Form 10-D UBS Commercial Mortgage For: Jun 17

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/19/2024

1. NFLX
2. TSM
3. ISRG
4. INFY
5. SNV

6. TSLA
7. SPY
8. SLB
9. PPG
10. JWN

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: 333-207340-03

Central Index Key Number of issuing entity: 0001713226

UBS Commercial Mortgage Trust 2017-C3
(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): 0001089877

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

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

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

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

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

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

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

38-4041060
38-4041061
(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-C3.

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-C3 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
2	9.64%	0	N/A

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-C3 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.

KeyBank National Association ("KeyBank"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 2, 2022. The CIK number of KeyBank is 0001089877.

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

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.

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. 333-207340-03 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. 333-207340-03 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for UBS Commercial Mortgage Trust 2017-C3, affirms the following amounts in the respective accounts:

Collection Account Beginning and Ending Balance
Prior Distribution Date	05/17/2022	$215,565.54
Current Distribution Date	06/17/2022	$20,355.82

REO Account Beginning and Ending Balance
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for UBS Commercial Mortgage Trust 2017-C3, affirms the following amounts in the respective accounts:

Distribution Account Balance
Prior Distribution Date	05/17/2022	$5,406.46
Current Distribution Date	06/17/2022	$5,581.85

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-C3, 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. 333-207340-03 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. 333-207340-03 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


Distribution Date:	06/17/22	UBS Commercial Mortgage Trust 2017-C3
Determination Date:	06/13/22
Next Distribution Date:	07/15/22
Record Date:	05/31/22	Commercial Mortgage Pass-Through Certificates
		Series 2017-C3


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	UBS Commercial Mortgage Securitization Corp.
Certificate Factor Detail	3		General Information	(212) 713-2000
Certificate Interest Reconciliation Detail	4		1285 Avenue of the Americas \| New York, NY 10019 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Additional Information	5		Association
Bond / Collateral Reconciliation - Cash Flows	6		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Bond / Collateral Reconciliation - Balances	7		10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	Midland Loan Services, a Division of PNC Bank, National
			Association
Mortgage Loan Detail (Part 1)	13-14		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Mortgage Loan Detail (Part 2)	15-16		10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	17	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Historical Detail	18
			David Rodgers	(212) 230-9025
Delinquency Loan Detail	19		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	20	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Specially Serviced Loan Detail - Part 1	21		Bank, N.A.
			Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 2	22				[email protected]
Modified Loan Detail	23		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	24	Directing Certificateholder	KKR Real Estate Credit Opportunity Partners Aggregator I L.P.
Historical Bond / Collateral Loss Reconciliation Detail	25		-
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 27


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	90276GAN2	1.935000%	24,572,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	90276GAP7	2.998000%	97,843,000.00	94,022,314.94	548,589.26	234,899.08	0.00	0.00	783,488.34	93,473,725.68	31.28%	30.00%
A-SB	90276GAQ5	3.215000%	45,701,000.00	45,701,000.00	0.00	122,440.60	0.00	0.00	122,440.60	45,701,000.00	31.28%	30.00%
A-3	90276GAR3	3.167000%	146,000,000.00	146,000,000.00	0.00	385,318.33	0.00	0.00	385,318.33	146,000,000.00	31.28%	30.00%
A-4	90276GAS1	3.426000%	181,922,000.00	181,922,000.00	0.00	519,387.31	0.00	0.00	519,387.31	181,922,000.00	31.28%	30.00%
A-S	90276GAW2	3.739000%	74,406,000.00	74,406,000.00	0.00	231,836.70	0.00	0.00	231,836.70	74,406,000.00	20.33%	19.50%
B	90276GAX0	4.092000%	32,774,000.00	32,774,000.00	0.00	111,759.34	0.00	0.00	111,759.34	32,774,000.00	15.51%	14.88%
C	90276GAY8	4.445049%	28,345,000.00	28,345,000.00	0.00	104,995.76	0.00	0.00	104,995.76	28,345,000.00	11.34%	10.88%
D-RR	90276GAB8	4.445049%	17,715,000.00	17,715,000.00	0.00	65,620.03	0.00	0.00	65,620.03	17,715,000.00	8.73%	8.38%
E-RR	90276GAD4	4.445049%	13,287,000.00	13,287,000.00	0.00	49,217.80	0.00	0.00	49,217.80	13,287,000.00	6.78%	6.50%
F-RR	90276GAF9	4.445049%	10,629,000.00	10,629,000.00	0.00	39,372.02	0.00	0.00	39,372.02	10,629,000.00	5.21%	5.00%
G-RR	90276GAH5	4.445049%	10,630,000.00	10,630,000.00	0.00	39,375.72	0.00	0.00	39,375.72	10,630,000.00	3.65%	3.50%
NR-RR	90276GAK8	4.445049%	24,802,195.00	24,802,195.00	0.00	68,614.38	0.00	0.00	68,614.38	24,802,195.00	0.00%	0.00%
R	90276GAL6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			708,626,195.00	680,233,509.94	548,589.26	1,972,837.07	0.00	0.00	2,521,426.33	679,684,920.68


X-A	90276GAU6	1.206581%	496,038,000.00	467,645,314.94	0.00	470,209.92	0.00	0.00	470,209.92	467,096,725.68
X-B	90276GAV4	0.473013%	135,525,000.00	135,525,000.00	0.00	53,420.92	0.00	0.00	53,420.92	135,525,000.00
Notional SubTotal			631,563,000.00	603,170,314.94	0.00	523,630.84	0.00	0.00	523,630.84	602,621,725.68

