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:   May 18, 2022 to June 17, 2022

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

Central Index Key Number of issuing entity:  0001716263

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

Commission File Number of depositor:  333-207340

Central Index Key Number of depositor:  0001532799

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

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

UBS AG, acting through its branch located at 1285 Avenue of the Americas, New York, New York
(Exact name of sponsor as specified in its charter)

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

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

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

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

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

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

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

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

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

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

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

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

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

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

(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 June 17, 2022 a distribution was made to holders of the certificates issued by UBS Commercial Mortgage Trust 2017-C4.

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

The following table presents the loss information for the trust assets for the UBS Commercial Mortgage Trust 2017-C4 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on June 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

1.41%

1

$11,288.18

During the distribution period from May 18, 2022 to June 17, 2022 no assets securitized by UBS Commercial Mortgage Securitization Corp. (the "Depositor") and held by UBS Commercial Mortgage Trust 2017-C4 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents.

The Depositor filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on May 16, 2022. The CIK number of the Depositor is 0001532799.

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.

Société Générale, New York Branch ("Société"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of Société is 0001238163.

Ladder Capital Finance LLC ("LCF"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of LCF is 0001541468.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of LMF is 0001592182.

CIBC Inc. ("CIBC"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of CIBC is 0001548567.

Natixis Real Estate Capital LLC ("NREC"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of NREC is 0001542256.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-207340-04 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-207340-04 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for UBS Commercial Mortgage Trust 2017-C4, affirms the following amounts in the respective accounts:

Collection Account Beginning and Ending Balance

  Prior Distribution Date

05/17/2022

$15,042.45

  Current Distribution Date

06/17/2022

$145,130.72

 

*REO Account Beginning and Ending Balance

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

*As provided by Special Servicer

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

Distribution Account Balance

  Prior Distribution Date

05/17/2022

$4,983.68

  Current Distribution Date

06/17/2022

$5,444.46

 

Interest Reserve Account Balance

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account Balance

  Prior Distribution Date

05/17/2022

$0.00

  Current Distribution Date

06/17/2022

$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 UBS Commercial Mortgage Trust 2017-C4, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-207340-04 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-207340-04 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: June 29, 2022

 

/s/ Andrew Lisa
Andrew Lisa, Director

Date: June 29, 2022

 

 


ubs17c04_ex991-202206.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

06/17/22

UBS Commercial Mortgage Trust 2017-C4

Determination Date:

06/13/22

 

Next Distribution Date:

07/15/22

 

Record Date:

05/31/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-C4

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

UBS Commercial Mortgage Securitization Corp.

 

 

Certificate Factor Detail

4

 

General Information

(212) 713-2000

 

Certificate Interest Reconciliation Detail

5

 

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

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

6

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States

Bond / Collateral Reconciliation - Balances

8

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

9-13

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

14-15

 

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

 

 

Mortgage Loan Detail (Part 2)

16-17

Special Servicer

Situs Holdings, LLC

 

 

Principal Prepayment Detail

18

 

Stacey Ciarlanti

 

SSNotices@situsamc.com

Historical Detail

19

 

2 Embarcadero Center 8th Floor | San Francisco, CA 94111 | United States

 

Delinquency Loan Detail

20

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Collateral Stratification and Historical Detail

21

 

Don Simon

(203) 660-6100

 

Specially Serviced Loan Detail - Part 1

22

 

PO Box 4839 | Greenwich, CT 06831 | United States

 

 

Specially Serviced Loan Detail - Part 2

23

Certificate Administrator

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

 

 

 

 

 

Bank, N.A.

 

 

Modified Loan Detail

24

 

Corporate Trust Services (CMBS)

 

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

Historical Liquidated Loan Detail

25

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

26

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Interest Shortfall Detail - Collateral Level

27

 

 

 

 

 

 

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

Supplemental Notes

28

 

 

 

 

 

 

 

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

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 28

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                        Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                      Total Distribution         Ending Balance

Support¹        Support¹

 

A-1

90276RBA5

2.129000%

29,700,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90276RBB3

3.147000%

59,394,000.00

37,081,779.47

643,780.46

97,246.97

0.00

0.00

741,027.43

36,437,999.01

32.06%

30.00%

A-SB

90276RBC1

3.366000%

40,741,000.00

40,741,000.00

0.00

114,278.50

0.00

0.00

114,278.50

40,741,000.00

32.06%

30.00%

A-3

90276RBD9

3.301000%

198,022,000.00

198,022,000.00

0.00

544,725.52

0.00

0.00

544,725.52

198,022,000.00

32.06%

30.00%

A-4

90276RBE7

3.563000%

244,980,000.00

244,980,000.00

0.00

727,386.45

0.00

0.00

727,386.45

244,980,000.00

32.06%

30.00%

A-S

90276RBH0

3.836000%

85,926,000.00

85,926,000.00

0.00

274,676.78

0.00

0.00

274,676.78

85,926,000.00

20.84%

19.50%

B

90276RBJ6

4.239000%

31,711,000.00

31,711,000.00

0.00

112,019.11

0.00

0.00

112,019.11

31,711,000.00

16.70%

15.63%

C

90276RBK3

4.574632%

31,710,000.00

31,710,000.00

0.00

120,884.66

0.00

0.00

120,884.66

31,710,000.00

12.56%

11.75%

D

90276RAL2

2.900000%

37,848,000.00

37,848,000.00

0.00

91,466.00

0.00

0.00

91,466.00

37,848,000.00

7.61%

7.13%

E

90276RAN8

3.330000%

16,367,000.00

16,367,000.00

0.00

45,418.43

0.00

0.00

45,418.43

16,367,000.00

5.48%

5.13%

F

90276RAQ1

3.330000%

8,184,000.00

8,184,000.00

0.00

22,710.60

0.00

0.00

22,710.60

8,184,000.00

4.41%

4.13%

G

90276RAS7

3.330000%

20,458,000.00

20,458,000.00

0.00

56,770.95

0.00

0.00

56,770.95

20,458,000.00

1.74%

1.63%

NR*

90276RAU2

3.330000%

13,298,557.00

13,298,557.00

0.00

48,770.70

0.00

11,287.89

48,770.70

13,287,269.11

0.00%

0.00%

Z

90276RAX6

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

90276RAY4

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

818,339,557.02

766,327,336.47

643,780.46

2,256,354.67

0.00

11,287.89

2,900,135.13

765,672,268.12

 

 

 

 

X-A

90276RBF4

1.156276%

572,837,000.00

520,824,779.47

0.00

501,847.51

0.00

0.00

501,847.51

520,180,999.01

 

 

X-B

90276RBG2

0.496233%

149,347,000.00

149,347,000.00

0.00

61,759.14

0.00

0.00

61,759.14

149,347,000.00

 

 

X-D

90276RAA6

1.674632%

37,848,000.00

37,848,000.00

0.00

52,817.91

0.00

0.00

52,817.91

37,848,000.00

 

 

X-E

90276RAC2

1.244632%

16,367,000.00

16,367,000.00

0.00

16,975.75

0.00

0.00

16,975.75

16,367,000.00

 

 

X-F

90276RAE8

1.244632%

8,184,000.00

8,184,000.00

0.00

8,488.39

0.00

0.00

8,488.39

8,184,000.00

 

 

X-G

90276RAG3

1.244632%

20,458,000.00

20,458,000.00

0.00

21,218.91

0.00

0.00

21,218.91

20,458,000.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 28

 


 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

               Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

                Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                    Total Distribution

Ending Balance             Support¹

Support¹

 

X-NR

90276RAJ7

1.244632%

13,298,557.00

13,298,557.00

0.00

13,793.18

0.00

0.00

13,793.18

13,287,269.11

 

Notional SubTotal

 

818,339,557.00

766,327,336.47

0.00

676,900.79

0.00

0.00

676,900.79

765,672,268.12

 

 

Deal Distribution Total

 

 

 

643,780.46

2,933,255.46

0.00

11,287.89

3,577,035.92

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 3 of 28

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

90276RBA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90276RBB3

624.33544584

10.83914975

1.63731976

0.00000000

0.00000000

0.00000000

0.00000000

12.47646951

613.49629609

A-SB

90276RBC1

1,000.00000000

0.00000000

2.80499988

0.00000000

0.00000000

0.00000000

0.00000000

2.80499988

1,000.00000000

A-3

90276RBD9

1,000.00000000

0.00000000

2.75083334

0.00000000

0.00000000

0.00000000

0.00000000

2.75083334

1,000.00000000

A-4

90276RBE7

1,000.00000000

0.00000000

2.96916667

0.00000000

0.00000000

0.00000000

0.00000000

2.96916667

1,000.00000000

A-S

90276RBH0

1,000.00000000

0.00000000

3.19666667

0.00000000

0.00000000

0.00000000

0.00000000

3.19666667

1,000.00000000

B

90276RBJ6

1,000.00000000

0.00000000

3.53250008

0.00000000

0.00000000

0.00000000

0.00000000

3.53250008

1,000.00000000

C

90276RBK3

1,000.00000000

0.00000000

3.81219363

0.00000000

0.00000000

0.00000000

0.00000000

3.81219363

1,000.00000000

D

90276RAL2

1,000.00000000

0.00000000

2.41666667

0.00000000

0.00000000

0.00000000

0.00000000

2.41666667

1,000.00000000

E

90276RAN8

1,000.00000000

0.00000000

2.77500031

0.00000000

0.00000000

0.00000000

0.00000000

2.77500031

1,000.00000000

F

90276RAQ1

1,000.00000000

0.00000000

2.77500000

0.00000000

0.00000000

0.00000000

0.00000000

2.77500000

1,000.00000000

G

90276RAS7

1,000.00000000

0.00000000

2.77500000

0.00000000

0.00000000

0.00000000

0.00000000

2.77500000

1,000.00000000

NR

90276RAU2

1,000.00000000

0.00000000

3.66736782

(0.89236750)

26.95066390

0.00000000

0.84880563

3.66736782

999.15119437

Z

90276RAX6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

90276RAY4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

90276RBF4

909.20240744

0.00000000

0.87607384

0.00000000

0.00000000

0.00000000

0.00000000

0.87607384

908.07856163

X-B

90276RBG2

1,000.00000000

0.00000000

0.41352782

0.00000000

0.00000000

0.00000000

0.00000000

0.41352782

1,000.00000000

X-D

90276RAA6

1,000.00000000

0.00000000

1.39552711

0.00000000

0.00000000

0.00000000

0.00000000

1.39552711

1,000.00000000

X-E

90276RAC2

1,000.00000000

0.00000000

1.03719374

0.00000000

0.00000000

0.00000000

0.00000000

1.03719374

1,000.00000000

X-F

90276RAE8

1,000.00000000

0.00000000

1.03719330

0.00000000

0.00000000

0.00000000

0.00000000

1.03719330

1,000.00000000

X-G

90276RAG3

1,000.00000000

0.00000000

1.03719376

0.00000000

0.00000000

0.00000000

0.00000000

1.03719376

1,000.00000000

X-NR

90276RAJ7

1,000.00000000

0.00000000

1.03719373

0.00000000

0.00000000

0.00000000

0.00000000

1.03719373

999.15119437

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 28

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

05/01/22 - 05/30/22

30

0.00

97,246.97

0.00

97,246.97

0.00

0.00

0.00

97,246.97

0.00

 

A-SB

05/01/22 - 05/30/22

30

0.00

114,278.51

0.00

114,278.51

0.00

0.00

0.00

114,278.50

0.00

 

A-3

05/01/22 - 05/30/22

30

0.00

544,725.52

0.00

544,725.52

0.00

0.00

0.00

544,725.52

0.00

 

A-4

05/01/22 - 05/30/22

30

0.00

727,386.45

0.00

727,386.45

0.00

0.00

0.00

727,386.45

0.00

 

X-A

05/01/22 - 05/30/22

30

0.00

501,847.51

0.00

501,847.51

0.00

0.00

0.00

501,847.51

0.00

 

X-B

05/01/22 - 05/30/22

30

0.00

61,759.14

0.00

61,759.14

0.00

0.00

0.00

61,759.14

0.00

 

X-D

05/01/22 - 05/30/22

30

0.00

52,817.91

0.00

52,817.91

0.00

0.00

0.00

52,817.91

0.00

 

X-E

05/01/22 - 05/30/22

30

0.00

16,975.75

0.00

16,975.75

0.00

0.00

0.00

16,975.75

0.00

 

X-F

05/01/22 - 05/30/22

30

0.00

8,488.39

0.00

8,488.39

0.00

0.00

0.00

8,488.39

0.00

 

X-G

05/01/22 - 05/30/22

30

0.00

21,218.91

0.00

21,218.91

0.00

0.00

0.00

21,218.91

0.00

 

X-NR

05/01/22 - 05/30/22

30

0.00

13,793.18

0.00

13,793.18

0.00

0.00

0.00

13,793.18

0.00

 

A-S

05/01/22 - 05/30/22

30

0.00

274,676.78

0.00

274,676.78

0.00

0.00

0.00

274,676.78

0.00

 

B

05/01/22 - 05/30/22

30

0.00

112,019.11

0.00

112,019.11

0.00

0.00

0.00

112,019.11

0.00

 

C

05/01/22 - 05/30/22

30

0.00

120,884.66

0.00

120,884.66

0.00

0.00

0.00

120,884.66

0.00

 

D

05/01/22 - 05/30/22

30

0.00

91,466.00

0.00

91,466.00

0.00

0.00

0.00

91,466.00

0.00

 

E

05/01/22 - 05/30/22

30

0.00

45,418.43

0.00

45,418.43

0.00

0.00

0.00

45,418.43

0.00

 

F

05/01/22 - 05/30/22

30

0.00

22,710.60

0.00

22,710.60

0.00

0.00

0.00

22,710.60

0.00

 

G

05/01/22 - 05/30/22

30

0.00

56,770.95

0.00

56,770.95

0.00

0.00

0.00

56,770.95

0.00

 

NR

05/01/22 - 05/30/22

30

369,247.48

36,903.50

0.00

36,903.50

(11,867.20)

0.00

0.00

48,770.70

358,404.94

 

Totals

 

 

369,247.48

2,921,388.27

0.00

2,921,388.27

(11,867.20)

0.00

0.00

2,933,255.46

358,404.94

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 28

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,577,035.92

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 28

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,933,235.35

Master Servicing Fee

4,753.38

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,154.12

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

329.95

ARD Interest

0.00

Operating Advisor Fee

1,121.82

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

197.97

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,933,235.35

Total Fees

11,847.23

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

655,068.64

Reimbursement for Interest on Advances

30.12

Unscheduled Principal Collections

 

ASER Amount

(5,630.12)

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

(7,386.66)

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

(11,288.18)

Special Servicing Fees (Work Out)

1,119.46

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

643,780.46

Total Expenses/Reimbursements

(11,867.20)

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,933,255.46

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

643,780.46

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,577,035.92

Total Funds Collected

3,577,015.81

Total Funds Distributed

3,577,015.95

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

766,327,336.76

766,327,336.76

Beginning Certificate Balance

766,327,336.47

(-) Scheduled Principal Collections

655,068.64

655,068.64

(-) Principal Distributions

643,780.46

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

11,287.89

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

11,288.18

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

11,288.18

11,288.18

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

765,672,268.12

765,672,268.12

Certificate Other Adjustments**

(0.29)

Beginning Actual Collateral Balance

766,675,674.83

766,675,674.83

Ending Certificate Balance

765,672,268.12

Ending Actual Collateral Balance

765,729,692.40

765,729,692.40

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.29)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.29

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.57%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

