San Diego
			RT
			13666
			13666
			2008
			11100000.00000000
			MAI
			06-05-2017
			11100000.00000000
			06-05-2017
			MAI
			1.00000000
			6
			X
			Walgreen Co.
			13666
			06-30-2032
			557750.00000000
			17088.00000000
			540662.00000000
			540662.00000000
			UW
			CREFC
			2.03000000
			2.03000000
			F
			F
			12-31-2021
		
		false
		false
		6105000.00000000
		21876.25000000
		.04300000
		.00037830
		21876.25000000
		.00000000
		.00000000
		6105000.00000000
		6105000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		04-12-2022
		05-11-2022
		CCRE
		09-12-2017
		6075000.00000000
		120
		10-06-2027
		360
		.04400000
		.04400000
		3
		1
		0
		11-06-2017
		true
		1
		WL
		2
		30421.23000000
		6067596.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		05-05-2027
		.00000000
		.00000000
		
			Kohl's Reno
			5150 Mae Anne Ave. Suite 100
			Reno
			NV
			89523
			Washoe
			RT
			94385
			94385
			1990
			2007
			9350000.00000000
			MAI
			07-13-2017
			9350000.00000000
			07-13-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Kohl's
			95170
			02-25-2028
			08-01-2017
			690477.00000000
			20714.00000000
			669762.00000000
			669762.00000000
			UW
			CREFC
			1.83000000
			1.83000000
			F
			F
			12-31-2021
		
		false
		false
		5607737.53000000
		30421.23000000
		.04400000
		.00085330
		20561.70000000
		9859.53000000
		.00000000
		5597878.00000000
		5597878.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		04-12-2022
		05-11-2022
		CCRE
		08-22-2017
		5750000.00000000
		120
		09-06-2027
		360
		.04360000
		.04360000
		3
		1
		60
		10-06-2017
		true
		1
		WL
		5
		21588.06000000
		5750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2027
		.00000000
		.00000000
		
			Minges Brook Mall
			5568, 5570, 5700 Beckley Road
			Battle Creek
			MI
			49015
			Calhoun
			RT
			270980
			85837
			1989
			1998
			11700000.00000000
			MAI
			06-26-2017
			11700000.00000000
			06-26-2017
			MAI
			.86000000
			6
			12-06-2019
			N
			Target Stores
			101909
			12-31-2029
			Felpausch Successor
			48234
			12-31-2029
			ABC Warehouse
			35000
			12-31-2124
			03-31-2017
			1702433.00000000
			915664.00000000
			786769.00000000
			705224.00000000
			UW
			CREFC
			3.10000000
			2.77000000
			F
			F
			01-01-2022
		
		false
		false
		5750000.00000000
		20891.67000000
		.04360000
		.00037830
		20891.67000000
		.00000000
		.00000000
		5750000.00000000
		5750000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		04-12-2022
		05-11-2022
		Citi Real Estate Funding Inc.
		10-18-2017
		5350000.00000000
		120
		11-06-2027
		0
		.04470000
		.04470000
		3
		1
		120
		12-06-2017
		true
		1
		WL
		3
		.00000000
		5350000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2027
		.00000000
		.00000000
		
			1827 Adams Mill Road
			1827 Adams Mill Road NW
			Washington
			DC
			20009
			District of Columbia
			RT
			8570
			8570
			2015
			10300000.00000000
			MAI
			08-10-2017
			10300000.00000000
			08-10-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			1Life Healthcare
			3730
			12-31-2026
			TWO TAILS
			2490
			02-08-2027
			Philz Coffee
			2350
			03-31-2026
			06-30-2017
			602779.00000000
			131931.00000000
			470848.00000000
			447014.00000000
			UW
			CREFC
			1.94000000
			1.84000000
			F
			F
			01-01-2022
		
		false
		false
		5350000.00000000
		19928.75000000
		.04470000
		.00017830
		19928.75000000
		.00000000
		.00000000
		5350000.00000000
		5350000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		04-12-2022
		05-11-2022
		CCRE
		08-25-2017
		4700000.00000000
		120
		09-06-2027
		360
		.05009000
		.05009000
		3
		1
		0
		10-06-2017
		true
		1
		WL
		2
		25256.47000000
		4689354.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		07-05-2027
		.00000000
		.00000000
		