Deal Distribution Total					548,589.26	2,496,467.91	0.00	0.00	3,045,057.17

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 27


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	90276GAN2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	90276GAP7	960.95085944	5.60683197	2.40077553	0.00000000	0.00000000	0.00000000	0.00000000	8.00760749	955.34402747
A-SB	90276GAQ5	1,000.00000000	0.00000000	2.67916676	0.00000000	0.00000000	0.00000000	0.00000000	2.67916676	1,000.00000000
A-3	90276GAR3	1,000.00000000	0.00000000	2.63916664	0.00000000	0.00000000	0.00000000	0.00000000	2.63916664	1,000.00000000
A-4	90276GAS1	1,000.00000000	0.00000000	2.85500000	0.00000000	0.00000000	0.00000000	0.00000000	2.85500000	1,000.00000000
A-S	90276GAW2	1,000.00000000	0.00000000	3.11583340	0.00000000	0.00000000	0.00000000	0.00000000	3.11583340	1,000.00000000
B	90276GAX0	1,000.00000000	0.00000000	3.41000000	0.00000000	0.00000000	0.00000000	0.00000000	3.41000000	1,000.00000000
C	90276GAY8	1,000.00000000	0.00000000	3.70420744	0.00000000	0.00000000	0.00000000	0.00000000	3.70420744	1,000.00000000
D-RR	90276GAB8	1,000.00000000	0.00000000	3.70420717	0.00000000	0.00000000	0.00000000	0.00000000	3.70420717	1,000.00000000
E-RR	90276GAD4	1,000.00000000	0.00000000	3.70420712	0.00000000	0.00000000	0.00000000	0.00000000	3.70420712	1,000.00000000
F-RR	90276GAF9	1,000.00000000	0.00000000	3.70420736	0.00000000	0.00000000	0.00000000	0.00000000	3.70420736	1,000.00000000
G-RR	90276GAH5	1,000.00000000	0.00000000	3.70420696	0.00000000	0.00000000	0.00000000	0.00000000	3.70420696	1,000.00000000
NR-RR	90276GAK8	1,000.00000000	0.00000000	2.76646402	0.93774362	13.39509991	0.00000000	0.00000000	2.76646402	1,000.00000000
R	90276GAL6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	90276GAU6	942.76106859	0.00000000	0.94793125	0.00000000	0.00000000	0.00000000	0.00000000	0.94793125	941.65512658
X-B	90276GAV4	1,000.00000000	0.00000000	0.39417761	0.00000000	0.00000000	0.00000000	0.00000000	0.39417761	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	05/01/22 - 05/30/22	30	0.00	234,899.08	0.00	234,899.08	0.00	0.00	0.00	234,899.08	0.00
A-SB	05/01/22 - 05/30/22	30	0.00	122,440.60	0.00	122,440.60	0.00	0.00	0.00	122,440.60	0.00
A-3	05/01/22 - 05/30/22	30	0.00	385,318.33	0.00	385,318.33	0.00	0.00	0.00	385,318.33	0.00
A-4	05/01/22 - 05/30/22	30	0.00	519,387.31	0.00	519,387.31	0.00	0.00	0.00	519,387.31	0.00
X-A	05/01/22 - 05/30/22	30	0.00	470,209.92	0.00	470,209.92	0.00	0.00	0.00	470,209.92	0.00
X-B	05/01/22 - 05/30/22	30	0.00	53,420.92	0.00	53,420.92	0.00	0.00	0.00	53,420.92	0.00
A-S	05/01/22 - 05/30/22	30	0.00	231,836.70	0.00	231,836.70	0.00	0.00	0.00	231,836.70	0.00
B	05/01/22 - 05/30/22	30	0.00	111,759.34	0.00	111,759.34	0.00	0.00	0.00	111,759.34	0.00
C	05/01/22 - 05/30/22	30	0.00	104,995.76	0.00	104,995.76	0.00	0.00	0.00	104,995.76	0.00
D-RR	05/01/22 - 05/30/22	30	0.00	65,620.03	0.00	65,620.03	0.00	0.00	0.00	65,620.03	0.00
E-RR	05/01/22 - 05/30/22	30	0.00	49,217.80	0.00	49,217.80	0.00	0.00	0.00	49,217.80	0.00
F-RR	05/01/22 - 05/30/22	30	0.00	39,372.02	0.00	39,372.02	0.00	0.00	0.00	39,372.02	0.00
G-RR	05/01/22 - 05/30/22	30	0.00	39,375.72	0.00	39,375.72	0.00	0.00	0.00	39,375.72	0.00
NR-RR	05/01/22 - 05/30/22	30	307,829.52	91,872.47	0.00	91,872.47	23,258.10	0.00	0.00	68,614.38	332,227.88
Totals			307,829.52	2,519,726.00	0.00	2,519,726.00	23,258.10	0.00	0.00	2,496,467.91	332,227.88




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


	Additional Information
Total Available Distribution Amount (1)	3,045,057.17
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,532,437.41	Master Servicing Fee	4,885.70
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,582.26
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	292.88
ARD Interest	0.00	Operating Advisor Fee	1,534.68
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	415.89
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,532,437.41	Total Fees	12,711.40

Principal		Expenses/Reimbursements
Scheduled Principal	548,589.26	Reimbursement for Interest on Advances	1,246.48
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	22,011.62
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	548,589.26	Total Expenses/Reimbursements	23,258.10

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,496,467.91
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	548,589.26
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	3,045,057.17
Total Funds Collected	3,081,026.67	Total Funds Distributed	3,081,026.67

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		680,233,510.57	680,233,510.57	Beginning Certificate Balance	680,233,509.94
(-) Scheduled Principal Collections		548,589.26	548,589.26	(-) Principal Distributions	548,589.26
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		679,684,921.31	679,684,921.31	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		680,336,898.62	680,336,898.62	Ending Certificate Balance	679,684,920.68
Ending Actual Collateral Balance		679,684,921.31	679,684,921.31



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.63)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.63)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.45%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 27


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	8	128,652,146.37	18.93%	61	4.6127	NAP	Defeased	8	128,652,146.37	18.93%	61	4.6127	NAP
	5,000,000 or less	9	31,280,883.92	4.60%	62	4.7083	1.568288	1.40 or less	15	140,927,108.18	20.73%	62	4.8437	0.708822
5,000,001 to 10,000,000		11	73,365,293.31	10.79%	61	4.4106	2.276448	1.41 to 1.50	4	18,423,842.17	2.71%	61	4.7076	1.462445
10,000,001 to 15,000,000		6	74,579,855.75	10.97%	61	4.6624	1.464636	1.51 to 1.60	0	0.00	0.00%	0	0.0000	0.000000
15,000,001 to 20,000,000		1	15,729,516.41	2.31%	61	4.4300	1.390000	1.61 to 1.70	1	23,769,844.67	3.50%	62	5.0200	1.670000
20,000,001 to 25,000,000		4	93,413,501.79	13.74%	61	4.4266	2.513339	1.71 to 1.80	2	28,065,316.07	4.13%	61	4.4891	1.710000
25,000,001 to 30,000,000		4	111,972,670.52	16.47%	31	3.7732	3.653445	1.81 to 1.90	0	0.00	0.00%	0	0.0000	0.000000
30,000,001 to 40,000,000		3	109,778,553.24	16.15%	41	4.2901	1.756362	1.91 to 2.00	2	65,000,000.00	9.56%	26	4.1413	1.950154
40,000,001 to 45,000,000		1	40,912,500.00	6.02%	60	3.6575	3.870000	2.01 to 2.25	1	3,225,993.76	0.47%	61	4.8500	2.230000
	45,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	2.26 to 2.50	2	38,000,000.00	5.59%	60	3.6694	2.350000
	Totals	47	679,684,921.31	100.00%	53	4.3230	2.301873	2.51 or greater	12	233,620,670.09	34.37%	47	3.8778	3.871219
								Totals	47	679,684,921.31	100.00%	53	4.3230	2.301873
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 27