5,000,000 or less

7

24,022,939.81

3.14%

48

4.0204

2.632784

1.40 or less

16

246,474,235.49

32.19%

60

4.7082

0.871934

5,000,001 to 10,000,000

16

111,442,371.63

14.55%

62

4.5884

2.014128

1.41 to 1.50

1

29,423,494.72

3.84%

62

4.5100

1.446800

10,000,001 to 15,000,000

12

157,441,528.51

20.56%

53

4.4125

1.576539

1.51 to 1.60

2

46,472,137.22

6.07%

63

4.2854

1.530211

15,000,001 to 20,000,000

7

120,368,327.16

15.72%

53

4.4493

1.843012

1.61 to 1.70

6

53,267,589.73

6.96%

62

4.9257

1.675835

20,000,001 to 25,000,000

6

141,227,797.16

18.44%

63

4.5044

2.067287

1.71 to 1.80

5

79,404,393.71

10.37%

63

4.8107

1.757266

25,000,001 to 30,000,000

3

82,922,001.25

10.83%

62

4.3554

1.374816

1.81 to 1.90

4

35,829,537.37

4.68%

62

4.5200

1.835318

30,000,001 to 35,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.91 to 2.00

4

69,950,083.62

9.14%

63

4.4818

1.966247

35,000,001 to 40,000,000

1

36,849,581.89

4.81%

62

4.8100

1.777500

2.01 to 2.25

1

13,250,000.00

1.73%

63

4.3600

2.138400

 

40,000,001 or greater

2

91,397,720.71

11.94%

62

4.2734

2.700212

2.26 to 2.50

3

19,412,250.45

2.54%

61

4.9374

2.375856

 

Totals

54

765,672,268.12

100.00%

58

4.4449

1.927736

2.51 or greater

12

172,188,545.81

22.49%

48

3.7027

3.721895

 

 

 

 

 

 

 

 

Totals

54

765,672,268.12

100.00%

58

4.4449

1.927736

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 28

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

California

8

105,209,576.03

13.74%

62

4.5547

1.393108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

16

52,071,519.29

6.80%

63

4.4705

1.854562

Florida

20

63,711,046.17

8.32%

63

4.8818

1.196764

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

10

154,722,527.35

20.21%

58

4.7095

0.860131

Georgia

1

7,000,000.00

0.91%

63

4.0820

2.544400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

1

48,250,000.00

6.30%

62

4.7400

1.272100

Hawaii

1

14,709,117.31

1.92%

63

4.6500

2.944200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

26

129,394,124.49

16.90%

44

4.0412

2.260755

Illinois

6

69,385,317.85

9.06%

54

4.6439

1.061257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

13

197,025,574.55

25.73%

63

4.2378

2.414680

Kentucky

2

18,474,168.48

2.41%

62

4.7607

2.147607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

15,200,000.00

1.99%

64

5.3100

1.734000

Maryland

3

6,199,712.95

0.81%

63

4.4900

1.734700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

19

169,008,522.45

22.07%

63

4.5831

2.309615

Michigan

13

20,556,128.09

2.68%

63

4.5646

1.715398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

86

765,672,268.12

100.00%

58

4.4449

1.927736

Missouri

1

16,703,433.69

2.18%

63

4.6100

0.508800

 

 

 

 

 

 

 

 

Nevada

1

3,663,716.94

0.48%

60

4.9600

1.642600

 

 

 

 

 

 

 

 

New Jersey

3

48,777,613.38

6.37%

62

4.5520

1.636939

 

 

 

 

 

 

 

 

New Mexico

1

13,250,000.00

1.73%

63

4.3600

2.138400

 

 

 

 

 

 

 

 

New York

9

169,236,493.75

22.10%

48

3.6968

3.106643

 

 

 

 

 

 

 

 

North Carolina

1

7,493,429.52

0.98%

63

4.3740

2.833500

 

 

 

 

 

 

 

 

Ohio

1

15,747,158.85

2.06%

63

4.4500

1.964100

 

 

 

 

 

 

 

 

Pennsylvania

6

42,651,831.03

5.57%

62

4.9475

1.297210

 

 

 

 

 

 

 

 

South Carolina

1

5,237,552.12

0.68%

59

5.0000

1.689800

 

 

 

 

 

 

 

 

Texas

5

75,888,373.32

9.91%

62

4.7363

1.335040

 

 

 

 

 

 

 

 

Utah

2

36,777,598.65

4.80%

62

4.5862

3.187812

 

 

 

 

 

 

 

 

Washington

1

25,000,000.00

3.27%

64

4.6200

1.976200

 

 

 

 

 

 

 

 

Totals

86

765,672,268.12

100.00%

58

4.4449

1.927736

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

3.5000% or less

3

40,000,000.00

5.22%

2

2.6200

3.978650

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.5001% to 4.0000%

6

86,000,000.00

11.23%

61

3.7165

3.659725

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.0001% to 4.5000%

15

187,225,179.88

24.45%

59

4.3101

1.467774

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5001% to 5.0000%

26

405,162,368.40

52.92%

63

4.7415

1.587235

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0001% or greater

4

47,284,719.84

6.18%

63

5.3049

1.781528

49 months or greater

54

765,672,268.12

100.00%

58

4.4449

1.927736

 

Totals

54

765,672,268.12

100.00%

58

4.4449

1.927736

Totals

54

765,672,268.12

100.00%

58

4.4449

1.927736

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

60 months or less

12

106,151,134.27

13.86%

32

3.5942

2.541310

Interest Only

18

299,000,000.00

39.05%

52

4.0976

2.350946

 

61 months or greater

42

659,521,133.85

86.14%

63

4.5818

1.828980

299 months or less

7

57,968,940.31

7.57%

62

4.8473

1.807865

 

Totals

54

765,672,268.12

100.00%

58

4.4449

1.927736

300 months to 350 months

29

408,703,327.81

53.38%

63

4.6418

1.635124

 

 

 

 

 

 

 

 

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

54

765,672,268.12

100.00%

58

4.4449

1.927736

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 28

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

7

80,552,628.96

10.52%

47

3.8039

2.857266

 

 

 

None

 

 

12 months or less

42

634,398,247.25

82.86%

61

4.5139

1.898003

 

 

 

 

 

 

13 months to 24 months

4

44,949,568.01

5.87%

48

4.4913

0.748538

 

 

 

 

 

 

25 months or greater

1

5,771,823.90

0.75%

62

5.4400

1.406300

 

 

 

 

 

 

Totals

54

765,672,268.12

100.00%

58

4.4449

1.927736

 

 

 

 

 

(1)

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

 

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

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 28

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

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

 

1

453011579

OF

New York

NY

Actual/360

3.752%

139,388.53

0.00

0.00

N/A

08/09/27

--

43,147,720.71

43,147,720.71

06/09/22

 

1A

303161175

OF

New York

NY

Actual/360

3.752%

22,136.26

0.00

0.00

N/A

08/09/27

--

6,852,279.29

6,852,279.29

06/09/22

 

2

300571742

MU

Dallas

TX

Actual/360

4.740%

196,940.42

0.00

0.00

N/A

08/06/27

--

48,250,000.00

48,250,000.00

06/06/22

 

3

308901003

MF

New York

NY

Actual/360

2.620%

45,122.22

0.00

0.00

N/A

08/06/22

--

20,000,000.00

20,000,000.00

06/06/22

 

3A

308901103

MF

New York

NY

Actual/360

2.620%

33,841.67

0.00

0.00

N/A

08/06/22

--

15,000,000.00

15,000,000.00

06/06/22

 

3B

308901113

MF

New York

NY

Actual/360

2.620%

11,280.56

0.00

0.00

N/A

08/06/22

--

5,000,000.00

5,000,000.00

06/06/22

 

4

308901004

RT

South Jordan

UT

Actual/360

4.586%

90,923.19

37,031.80

0.00

N/A

08/06/27

--

23,023,030.78

22,985,998.98

06/06/22

 

4A

308901104

RT

South Jordan

UT

Actual/360

4.586%

54,553.92

22,219.07

0.00

N/A

08/06/27

--

13,813,818.74

13,791,599.67

06/06/22

 

5

303161159

LO

Brea

CA

Actual/360

4.810%

152,833.73

49,447.74

0.00

N/A

08/01/27

--

36,899,029.63

36,849,581.89

06/01/22

 

6

307771017

OF

New York

NY

Actual/360

3.669%

18,958.57

0.00

0.00

N/A

06/01/27

--

6,000,000.00

6,000,000.00

06/01/22

 

6A

308901006

OF

New York

NY

Actual/360

3.669%

78,994.03

0.00

0.00

N/A

06/01/27

--

25,000,000.00

25,000,000.00

06/01/22

 

7

300571727

LO

Irvine

CA

Actual/360

4.380%

105,778.65

47,092.90

0.00

N/A

07/06/27

--

28,045,599.43

27,998,506.53

06/06/22

 

8

308901008

MF

East Orange

NJ

Actual/360

4.510%

114,421.97

39,283.77

0.00

N/A

08/01/27

--

29,462,778.49

29,423,494.72

06/01/22

 

9

308901009

MF

Philadelphia

PA

Actual/360

5.000%

60,277.78

0.00

0.00

N/A

09/06/27

--

14,000,000.00

14,000,000.00

06/06/22

 

9A

308901109

MF

Philadelphia

PA

Actual/360

5.000%

60,277.78

0.00

0.00

N/A

09/06/27

--

14,000,000.00

14,000,000.00

06/06/22

 

10

28001132

OF

New York

NY

Actual/360

4.150%

91,127.08

0.00

0.00

N/A

09/06/27

--

25,500,000.00

25,500,000.00

06/06/22

 

11

28001135

LO

Orlando

FL

Actual/360

4.748%

100,436.18

32,031.63

0.00

N/A

09/06/27

--

24,565,198.84

24,533,167.21

06/06/22

 

12

308901012

RT

Puyallup

WA

Actual/360

4.620%

99,458.33

0.00

0.00

N/A

10/06/27

--

25,000,000.00

25,000,000.00

06/06/22

 

13

303161178

OF

New York

NY

Actual/360

5.000%

98,037.40

33,483.90

0.00

N/A

10/01/27

--

22,769,977.65

22,736,493.75

06/01/22

 

14

303161179

OF

Rolling Meadows

IL

Actual/360

4.450%

80,495.32

34,251.81

0.00

N/A

10/01/27

--

21,006,389.03

20,972,137.22

06/01/22

 

15

28001059

OF

Jacksonville

FL

Actual/360

5.020%

86,455.56

0.00

0.00

09/06/27

10/06/31

--

20,000,000.00

20,000,000.00

06/06/22

 

16

28001111

IN

Hamilton Township

NJ

Actual/360

4.595%

67,532.25

25,714.65

0.00

N/A

07/06/27

--

17,067,366.88

17,041,652.23

06/06/22

 

17

308901017

LO

St Louis

MO

Actual/360

4.610%

66,403.28

24,004.33

0.00

N/A

09/01/27

--

16,727,438.02

16,703,433.69

04/01/22

 

18

300571755

RT

San Antonio

TX

Actual/360

4.890%

66,096.02

20,578.45

0.00

N/A

09/06/27

--

15,696,660.84

15,676,082.39

06/06/22

 

19

28201137

RT

Macedonia

OH

Actual/360

4.450%

60,423.39

21,179.05

0.00

N/A

09/06/27

--

15,768,337.90

15,747,158.85

06/06/22

 

20

300571758

98

Chicago

IL

Actual/360

5.310%

69,502.00

0.00

0.00

N/A

10/06/27

--

15,200,000.00

15,200,000.00

06/06/22

 

21

308901021

RT

Kailua Kona

HI

Actual/360

4.650%

58,973.72

18,969.94

0.00

N/A

09/06/27

--

14,728,087.25

14,709,117.31

06/06/22

 

22

308901022

IN

Troy

MI

Actual/360

4.530%

55,077.88

19,921.36

0.00

N/A

09/01/27

--

14,119,515.95

14,099,594.59

06/01/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 

 

                                 

 

 

 

 

 

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

 

23

308901023

LO

Berkeley

CA

Actual/360

4.820%

55,220.16

17,087.64

0.00

N/A

09/06/27

--

13,304,281.24

13,287,193.60

06/06/22

 

24

303161177

IN

Bowling Green

KY

Actual/360

4.080%

42,833.24

30,353.07

0.00

N/A

10/01/27

--

12,191,625.61

12,161,272.54

06/01/22

 

25

308901025

MF

Santa Fe

NM

Actual/360

4.360%

49,746.39

0.00

0.00

N/A

09/01/27

--

13,250,000.00

13,250,000.00

06/01/22

 

27

308901027

MF

Various

Various

Actual/360

4.490%

42,377.93

17,846.94

0.00

N/A

09/01/27

--

10,960,597.74

10,942,750.80

06/01/22

 

28

308901028

RT

Sarasota

FL

Actual/360

4.881%

47,915.15

0.00

0.00

N/A

08/06/27

--

11,400,000.00

11,400,000.00

06/06/22

 

29

308901029

LO

Chicago

IL

Actual/360

4.044%

37,610.13

0.00

0.00

N/A

08/05/22

--

10,800,000.00

10,800,000.00

07/05/20

 

30

308901030

OF

Chicago

IL

Actual/360

4.180%

32,979.96

13,853.69

0.00

N/A

09/01/27

--

9,162,514.83

9,148,661.14

06/01/22

 

31

28001140

RT

Cypress

CA

Actual/360

4.376%

30,669.78

11,774.48

0.00

N/A

10/06/27

--

8,139,057.62

8,127,283.14

06/06/22

 

32

308901032

Various      McAllen

TX

Actual/360

4.521%

31,390.58

11,020.90

0.00

N/A

09/06/27

--

8,063,524.66

8,052,503.76

06/06/22

 

33

308901033

MF

Various

FL

Actual/360

4.950%

33,193.74

9,507.86

0.00

N/A

07/01/27

--

7,787,386.82

7,777,878.96

06/01/22

 

34

28001129

RT

Indian Trail

NC

Actual/360

4.374%

28,267.96

11,670.14

0.00

N/A

09/06/27

--

7,505,099.66

7,493,429.52

06/06/22

 

35

300571728

LO

Costa Mesa

CA

Actual/360

4.380%

27,308.87

12,157.97

0.00

N/A

07/06/27

--

7,240,530.44

7,228,372.47

06/06/22

 

36

308901036

RT

East Saint Louis

IL

Actual/360

5.000%

30,611.68

10,455.17

0.00

N/A

10/06/27

--

7,109,809.68

7,099,354.51

06/06/22

 

38

308901038

OF

Laguna Hills

CA

Actual/360

4.430%

25,671.75

11,013.27

0.00

N/A

10/01/27

--

6,729,651.67

6,718,638.40

06/01/22

 

39

300571752

IN

Grand Blanc

MI

Actual/360

4.640%

25,857.45

15,018.68

0.00

N/A

09/06/27

--

6,471,552.18

6,456,533.50

06/06/22

 

40

28001130

RT

Lithia Springs

GA

Actual/360

4.082%

24,605.39

0.00

0.00

N/A

09/06/27

--

7,000,000.00

7,000,000.00

06/06/22

 

41

308901041

LO

Erlanger

KY

Actual/360

6.072%

33,048.47

7,734.18

0.00

N/A

05/05/27

--

6,320,630.12

6,312,895.94

06/05/22

 

42

308901042

OF

Chicago

IL

Actual/360

4.990%

26,525.43

7,926.10

0.00

N/A

09/05/27

--

6,173,091.08

6,165,164.98

06/05/22

 

43

300571734

LO

Chambersburg

PA

Actual/360

5.440%

27,074.77

7,895.11

0.00

N/A

08/06/27

--

5,779,719.01

5,771,823.90

05/06/22

 

44

308901044

LO

Duncan

SC

Actual/360

5.000%

22,601.76

11,889.05

0.00

N/A

05/01/27

--

5,249,441.17

5,237,552.12

06/01/22

 

45

308901045

RT

Torrance

CA

Actual/360

3.658%

12,885.45

0.00

0.00

N/A

06/01/27

--

4,091,250.00

4,091,250.00

06/01/22

 