			Country Inn & Suites By Carlson
			1265 Lakeview Drive
			Romeoville
			IL
			60446
			Will
			LO
			84
			84
			1997
			2015
			7900000.00000000
			MAI
			06-01-2017
			7900000.00000000
			06-01-2017
			MAI
			.77000000
			6
			12-06-2019
			N
			05-31-2017
			2299048.00000000
			1464425.00000000
			834623.00000000
			742661.00000000
			UW
			CREFC
			2.75000000
			2.45000000
			F
			F
		
		false
		false
		4368568.02000000
		25256.47000000
		.05009000
		.00037830
		18235.13000000
		7021.34000000
		.00000000
		4361546.68000000
		4361546.68000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
		06-06-2020
		98
		.00000000
		09-06-2027
	
	
		Prospectus Loan ID
		32
		04-12-2022
		05-11-2022
		CCRE
		09-08-2017
		4600000.00000000
		120
		10-06-2027
		360
		.04750000
		.04750000
		3
		1
		0
		11-06-2017
		true
		1
		WL
		2
		23995.78000000
		4594820.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2027
		.00000000
		.00000000
		
			14th Street
			1754 14th Street
			Santa Monica
			CA
			90404
			Los Angeles
			OF
			9600
			9600
			1
			1964
			2017
			7900000.00000000
			MAI
			07-10-2017
			7900000.00000000
			07-10-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			467385.00000000
			84532.00000000
			382852.00000000
			371332.00000000
			UW
			CREFC
			1.33000000
			1.29000000
			F
			F
			11-26-2021
		
		false
		false
		4267382.40000000
		23995.78000000
		.04750000
		.00037830
		16891.72000000
		7104.06000000
		.00000000
		4260278.34000000
		4260278.34000000
		05-06-2022
		false
		.00000000
		.00000000
		258.47000000
		0
		12-10-2020
		02-23-2022
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		33
		04-12-2022
		05-11-2022
		CCRE
		11-01-2017
		3550000.00000000
		120
		11-06-2027
		360
		.05080000
		.05080000
		3
		1
		24
		12-06-2017
		true
		1
		WL
		5
		.00000000
		3550000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2027
		.00000000
		.00000000
		
			Southpointe Center
			6409 Fayetteville Road
			Durham
			NC
			27713
			Durham
			RT
			10366
			10366
			2004
			4900000.00000000
			MAI
			09-15-2017
			4900000.00000000
			09-15-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			Linda
			3980
			07-31-2029
			The Mattress Firm
			2730
			09-30-2028
			Sprint PCS
			2470
			12-31-2024
			07-31-2017
			411432.00000000
			92802.00000000
			318631.00000000
			306191.00000000
			UW
			CREFC
			1.74000000
			1.67000000
			F
			F
			12-31-2021
		
		false
		false
		3426919.70000000
		19231.11000000
		.05080000
		.00037830
		14507.29000000
		4723.82000000
		.00000000
		3422195.88000000
		3422195.88000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		04-12-2022
		05-11-2022
		UBS AG
		10-30-2017
		3200000.00000000
		120
		11-06-2027
		360
		.05153700
		.05153700
		3
		1
		0
		12-06-2017
		true
		1
		WL
		2
		.00000000
		3200000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		08-05-2027
		.00000000
		.00000000
		
			Willowood Apartments
			3303 Shiloh Springs Road
			Dayton
			OH
			45426
			Montgomery
			MF
			124
			124
			1985
			4360000.00000000
			MAI
			09-25-2017
			4360000.00000000
			09-25-2017
			MAI
			.95000000
			6
			12-06-2019
			X
			06-30-2017
			709736.00000000
			347666.00000000
			362070.00000000
			332186.00000000
			UW
			CREFC
			1.73000000
			1.58000000
			F
			F
		
		false
		false
		2989058.29000000
		17480.13000000
		.05153700
		.00017830
		12837.26000000
		4642.87000000
		.00000000
		2984415.42000000
		2984415.42000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		04-12-2022
		05-11-2022
		CCRE
		09-29-2017
		2650000.00000000
		120
		10-06-2027
		360
		.05102000
		.05102000
		3
		1
		0
		11-06-2017
		true
		1
		WL
		2
		14391.43000000
		2647251.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2027
		.00000000
		.00000000
		