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	20	128,652,146.37	18.93%	61	4.6127	NAP	Wyoming	1	2,532,431.33	0.37%	62	5.0200	1.670000
Alabama	1	5,279,758.72	0.78%	62	4.5000	1.480000	Totals	64	679,684,921.31	100.00%	53	4.3230	2.301873
Arizona	1	3,225,993.62	0.47%	61	4.8500	2.230000
									Property Type³
Arkansas	1	4,236,625.33	0.62%	62	4.8700	0.990000
California	7	175,506,370.60	25.82%	61	4.1512	2.403808		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Connecticut	1	2,557,166.05	0.38%	62	5.0200	1.670000		Properties	Balance	Agg. Bal.			DSCR¹
Florida	2	7,677,436.53	1.13%	61	4.6705	1.452115	Defeased	20	128,652,146.37	18.93%	61	4.6127	NAP
Illinois	2	34,907,657.88	5.14%	13	4.1315	4.918608	Industrial	6	28,774,042.79	4.23%	61	4.5469	2.306354
Indiana	1	5,466,647.23	0.80%	59	4.9600	1.460000	Lodging	8	119,363,595.67	17.56%	47	4.6752	1.742302
Louisiana	1	5,359,568.58	0.79%	62	4.9200	1.150000	Mixed Use	1	51,350,000.00	7.55%	62	3.8810	3.370000
Michigan	4	16,430,228.26	2.42%	62	4.4226	2.935034	Mobile Home Park	1	6,054,009.36	0.89%	61	4.5500	1.450000
Mississippi	1	2,319,768.60	0.34%	62	5.2070	1.310000	Multi-Family	2	32,319,768.60	4.76%	6	2.8057	3.342812
Missouri	2	11,932,367.60	1.76%	62	4.9703	1.441158	Office	5	115,971,501.57	17.06%	61	4.1347	2.348678
Montana	1	1,141,591.69	0.17%	62	5.0200	1.670000	Other	9	35,099,844.67	5.16%	62	5.0200	1.576390
New Jersey	1	28,000,000.00	4.12%	62	4.0901	1.990000	Retail	10	150,020,253.22	22.07%	45	4.1950	2.797890
New York	3	71,196,456.90	10.47%	36	3.2879	2.804045	Self Storage	2	12,079,758.72	1.78%	62	4.4212	2.527041
North Carolina	2	7,219,188.28	1.06%	62	4.5943	1.330838	Totals	64	679,684,921.31	100.00%	53	4.3230	2.301873
Oklahoma	1	37,000,000.00	5.44%	(1)	4.1800	1.920000
Pennsylvania	1	25,472,670.52	3.75%	62	4.4800	3.440000
Tennessee	1	14,306,655.07	2.10%	60	5.3000	(0.300000)
Texas	3	14,734,795.17	2.17%	62	5.0500	1.222871
Utah	2	44,643,657.49	6.57%	62	4.5347	3.053829
Virginia	2	10,369,056.05	1.53%	62	4.6202	2.227751
West Virginia	1	13,392,994.47	1.97%	62	4.8900	1.360000
Wisconsin	1	6,123,688.63	0.90%	62	5.0200	1.670000

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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 27


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	8	128,652,146.37	18.93%	61	4.6127	NAP	Defeased	8	128,652,146.37	18.93%	61	4.6127	NAP
	3.500% or less	1	30,000,000.00	4.41%	2	2.6200	3.500000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 4.000%	7	139,350,000.00	20.50%	61	3.7431	3.271256	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.500%	11	191,948,493.54	28.24%	41	4.2793	2.776353	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 5.000%	13	130,138,618.22	19.15%	62	4.7556	1.435987	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% or greater	7	59,595,663.18	8.77%	61	5.1071	1.032468	49 months or greater	39	551,032,774.94	81.07%	51	4.2554	2.435743
	Totals	47	679,684,921.31	100.00%	53	4.3230	2.301873	Totals	47	679,684,921.31	100.00%	53	4.3230	2.301873
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 27


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	8	128,652,146.37	18.93%	61	4.6127	NAP	Defeased	8	128,652,146.37	18.93%	61	4.6127	NAP
	60 months or less	12	214,936,599.82	31.62%	34	3.8537	2.982405	Interest Only	10	242,069,844.67	35.62%	37	3.8597	3.047499
	61 months or greater	27	336,096,175.12	49.45%	62	4.5123	2.086148	299 months or less	13	99,936,980.04	14.70%	61	4.8155	1.181077
	Totals	47	679,684,921.31	100.00%	53	4.3230	2.301873	300 months to 350 months	16	209,025,950.23	30.75%	62	4.4458	2.327143
								351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	47	679,684,921.31	100.00%	53	4.3230	2.301873
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 27


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	8	128,652,146.37	18.93%	61	4.6127	NAP				None
Underwriter's Information		3	63,599,844.67	9.36%	35	4.5827	3.397352
	12 months or less	33	472,873,168.43	69.57%	53	4.2008	2.331105
	13 months to 24 months	3	14,559,761.84	2.14%	61	4.5983	1.633703
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	47	679,684,921.31	100.00%	53	4.3230	2.301873
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 27