45A

308901145

RT

Torrance

CA

Actual/360

3.658%

2,862.12

0.00

0.00

N/A

06/01/27

--

908,750.00

908,750.00

06/01/22

 

47

308901047

RT

Ephrata

PA

Actual/360

4.430%

15,808.79

7,182.17

0.00

N/A

12/01/26

--

4,144,151.44

4,136,969.27

06/01/22

 

48

28001125

OF

Houston

TX

Actual/360

4.518%

15,235.71

6,343.89

0.00

N/A

09/06/27

--

3,916,131.06

3,909,787.17

06/06/22

 

49

308901049

RT

Las Vegas

NV

Actual/360

4.960%

15,671.93

5,569.66

0.00

N/A

06/01/27

--

3,669,286.60

3,663,716.94

06/01/22

 

50

308901050

IN

Howell

NJ

Actual/360

4.770%

9,513.07

3,558.27

0.00

N/A

10/01/27

--

2,316,024.70

2,312,466.43

06/01/22

 

Totals

 

 

 

 

 

 

2,933,235.35

655,068.64

0.00

 

 

 

766,327,336.76

765,672,268.12

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 15 of 28

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent          Most Recent           Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

61,858,289.23

14,755,866.70

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

3,115,265.62

747,910.16

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

11,348,589.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

6,986,545.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

4,127,189.70

4,917,935.70

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

98,652,292.70

25,081,789.66

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

1,682,599.12

2,401,753.30

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,763,749.75

2,029,699.15

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

164,051.96

0.00

 

 

9

0.00

1,476,434.00

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

5,149,680.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

1,380,052.33

0.00

--

--

05/11/22

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

4,442,858.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,367,926.66

576,782.91

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

2,347,461.70

606,726.14

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

2,664,319.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,305,722.83

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

822,898.00

0.00

--

--

--

0.00

0.00

177,000.41

177,000.41

0.00

0.00

 

 

18

1,354,782.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

4,204,980.78

1,086,931.72

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,436,360.15

358,139.30

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,832,003.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,762,243.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 28

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent          Most Recent           Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

23

228,705.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,725,636.46

913,051.19

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,306,434.14

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,226,749.39

320,300.94

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

911,672.00

266,785.25

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

21,909,262.00

(6,003,465.00)

01/01/20

09/30/20

03/11/22

0.00

0.00

37,463.66

848,211.00

0.00

0.00

 

 

30

0.00

285,518.01

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

728,434.53

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

984,233.17

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

9,355,307.63

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,212,636.00

365,086.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

0.00

965,740.54

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

0.00

315,182.26

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

594,042.00

173,637.50

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

889,110.00

221,770.00

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

1,028,437.00

205,492.75

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

1,289,974.73

1,317,960.43

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

615,055.00

298,793.00

01/01/20

06/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

647,338.00

0.00

--

--

04/11/22

0.00

0.00

34,945.00

34,945.00

0.00

0.00

 

 

44

741,349.79

775,671.40

04/01/21

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

54,501,265.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

493,052.58

102,901.35

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

457,858.64

118,641.93

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

0.00

110,896.72

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

310,557.16

75,537.72

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

324,762,920.27

54,869,470.73

 

 

 

0.00

0.00

249,409.07

1,060,156.41

164,051.96

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 28

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 18 of 28

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/22

0

0.00

0

0.00

1

10,800,000.00

0

0.00

0

0.00

2

30,304,991.11

0

0.00

0

0.00

4.444864%

4.413491%

58

05/17/22

0

0.00

0

0.00

2

16,579,719.01

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.445017%

4.398071%

59

04/18/22

0

0.00

0

0.00

2

16,588,447.93

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.445185%

4.395699%

60

03/17/22

0

0.00

0

0.00

3

41,228,355.01

0

0.00

0

0.00

2

28,000,000.00

0

0.00

0

0.00

4.445335%

4.395852%

61

02/17/22

1

12,287,582.64

0

0.00

3

41,280,107.77

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.445533%

4.386942%

62

01/18/22

0

0.00

0

0.00

3

41,319,300.87

0

0.00

0

0.00

0

0.00

1

73,186.31

0

0.00

4.445717%

4.387134%

63

12/17/21

0

0.00

0

0.00

4

58,212,857.11

0

0.00

0

0.00

2

54,017,263.43

0

0.00

1

4,523,875.94

4.445830%

4.375188%

64

11/18/21

0

0.00

0

0.00

5

95,497,257.24

0

0.00

0

0.00

0

0.00

0

0.00

1

12,166,397.78

4.447772%

4.387453%

65

10/18/21

0

0.00

0

0.00

6

107,789,253.39

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.463414%

4.399914%

67

09/17/21

0

0.00

0

0.00

6

107,927,431.11

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.463582%

4.400076%

68

08/17/21

0

0.00

0

0.00

7

123,251,926.49

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.463732%

4.395405%

69

07/16/21

0

0.00

0

0.00

7

123,375,901.39

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.463882%

4.395552%

70

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

    Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

29

308901029

07/05/20

22

6

 

37,463.66

848,211.00

0.00

10,800,000.00

06/23/20

2

 

 

 

 

43

300571734

05/06/22

0

B

 

34,945.00

34,945.00

1,742.98

5,779,719.01

05/08/20

13

 

 

 

 

Totals

 

 

 

 

 

72,408.66

883,156.00

1,742.98

16,579,719.01

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 20 of 28

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

             REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

50,800,000

40,000,000

      10,800,000

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

 

55,351,134

55,351,134

0

 

 

0

 

> 60 Months

 

659,521,134

659,521,134

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Jun-22

765,672,268

754,872,268

0

0

10,800,000

0

 

May-22

766,327,337

749,747,618

0

0

16,579,719

0

 

Apr-22

767,035,927

750,447,479

0

0

16,588,448

0

 

Mar-22

767,685,586

726,457,231

0

0

41,228,355

0

 

Feb-22

768,501,588

714,933,898

12,287,583

0

41,280,108

0

 

Jan-22

769,072,243

727,752,942

0

0

41,319,301

0

 

Dec-21

769,786,717

711,573,860

0

0

58,212,857

0

 

Nov-21

775,016,456

679,519,198

0

0

95,497,257

0

 

Oct-21

787,844,428

680,055,175

0

0

107,789,253

0

 

Sep-21

788,562,534

680,635,103

0

0

107,927,431

0

 

Aug-21

789,218,611

665,966,685

0

0

123,251,926

0

 

Jul-21

789,872,075

666,496,173

0

0

123,375,901

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 21 of 28

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

6

307771017

6,000,000.00

6,000,000.00

2,210,000,000.00

04/01/17

23,646,029.66

2.35400

03/31/22

06/01/27

I/O

6A

308901006

25,000,000.00

25,000,000.00

 

--

115,307,942.30

2.73000

--

06/01/27

I/O

11

28001135

24,533,167.21

24,532,913.22

37,000,000.00

04/01/22

736,815.33

0.46350

12/31/21

09/06/27

303

17

308901017

16,703,433.69

16,753,484.34

19,500,000.00

09/13/21

551,993.00

0.50880

12/31/21

09/01/27

303

29

308901029

10,800,000.00

10,800,000.00

255,600,000.00

03/11/22

(6,003,465.00)

(2.46180)

09/30/20

08/05/22

I/O

43

300571734

5,771,823.90

5,779,719.01

8,200,000.00

03/01/22

590,165.00

1.40630

12/31/19

08/06/27

301

Totals

 

88,808,424.80

88,866,116.57

2,530,300,000.00

 

134,829,480.29

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 22 of 28

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

6

307771017

OF

NY

11/18/21

3

 

 

 

 

Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.

 

 

 

 

 

6A

308901006

OF

NY

11/18/21

3

 

 

 

 

Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.

 

 

 

 

 

11

28001135

LO

FL

05/27/20

9

 

 

 

 

The Loan transferred for Imminent Monetary Default as a result of the Covid-19 pandemic. The Borrower has signed the PNL and is cooperating with financial reporting. Loan has been brought current. Pending return to the master servicer.

 

 

17

308901017

LO

MO

05/29/20

8

 

 

 

 

Special Servicer comments are not available for this cycle.

 

 

 

 

 

 

29

308901029

LO

IL

06/23/20

2

 

 

 

 

Loan transferred for Imminent Monetary Default at borrowers request as a result of the Covid-19 pandemic. Loan has been accelerated and FC has been filed. MSJ has been filed. Discussions with Borrower are ongoing and litigation is ongoing.

 

 

43

300571734

LO

PA

05/08/20

13

 

 

 

 

Loan transferred for Imminent Monetary Default at Borrower's request as a result of the Covid-19 pandemic. Borrower has failed to make payments on the Loan or set up cash management. Additionally, Borrower has entered into new franchise

 

agreement withou t Lender consent. Special Servicer is pursuing the appointment of receiver and foreclosure.

Borrower requested a rescheduling of the receivership hearing and is in discussions with Special Servicer regarding a bring current

 

proposal. Loan was brought cur rent on 5/31/2022. SS to proceed with seeking approval for 2022 budget prior to reviewing the loan for a return to the master servicer.

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 23 of 28

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

5

303161159

0.00

4.81000%

0.00

4.81000%

9

11/22/21

04/01/20

12/13/21

11

28001135

0.00

4.74800%

0.00

4.74800%

 

03/07/22

10/06/20

06/13/22

17

308901017

0.00

4.61000%

0.00

4.61000%

10

11/30/21

05/01/21

--

21

308901021

15,116,000.00

4.65000%

15,116,000.00

4.65000%

10

07/01/20

06/06/20

09/11/20

29

308901029

10,800,000.00

4.04410%

10,800,000.00

4.04410%

10

05/11/20

05/12/20

05/12/20

33

308901033

0.00

4.95000%

0.00

4.95000%

10

11/10/20

11/12/20

--

43

300571734

0.00

5.44000%

0.00

5.44000%

8

05/31/22

05/31/22

--

44

308901044

5,496,886.73

5.00000%

5,496,886.73

5.00000%

10

07/30/20

07/01/20

09/11/20

Totals

 

31,412,886.73

 

31,412,886.73

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 24 of 28

 


 

 

                         

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number              Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

26

28001146             11/18/21

12,182,068.01

17,900,000.00

14,502,269.53

1,199,012.08

14,502,269.53

13,303,257.45

0.00

(11,288.18)

(11,288.18)

11,288.18

0.08%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

12,182,068.01

17,900,000.00

14,502,269.53

1,199,012.08

14,502,269.53

13,303,257.45

0.00

(11,288.18)

(11,288.18)

11,288.18

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 25 of 28

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

26

28001146

06/17/22

0.00

0.00

11,288.18

0.00

0.00

11,288.18

0.00

0.00

11,288.18

 

 

11/18/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Current Period Totals

 

0.00

0.00

11,288.18

0.00

0.00

11,288.18

0.00

0.00

11,288.18

Cumulative Totals

 

0.00

0.00

11,288.18

0.00

0.00

11,288.18

0.00

0.00

11,288.18

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 26 of 28

 


 

 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

11

0.00

0.00

5,288.34

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

(20,000.00)

0.00

0.00

(5,630.12)

0.00

0.00

0.00

0.00

0.00

0.00

20

0.00

0.00

0.00

0.00

695.02

0.00

0.00

0.00

0.00

0.00

0.00

0.00

29

0.00

0.00

2,325.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

0.00

0.00

424.44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

42

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

30.12

0.00

0.00

0.00

43

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

(7,386.66)

0.00

1,119.46

(5,630.12)

0.00

0.00

30.12

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

(11,867.20)

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 28

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 28 of 28

 


(null)


  
    Prospectus Loan ID
    1
    05-12-2022
    06-13-2022
    Morgan Stanley; Societe Generale
    07-26-2017
    43147720.71
    120
    08-09-2027
    0.03751544
    0.03751544
    3
    1
    120
    09-09-2017
    true
    1
    A1
    3
    156314.32
    43147720.71
    1
    1
    1
    5
    true
    true
    false
    false
    false
    02-08-2027
    
      237 PARK AVENUE
      237 PARK AVENUE
      New York
      NY
      10017
      New York
      OF
      1251717
      1251717
      1914
      2017
      1310000000.00
      MAI
      05-22-2017
      0.96
      0.97
      6
      11-09-2019
      N
      The New York and Presbyterian Hospital
      479016
      12-29-2048
      JPMorgan Chase Bank  N.A.
      270533
      12-31-2025
      Wunderman Thompson LLC
      192733
      05-31-2027
      12-31-2016
      01-01-2022
      03-31-2022
      88903875.06
      21303000.00
      31737396.00
      6547133.30
      57166479.06
      14755866.70
      54245034.63
      14025505.70
      UW
      CREFC
      3263843.00
      4.32
      4.521
      4.10
      4.2972
      F
      F
      03-31-2022
    
    false
    false
    43147720.71
    139388.53
    0.03751544
    0.000145
    139388.53
    0.00
    0.00
    43147720.71
    43147720.71
    06-09-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    1A
    05-12-2022
    06-13-2022
    Morgan Stanley; Societe Generale
    07-26-2017
    6852279.29
    120
    08-09-2027
    0.03751544
    0.03751544
    3
    1
    120
    09-09-2017
    1
    A1
    3
    6852279.29
    1
    5
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    6852279.29
    22136.26
    0.03751544
    0.000145
    22136.26
    0.00
    0.00
    6852279.29
    6852279.29
    06-09-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    08-11-2017
    48250000.00
    120
    08-06-2027
    0.0474
    0.0474
    3
    1
    120
    09-06-2017
    true
    1
    WL
    3
    190587.50
    48250000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    09-05-2019
    05-05-2027
    05-05-2027
    
      PRESTON HOLLOW
      7939 WALNUT HILL LANE
      Dallas
      TX
      75230
      Dallas
      MU
      131222
      131222
      2013
      79200000.00
      MAI
      07-13-2017
      0.92
      0.84
      6
      X
      Pediatric Associates  Inc.
      21269
      06-30-2032
      Trader Joe's Company
      14497
      03-31-2025
      Falcon Realty Advisors
      5706
      09-30-2022
      05-31-2017
      01-01-2022
      03-31-2022
      5899858.00
      1446364.00
      2159295.00
      698453.84
      3740563.00
      747910.16
      3658410.00
      727371.91
      UW
      CREFC
      571762.51
      1.61
      1.308
      1.58
      1.2721
      F
      F
      03-31-2022
    
    false
    false
    48250000.00
    196940.42
    0.0474
    0.0001575
    196940.42
    0.00
    0.00
    48250000.00
    48250000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    05-12-2022
    06-13-2022
    UBS AG; Athene Annuity and Life Company; Athene Annuity & Life Assurance Company
    07-19-2017
    20000000.00
    60
    08-06-2022
    0.0262
    0.0262
    3
    1
    60
    09-06-2017
    true
    1
    A1
    3
    87333.33
    20000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2022
    