			Bluebonnet Crossing
			9618 Jefferson Highway 4245 Bluebonnet Blvd
			Baton Rouge
			LA
			70809
			E. Baton Rouge Parish
			RT
			14398
			14398
			2005
			4210000.00000000
			MAI
			06-20-2017
			4210000.00000000
			06-20-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			IZZOS
			3360
			09-30-2024
			LUXURY TAN
			1800
			02-28-2022
			SUBWAY
			1800
			09-30-2024
			05-31-2017
			372524.00000000
			100322.00000000
			272202.00000000
			254204.00000000
			UW
			CREFC
			1.58000000
			1.47000000
			F
			F
			12-31-2021
		
		false
		false
		2470198.51000000
		14391.43000000
		.05102000
		.00037830
		10502.46000000
		3888.97000000
		.00000000
		2466309.54000000
		2466309.54000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		04-12-2022
		05-11-2022
		CCRE
		06-01-2017
		2500000.00000000
		120
		06-06-2027
		0
		.03750000
		.03750000
		3
		1
		120
		07-06-2017
		true
		1
		WL
		3
		8072.92000000
		2500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			James Perse Building
			357-361 North Canon Drive
			Beverly Hills
			CA
			90210
			Los Angeles
			MU
			9000
			9000
			1947
			2003
			14560000.00000000
			MAI
			04-21-2017
			14560000.00000000
			04-21-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			James Perse
			4500
			05-31-2027
			Stephen Massman
			4500
			05-31-2032
			04-30-2017
			818569.00000000
			166188.00000000
			652380.00000000
			639780.00000000
			UW
			CREFC
			6.86000000
			6.73000000
			F
			F
			12-31-2021
		
		false
		false
		2500000.00000000
		7812.50000000
		.03750000
		.00037830
		7812.50000000
		.00000000
		.00000000
		2500000.00000000
		2500000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		04-12-2022
		05-11-2022
		CCRE
		09-15-2017
		2440000.00000000
		120
		10-06-2027
		0
		.05150000
		.05150000
		3
		1
		120
		11-06-2017
		true
		1
		WL
		3
		10820.72000000
		2440000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2027
		.00000000
		.00000000
		
			Marc Brooklyn Multifamily
			423 Marcus Garvey Boulevard
			Brooklyn
			NY
			11216
			Kings
			MF
			4225
			4225
			6
			1910
			2016
			4300000.00000000
			MAI
			07-11-2017
			4300000.00000000
			07-11-2017
			MAI
			1.00000000
			6
			12-06-2019
			N
			228358.00000000
			33582.00000000
			194776.00000000
			193192.00000000
			UW
			CREFC
			1.53000000
			1.52000000
			F
			F
		
		false
		false
		2440000.00000000
		10471.67000000
		.05150000
		.00037830
		10471.67000000
		.00000000
		.00000000
		2440000.00000000
		2440000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	




(null)


	
		Item 2(c)(17)
		Periodic Principal and Interest Payment Securitization Amount
		With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in December 2017, zero)
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(29)(i)
		Prepayment Lock Out End Date
		With respect to each mortgage loan, the Prepayment Lock Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted.
	
	
		Item 2(d)(20)
		Physical Occupancy Securitization Percentage
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization, however, may also include tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
	
	
		Item 2(d)(28)(i)
		Financials Securitization Date
		For Asset Numbers 7, 12, 12.01, 12.02, 12.03, 12.04, 12.05, 12.06, 12.07, 12.08, 12.09, 12.1, 12.11, 12.12, 12.13, 12.14, 12.15, 12.16, 22, 23, 24, 24.01, 24.02, 24.03, 24.04, 24.05, 24.06, 27, 32, and 37 the Financials Securitization Date has been left blank as it was not available at the time of securitization.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). With respect to any loan that is currently requiring interest-only payments, the value shown is based on the interest-only payment due.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). With respect to any loan that is currently requiring interest-only payments, the value shown is based on the interest-only payment due.
	
	
		Item 2(e)(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(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.