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1A1	30298801	MU	Carlsbad	CA	Actual/360	3.881%	121,480.69	0.00	0.00	N/A	08/06/27	--	36,350,000.00	36,350,000.00	06/06/22
1A2	30298824				Actual/360	3.881%	16,709.86	0.00	0.00	N/A	08/06/27	--	5,000,000.00	5,000,000.00	06/06/22
1A3	30298825				Actual/360	3.881%	33,419.72	0.00	0.00	N/A	08/06/27	--	10,000,000.00	10,000,000.00	06/06/22
2A3-2	30312954	RT	Torrance	CA	Actual/360	3.658%	128,854.49	0.00	0.00	N/A	06/01/27	--	40,912,500.00	40,912,500.00	06/01/22
2B3-2	30312953				Actual/360	3.658%	28,621.21	0.00	0.00	N/A	06/01/27	--	9,087,500.00	9,087,500.00	06/01/22
3A2	30312865	MF	Various	FL	Actual/360	4.950%	124,476.51	35,654.49	0.00	N/A	07/01/27	--	29,202,700.52	29,167,046.03	06/01/22
3A3	30312866				Actual/360	4.950%	82,984.34	23,769.66	0.00	N/A	07/01/27	--	19,468,467.00	19,444,697.34	06/01/22
4	30312955	OF	Atlanta	GA	Actual/360	3.990%	147,740.83	0.00	0.00	N/A	07/01/27	--	43,000,000.00	43,000,000.00	06/01/22
5	30312956	LO	Santa Ana	CA	Actual/360	4.810%	151,087.51	48,882.77	0.00	N/A	08/01/27	--	36,477,436.01	36,428,553.24	06/01/22
6A2-D2	30312957	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
6A2-D3	30312958				Actual/360	3.669%	41,076.89	0.00	0.00	N/A	06/01/27	--	13,000,000.00	13,000,000.00	06/01/22
7	30312959	RT	Oklahoma City	OK	Actual/360	4.180%	133,179.44	0.00	0.00	N/A	05/01/22	--	37,000,000.00	37,000,000.00	04/01/22
8	30298832	MF	New York	NY	Actual/360	2.620%	67,683.33	0.00	0.00	N/A	08/06/22	--	30,000,000.00	30,000,000.00	06/06/22
9	30312960	LO	Chicago	IL	Actual/360	4.044%	99,248.95	0.00	0.00	N/A	08/05/22	--	28,500,000.00	28,500,000.00	07/05/20
10	30298879	OF	Warren	NJ	Actual/360	4.090%	98,615.87	0.00	0.00	N/A	08/09/27	--	28,000,000.00	28,000,000.00	06/09/22
11	30312967	OF	Malvern	PA	Actual/360	4.480%	98,429.34	41,846.26	0.00	N/A	08/01/27	--	25,514,516.78	25,472,670.52	06/01/22
12	30298907	98	Various	Various	Actual/360	5.020%	102,751.76	0.00	0.00	N/A	08/05/27	--	23,769,844.67	23,769,844.67	06/05/22
13	30312968	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
14	30312969	OF	Lehi	UT	Actual/360	4.480%	83,751.61	52,149.37	0.00	N/A	07/01/27	--	21,709,807.51	21,657,658.14	06/01/22
15	30312970	RT	Azusa	CA	Actual/360	4.430%	60,080.47	20,114.00	0.00	N/A	07/01/27	--	15,749,630.41	15,729,516.41	06/01/22
16	30312971	LO	Memphis	TN	Actual/360	5.300%	65,435.09	30,917.10	0.00	N/A	06/06/27	--	14,337,572.42	14,306,655.32	06/06/22
17	30312972	LO	Charleston	WV	Actual/360	4.890%	56,481.51	20,385.76	0.00	N/A	08/01/27	--	13,413,380.23	13,392,994.47	06/01/22
18	30298687	LO	Raleigh	NC	Actual/360	4.750%	52,783.27	20,247.36	0.00	N/A	07/06/27	--	12,904,568.68	12,884,321.32	06/06/22
19	30312973	LO	Oakland	CA	Actual/360	4.720%	47,118.54	26,772.58	0.00	N/A	08/01/27	--	11,592,861.46	11,566,088.88	06/01/22
20	30312974	IN	Allen Park	MI	Actual/360	4.300%	40,740.78	18,643.79	0.00	N/A	08/01/27	--	11,002,760.87	10,984,117.08	06/01/22
21	30312975	98	Houston	TX	Actual/360	5.020%	48,977.07	0.00	0.00	N/A	08/01/27	--	11,330,000.00	11,330,000.00	06/01/22
22	30298867	MF	Tupelo	MS	Actual/360	5.274%	47,858.48	14,874.73	0.00	N/A	08/06/27	--	10,538,034.39	10,523,159.66	06/06/22
23	30312976	LO	Williamsburg	VA	Actual/360	4.450%	28,915.75	18,089.10	0.00	N/A	08/01/27	--	7,545,972.61	7,527,883.51	06/01/22




© 2021 Computershare. All rights reserved. Confidential.																Page 13 of 27


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
24	30312977	MH	Cedar Rapids	IA	Actual/360	4.670%	29,664.23	11,682.66	0.00	N/A	08/01/27	--	7,376,613.34	7,364,930.68	06/01/22
25	30312978	IN	Bolingbrook	IL	Actual/360	4.520%	24,981.17	10,570.04	0.00	N/A	06/01/27	--	6,418,227.97	6,407,657.93	06/01/22
26	30312979	SS	Sonoma	CA	Actual/360	4.360%	25,530.22	0.00	0.00	N/A	08/06/27	--	6,800,000.00	6,800,000.00	06/06/22
27	30312980	IN	St Louis	MO	Actual/360	4.920%	25,206.12	13,359.88	0.00	N/A	08/01/27	--	5,949,516.53	5,936,156.65	06/01/22
28	30312981	MH	Bradenton	FL	Actual/360	4.550%	23,753.68	8,609.76	0.00	N/A	07/01/27	--	6,062,619.12	6,054,009.36	06/01/22
29	30312982	RT	Carmel	IN	Actual/360	4.960%	23,384.35	8,357.80	0.00	N/A	05/01/27	--	5,475,005.01	5,466,647.21	06/01/22
30	30312983	IN	Various	MI	Actual/360	4.670%	21,935.86	8,686.68	0.00	N/A	07/01/27	--	5,454,798.03	5,446,111.35	06/01/22
31	30312984	RT	Natchitoches	LA	Actual/360	4.920%	22,741.07	8,111.63	0.00	N/A	08/01/27	--	5,367,680.21	5,359,568.58	06/01/22
32	30312985	SS	Huntsville	AL	Actual/360	4.500%	20,492.55	8,641.86	0.00	N/A	08/01/27	--	5,288,400.58	5,279,758.72	06/01/22
33	30312986	RT	Winston Salem	NC	Actual/360	4.405%	18,985.74	8,321.83	0.00	N/A	08/01/27	--	5,005,210.99	4,996,889.16	06/01/22
34	30312987	LO	Fayetteville	AR	Actual/360	4.870%	17,807.03	9,602.42	0.00	N/A	08/01/27	--	4,246,227.75	4,236,625.33	06/01/22
35	30312988	RT	Redlands	CA	Actual/360	4.750%	14,891.46	8,483.35	0.00	N/A	06/01/27	--	3,640,695.83	3,632,212.48	06/01/22
36	30312989	MH	Shelbyville	IN	Actual/360	4.710%	14,968.05	5,801.51	0.00	N/A	08/01/27	--	3,690,498.06	3,684,696.55	06/01/22
37	30312990	LO	Fort Worth	TX	Actual/360	5.150%	15,132.21	7,415.57	0.00	N/A	08/01/27	--	3,412,210.74	3,404,795.17	06/01/22
38	30312991	RT	Oro Valley	AZ	Actual/360	4.850%	13,493.78	4,975.43	0.00	N/A	07/01/27	--	3,230,969.19	3,225,993.76	06/01/22
39	30312992	OF	Virginia Beach	VA	Actual/360	5.071%	12,433.86	6,258.45	0.00	N/A	08/01/27	--	2,847,430.99	2,841,172.54	06/01/22
40	30312993	MF	Montgomery	AL	Actual/360	4.950%	11,025.73	3,386.06	0.00	N/A	07/06/27	--	2,586,680.85	2,583,294.79	06/06/22
41	30298803	MF	Jackson	MS	Actual/360	5.207%	10,416.29	3,322.29	0.00	N/A	08/06/27	--	2,323,090.89	2,319,768.60	06/06/22
42	30312994	RT	Orange Park	FL	Actual/360	5.120%	7,173.48	3,623.27	0.00	N/A	05/01/27	--	1,627,050.15	1,623,426.88	06/01/22
Totals							2,532,437.41	548,589.26	0.00				680,233,510.57	679,684,921.31
1 Property Type Codes
HC - Health Care			MU - Mixed Use	WH - Warehouse			MF - Multi-Family
SS - Self Storage			LO - Lodging	RT - Retail			SF - Single Family Rental
98 - Other			IN - Industrial	OF - Office			MH - Mobile Home Park
SE - Securities			CH - Cooperative Housing	ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.																Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A1	7,267,112.00	1,820,357.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
1A2	7,267,112.00	1,820,357.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
1A3	7,267,112.00	1,820,357.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
2A3-2	54,544,724.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2B3-2	54,544,724.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
3A3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
5	(144,914.31)	299,316.00	05/01/21	04/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
6A2-D2	100,345,546.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A2-D3	100,345,546.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	7,854,951.00	0.00	--	--	--	0.00	0.00	132,355.51	261,279.10	0.00	0.00
8	11,348,588.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	04/11/22	0.00	0.00	98,798.37	2,238,334.60	0.00	0.00
10	5,731,884.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	6,328,475.44	6,487,504.11	04/01/21	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	--	--	05/11/22	0.00	0.00	0.00	0.00	0.00	0.00
13	6,717,820.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	3,964,946.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,237,530.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	999,903.39	(48,395.65)	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,375,044.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
19	1,795,448.56	185,792.89	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
20	3,111,577.33	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	757,918.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
23	1,256,239.21	1,658,288.95	04/01/21	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	782,850.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,014,583.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	593,394.49	148,009.52	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	600,435.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	602,158.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	473,149.59	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	453,225.78	118,777.28	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
34	224,563.50	380,661.72	04/01/21	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
35	405,976.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	223,156.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	273,536.19	68,068.04	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
41	244,910.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	229,006.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	390,038,237.07	14,759,093.86				0.00	0.00	231,153.88	2,499,613.70	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 27