      PARK WEST VILLAGE
      784, 788 & 792 COLUMBUS AVENUE
      New York
      NY
      10025
      New York
      MF
      852
      852
      1950
      2017
      600000000.00
      MAI
      05-10-2017
      0.96
      0.89
      6
      11-06-2019
      N
      05-31-2017
      12-31-2020
      12-31-2021
      23925670.00
      21666577.00
      9506674.00
      10317988.00
      14418996.00
      11348589.00
      14218716.00
      11148309.00
      UW
      CREFC
      3187667.00
      4.52
      3.5601
      4.46
      3.4973
      F
      F
    
    false
    false
    20000000.00
    45122.22
    0.0262
    0.0001575
    45122.22
    0.00
    0.00
    20000000.00
    20000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    3B
    05-12-2022
    06-13-2022
    UBS AG; Athene Annuity and Life Company; Athene Annuity & Life Assurance Company
    07-19-2017
    5000000.00
    60
    08-06-2022
    0.0262
    0.0262
    3
    1
    60
    09-06-2017
    1
    A1
    3
    5000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    5000000.00
    11280.56
    0.0262
    0.0001575
    11280.56
    0.00
    0.00
    5000000.00
    5000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    3A
    05-12-2022
    06-13-2022
    UBS AG; Athene Annuity and Life Company; Athene Annuity & Life Assurance Company
    07-19-2017
    15000000.00
    60
    08-06-2022
    0.0262
    0.0262
    3
    1
    60
    09-06-2017
    1
    A1
    3
    15000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    15000000.00
    33841.67
    0.0262
    0.0001575
    33841.67
    0.00
    0.00
    15000000.00
    15000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    4
    05-12-2022
    06-13-2022
    UBS AG
    08-04-2017
    25000000.00
    120
    08-06-2027
    360
    0.045862
    0.045862
    3
    1
    0
    09-06-2017
    true
    1
    PP
    2
    204727.98
    24938254.85
    1
    1
    1
    0
    false
    true
    false
    false
    false
    05-05-2027
    
      THE DISTRICT
      11400-11800 SOUTH BANGERTER HIGHWAY
      South Jordan
      UT
      84095
      Salt Lake
      RT
      612102
      612102
      2006
      130000000.00
      MAI
      07-13-2017
      0.89
      0.91
      6
      11-06-2019
      N
      MILLER
      141400
      05-31-2024
      HARMONS
      65000
      11-30-2026
      Hobby Lobby
      55000
      05-31-2027
      06-30-2017
      12-31-2020
      12-31-2021
      9966400.00
      10048123.00
      2976535.00
      3061578.00
      6989865.00
      6986545.00
      6600527.00
      6597207.00
      UW
      CREFC
      1535460.00
      1.42
      4.5501
      1.34
      4.2965
      F
      F
      05-19-2022
    
    false
    false
    23023030.78
    127954.99
    0.045862
    0.00016046
    90923.19
    37031.80
    0.00
    22985998.98
    22985998.98
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4A
    05-12-2022
    06-13-2022
    UBS AG
    08-04-2017
    15000000.00
    120
    08-06-2027
    360
    0.045862
    0.045862
    3
    1
    0
    09-06-2017
    1
    PP
    2
    14962952.93
    1
    0
    false
    true
    false
    false
    false
    
      NA
      NA
      N
    
    false
    false
    13813818.74
    76772.99
    0.045862
    0.00016046
    54553.92
    22219.07
    0.00
    13791599.67
    13791599.67
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    05-12-2022
    06-13-2022
    Societe Generale
    07-07-2017
    38510000.00
    120
    08-01-2027
    360
    0.0481
    0.0481
    3
    1
    24
    09-01-2017
    true
    1
    WL
    5
    154360.92
    38510000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    04-30-2027
    
      EMBASSY SUITES - BREA
      900 EAST BIRCH STREET
      Brea
      CA
      92821
      Orange
      LO
      228
      228
      1990
      2017
      69000000.00
      MAI
      06-09-2017
      55400000.00
      08-20-2021
      MAI
      0.85
      0.78
      6
      11-01-2019
      N
      04-30-2017
      04-01-2021
      03-31-2022
      14487616.64
      12065289.00
      9220017.80
      7147353.30
      5267598.85
      4917935.70
      4543218.01
      4314671.25
      UW
      CREFC
      2427377.64
      2.17
      2.026
      1.87
      1.7775
      F
      F
    
    false
    true
    36899029.63
    202281.47
    0.0481
    0.0001575
    152833.73
    49447.74
    0.00
    36849581.89
    36849581.89
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    07-16-2020
    12-27-2021
    false
    0.00
    8
    04-01-2020
    8
    08-01-2027
    0
  
  
    Prospectus Loan ID
    6
    05-12-2022
    06-13-2022
    JPMCB; Natixis; Deutsche Bank New York; Barclays; Societe Generale
    05-05-2017
    6000000.00
    120
    06-01-2027
    0.036694
    0.036694
    3
    1
    120
    07-01-2017
    true
    1
    A1
    3
    94792.83
    6000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    02-28-2027
    
      245 PARK AVENUE
      245 PARK AVENUE
      New York
      NY
      10167
      New York
      OF
      1723993
      1723993
      1965
      2006
      2210000000.00
      MAI
      04-01-2017
      0.91
      0.90
      6
      11-01-2019
      N
      JPMorgan Chase Bank  N.A.
      787785
      10-31-2022
      Baseball  Office of
      220565
      10-31-2022
      Angelo  Gordon  Co.
      138669
      02-28-2031
      03-31-2017
      01-01-2022
      03-31-2022
      177756679.85
      41688677.00
      62448737.59
      16606887.34
      115307942.26
      25081789.66
      109564902.50
      23646029.66
      UW
      CREFC
      10044982.50
      2.87
      2.4969
      2.73
      2.354
      F
      F
      03-31-2022
    
    false
    false
    6000000.00
    18958.57
    0.036694
    0.000145
    18958.57
    0.00
    0.00
    6000000.00
    6000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    11-18-2021
    false
    0.00
    3
    0
  
  
    Prospectus Loan ID
    6A
    05-12-2022
    06-13-2022
    JPMCB; Natixis; Deutsche Bank New York; Barclays; Societe Generale
    05-05-2017
    25000000.00
    120
    06-01-2027
    0.036694
    0.036694
    3
    1
    120
    07-01-2017
    1
    A1
    3
    25000000.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    25000000.00
    78994.03
    0.036694
    0.000145
    78994.03
    0.00
    0.00
    25000000.00
    25000000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    11-18-2021
    false
    0.00
    3
    0
  
  
    Prospectus Loan ID
    7
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    06-28-2017
    30600000.00
    120
    07-06-2027
    360
    0.0438
    0.0438
    3
    1
    0
    08-06-2017
    true
    1
    WL
    2
    152871.55
    30483486.11
    1
    1
    1
    0
    false
    true
    false
    false
    false
    04-05-2027
    
      HILTON GARDEN INN IRVINE/ORANGE COUNTY AIRPORT
      2381 MORSE AVENUE
      Irvine
      CA
      92614
      Orange
      LO
      170
      170
      2015
      51100000.00
      MAI
      05-25-2017
      0.82
      0.56
      6
      11-06-2019
      N
      06-30-2017
      04-01-2021
      03-31-2022
      8985785.17
      6645094.00
      5019544.00
      4243340.70
      3966240.00
      2401753.30
      3606809.01
      2135949.54
      UW
      CREFC
      1834459.00
      2.16
      1.3092
      1.97
      1.1643
      F
      F
    
    false
    false
    28045599.43
    152871.55
    0.0438
    0.0001575
    105778.65
    47092.90
    0.00
    27998506.53
    27998506.53
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    05-12-2022
    06-13-2022
    CIBC Inc.
    07-31-2017
    30300000.00
    120
    08-01-2027
    360
    0.0451
    0.0451
    3
    1
    36
    09-01-2017
    true
    1
    WL
    5
    113877.50
    30300000.00
    1
    1
    1
    7
    true
    true
    false
    false
    false
    05-31-2027
    
      144 SOUTH HARRISON
      144 SOUTH HARRISON STREET
      East Orange
      NJ
      07018
      Essex
      MF
      156
      156
      2017
      46500000.00
      MAI
      07-26-2017
      0.97
      0.92
      6
      11-01-2019
      N
      01-01-2021
      09-30-2021
      3273180.00
      2519434.00
      893899.00
      489734.85
      2379281.00
      2029699.15
      2341685.00
      2001502.15
      UW
      CREFC
      1383351.75
      1.29
      1.4672
      1.27
      1.4468
      F
      F
    
    false
    false
    29462778.49
    153705.74
    0.0451
    0.0001575
    114421.97
    39283.77
    0.00
    29423494.72
    29423494.72
    06-01-2022
    1
    false
    0
    164051.96
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    05-12-2022
    06-13-2022
    UBS AG
    08-17-2017
    14000000.00
    120
    09-06-2027
    0.05
    0.05
    3
    1
    120
    10-06-2017
    true
    1
    A1
    3
    116666.67
    14000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    06-05-2027
    
      FAIRMOUNT AT BREWERYTOWN
      3000-3050 MASTER STREET A/K/A 1363 NORTH 31ST STREET
      Philadelphia
      PA
      19121
      Philadelphia
      MF
      161
      161
      1928
      2016
      48600000.00
      MAI
      06-07-2017
      0.98
      0.80
      6
      11-06-2019
      N
      06-30-2017
      07-01-2020
      06-30-2021
      3437543.00
      3091760.00
      1050859.00
      1615326.00
      2386684.00
      1476434.00
      2339067.00
      1458653.00
      UW
      CREFC
      1959998.00
      1.68
      0.7532
      1.65
      0.7442
      F
      F
    
    false
    false
    14000000.00
    60277.78
    0.05
    0.0001575
    60277.78
    0.00
    0.00
    14000000.00
    14000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-18-2020
    03-03-2022
    false
    0.00
    8
    12-09-2021
    98
    09-06-2027
    0
  
  
    Prospectus Loan ID
    9A
    05-12-2022
    06-13-2022
    UBS AG
    08-17-2017
    14000000.00
    120
    09-06-2027
    0.05
    0.05
    3
    1
    120
    10-06-2017
    1
    A1
    3
    14000000.00
    1
    0
    true
    true
    false
    false
    true
    
      NA
      NA
      N
      F
    
    false
    false
    14000000.00
    60277.78
    0.05
    0.0001575
    60277.78
    0.00
    0.00
    14000000.00
    14000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    06-18-2020
    03-03-2022
    false
    0.00
    8
    12-09-2021
    98
    09-06-2027
    0
  
  
    Prospectus Loan ID
    10
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    08-07-2017
    25500000.00
    120
    09-06-2027
    0.0415
    0.0415
    3
    1
    120
    10-06-2017
    true
    1
    PP
    3
    88187.50
    25500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      50 VARICK STREET
      50 VARICK STREET
      New York
      NY
      10013
      New York
      OF
      158574
      158574
      1960
      2013
      140000000.00
      MAI
      07-07-2017
      1
      1
      6
      11-06-2019
      N
      Spring
      155434
      12-31-2029
      SPRING PLACE NEW YORK
      74530
      12-31-2029
      05-31-2017
      12-31-2020
      12-31-2021
      8514768.58
      8192047.00
      1759375.89
      3042366.32
      6755392.69
      5149680.68
      6596818.69
      4991106.68
      UW
      CREFC
      3277330.00
      2.06
      1.5713
      2.01
      1.5229
      F
      F
      12-31-2021
    
    false
    false
    25500000.00
    91127.08
    0.0415
    0.0001575
    91127.08
    0.00
    0.00
    25500000.00
    25500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    11
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    08-24-2017
    25400000.00
    120
    09-06-2027
    360
    0.04748
    0.04748
    3
    1
    30
    10-06-2017
    true
    1
    WL
    5
    100499.33
    25400000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    06-05-2027
    
      DOUBLETREE ORLANDO
      60 SOUTH IVANHOE BOULEVARD
      Orlando
      FL
      32804
      Orange
      LO
      342
      342
      1985
      2016
      34800000.00
      MAI
      06-30-2018
      37000000.00
      04-01-2022
      MAI
      0.73
      0.53
      6
      11-06-2019
      N
      07-31-2017
      12-31-2020
      12-31-2021
      16080930.00
      9403948.00
      12190642.13
      8023895.67
      3890287.87
      1380052.33
      3247050.67
      736815.33
      UW
      CREFC
      1589614.00
      2.45
      0.8681
      2.04
      0.4635
      F
      F
    
    false
    true
    24565198.84
    132467.81
    0.04748
    0.0001575
    100436.18
    32031.63
    0.00
    24532913.22
    24533167.21
    06-06-2022
    1
    false
    0
    0
    12500
    0
    0
    Wells Fargo Bank, NA
    05-27-2020
    false
    0.00
    9
    10-06-2020
    09-06-2027
    0
  
  
    Prospectus Loan ID
    12
    05-12-2022
    06-13-2022
    UBS AG
    09-19-2017
    25000000.00
    120
    10-06-2027
    0.0462
    0.0462
    3
    1
    120
    11-06-2017
    true
    1
    PP
    3
    0.00
    25000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      MERIDIAN SUNRISE VILLAGE
      10507 156TH STREET EAST
      Puyallup
      WA
      98374
      Pierce
      RT
      225217
      225217
      2007
      75400000.00
      MAI
      04-05-2017
      0.88
      0.85
      6
      11-06-2019
      N
      L.A. Fitness International  LLC
      45000
      09-30-2023
      HomeGoods  Inc.
      20348
      09-30-2029
      Petsmart
      20150
      02-29-2024
      07-31-2017
      12-31-2020
      12-31-2021
      6283706.00
      6432264.00
      1614118.00
      1989406.00
      4669588.00
      4442858.00
      4392442.00
      4165712.00
      UW
      CREFC
      2107876.00
      2.22
      2.1077
      2.08
      1.9762
      F
      F
      12-31-2021
    
    false
    false
    25000000.00
    99458.33
    0.0462
    0.0003325
    99458.33
    0.00
    0.00
    25000000.00
    25000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    05-12-2022
    06-13-2022
    Societe Generale
    09-11-2017
    24500000.00
    120
    10-01-2027
    360
    0.05
    0.05
    3
    1
    0
    11-01-2017
    true
    1
    WL
    2
    0.00
    24500000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    06-30-2027
    
      4055 10TH AVENUE
      4055 10TH AVENUE
      New York
      NY
      10034
      New York
      OF
      64628
      64628
      2007
      37300000.00
      MAI
      08-09-2017
      1
      1
      6
      11-01-2019
      N
      City of New York
      60000
      09-19-2027
      07-31-2017
      01-01-2022
      03-31-2022
      3018559.82
      953244.00
      771731.43
      376461.09
      2246828.39
      576782.91
      2153764.07
      553516.91
      UW
      CREFC
      394564.00
      1.42
      1.4618
      1.36
      1.4028
      F
      F
      12-31-2021
    
    false
    false
    22769977.65
    131521.30
    0.05
    0.0001575
    98037.40
    33483.90
    0.00
    22736493.75
    22736493.75
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    05-12-2022
    06-13-2022
    Societe Generale
    09-12-2017
    22780000.00
    120
    10-01-2027
    360
    0.0445
    0.0445
    3
    1
    0
    11-01-2017
    true
    1
    WL
    2
    0.00
    22780000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    06-30-2027
    
      1600 CORPORATE CENTER
      1600 WEST GOLF ROAD
      Rolling Meadows
      IL
      60008
      Cook
      OF
      256238
      256238
      1986
      33000000.00
      MAI
      07-20-2017
      0.95
      0.89
      6
      11-01-2019
      N
      Bank of America
      92825
      12-31-2023
      Alliant Credit Union
      52616
      12-31-2022
      Verizon
      42583
      05-31-2022
      07-31-2017
      01-01-2022
      03-31-2022
      5342919.44
      1390745.00
      2797668.57
      784018.86
      2545250.87
      606726.14
      2237765.27
      529854.64
      UW
      CREFC
      344241.39
      1.85
      1.7625
      1.63
      1.5391
      F
      F
      03-01-2022
    
    false
    false
    21006389.03
    114747.13
    0.0445
    0.0001575
    80495.32
    34251.81
    0.00
    20972137.22
    20972137.22
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    05-23-2017
    20000000.00
    123
    10-06-2031
    0.0502
    0.0502
    3
    1
    123
    07-06-2017
    true
    1
    PP
    3
    83666.67
    20000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    11-05-2019
    07-05-2029
    07-05-2029
    
      BANK OF AMERICA OFFICE CAMPUS BUILDING 600
      9000 SOUTHSIDE BOULEVARD BUILDING 600
      Jacksonville
      FL
      32256
      Duval
      OF
      297026
      297026
      1989
      2017
      42800000.00
      MAI
      04-21-2017
      1
      1
      6
      11-06-2019
      N
      Bank of America
      297026
      09-30-2031
      12-31-2020
      12-31-2021
      2827190.96
      2673234.00
      12808.61
      8914.70
      2814382.36
      2664319.30
      2749614.23
      2599551.30
      UW
      CREFC
      1523608.43
      1.85
      1.7486
      1.80
      1.7061
      F
      F
      12-31-2021
    
    false
    false
    20000000.00
    86455.56
    0.0502
    0.0001575
    86455.56
    0.00
    0.00
    20000000.00
    20000000.00
    06-06-2022
    09-06-2027
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    07-06-2017
    18200000.00
    120
    07-06-2027
    360
    0.04595
    0.04595
    3
    1
    12
    08-06-2017
    true
    1
    WL
    5
    69690.83
    18200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    04-05-2027
    
      HAMILTON BUSINESS CENTER
      SOUTH GOLD DRIVE & MARLEN DRIVE
      Hamilton Township
      NJ
      08691
      Mercer
      IN
      285299
      285299
      1973
      30800000.00
      MAI
      05-24-2017
      0.91
      0.98
      6
      11-06-2019
      N
      Global Essence  INC
      63500
      10-31-2025
      Gram Equipment of America  Inc.
      20065
      01-31-2024
      Biltrust
      18850
      12-31-2022
      03-31-2017
      12-31-2019
      12-31-2020
      2574598.63
      3162633.00
      844058.45
      856910.17
      1730540.18
      2305722.83
      1603056.34
      2178238.83
      UW
      CREFC
      1118962.80
      1.55
      2.0605
      1.43
      1.9466
      F
      F
      09-30-2021
    
    false
    false
    17067366.88
    93246.90
    0.04595
    0.0001575
    67532.25
    25714.65
    0.00
    17041652.23
    17041652.23
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    05-12-2022
    06-13-2022
    CIBC Inc.
    09-01-2017
    17615000.00
    120
    09-01-2027
    360
    0.0461
    0.0461
    3
    1
    18
    10-01-2017
    true
    1
    WL
    5
    67670.96
    17615000.00
    1
    1
    1
    7
    true
    true
    false
    false
    true
    07-31-2027
    
      COURTYARD ST. LOUIS DOWNTOWN CONVENTION CENTER
      823-827 WASHINGTON AVENUE
      St. Louis
      MO
      63101
      St. Louis
      LO
      165
      165
      1929
      2015
      27400000.00
      MAI
      07-17-2017
      19500000.00
      09-13-2021
      MAI
      0.68
      0.39
      6
      11-01-2019
      N
      06-30-2017
      12-31-2020
      12-31-2021
      6772634.00
      3651609.00
      4542820.84
      2828711.00
      2229813.16
      822898.00
      1958907.82
      551993.00
      UW
      CREFC
      1084891.00
      2.06
      0.7585
      1.81
      0.5088
      F
      F
    
    false
    true
    16727438.02
    90407.61
    0.0461
    0.0001575
    66403.28
    24004.33
    0.00
    16753484.34
    16703433.69
    04-01-2022
    1
    false
    177000.41
    0
    0
    0
    0
    Wells Fargo Bank, NA
    05-29-2020
    05-24-2022
    false
    0.00
    8
    05-01-2021
    98
    09-01-2027
    0
  
  
    Prospectus Loan ID
    18
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    09-07-2017
    16350000.00
    120
    09-06-2027
    360
    0.0489
    0.0489
    3
    1
    24
    10-06-2017
    true
    1
    WL
    5
    66626.25
    16350000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2027
    
      GRANDVIEW SHOPPING CENTER
      8005-8135 CALLAGHAN ROAD
      San Antonio
      TX
      78230
      Bexar
      RT
      103287
      103287
      1978
      2013
      23000000.00
      MAI
      07-05-2017
      0.93
      0.90
      6
      11-06-2019
      N
      Sprouts Farmers Market
      30000
      05-31-2027
      Dollar General
      7758
      09-30-2023
      Petco
      6277
      01-31-2025
      05-31-2017
      12-31-2020
      12-31-2021
      2165663.00
      2228004.00
      712265.00
      873221.46
      1453398.00
      1354782.54
      1347017.00
      1248401.54
      UW
      CREFC
      1040094.00
      1.40
      1.3025
      1.30
      1.2002
      F
      F
      12-31-2021
    
    false
    false
    15696660.84
    86674.47
    0.0489
    0.0001575
    66096.02
    20578.45
    0.00
    15676082.39
    15676082.39
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    08-30-2017
    16200000.00
    120
    09-06-2027
    360
    0.0445
    0.0445
    3
    1
    36
    10-06-2017
    true
    1
    PP
    5
    60075.00
    16200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2027
    
      MACEDONIA COMMONS
      8210 MACEDONIA COMMONS BOULEVARD
      Macedonia
      OH
      44056
      Summit
      RT
      312216
      312216
      1994
      48500000.00
      MAI
      07-16-2017
      0.95
      1
      6
      11-06-2019
      N
      Kohl's Deparment Stores  Inc.
      80684
      01-31-2029
      Cinemark Theater
      57658
      02-28-2024
      Hobby Lobby
      54127
      12-31-2029
      06-30-2017
      01-01-2022
      03-31-2022
      5436645.90
      1399083.00
      1426916.42
      312151.28
      4009729.48
      1086931.72
      3722357.76
      1015088.72
      UW
      CREFC
      516815.46
      1.94
      2.1031
      1.80
      1.9641
      F
      F
      03-31-2022
    
    false
    false
    15768337.90
    81602.44
    0.0445
    0.0001575
    60423.39
    21179.05
    0.00
    15747158.85
    15747158.85
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    09-14-2017
    15200000.00
    120
    10-06-2027
    0.0531
    0.0531
    3
    1
    120
    11-06-2017
    true
    1
    WL
    3
    0.00
    15200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-05-2027
    
      PARK MILLENNIUM GARAGE
      222 NORTH COLUMBUS DRIVE
      Chicago
      IL
      60601
      Cook
      98
      523
      523
      2002
      31500000.00
      MAI
      06-13-2017
      30800000.00
      01-19-2021
      MAI
      1
      1
      6
      11-06-2019
      N
      LR Millennium Garage  LLC
      523
      08-27-2030
      06-30-2017
      01-01-2022
      03-31-2022
      2830000.00
      837214.00
      1150510.00
      479074.70
      1679490.00
      358139.30
      1646544.00
      349902.80
      UW
      CREFC
      201780.00
      2.05
      1.7748
      2.01
      1.734
      F
      F
      06-30-2018
    
    false
    false
    15200000.00
    69502.00
    0.0531
    0.0001575
    69502.00
    0.00
    0.00
    15200000.00
    15200000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    07-10-2020
    08-19-2021
    false
    0.00
    8
    0
  
  
    Prospectus Loan ID
    21
    05-12-2022
    06-13-2022
    UBS AG
    08-31-2017
    15116000.00
    120
    09-06-2027
    360
    0.0465
    0.0465
    3
    1
    36
    10-06-2017
    true
    1
    WL
    5
    58574.50
    15116000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    06-05-2027
    
      COCONUT GROVE MARKETPLACE
      75-5815 ALII DRIVE
      Kailua-Kona
      HI
      96740
      Hawaii
      RT
      47863
      47863
      1989
      2005
      21800000.00
      MAI
      08-01-2017
      0.98
      0.96
      6
      11-06-2019
      N
      HUMPYS BIG ISLAND ALEHOUSE LLC
      10736
      06-30-2022
      JACKS DIVE LOCKER
      8014
      12-31-2050
      Outback Steakhouse
      6500
      12-31-2026
      07-31-2017
      12-31-2020
      12-31-2021
      3013398.00
      3959586.00
      1144705.00
      1127583.00
      1868693.00
      2832003.00
      1790501.00
      2753810.00
      UW
      CREFC
      935324.00
      2.00
      3.0278
      1.91
      2.9442
      F
      F
      12-31-2021
    
    false
    true
    14728087.25
    77943.66
    0.0465
    0.0005325
    58973.72
    18969.94
    0.00
    14709117.31
    14709117.31
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    06-06-2020
    98
    09-06-2027
  
  
    Prospectus Loan ID
    22
    05-12-2022
    06-13-2022
    CIBC Inc.
    08-31-2017
    14750000.00
    120
    09-01-2027
    360
    0.0453
    0.0453
    3
    1
    24
    10-01-2017
    true
    1
    WL
    5
    55681.25
    14750000.00
    1
    12
    12
    7
    true
    true
    false
    false
    false
    05-31-2027
    
      Troy Portfolio
      MI
      IN
      392739
      23840000.00
      07-27-2017
      0.95
      0.93
      11-01-2019
      N
      12-31-2020
      12-31-2021
      2517710.03
      3175027.00
      780610.40
      1412783.74
      1737099.63
      1762243.26
      1544657.52
      1569801.26
      UW
      899990.88
      1.93
      1.958
      1.72
      1.7442
      F
      F
    
    false
    false
    14119515.95
    74999.24
    0.0453
    0.0001575
    55077.88
    19921.36
    0.00
    14099594.59
    14099594.59
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22-001
    05-12-2022
    06-13-2022
    
      894 MAPLELAWN DRIVE
      894 MAPLELAWN DRIVE
      Troy
      MI
      48084
      Oakland
      IN
      32868
      32868
      1986
      2910000.00
      MAI
      07-27-2017
      1
      1
      6
      SGS North America  Inc.
      32868
      10-31-2025
      03-31-2017
      12-31-2020
      12-31-2021
      282928.05
      3175027.00
      70931.12
      1412783.74
      211996.93
      1762243.26
      195891.61
      1569801.26
      UW
      CREFC
      899990.88
      1.958
      1.7442
      F
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    22-002
    05-12-2022
    06-13-2022
    
      1352-1374 RANKIN DRIVE
      1352-1374 RANKIN DRIVE
      Troy
      MI
      48083
      Oakland
      IN
      38400
      38400
      1981
      2450000.00
      MAI
      07-27-2017
      1
      1
      6
      Super Fair Cellular
      27842
      04-30-2027
      Glenn
      10558
      08-31-2022
      03-31-2017
      12-31-2020
      12-31-2021
      270677.80
      0.00
      77651.11
      0.00
      193026.69
      0.00
      174210.69
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    22-003
    05-12-2022
    06-13-2022
    
      1409 ALLEN DRIVE
      1409 ALLEN DRIVE
      Troy
      MI
      48083
      Oakland
      IN
      40000
      40000
      1978
      2300000.00
      MAI
      07-27-2017
      1
      1
      6
      Grenzebach Corporati
      8000
      08-31-2023
      Detroit Legal News P
      8000
      03-31-2024
      Simply Wholesale Flo
      4000
      08-31-2022
      03-31-2017
      12-31-2020
      12-31-2021
      295108.00
      0.00
      80685.32
      0.00
      214422.68
      0.00
      194822.68
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    22-004
    05-12-2022
    06-13-2022
    
      1151 ALLEN DRIVE
      1151 ALLEN DRIVE
      Troy
      MI
      48083
      Oakland
      IN
      41200
      41200
      1974
      2410000.00
      MAI
      07-27-2017
      1
      1
      6
      Production Spring  L
      41200
      01-31-2026
      03-31-2017
      12-31-2020
      12-31-2021
      243893.50
      0.00
      58365.74
      0.00
      185527.76
      0.00
      165339.76
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    22-005
    05-12-2022
    06-13-2022
    
      1324-1346 RANKIN DRIVE
      1324-1346 RANKIN DRIVE
      Troy
      MI
      48083
      Oakland
      IN
      33600
      33600
      1979
      2110000.00
      MAI
      07-27-2017
      1
      1
      6
      Entertainment techno
      33600
      10-31-2023
      03-31-2017
      12-31-2020
      12-31-2021
      259360.45
      0.00
      90633.42
      0.00
      168727.03
      0.00
      152263.03
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    22-006
    05-12-2022
    06-13-2022
    
      2354-2360 BELLINGHAM DRIVE
      2354-2360 BELLINGHAM DRIVE
      Troy
      MI
      48083
      Oakland
      IN
      39535
      39535
      1986
      2200000.00
      MAI
      07-27-2017
      1
      1
      6
      Ancor Automotive  LL
      19921
      11-30-2028
      Auburn Pharmaceutica
      19775
      11-30-2024
      05-31-2017
      12-31-2020
      12-31-2021
      180140.66
      0.00
      59231.63
      0.00
      120909.03
      0.00
      101536.88
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    22-007
    05-12-2022
    06-13-2022
    
      1376-1400 RANKIN DRIVE
      1376-1400 RANKIN DRIVE
      Troy
      MI
      48083
      Oakland
      IN
      33640
      33640
      1979
      1750000.00
      MAI
      07-27-2017
      1
      1
      6
      Fluff & Tuff  Inc.
      12800
      07-31-2024
      Wirepath Home System
      11200
      12-31-2026
      ZDJ Restoration  LLC
      9640
      05-31-2025
      03-31-2017
      12-31-2020
      12-31-2021
      224359.82
      0.00
      71460.39
      0.00
      152899.43
      0.00
      136415.83
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    22-008
    05-12-2022
    06-13-2022
    
      1301-1307 RANKIN DRIVE
      1301-1307 RANKIN DRIVE
      Troy
      MI
      48083
      Oakland
      IN
      28000
      28000
      1978
      1590000.00
      MAI
      07-27-2017
      1
      1
      6
      Magic BM Trading Co.
      16000
      03-31-2025
      American Nitto Seiko
      12000
      10-31-2023
      03-31-2017
      12-31-2020
      12-31-2021
      212885.50
      0.00
      71138.42
      0.00
      141747.08
      0.00
      128027.08
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    22-009
    05-12-2022
    06-13-2022
    
      1101 ALLEN DRIVE
      1101 ALLEN DRIVE
      Troy
      MI
      48083
      Oakland
      IN
      24582
      24582
      1976
      1570000.00
      MAI
      07-27-2017
      1
      1
      6
      Re-Source Partners
      24582
      11-30-2022
      03-31-2017
      12-31-2020
      12-31-2021
      170701.70
      0.00
      47206.07
      0.00
      123495.63
      0.00
      111450.45
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    22-010
    05-12-2022
    06-13-2022
    
      1350 RANKIN DRIVE
      1350 RANKIN DRIVE
      Troy
      MI
      48083
      Oakland
      IN
      28000
      28000
      1982
      1660000.00
      MAI
      07-27-2017
      1
      0
      6
      MAGIC BM TRADING CO
      28000
      03-31-2018
      03-31-2017
      12-31-2020
      12-31-2021
      146916.55
      0.00
      46525.66
      0.00
      100390.89
      0.00
      86670.89
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      07-31-2017
    
    false
  
  
    Prospectus Loan ID
    22-011
    05-12-2022
    06-13-2022
    
      1290 MAPLELAWN DRIVE
      1290 MAPLELAWN DRIVE
      Troy
      MI
      48084
      Oakland
      IN
      19314
      19314
      1984
      1120000.00
      MAI
      07-27-2017
      1
      1
      6
      I-Deal Optics Holdin
      19314
      08-31-2026
      03-31-2017
      12-31-2020
      12-31-2021
      132498.40
      0.00
      44192.94
      0.00
      88305.46
      0.00
      78841.60
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    22-012
    05-12-2022
    06-13-2022
    