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 17 of 27


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
06/17/22	0	0.00	0	0.00	1	28,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.323025%	4.299902%	53
05/17/22	0	0.00	0	0.00	1	28,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.323361%	4.300238%	54
04/18/22	0	0.00	0	0.00	1	28,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.323724%	4.302021%	55
03/17/22	0	0.00	0	0.00	1	28,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.324056%	4.302351%	56
02/17/22	0	0.00	0	0.00	1	28,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.324471%	4.302764%	57
01/18/22	0	0.00	0	0.00	1	28,500,000.00	0	0.00	0	0.00	0	0.00	1	3,230,155.33	0	0.00	4.324798%	4.303090%	58
12/17/21	2	38,000,000.00	0	0.00	1	28,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.328395%	4.306700%	59
11/18/21	0	0.00	0	0.00	1	28,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.328743%	4.307046%	60
10/18/21	0	0.00	0	0.00	2	55,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.329061%	4.307362%	61
09/17/21	0	0.00	0	0.00	2	55,500,000.00	0	0.00	0	0.00	1	36,890,122.27	0	0.00	0	0.00	4.329405%	4.307704%	62
08/17/21	0	0.00	1	27,000,000.00	1	28,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.329719%	4.308016%	63
07/16/21	0	0.00	1	27,000,000.00	1	28,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.330031%	4.308327%	64
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

30312959

04/01/22

132,355.51

261,279.10

0.00

37,000,000.00

05/09/22

30312960

07/05/20

98,798.37

2,238,334.60

8,741.02

28,500,000.00

04/22/20

Totals

231,153.88

2,499,613.70

8,741.02

65,500,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11 - Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		37,000,000	0	37,000,000			0
0 - 6 Months		58,500,000	30,000,000	28,500,000			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		119,436,600	119,436,600	0			0
> 60 Months		464,748,321	464,748,321	0			0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Jun-22	679,684,921	614,184,921	37,000,000	0	28,500,000		0
May-22	680,233,511	614,733,511	37,000,000	0	28,500,000		0
Apr-22	680,823,625	652,323,625	0	0	28,500,000		0
Mar-22	681,367,584	652,867,584	0	0	28,500,000		0
Feb-22	682,041,076	653,541,076	0	0	28,500,000		0
Jan-22	682,580,085	654,080,085	0	0	28,500,000		0
Dec-21	686,347,057	619,847,057	38,000,000	0	28,500,000		0
Nov-21	686,925,824	658,425,824	0	0	28,500,000		0
Oct-21	687,458,106	631,958,106	0	0	55,500,000		0
Sep-21	688,032,502	632,532,502	0	0	55,500,000		0
Aug-21	688,560,285	633,060,285	0	27,000,000	28,500,000		0
Jul-21	689,085,923	633,585,923	0	27,000,000	28,500,000		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 20 of 27


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
5	30312956	36,428,553.24	36,428,553.24	70,400,000.00	06/09/17	(46,577.88)	(0.02000)	04/30/22	08/01/27	301
6A2-D2	30312957	25,000,000.00	25,000,000.00	2,210,000,000.00	04/01/17	94,379,960.21	2.35000	09/30/21	06/01/27	I/O
6A2-D3	30312958	13,000,000.00	13,000,000.00	2,210,000,000.00	04/01/17	94,379,960.21	2.35000	09/30/21	06/01/27	I/O
7	30312959	37,000,000.00	37,000,000.00	144,300,000.00	03/24/17	7,035,466.00	1.92000	12/31/21	05/01/22	I/O
9	30312960	28,500,000.00	28,500,000.00	255,600,000.00	02/01/22	21,226,119.51	5.64000	--	08/05/22	I/O
12	30298907	23,769,844.67	23,769,844.67		--	5,305,306.98	1.67000	--	08/05/27	I/O
Totals		163,698,397.91	163,698,397.91	4,890,300,000.00		222,280,235.03




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
5	30312956	LO	CA	02/25/22	98
	"6/6/2022: Loan transferred to MLS Special Servicing 2-25-2022 due to Imminent Default and Delinquent Franchise Fees. Loan is secured by a 300 room Embassy Suites located in Santa Ana, CA. Borrower executed a PNL and requested a
	loan modification.
	Lender sent a Default Letter on 3/23/22 due to Franchise Default for failure to pay royalties and other fees due to the Franchisor. Loan is in a cash trap and funds collected have been applied to keep the Loan current, but excess cash has been
	insufficient to funds all of Borrower's OpEx. Borrower has requested a bring current statement and a reinstatement proposal is in progress."