      1300-1322 RANKIN DRIVE
      1300-1322 RANKIN DRIVE
      Troy
      MI
      48083
      Oakland
      IN
      33600
      33600
      1979
      1770000.00
      MAI
      07-27-2017
      0.40
      1
      6
      The McAlear Group  I
      33640
      04-30-2024
      03-31-2017
      12-31-2020
      12-31-2021
      98239.60
      0.00
      62588.58
      0.00
      35651.02
      0.00
      19187.02
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      12-31-2021
    
    false
  
  
    Prospectus Loan ID
    23
    05-12-2022
    06-13-2022
    Cantor Commercial Real Estate Lending, L.P.
    08-09-2017
    13750000.00
    120
    09-06-2027
    360
    0.0482
    0.0482
    3
    1
    30
    10-06-2017
    true
    1
    PP
    5
    55229.17
    13750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2027
    
      DOUBLETREE BERKELEY MARINA
      200 MARINA BOULEVARD
      Berkeley
      CA
      94710
      Alameda
      LO
      378
      378
      1972
      2016
      100300000.00
      MAI
      04-11-2017
      0.90
      0.51
      6
      11-06-2019
      N
      06-30-2017
      12-31-2020
      12-31-2021
      31423806.00
      15372711.00
      24020252.00
      15144006.00
      7403554.00
      228705.00
      6146602.00
      -1028247.00
      UW
      CREFC
      3313012.00
      2.23
      0.069
      1.86
      -0.3103
      F
      F
    
    false
    false
    13304281.24
    72307.80
    0.0482
    0.0001575
    55220.16
    17087.64
    0.00
    13287056.11
    13287193.60
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    05-12-2022
    06-13-2022
    Societe Generale
    09-07-2017
    13750000.00
    120
    10-01-2027
    300
    0.0408
    0.0408
    3
    1
    0
    11-01-2017
    true
    1
    WL
    2
    0.00
    13750000.00
    1
    1
    1
    5
    false
    true
    true
    false
    false
    09-30-2022
    04-30-2027
    04-30-2027
    
      GM LOGISTICS CENTER 3
      268 COMMONWEALTH BOULEVARD
      Bowling Green
      KY
      42101
      Warren
      IN
      301947
      301947
      2017
      21150000.00
      MAI
      08-29-2017
      1
      1
      6
      X
      General Motors Corporation
      301947
      08-31-2027
      01-01-2021
      06-30-2021
      1866624.60
      1059969.00
      166950.74
      146917.81
      1699673.86
      913051.19
      1609089.76
      867758.69
      UW
      CREFC
      439117.86
      1.94
      2.0792
      1.83
      1.9761
      F
      F
      09-30-2021
    
    false
    false
    12191625.61
    73186.31
    0.0408
    0.0005575
    42833.24
    30353.07
    0.00
    12161272.54
    12161272.54
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    05-12-2022
    06-13-2022
    CIBC Inc.
    08-18-2017
    13250000.00
    120
    09-01-2027
    0.0436
    0.0436
    3
    1
    120
    10-01-2017
    true
    1
    WL
    3
    48141.67
    13250000.00
    1
    1
    1
    7
    true
    true
    false
    false
    false
    05-31-2027
    
      TUSCANY AT ST. FRANCIS
      2218 MIGUEL CHAVEZ ROAD
      Santa Fe
      NM
      87505
      Santa Fe
      MF
      176
      176
      2000
      2016
      21200000.00
      MAI
      06-13-2017
      0.94
      0.99
      6
      11-01-2019
      N
      06-30-2017
      12-31-2020
      12-31-2021
      1678734.40
      1973376.00
      562518.03
      666941.86
      1116216.37
      1306434.14
      1062348.05
      1252566.14
      UW
      CREFC
      585723.63
      1.91
      2.2304
      1.81
      2.1384
      F
      F
    
    false
    false
    13250000.00
    49746.39
    0.0436
    0.0001575
    49746.39
    0.00
    0.00
    13250000.00
    13250000.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    09-14-2017
    12900130.00
    120
    360
    0.0545
    0.0545
    3
    1
    0
    11-06-2017
    1
    WL
    2
    0.00
    12900130.00
    1
    2
    0
    false
    true
    false
    false
    08-05-2027
    
      Floor & Décor / Garden Fresh Market
      20225000.00
      07-19-2017
      06-30-2017
      F
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    0
    3
    10-28-2021
  
  
    Prospectus Loan ID
    26-001
    05-12-2022
    06-13-2022
    
      GARDEN FRESH MARKET
      1995
      10200000.00
      0
      6
      GARDEN FRESH MARKET
      98921
      06-30-2032
      06-30-2017
      10-01-2017
    
    false
  
  
    Prospectus Loan ID
    26-002
    05-12-2022
    06-13-2022
    
      FLOOR & DECOR
      1983
      2013
      10025000.00
      0
      6
      FLOOR & DÉCOR
      74900
      05-31-2032
      06-30-2017
      10-01-2017
    
    false
  
  
    Prospectus Loan ID
    27
    05-12-2022
    06-13-2022
    CIBC Inc.
    09-01-2017
    11900000.00
    120
    09-01-2027
    360
    0.0449
    0.0449
    3
    1
    0
    10-01-2017
    true
    1
    WL
    2
    60224.87
    11884300.96
    1
    5
    5
    7
    false
    true
    false
    false
    false
    06-30-2027
    
      Hagerstown Multifamily Portfolio
      MF
      110
      110
      17015000.00
      0.96
      0.98
      11-01-2019
      N
      06-30-2017
      01-01-2021
      03-31-2021
      1553105.38
      420923.00
      481932.15
      100622.06
      1071173.23
      320300.94
      1043673.23
      313425.94
      UW
      180674.75
      1.48
      1.7728
      1.44
      1.7347
      F
      F
    
    false
    false
    10960597.74
    60224.87
    0.0449
    0.0001575
    42377.93
    17846.94
    0.00
    10942750.80
    10942750.80
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27-001
    05-12-2022
    06-13-2022
    
      PROGRESS HOMES
      3736-3801 OAKLEY LANE; 378-438 CHANNING DRIVE
      Greencastle; Chambersburg
      PA
      17225
      Franklin
      MF
      45
      45
      2008
      6100000.00
      MAI
      05-17-2017
      1
      1
      6
      06-30-2017
      01-01-2021
      03-31-2021
      600048.58
      165698.00
      209778.46
      38155.83
      390270.12
      127542.17
      379020.12
      124729.67
      UW
      CREFC
      64773.25
      1.969
      1.9256
      F
      07-21-2017
    
    false
  
  
    Prospectus Loan ID
    27-002
    05-12-2022
    06-13-2022
    
      PANGBORN
      501-565 PAPA COURT
      Hagerstown
      MD
      21740
      Washington
      MF
      27
      27
      2005
      4380000.00
      MAI
      03-15-2017
      0.93
      0.96
      6
      06-30-2017
      01-01-2021
      03-31-2021
      393604.55
      110933.00
      123341.14
      25794.24
      270263.41
      85138.76
      263513.41
      83451.26
      UW
      CREFC
      46509.25
      1.8305
      1.7942
      F
      07-21-2017
    
    false
  
  
    Prospectus Loan ID
    27-003
    05-12-2022
    06-13-2022
    
      WALNUT POINT
      11855-11885 WHITE PINE DRIVE
      Hagerstown
      MD
      21740
      Washington
      MF
      22
      22
      2005
      3980000.00
      MAI
      03-15-2017
      0.96
      1
      6
      06-30-2017
      01-01-2021
      03-31-2021
      341790.60
      81479.00
      83965.70
      22335.14
      257824.90
      59143.86
      252324.90
      57768.86
      UW
      CREFC
      42261.75
      1.3994
      1.3669
      F
      07-21-2017
    
    false
  
  
    Prospectus Loan ID
    27-004
    05-12-2022
    06-13-2022
    
      VETRA LANE & VIRGINIA AVENUE
      10806, 10808, 10812, 10814, 10818, 10820 VETRA LANE AND 16620A, 16620B VIRGINIA AVE
      Williamsport
      MD
      21795
      Washington
      MF
      8
      8
      2007
      1280000.00
      MAI
      03-15-2017
      1
      0.88
      6
      06-30-2017
      01-01-2021
      03-31-2021
      109683.60
      28787.00
      29623.51
      7264.92
      80060.09
      21522.08
      78060.09
      21022.08
      UW
      CREFC
      13591.75
      1.5834
      1.5466
      F
      07-21-2017
    
    false
  
  
    Prospectus Loan ID
    27-005
    05-12-2022
    06-13-2022
    
      DIANNE DRIVE
      1014, 1016, 1020, 1022, 1040, 1042, 1064, 1066 DIANNE LANE
      Waynesboro
      PA
      17268
      Franklin
      MF
      8
      8
      2008
      1275000.00
      MAI
      05-17-2017
      0.88
      1
      6
      06-30-2017
      01-01-2021
      03-31-2021
      107978.05
      34026.00
      35223.34
      7071.93
      72754.71
      26954.07
      70754.71
      26454.07
      UW
      CREFC
      13538.75
      1.9908
      1.9539
      F
      07-21-2017
    
    false
  
  
    Prospectus Loan ID
    28
    05-12-2022
    06-13-2022
    UBS AG
    08-11-2017
    11400000.00
    120
    08-06-2027
    360
    0.04881
    0.04881
    3
    1
    60
    09-06-2017
    true
    1
    WL
    5
    46369.50
    11400000.00
    1
    4
    4
    0
    true
    true
    false
    false
    false
    05-05-2027
    
      Sarasota Retail Portfolio
      FL
      RT
      16281
      19400000.00
      07-17-2017
      1
      1
      11-06-2019
      N
      06-30-2017
      01-01-2022
      03-31-2022
      1359679.00
      366447.00
      268180.00
      99661.75
      1091499.00
      266785.25
      1038499.00
      253535.50
      UW
      139108.30
      1.51
      1.9178
      1.43
      1.8225
      F
      F
    
    false
    false
    11400000.00
    47915.15
    0.04881
    0.0001575
    47915.15
    0.00
    0.00
    11400000.00
    11400000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28-001
    05-12-2022
    06-13-2022
    
      326-330 ST. ARMANDS CIRCLE
      326-330 JOHN RINGLING BOULEVARD
      Sarasota
      FL
      34236
      Sarasota
      RT
      7247
      7247
      1959
      6660000.00
      MAI
      07-17-2017
      1
      1
      6
      Arcade Monsters  inc
      5125
      03-31-2026
      Michael Saunders & Co
      2122
      12-31-2026
      06-30-2017
      01-01-2022
      03-31-2022
      466580.00
      366447.00
      105356.00
      99661.75
      361224.00
      266785.25
      337633.00
      253535.50
      UW
      CREFC
      139108.30
      1.9178
      1.8225
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    28-002
    05-12-2022
    06-13-2022
    
      382-386 ST. ARMANDS CIRCLE
      382-386 ST. ARMANDS CIRCLE
      Sarasota
      FL
      34236
      Sarasota
      RT
      3934
      3934
      1953
      4830000.00
      MAI
      07-17-2017
      1
      1
      6
      Black dog tavern company  Inc.
      1851
      10-31-2022
      Meaney's Mini donuts 3 INc
      1303
      05-31-2023
      Sea bags LLC
      780
      08-31-2025
      06-30-2017
      01-01-2022
      03-31-2022
      363663.00
      0.00
      65062.00
      0.00
      298602.00
      0.00
      285795.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    28-003
    05-12-2022
    06-13-2022
    
      380 A&B ST. ARMANDS CIRCLE
      380 ST. ARMANDS CIRCLE
      Sarasota
      FL
      34236
      Sarasota
      RT
      2900
      2900
      1953
      4240000.00
      MAI
      07-17-2017
      1
      1
      6
      AVG Saint Armands Inc
      1450
      10-31-2023
      Sea glass lane Inc
      1450
      12-31-2025
      06-30-2017
      01-01-2022
      03-31-2022
      284241.00
      0.00
      54370.00
      0.00
      229871.00
      0.00
      220430.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    28-004
    05-12-2022
    06-13-2022
    
      374 ST. ARMANDS CIRCLE
      374 ST. ARMANDS CIRCLE
      Sarasota
      FL
      34236
      Sarasota
      RT
      2200
      2200
      1963
      3670000.00
      MAI
      07-17-2017
      1
      1
      6
      Oh My Gauze
      2200
      08-31-2026
      06-30-2017
      01-01-2022
      03-31-2022
      245195.00
      0.00
      43393.00
      0.00
      201803.00
      0.00
      194641.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      02-09-2022
    
    false
  
  
    Prospectus Loan ID
    29
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    07-21-2017
    10800000.00
    60
    08-05-2022
    0.040441
    0.040441
    3
    1
    60
    09-05-2017
    true
    1
    A1
    3
    36396.90
    10800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    05-04-2022
    
      JW MARRIOTT CHICAGO
      151 WEST ADAMS STREET
      Chicago
      IL
      60603
      Cook
      LO
      610
      610
      1914
      2010
      370400000.00
      MAI
      05-02-2017
      255600000.00
      03-11-2022
      MAI
      0.76
      0.10
      6
      11-05-2019
      N
      04-30-2017
      01-01-2020
      09-30-2020
      71959137.19
      10992811.00
      50733017.68
      16996276.00
      21226119.51
      -6003465.00
      18347754.02
      -6003465.00
      UW
      CREFC
      2438634.00
      6.53
      -2.4618
      5.64
      -2.4618
      F
      F
    
    false
    false
    10800000.00
    37610.13
    0.040441
    0.0001575
    37610.13
    0.00
    0.00
    10800000.00
    10800000.00
    07-05-2020
    1
    false
    848211
    0
    0
    3
    0
    KeyBank National Association
    06-23-2020
    false
    0.00
    2
    05-12-2020
    98
    0.00
    0.00
    08-05-2022
    0
  
  
    Prospectus Loan ID
    30
    05-12-2022
    06-13-2022
    CIBC Inc.
    08-29-2017
    9600000.00
    120
    09-01-2027
    360
    0.0418
    0.0418
    3
    1
    24
    10-01-2017
    true
    1
    WL
    5
    33440.00
    9600000.00
    1
    1
    1
    7
    true
    true
    false
    false
    false
    06-30-2027
    
      221-223 W. OHIO & 215 W. OHIO
      215, 221, 223 WEST OHIO STREET
      Chicago
      IL
      60654
      Cook
      OF
      60345
      60345
      1880
      2017
      14700000.00
      MAI
      06-28-2017
      1
      1
      6
      11-01-2019
      N
      JGMA Inc
      8811
      02-28-2027
      Urban Grind Enrgi Chicago  LLC
      8300
      08-31-2026
      Channel Clarity
      7196
      01-31-2022
      01-01-2022
      03-31-2022
      1639347.21
      428038.00
      555834.47
      142519.99
      1083512.74
      285518.01
      995408.74
      263492.26
      UW
      CREFC
      140501.00
      1.93
      2.0321
      1.77
      1.8753
      F
      F
      03-31-2022
    
    false
    false
    9162514.83
    46833.65
    0.0418
    0.0001575
    32979.96
    13853.69
    0.00
    9148661.14
    9148661.14
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    09-07-2017
    8500000.00
    120
    10-06-2027
    360
    0.04376
    0.04376
    3
    1
    24
    11-06-2017
    true
    1
    WL
    5
    0.00
    8500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2027
    
      THE BOARDWALK
      5895 KATELLA AVENUE
      Cypress
      CA
      90630
      Orange
      RT
      13700
      13700
      1998
      2017
      13100000.00
      MAI
      10-01-2017
      1
      0.72
      6
      11-06-2019
      N
      Noodles and Company
      2500
      01-31-2027
      Little Fisherman's Fish & Chips
      2120
      04-30-2023
      Fit Bites Grill
      2000
      12-31-2021
      12-31-2020
      12-31-2021
      968320.83
      988229.00
      266599.54
      259794.47
      701721.29
      728434.53
      669834.54
      696547.53
      UW
      CREFC
      509331.12
      1.38
      1.4301
      1.32
      1.3675
      F
      F
      12-31-2021
    
    false
    false
    8139057.62
    42444.26
    0.04376
    0.0001575
    30669.78
    11774.48
    0.00
    8127283.14
    8127283.14
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    03-03-2021
    04-30-2021
    false
    0.00
    8
    0
  
  
    Prospectus Loan ID
    32
    05-12-2022
    06-13-2022
    UBS AG
    09-05-2017
    8350000.00
    120
    09-06-2027
    360
    0.045208
    0.045208
    3
    1
    30
    10-06-2017
    true
    1
    WL
    5
    31457.23
    8350000.00
    1
    2
    2
    5
    true
    true
    false
    false
    false
    06-05-2027
    
      Town & Country Shopping Center Portfolio
      TX
      91306
      12060000.00
      08-04-2017
      0.89
      1
      11-06-2019
      N
      06-30-2017
      12-31-2020
      12-31-2021
      1259456.00
      1477519.00
      405115.00
      493285.83
      854341.00
      984233.17
      793717.00
      923610.17
      UW
      508938.00
      1.68
      1.9338
      1.56
      1.8147
      F
      F
    
    false
    false
    8063524.66
    42411.48
    0.045208
    0.0001575
    31390.58
    11020.90
    0.00
    8052373.74
    8052503.76
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32-001
    05-12-2022
    06-13-2022
    
      TOWN & COUNTRY SHOPPING CENTER
      4901-5115 NORTH 10TH STREET
      McAllen
      TX
      78504
      Hidalgo
      RT
      86524
      86524
      1977
      10750000.00
      MAI
      08-04-2017
      0.89
      1
      6
      Office Depot
      28560
      03-31-2025
      Quips & Quotes
      15730
      03-31-2022
      El Divino dba WS Entertainment  LLC
      6492
      06-30-2024
      06-30-2017
      12-31-2020
      12-31-2021
      1126014.00
      1477519.00
      374100.00
      493285.83
      751914.00
      984233.17
      696898.00
      923610.17
      UW
      CREFC
      508938.00
      1.9338
      1.8147
      F
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    32-002
    05-12-2022
    06-13-2022
    
      GRAND JUNCTION VETERINARY CLINIC
      6001 NORTH 10TH STREET
      McAllen
      TX
      78504
      Hidalgo
      OF
      4782
      4782
      1998
      1310000.00
      MAI
      08-04-2017
      1
      1
      6
      NATIONAL VETERANS LEGAL S
      4782
      11-30-2023
      06-30-2017
      12-31-2020
      12-31-2021
      133443.00
      0.00
      31016.00
      0.00
      102427.00
      0.00
      96819.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    33
    05-12-2022
    06-13-2022
    Societe Generale
    06-23-2017
    8000000.00
    120
    07-01-2027
    360
    0.0495
    0.0495
    3
    1
    36
    08-01-2017
    true
    1
    PP
    5
    33000.00
    8000000.00
    1
    14
    14
    0
    true
    true
    false
    false
    true
    03-31-2027
    
      TZA Multifamily Portfolio I
      FL
      MF
      2382
      2382
      146630000.00
      175230000.00
      MAI
      0.95
      0.87
      11-01-2019
      N
      03-31-2017
      12-31-2020
      12-31-2021
      19872125.33
      22259080.40
      8552110.75
      12903772.77
      11320014.58
      9355307.63
      10724514.58
      8759807.63
      UW
      6828638.41
      1.64
      1.37
      1.55
      1.2828
      F
      F
    
    false
    true
    7787386.82
    42701.60
    0.0495
    0.0001575
    33193.74
    9507.86
    0.00
    7777878.99
    7777878.96
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    08-21-2020
    05-03-2022
    false
    8
    11-12-2020
    98
    07-01-2027
  
  
    Prospectus Loan ID
    33-001
    05-12-2022
    06-13-2022
    
      ROLLING HILLS
      5402 PINE CHASE DRIVE
      Orlando
      FL
      32808
      Orange
      MF
      240
      240
      1995
      2015
      22130000.00
      MAI
      05-02-2017
      0.98
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      2424150.81
      22259080.40
      876847.84
      12903772.77
      1547302.97
      9355307.63
      1487302.97
      8759807.63
      UW
      CREFC
      6828638.41
      1.37
      1.2828
      F
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-002
    05-12-2022
    06-13-2022
    
      LAKELAND MANOR
      929 GILMORE AVENUE
      Lakeland
      FL
      33801
      Polk
      MF
      373
      373
      1965
      19800000.00
      MAI
      05-04-2017
      0.91
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      2677242.18
      0.00
      1161204.75
      0.00
      1516037.43
      0.00
      1422787.43
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-003
    05-12-2022
    06-13-2022
    
      KINGS TRAIL
      3770 TOLEDO ROAD
      Jacksonville
      FL
      32217
      Duval
      MF
      320
      320
      1968
      17790000.00
      MAI
      05-05-2017
      0.97
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      2733055.69
      0.00
      1133406.09
      0.00
      1599649.60
      0.00
      1519649.60
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-004
    05-12-2022
    06-13-2022
    
      BELLA MAR
      12406 NORTH 15TH STREET
      Tampa
      FL
      33612
      Hillsborough
      MF
      264
      264
      1972
      15670000.00
      MAI
      05-04-2017
      0.94
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      2183134.67
      0.00
      979512.79
      0.00
      1203621.88
      0.00
      1137621.88
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-005
    05-12-2022
    06-13-2022
    
      DEL RIO
      5013 EAST SLIGH AVENUE
      Tampa
      FL
      33617
      Hillsborough
      MF
      160
      160
      1982
      12350000.00
      MAI
      05-04-2017
      0.94
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      1557847.47
      0.00
      730529.48
      0.00
      827317.98
      0.00
      787317.98
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-006
    05-12-2022
    06-13-2022
    
      TIMBERFALLS
      2600 EAST 113TH AVENUE
      Tampa
      FL
      33612
      Hillsborough
      MF
      184
      184
      1972
      2017
      11160000.00
      MAI
      05-04-2017
      0.98
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      1590200.35
      0.00
      836901.57
      0.00
      753298.78
      0.00
      707298.78
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-007
    05-12-2022
    06-13-2022
    
      JACKSONVILLE HEIGHTS
      8050 103RD STREET
      Jacksonville
      FL
      32210
      Duval
      MF
      173
      173
      1970
      9750000.00
      MAI
      05-05-2017
      0.93
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      1365640.40
      0.00
      706899.93
      0.00
      658740.46
      0.00
      615490.46
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-008
    05-12-2022
    06-13-2022
    
      LAGO BELLO
      13533 GRAGSTON CIRCLE
      Tampa
      FL
      33613
      Hillsborough
      MF
      120
      120
      1984
      8690000.00
      MAI
      05-04-2017
      0.97
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      1064668.79
      0.00
      444311.83
      0.00
      620356.95
      0.00
      590356.95
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-009
    05-12-2022
    06-13-2022
    
      NORTH WASHINGTON
      1877 19TH STREET
      Sarasota
      FL
      34234
      Sarasota
      MF
      119
      119
      1961
      7930000.00
      MAI
      05-10-2017
      0.97
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      1047336.50
      0.00
      315643.31
      0.00
      731693.20
      0.00
      701943.20
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-010
    05-12-2022
    06-13-2022
    
      TANGLEWOOD
      2811 RULEME STREET
      Eustis
      FL
      32736
      Lake
      MF
      138
      138
      1972
      6510000.00
      MAI
      05-08-2017
      0.97
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      1038119.29
      0.00
      430040.06
      0.00
      608079.23
      0.00
      573579.23
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-011
    05-12-2022
    06-13-2022
    
      MOUNT DORA
      3001 NORTHLAND ROAD
      Mount Dora
      FL
      32757
      Lake
      MF
      132
      132
      1986
      6470000.00
      MAI
      05-08-2017
      0.96
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      998189.32
      0.00
      424784.54
      0.00
      573404.78
      0.00
      540404.78
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-012
    05-12-2022
    06-13-2022
    
      BRANDYWYNE
      418 19TH STREET SOUTHEAST
      Winter Haven
      FL
      33884
      Polk
      MF
      81
      81
      1980
      4450000.00
      MAI
      05-04-2017
      0.98
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      602610.10
      0.00
      248840.21
      0.00
      353769.88
      0.00
      333519.88
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-013
    05-12-2022
    06-13-2022
    
      THE LANDINGS
      102 LANDINGS WAY
      Winter Haven
      FL
      33880
      Polk
      MF
      60
      60
      1984
      2015
      2910000.00
      MAI
      05-04-2017
      0.97
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      447405.46
      0.00
      198163.43
      0.00
      249242.03
      0.00
      234242.03
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    33-014
    05-12-2022
    06-13-2022
    
      COUNTRY PLACE
      3950 COUNTRY PLACE
      Winter Haven
      FL
      33880
      Polk
      MF
      18
      18
      1984
      1020000.00
      MAI
      05-04-2017
      0.94
      0.87
      6
      03-31-2017
      12-31-2020
      12-31-2021
      142524.31
      0.00
      65024.91
      0.00
      77499.40
      0.00
      72999.40
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      05-03-2017
    
    false
    98
  
  
    Prospectus Loan ID
    34
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    08-11-2017
    8000000.00
    120
    09-06-2027
    360
    0.04374
    0.04374
    3
    1
    12
    10-06-2017
    true
    1
    WL
    5
    29160.00
    8000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2027
    
      UNION TOWN CENTRE
      5850 WEST HIGHWAY 74
      Indian Trail
      NC
      28079
      Union
      RT
      102360
      102360
      1999
      11750000.00
      MAI
      07-17-2017
      0.93
      1
      6
      11-06-2019
      N
      Food Lion
      45000
      04-11-2025
      Dollar Tree
      10800
      09-30-2025
      Workout Anytime/Carolina Fitness  LLC.
      7460
      12-31-2030
      06-30-2017
      01-01-2022
      03-31-2022
      1272844.52
      426182.00
      320096.70
      61096.00
      952747.82
      365086.00
      850387.82
      339496.00
      UW
      CREFC
      119814.30
      1.99
      3.047
      1.77
      2.8335
      F
      F
      03-31-2022
    
    false
    false
    7505099.66
    39938.10
    0.04374
    0.0001575
    28267.96
    11670.14
    0.00
    7493429.52
    7493429.52
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    06-28-2017
    7900000.00
    120
    07-06-2027
    360
    0.0438
    0.0438
    3
    1
    0
    08-06-2017
    true
    1
    WL
    2
    39466.84
    7869919.61
    1
    1
    1
    0
    false
    true
    false
    false
    false
    04-05-2027
    
      HOLIDAY INN EXPRESS - COSTA MESA
      2070 NEWPORT BOULEVARD
      Costa Mesa
      CA
      92627
      Orange
      LO
      62
      62
      1989
      2014
      13200000.00
      MAI
      05-25-2017
      0.87
      0.78
      6
      11-06-2019
      N
      06-30-2017
      04-01-2021
      03-31-2022
      2730456.94
      2500734.00
      1490825.00
      1534993.46
      1239632.00
      965740.54
      1130413.69
      865711.18
      UW
      CREFC
      473602.00
      2.62
      2.0391
      2.39
      1.8279
      F
      F
    
    false
    false
    7240530.44
    39466.84
    0.0438
    0.0001575
    27308.87
    12157.97
    0.00
    7228372.47
    7228372.47
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    05-12-2022
    06-13-2022
    UBS AG
    09-18-2017
    7650000.00
    120
    10-06-2027
    360
    0.05
    0.05
    3
    1
    0
    11-06-2017
    true
    1
    WL
    2
    0.00
    7650000.00
    1
    1
    1
    0
    false
    true
    true
    false
    false
    10-05-2019
    07-05-2027
    07-05-2027
    
      STATE STREET SHOPPING CENTER
      2413, 2510, 2511, 2512, 2600 AND 2614 STATE STREET
      East Saint Louis
      IL
      62205
      St. Clair
      RT
      118609
      118609
      1989
      11200000.00
      MAI
      05-13-2017
      0.87
      0.93
      6
      X
      Gateway
      31830
      04-30-2026
      MORAN & COMPANY
      14482
      04-30-2025
      Bond Drug Co. Walgreens
      13905
      12-31-2050
      07-31-2017
      01-01-2022
      03-31-2022
      1536224.00
      472612.00
      454249.00
      157429.74
      1081975.00
      315182.26
      956430.00
      283796.01
      UW
      CREFC
      123200.55
      2.20
      2.5582
      1.94
      2.3035
      F
      F
      03-01-2022
    
    false
    false
    7109809.68
    41066.85
    0.05
    0.0001575
    30611.68
    10455.17
    0.00
    7099354.51
    7099354.51
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    05-12-2022
    06-13-2022
    CIBC Inc.
    08-29-2017
    7650000.00
    60
    360
    0.0497
    0.0497
    3
    1
    12
    10-01-2017
    1
    WL
    5
    31683.75
    7650000.00
    1
    2
    7
    true
    true
    true
    false
    10-31-2019
    07-31-2022
    07-31-2022
    
      Northside Drive Portfolio
      10400000.00
      06-14-2017
      06-30-2017
      F
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    9
    11-27-2019
  
  
    Prospectus Loan ID
    37-001
    05-12-2022
    06-13-2022
    
      WHISPERING WOODS
      1984
      2015
      6000000.00
      0
      6
      06-30-2017
      08-15-2017
    
    false
  
  
    Prospectus Loan ID
    37-002
    05-12-2022
    06-13-2022
    
      ASHLEY WOODS
      1984
      2015
      4400000.00
      0
      6
      06-30-2017
      08-15-2017
    
    false
  
  
    Prospectus Loan ID
    38
    05-12-2022
    06-13-2022
    CIBC Inc.
    09-14-2017
    7300000.00
    120
    10-01-2027
    360
    0.0443
    0.0443
    3
    1
    0
    11-01-2017
    true
    1
    WL
    2
    0.00
    7300000.00
    1
    1
    1
    7
    false
    true
    true
    false
    false
    10-31-2019
    06-30-2027
    06-30-2027
    
      FOUNTAIN PLAZA
      23461 SOUTH POINTE DRIVE
      Laguna Hills
      CA
      92653
      Orange
      OF
      54055
      54055
      1981
      2005
      12600000.00
      MAI
      08-09-2017
      0.94
      0.93
      6
      X
      Western Youth Services
      10190
      03-31-2023
      DSCE  Inc
      4781
      01-31-2026
      Shanti Orange County
      4335
      02-28-2025
      06-30-2017
      01-01-2022
      03-31-2022
      1202410.14
      318933.00
      444443.41
      145295.50
      757966.73
      173637.50
      680128.97
      154178.00
      UW
      CREFC
      110055.00
      1.72
      1.5777
      1.54
      1.4009
      F
      F
      03-31-2022
    
    false
    false
    6729651.67
    36685.02
    0.0443
    0.0001575
    25671.75
    11013.27
    0.00
    6718638.40
    6718638.40
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    08-31-2017
    7250000.00
    120
    09-06-2027
    300
    0.0464
    0.0464
    3
    1
    0
    10-06-2017
    true
    1
    WL
    2
    40876.13
    7237157.20
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-05-2027
    
      LAIRD VEHICLE R&D FACILITY
      8100 INDUSTRIAL PARK DRIVE
      Grand Blanc
      MI
      48439
      Genesee
      IN
      43243
      43243
      2016
      12200000.00
      MAI
      07-17-2017
      1
      1
      6
      11-06-2019
      N
      Laird & Associates PC
      43243
      05-31-2032
      01-01-2022
      03-31-2022
      1091913.00
      231295.00
      288600.00
      9525.00
      803312.00
      221770.00
      726826.00
      202648.39
      UW
      CREFC
      122628.00
      1.64
      1.8084
      1.48
      1.6525
      F
      F
      03-31-2022
    
    false
    false
    6471552.18
    40876.13
    0.0464
    0.0006325
    25857.45
    15018.68
    0.00
    6456533.50
    6456533.50
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    08-16-2017
    7000000.00
    120
    09-06-2027
    0.04082
    0.04082
    3
    1
    120
    10-06-2017
    true
    1
    WL
    3
    23811.67
    7000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    05-05-2027
    