6A2-D2	30312957	OF	NY	11/02/21	3
	6/10/2022 - Loan transferred to Special on 11/1/21 due to the Borrower's bankruptcy filing on 10/31/21 The Brwr's BK filing was simultaneous with 8 other related entities, all of which are controlled by HNA of China. The $1,200.0MM 1st
	mortgage is se cured by the fee interest of 245 Park, Class A, 45-story, 1,779,515 SF, building located at 245 Park Ave. in Manhattan. The $1,200.0MM 1st mgt. loan consists of a $500MM 245 Park Trust Loan and Companion Loans that total
	$700MM. Brwr filed a 12/31/20 app. in BK court with a value of $2.05 billion. The Brwr and Lender have agreed to a final cash collateral order which requires the Brwr to make the monthly debt service & reserve payments, as required in the
	loan documents. The CCO also requires the Brwr to pay all of the Lenders collection cost, legal fees, and any monthly servicer fees, as they accrue, so that there should be no advances by the Trust. The Brwr has not yet filed any BK plan,
	disclosure statement, or any of their BK schedules and was gr anted a 120-day extension of the period of exclusivity by the bankruptcy court in late March.

6A2-D3	30312958	Various	Various	11/02/21	3
	6/10/2022 - Loan transferred to Special on 11/1/21 due to the Borrower's bankruptcy filing on 10/31/21. The Brwr's BK filing was simultaneous with 8 other related entities, all of which are controlled by HNA of China. The $1,200.0MM 1st
	mortgage is se cured by the fee interest of 245 Park, Class A, 45-story, 1,779,515 SF, building located at 245 Park Ave. in Manhattan. The $1,200.0MM 1st mgt. loan consists of a $500MM 245 Park Trust Loan and Companion Loans that total
	$700MM. Brwr filed a 12/31/20 app. in BK court with a value of $2.05 billion. The Brwr and Lender have agreed to a final cash collateral order which requires the Brwr to make the monthly debt service & reserve payments, as required in the
	loan documents. The CCO also requires the Brwr to pay all of the Lenders collection cost, legal fees, and any monthly servicer fees, as they accrue, so that there should be no advances by the Trust. The Brwr has not yet filed any BK plan,
	disclosure statement, or any of their BK schedules and was gr anted a 120-day extension of the period of exclusivity by the bankruptcy court in late March.

7	30312959	RT	OK	05/09/22	98
	6/13/2022 - The loan was not paid in full at maturity date (05/01/2022).



9	30312960	LO	IL	04/22/20	2
	6/13/2022 - 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.


12	30298907	98	Various	06/06/19	5
	6/2/2022: The loan is part of a 3 loan pari passu relationship. The notes transferred to Special Servicing 6/6/19 due to payment default. The borrower filed Chapter 11 Bankruptcy on 7/22/2019. The court confirmed the creditor’s liquidating plan on
	9/8/21. The debtor turned over the DIP account funds to Midland and tenants are submitting rent payments to the lockbox account. The loan is secured by the borrower’s leased fee interest in the land underneath 7 hotels. The leasehold control
	of the hotels has transitioned to the leasehold lenders. The Cromwell property was sold on 10/18/21 and the Albany property was sold on 11/29/21. The marketing of the remaining 5 properties was launched in December 2021 pursuant to the
	confirmed BK plan. The note is under contract for sale with a closing in June 2022.

1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other


© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 27


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
3A2	30312865	29,898,702.83	4.95000%	29,898,702.83	4.95000%	10	11/10/20	11/12/20	11/30/20
3A3	30312866	19,932,468.55	4.95000%	19,932,468.55	4.95000%	10	11/10/20	11/12/20	11/30/20
5	30312956	37,657,426.71	4.81000%	37,657,426.71	4.81000%	8	05/27/20	04/01/20	06/01/20
5	30312956	0.00	4.81000%	0.00	4.81000%	8	03/08/21	06/01/20	03/09/21
5	30312956	0.00	4.81000%	0.00	4.81000%	8	04/08/21	06/01/20	04/15/21
5	30312956	0.00	4.81000%	0.00	4.81000%	8	07/23/21	07/23/21	08/17/21
16	30312971	15,096,968.40	5.30000%	15,096,968.40	5.30000%	10	04/28/20	04/06/20	05/01/20
16	30312971	0.00	5.30000%	0.00	5.30000%	8	04/30/21	02/01/21	05/17/21
Totals		49,831,171.38		49,831,171.38
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.									Page 23 of 27


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 24 of 27


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 25 of 27


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
5	0.00	0.00	7,852.78	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	6,937.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	6,135.42	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	1,085.92	0.00	0.00	0.00	0.00	0.00	1,238.10	0.00	0.00	0.00
37	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	8.38	0.00	0.00	0.00
Total	0.00	0.00	22,011.62	0.00	0.00	0.00	0.00	0.00	1,246.48	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		23,258.10




© 2021 Computershare. All rights reserved. Confidential.												Page 26 of 27


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 27 of 27



	
		Prospectus Loan ID
		1
		05-12-2022
		06-13-2022
		UBS AG
		07-18-2017
		51350000.00000000
		120
		08-06-2027
		360
		.03881000
		.03881000
		3
		1
		60
		09-06-2017
		true
		1
		WL
		5
		.00000000
		51350000.00000000
		1
		1
		1
		true
		true
		false
		false
		false
		04-05-2027
		.00000000
		.00000000
		
			Ionis Pharmaceuticals - Gazelle Court
			2855 Gazelle Court
			Carlsbad
			CA
			92010
			San Diego
			OF
			176000
			176000
			2011
			112000000.00000000
			MAI
			07-11-2017
			112000000.00000000
			07-11-2017
			MAI
			1.00000000
			1.00000000
			6
			10-06-2020
			X
			IONIS GAZELLE, LLC
			176000
			07-17-2032
			12-31-2016
			01-01-2022
			03-31-2022
			7125147.00000000
			1821600.00000000
			213754.00000000
			1243.00000000
			6911392.00000000
			1820357.00000000
			6433887.00000000
			1700980.50000000
			UW
			CREFC
			505143.13000000
			2.38000000
			3.60360000
			2.22000000
			3.36730000
			F
			F
			03-31-2022
		
		false
		false
		51350000.00000000
		171610.27000000
		.03881000
		.00018360
		171610.27000000
		.00000000
		.00000000
		51350000.00000000
		51350000.00000000
		06-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		05-12-2022
		06-13-2022
		Bank of America, National Association; Societe Generale; Wells Fargo Bank, National Association; Barclays Bank PLC
		05-12-2017
		50000000.00000000
		120
		06-01-2027
		0
		.03657500
		.03657500
		3
		1
		120
		07-01-2017
		true
		1
		A1
		3
		157475.69000000
		50000000.00000000
		1
		1
		1
		true
		true
		false
		false
		false
		11-30-2026
		.00000000
		.00000000
		
			Del Amo Fashion Center
			3525 West CarsonStreet
			Torrance
			CA
			90503
			Los Angeles
			RT
			1769525
			1769525
			1961
			2017
			1155000000.00000000
			MAI
			04-23-2017
			1155000000.00000000
			04-23-2017
			MAI
			.85200000
			6
			09-01-2019
			N
			SEARS (Non-Collateral Tenant 313,495 SF)
			313495
			12-31-2050
			MACY'S (Non-Collateral Tenant 251,892 SF)
			251892
			12-31-2085
			MACY'S (Non-Collateral Tenant 171,415 SF)
			171415
			01-19-2055
			03-31-2017
			81259520.17000000
			21915628.00000000
			59343892.17000000
			56965433.59000000
			UW
			CREFC
			3.48000000
			3.34000000
			F
			F
			12-31-2021
		
		false
		false
		50000000.00000000
		157475.70000000
		.03657500
		.00017110
		157475.70000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		05-12-2022
		06-13-2022
		Societe Generale
		06-23-2017
		50000000.00000000
		120
		07-01-2027
		360
		.04950000
		.04950000
		3
		1
		36
		08-01-2017
		true
		1
		PP
		5
		213125.00000000
		50000000.00000000
		1
		14
		true
		true
		false
		false
		true
		03-31-2027
		.00000000
		.00000000
		
			Defeased
			SE
			240
			22130000.00000000
			MAI
			05-02-2017
			.97500000
			3
			09-01-2019
			F
			03-31-2017
			2424150.81000000
			876847.84000000
			1547302.97000000
			1487302.97000000
			UW
		
		
			Defeased
			SE
			373
			19800000.00000000
			MAI
			05-04-2017
			.91400000
			3
			09-01-2019
			F
			03-31-2017
			2677242.18000000
			1161204.75000000
			1516037.43000000
			1422787.43000000
			UW
		
		
			Defeased
			SE
			320
			17790000.00000000
			MAI
			05-05-2017
			.97200000
			3
			09-01-2019
			F
			03-31-2017
			2733055.69000000
			1133406.09000000
			1599649.60000000
			1519649.60000000
			UW
		
		
			Defeased
			SE
			264
			15670000.00000000
			MAI
			05-04-2017
			.94300000
			3
			09-01-2019
			F
			03-31-2017
			2183134.67000000
			979512.79000000
			1203621.88000000
			1137621.88000000
			UW
		
		
			Defeased
			SE
			160
			12350000.00000000
			MAI
			05-04-2017
			.93800000
			3
			09-01-2019
			F
			03-31-2017
			1557847.47000000
			730529.48000000
			827317.98000000
			787317.98000000
			UW
		
		
			Defeased
			SE
			184
			11160000.00000000
			MAI
			05-04-2017
			.97800000
			3
			09-01-2019
			F
			03-31-2017
			1590200.35000000
			836901.57000000
			753298.78000000
			707298.78000000
			UW
		
		
			Defeased
			SE
			173
			9750000.00000000
			MAI
			05-05-2017
			.93100000
			3
			09-01-2019
			F
			03-31-2017
			1365640.40000000
			706899.93000000
			658740.46000000
			615490.46000000
			UW
		
		
			Defeased
			SE
			120
			8690000.00000000
			MAI
			05-04-2017
			.96700000
			3
			09-01-2019
			F
			03-31-2017
			1064668.79000000
			444311.83000000
			620356.95000000
			590356.95000000
			UW
		
		
			Defeased
			SE
			119
			7930000.00000000
			MAI
			05-10-2017
			.96600000
			3
			09-01-2019
			F
			03-31-2017
			1047336.50000000
			315643.31000000
			731693.20000000
			701943.20000000
			UW
		
		
			Defeased
			SE
			138
			6510000.00000000
			MAI
			05-08-2017
			.97100000
			3
			09-01-2019
			F
			03-31-2017
			1038119.29000000
			430040.06000000
			608079.23000000
			573579.23000000
			UW
		
		
			Defeased
			SE
			132
			6470000.00000000
			MAI
			05-08-2017
			.96200000
			3
			09-01-2019
			F
			03-31-2017
			998189.32000000
			424784.54000000
			573404.78000000
			540404.78000000
			UW
		
		
			Defeased
			SE
			81
			4450000.00000000
			MAI
			05-04-2017
			.97500000
			3
			09-01-2019
			F
			03-31-2017
			602610.10000000
			248840.21000000
			353769.88000000
			333519.88000000
			UW
		
		
			Defeased
			SE
			60
			2910000.00000000
			MAI
			05-04-2017
			.96700000
			3
			09-01-2019
			F
			03-31-2017
			447405.46000000
			198163.43000000
			249242.03000000
			234242.03000000
			UW
		
		
			Defeased
			SE
			18
			1020000.00000000
			MAI
			05-04-2017
			.94400000
			3
			09-01-2019
			F
			03-31-2017
			142524.31000000
			65024.91000000
			77499.40000000
			72999.40000000
			UW
		
		false
		false
		48671167.52000000
		266885.00000000
		.04950000
		.00018360
		207460.85000000
		59424.15000000
		.00000000
		48611743.37000000
		48611743.37000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		07-23-2020
		10-25-2021
		false
		.00000000
		8
		11-12-2020
		98
		.00000000
		07-01-2027
	
	
		Prospectus Loan ID
		4
		05-12-2022
		06-13-2022
		KeyBank National Association
		06-15-2017
		43000000.00000000
		120
		07-01-2027
		360
		.03990000
		.03990000
		3
		1
		60
		08-01-2017
		true
		1
		PP
		5
		147740.83000000
		43000000.00000000
		1
		1
		true
		true
		false
		false
		false
		01-31-2027
		.00000000
		.00000000
		