      VILLAGE AT WESTFORK
      610-640 THORNTON ROAD
      Lithia Springs
      GA
      30122
      Douglas
      RT
      75947
      75947
      1994
      11700000.00
      MAI
      07-12-2017
      1
      1
      6
      11-06-2019
      N
      Kroger
      54322
      03-31-2025
      JPMorgan Chase Bank  N.A.
      4200
      11-30-2026
      Beauty Mart
      3600
      07-31-2029
      06-30-2017
      01-01-2022
      03-31-2022
      1139475.57
      277436.00
      306165.27
      71943.25
      833310.30
      205492.75
      738376.55
      181759.25
      UW
      CREFC
      71435.00
      2.88
      2.8766
      2.55
      2.5444
      F
      F
      03-31-2022
    
    false
    false
    7000000.00
    24605.39
    0.04082
    0.0001575
    24605.39
    0.00
    0.00
    7000000.00
    7000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    41
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    05-04-2017
    6750000.00
    120
    05-05-2027
    360
    0.06072
    0.06072
    3
    1
    0
    06-05-2017
    true
    1
    WL
    2
    40782.65
    6719975.65
    1
    1
    1
    0
    false
    true
    false
    false
    false
    03-04-2027
    
      RED ROOF INN ERLANGER
      630 DONALDSON ROAD
      Erlanger
      KY
      41018
      Kenton
      LO
      144
      144
      1977
      2014
      12300000.00
      MAI
      11-16-2016
      0.63
      0.56
      6
      11-05-2019
      N
      07-31-2017
      04-01-2021
      03-31-2022
      2054322.56
      2629998.00
      1047822.25
      1312037.57
      1006500.31
      1317960.43
      924327.41
      1212760.51
      UW
      CREFC
      489391.80
      2.06
      2.693
      1.89
      2.478
      F
      F
    
    false
    false
    6320630.12
    40782.65
    0.06072
    0.0001575
    33048.47
    7734.18
    0.00
    6312895.94
    6312895.94
    06-05-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    05-12-2022
    06-13-2022
    Natixis Real Estate Capital LLC
    09-01-2017
    6425000.00
    120
    09-05-2027
    360
    0.0499
    0.0499
    3
    1
    24
    10-05-2017
    true
    1
    WL
    5
    26717.29
    6425000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    07-04-2027
    
      401 WEST ONTARIO
      401 WEST ONTARIO
      Chicago
      IL
      60654
      Cook
      OF
      40790
      40790
      1950
      2016
      9200000.00
      MAI
      06-28-2017
      0.97
      0.93
      6
      11-05-2019
      N
      CONLON  RYAN
      11675
      09-30-2021
      Radar
      7725
      12-01-2021
      Zacuto
      7705
      06-30-2022
      05-31-2017
      01-01-2020
      06-30-2020
      1046379.07
      535996.00
      392965.83
      237203.00
      653413.24
      298793.00
      597530.94
      270851.00
      UW
      CREFC
      206709.00
      1.58
      1.4454
      1.45
      1.3103
      F
      F
      06-30-2020
    
    false
    false
    6173091.08
    34451.53
    0.0499
    0.0001575
    26525.43
    7926.10
    0.00
    6165164.98
    6165164.98
    06-05-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    43
    05-12-2022
    06-13-2022
    Rialto Mortgage Finance, LLC
    07-19-2017
    6200000.00
    120
    08-06-2027
    360
    0.0544
    0.0544
    3
    1
    0
    09-06-2017
    true
    1
    WL
    2
    34969.88
    6187183.60
    1
    1
    1
    0
    false
    true
    false
    false
    true
    05-05-2027
    
      CANDLEWOOD SUITES CHAMBERSBURG
      231 WALKER ROAD
      Chambersburg
      PA
      17201
      Franklin
      LO
      70
      70
      2011
      9800000.00
      MAI
      04-27-2017
      8200000.00
      03-01-2022
      MAI
      0.85
      0.60
      6
      11-06-2019
      N
      05-31-2017
      12-31-2018
      12-31-2019
      1844700.23
      1429328.00
      997156.00
      781990.00
      847544.00
      647338.00
      773756.49
      590165.00
      UW
      CREFC
      419639.00
      2.02
      1.5426
      1.84
      1.4063
      F
      F
    
    false
    false
    5779719.01
    34969.88
    0.0544
    0.0001575
    27074.77
    7895.11
    0.00
    5779719.01
    5771823.90
    05-06-2022
    1
    false
    34945
    0
    1742.98
    B
    0
    Wells Fargo Bank, NA
    05-08-2020
    false
    0.00
    13
    05-31-2022
    98
    08-06-2027
    0
  
  
    Prospectus Loan ID
    44
    05-12-2022
    06-13-2022
    CIBC Inc.
    04-25-2017
    5900000.00
    120
    05-01-2027
    300
    0.05
    0.05
    3
    1
    0
    06-01-2017
    true
    1
    WL
    2
    34490.81
    5852523.83
    1
    1
    1
    7
    false
    true
    false
    false
    true
    02-28-2027
    
      HOLIDAY INN EXPRESS & SUITES DUNCAN
      275 FRONTAGE ROAD
      Duncan
      SC
      29334
      Spartanburg
      LO
      75
      75
      2002
      2010
      9200000.00
      MAI
      01-13-2017
      0.72
      0.61
      6
      11-01-2019
      N
      06-30-2017
      04-01-2021
      03-31-2022
      2249728.13
      1906837.00
      1295374.50
      1131165.60
      954353.63
      775671.40
      864364.50
      699397.92
      UW
      CREFC
      413889.72
      2.31
      1.8741
      2.09
      1.6898
      F
      F
    
    false
    true
    5249441.17
    34490.81
    0.05
    0.0001575
    22601.76
    11889.05
    0.00
    5237552.11
    5237552.12
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    07-01-2020
    98
    05-01-2027
  
  
    Prospectus Loan ID
    45
    05-12-2022
    06-13-2022
    BANA; Societe Generale; WFB; Barclays
    05-12-2017
    4091250.00
    120
    06-01-2027
    0.036575
    0.036575
    3
    1
    120
    07-01-2017
    true
    1
    A1
    3
    15239.58
    4091250.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-30-2026
    
      DEL AMO FASHION CENTER
      3525 WEST CARSON STREET
      Torrance
      CA
      90503
      Los Angeles
      RT
      1769525
      1769525
      1961
      2017
      1155000000.00
      MAI
      04-23-2017
      0.85
      0.80
      6
      11-01-2019
      N
      J C Penney
      163346
      12-31-2023
      Nordstrom
      139499
      02-28-2031
      Dick's Sporting Goods
      88061
      01-31-2028
      03-31-2017
      12-31-2020
      12-31-2021
      81259520.00
      79796147.00
      21915628.00
      25294881.30
      59343892.00
      54501265.70
      56965434.00
      52122805.70
      UW
      CREFC
      13480642.30
      3.48
      4.0429
      3.34
      3.8664
      F
      F
      12-31-2021
    
    false
    false
    4091250.00
    12885.45
    0.036575
    0.000145
    12885.45
    0.00
    0.00
    4091250.00
    4091250.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    45A
    05-12-2022
    06-13-2022
    BANA; Societe Generale; WFB; Barclays
    05-12-2017
    908750.00
    120
    06-01-2027
    0.036575
    0.036575
    3
    1
    120
    07-01-2017
    1
    A1
    3
    908750.00
    1
    0
    true
    true
    false
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    908750.00
    2862.12
    0.036575
    0.000145
    2862.12
    0.00
    0.00
    908750.00
    908750.00
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    46
    05-12-2022
    06-13-2022
    UBS AG
    09-11-2017
    5000000.00
    120
    300
    0.0475
    0.0475
    3
    1
    0
    10-06-2017
    1
    WL
    2
    28505.87
    4991285.80
    1
    2
    0
    false
    true
    true
    false
    10-05-2019
    06-05-2027
    06-05-2027
    
      Arizona Net Lease Properties
      9300000.00
      F
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    9
    12-08-2021
  
  
    Prospectus Loan ID
    46-001
    05-12-2022
    06-13-2022
    
      TUTOR TIME
      2004
      5800000.00
      0
      6
      TUTOR TIME
      14995
      08-31-2032
      10-01-2017
    
    false
  
  
    Prospectus Loan ID
    46-002
    05-12-2022
    06-13-2022
    
      DRIVE TIME
      1997
      3500000.00
      0
      6
      DRIVE TIME
      5073
      03-31-2031
      10-01-2017
    
    false
  
  
    Prospectus Loan ID
    47
    05-12-2022
    06-13-2022
    CIBC Inc.
    11-04-2016
    4575000.00
    120
    12-01-2026
    360
    0.0443
    0.0443
    3
    1
    0
    01-01-2017
    true
    1
    WL
    2
    22990.96
    4515230.90
    1
    1
    1
    7
    false
    true
    false
    false
    false
    09-30-2026
    
      EPHRATA COMMONS
      385 NORTH READING ROAD
      Ephrata
      PA
      17522
      Lancaster
      RT
      54810
      54810
      1986
      2015
      6100000.00
      MAI
      09-29-2016
      0.96
      1
      6
      11-01-2019
      N
      Redner's Markets  Inc.
      46118
      09-30-2025
      Golden Triangle of Pa  LLC
      2500
      07-31-2025
      T-Mobile
      2000
      04-30-2025
      07-31-2017
      01-01-2022
      03-31-2022
      647084.94
      161499.00
      175684.40
      58597.65
      471400.54
      102901.35
      424253.04
      91114.35
      UW
      CREFC
      68972.88
      1.71
      1.4919
      1.54
      1.321
      F
      F
      03-31-2022
    
    false
    false
    4144151.44
    22990.96
    0.0443
    0.0001575
    15808.79
    7182.17
    0.00
    4136969.27
    4136969.27
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    48
    05-12-2022
    06-13-2022
    Ladder Capital Finance LLC
    08-09-2017
    4250000.00
    120
    09-06-2027
    360
    0.04518
    0.04518
    3
    1
    0
    10-06-2017
    true
    1
    WL
    2
    21579.60
    4244421.65
    1
    1
    1
    0
    false
    true
    false
    false
    false
    06-05-2027
    
      6065 HILLCROFT PLAZA
      6065 HILLCROFT PLAZA
      Houston
      TX
      77081
      Harris
      OF
      61881
      61881
      1971
      2017
      6350000.00
      MAI
      06-28-2017
      0.83
      0.80
      6
      11-06-2019
      N
      Matthew Ray Mendez
      3589
      09-30-2022
      Danna Specialty Inc.
      3563
      12-31-2022
      Aapex Community Pharmacy  Inc.
      2944
      07-31-2022
      05-31-2017
      01-01-2022
      03-31-2022
      882014.60
      247219.00
      410022.33
      128577.07
      471992.27
      118641.93
      428471.06
      107761.68
      UW
      CREFC
      64738.80
      1.82
      1.8326
      1.65
      1.6645
      F
      F
      03-31-2022
    
    false
    false
    3916131.06
    21579.60
    0.04518
    0.0001575
    15235.71
    6343.89
    0.00
    3909787.17
    3909787.17
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    49
    05-12-2022
    06-13-2022
    CIBC Inc.
    05-05-2017
    3975000.00
    120
    06-01-2027
    360
    0.0496
    0.0496
    3
    1
    0
    07-01-2017
    true
    1
    WL
    2
    21241.59
    3956734.20
    1
    1
    1
    7
    false
    true
    true
    false
    false
    06-30-2019
    03-31-2027
    03-31-2027
    
      FLAMINGO VILLAGE PLAZA
      4135-4175 SOUTH BUFFALO DRIVE
      Las Vegas
      NV
      89147
      Clark
      RT
      21620
      21620
      1999
      5300000.00
      MAI
      02-08-2017
      1
      1
      6
      X
      STERLING CLEANERS
      2400
      04-30-2023
      Babystacks Cafe
      2400
      10-30-2023
      Café de Manila
      2400
      01-31-2024
      06-30-2017
      01-01-2022
      03-31-2022
      543128.30
      141182.00
      134517.13
      30285.28
      408611.17
      110896.72
      383748.17
      104680.97
      UW
      CREFC
      63725.00
      1.60
      1.7402
      1.51
      1.6426
      F
      F
      03-31-2022
    
    false
    false
    3669286.60
    21241.59
    0.0496
    0.0001575
    15671.93
    5569.66
    0.00
    3663716.94
    3663716.94
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    50
    05-12-2022
    06-13-2022
    CIBC Inc.
    09-12-2017
    2500000.00
    120
    10-01-2027
    360
    0.0477
    0.0477
    3
    1
    0
    11-01-2017
    true
    1
    WL
    2
    0.00
    2500000.00
    1
    1
    1
    7
    false
    true
    false
    false
    false
    07-31-2027
    
      3 INDUSTRIAL COURT
      3 INDUSTRIAL COURT
      Howell
      NJ
      07728
      Monmouth
      IN
      45000
      45000
      1998
      3900000.00
      MAI
      08-01-2017
      1
      1
      6
      11-01-2019
      N
      EVEREST
      18000
      12-31-2023
      Site One
      11115
      07-31-2022
      ONE SOURCE
      6885
      07-31-2023
      07-31-2017
      01-01-2022
      03-31-2022
      401612.12
      119073.00
      133773.36
      43535.28
      267838.76
      75537.72
      243988.76
      69575.22
      UW
      CREFC
      39214.02
      1.71
      1.9262
      1.56
      1.7742
      F
      F
      03-30-2022
    
    false
    false
    2316024.70
    13071.34
    0.0477
    0.0001575
    9513.07
    3558.27
    0.00
    2312466.43
    2312466.43
    06-01-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  




(null)


	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 50000000 however this is now split into Asset Number 1 and 1A reflecting A1 Pari Passu Notes with Original Loan Amounts of 43147720.71 and 6852279.29 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits have been completed for loans 3 (adding 3A and 3B), 4 (adding 4A), 6 (adding 6A), 9 (adding 9A), and 45 (adding 45A), each a Pari Passu loan structure.
	
	
		Item 2(c)(1)
		Originator
		UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York ("UBS AG"), Societe Generale ("SG"), Ladder Capital Finance LLC ("LCF"), Rialto Mortgage Finance, LLC (RMF), CIBC Inc. (CIBC), Bank of America, National Association ("BANA"),  Wells Fargo Bank, National Association ("WFB"), Barclays Bank PLC ("Barclays"), and Natixis Real Estate Capital LLC (Natixis).
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(29)(i)
		Prepayment Lock-Out End Date
		With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted.
	
	
		Item 2(d)(20)
		Physical Occupancy Securitization Percentage
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization, however, may also include tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
	
	
		Item 2(d)(28)(i)
		Financials Securitization Date
		For Asset Numbers 8, 15, 24, 30, 31, 39, 46-001, 46-002 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Ratio Net Operating Income Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). With respect to any loan that is currently requiring interest-only payments, the value shown is based on the interest-only payment due.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio Net Cash Flow Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). With respect to any loan that is currently requiring interest-only payments, the value shown is based on the interest-only payment due.
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		With respect to each mortgage loan, this percentage reflects the Trust Advisor Ongoing Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC  IP Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		With respect to the primary servicers, "Wells Fargo Bank, NA" is Wells Fargo Bank, National Association and the full name for "Midland Loan Services" is Midland Loan Services, a Division of PNC Bank, National Association.