			Defeased
			SE
			991338
			182000000.00000000
			MAI
			05-12-2017
			.85800000
			3
			09-01-2019
			F
			04-30-2017
			26634488.00000000
			12637113.00000000
			13997375.00000000
			11885187.00000000
			UW
			2.11000000
			1.79000000
			F
		
		false
		false
		43000000.00000000
		147740.83000000
		.03990000
		.00048360
		147740.83000000
		.00000000
		.00000000
		43000000.00000000
		43000000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		05-12-2022
		06-13-2022
		Societe Generale
		07-07-2017
		38070000.00000000
		120
		08-01-2027
		360
		.04810000
		.04810000
		3
		1
		24
		09-01-2017
		true
		1
		WL
		5
		.00000000
		38070000.00000000
		1
		1
		1
		true
		true
		false
		false
		true
		04-30-2027
		.00000000
		.00000000
		
			Embassy Suites - Santa Ana
			1325 East Dyer Road
			Santa Ana
			CA
			92705
			Orange
			LO
			301
			301
			1985
			70400000.00000000
			MAI
			06-09-2017
			70400000.00000000
			06-09-2017
			MAI
			.85100000
			.38900000
			6
			09-01-2019
			N
			04-30-2017
			05-01-2021
			04-30-2022
			16005474.14000000
			6917875.00000000
			10880844.56000000
			6618559.00000000
			5124629.58000000
			299316.00000000
			4324355.87000000
			-46577.88000000
			UW
			CREFC
			2399643.36000000
			2.14000000
			.12470000
			1.80000000
			-.01940000
			F
			F
		
		false
		false
		36477436.01000000
		199970.28000000
		.04810000
		.00018360
		151087.51000000
		48882.77000000
		.00000000
		36428553.24000000
		36428553.24000000
		06-01-2022
		false
		.00000000
		.00000000
		7581.93000000
		0
		Midland Loan Services
		02-25-2022
		false
		.00000000
		98
		07-23-2021
		98
		.00000000
		08-01-2027
	
	
		Prospectus Loan ID
		6
		05-12-2022
		06-13-2022
		JPMorgan Chase Bank, National Association; Societe Generale; Natixis Real Estate Capital LLC; Deutsche Bank AG; Barclays Bank PLC
		05-05-2017
		38000000.00000000
		120
		06-01-2027
		0
		.03669400
		.03669400
		3
		1
		120
		07-01-2017
		true
		1
		A1
		3
		120070.92000000
		38000000.00000000
		1
		1
		1
		true
		true
		false
		false
		false
		02-28-2027
		.00000000
		.00000000
		
			245 Park Avenue
			245 Park Avenue
			New York
			NY
			10167
			New York
			OF
			1723993
			1723993
			1965
			2006
			2210000000.00000000
			MAI
			04-01-2017
			2210000000.00000000
			04-01-2017
			MAI
			.91100000
			6
			09-01-2019
			N
			JPMorgan Chase Bank,
			787785
			10-31-2022
			Baseball, Office of
			220565
			10-31-2022
			Angelo, Gordon, Co.,
			138669
			02-28-2031
			03-31-2017
			177756679.85000000
			62448737.59000000
			115307942.00000000
			109564902.00000000
			UW
			CREFC
			2.87000000
			2.73000000
			F
			F
			09-30-2021
		
		false
		false
		38000000.00000000
		120070.92000000
		.03669400
		.00017110
		120070.92000000
		.00000000
		.00000000
		38000000.00000000
		38000000.00000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Wells Fargo Bank
		11-02-2021
		false
		.00000000
		3
	
	
		Prospectus Loan ID
		7
		05-12-2022
		06-13-2022
		KeyBank National Association
		04-28-2017
		37000000.00000000
		60
		05-01-2022
		0
		.04180000
		.04180000
		3
		1
		60
		06-01-2017
		true
		1
		PP
		3
		133179.44000000
		37000000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		11-30-2021
		.00000000
		.00000000
		
			The Outlet Shoppes at Oklahoma City
			7624 W Reno Avenue
			Oklahoma City
			OK
			Oklahoma
			RT
			395154
			393793
			2011
			144300000.00000000
			MAI
			03-24-2017
			144300000.00000000
			03-24-2017
			MAI
			.93300000
			6
			09-01-2019
			N
			Nike Factory Store #331
			14013
			01-31-2022
			Forever 21 S#457
			12071
			01-31-2022
			Old Navy Factory Store #7518
			10869
			11-30-2023
			03-31-2017
			14526696.33000000
			4877678.29000000
			9649018.04000000
			8829533.14000000
			UW
			CREFC
			2.63000000
			2.41000000
			F
			F
			12-31-2021
		
		false
		false
		37000000.00000000
		133179.44000000
		.04180000
		.00025860
		133179.44000000
		.00000000
		.00000000
		37000000.00000000
		37000000.00000000
		04-01-2022
		2
		false
		261279.10000000
		.00000000
		.00000000
		5
		KeyBank National Association
		05-09-2022
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		8
		05-12-2022
		06-13-2022
		UBS AG; Athene Annuity and Life Company; Athene Annuity & Life Assurance Company
		07-19-2017
		30000000.00000000
		60
		08-06-2022
		0
		.02620000
		.02620000
		3
		1
		60
		09-06-2017
		true
		1
		A1
		3
		.00000000
		30000000.00000000
		1
		1
		1
		true
		true
		false
		false
		false
		05-05-2022
		.00000000
		.00000000
		
			Park West Village
			784, 788, and 792 Columbus Avenue
			New York
			NY
			10025
			New York
			MF
			640677
			852
			852
			1950
			2017
			600000000.00000000
			MAI
			05-10-2017
			600000000.00000000
			05-10-2017
			MAI
			.96000000
			6
			09-06-2019
			X
			05-31-2017
			23925670.00000000
			9506674.00000000
			14418996.00000000
			14218716.00000000
			UW
			CREFC
			4.52000000
			4.46000000
			F
			F
		
		false
		false
		30000000.00000000
		67683.33000000
		.02620000
		.00018360
		67683.33000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		06-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		05-12-2022
		06-13-2022
		Natixis Real Estate Capital LLC
		07-21-2017
		28500000.00000000
		60
		08-05-2022
		0
		.04044100
		.04044100
		3
		1
		60
		09-05-2017
		true
		1
		A1
		3
		.00000000
		28500000.00000000
		1
		1
		1
		true
		true
		false
		false
		false
		05-04-2022
		.00000000
		.00000000
		
			JW Marriott Chicago
			151 West Adams
			Chicago
			IL
			60603
			Cook
			LO
			610
			610
			1914
			370400000.00000000
			MAI
			05-02-2017
			255600000.00000000
			02-01-2022
			MAI
			.76100000
			6
			09-05-2019
			N
			04-30-2017
			71959137.19000000
			50733017.68000000
			21226119.51000000
			18347754.02000000
			UW
			CREFC
			6.53000000
			5.64000000
			F
			F
		
		false
		false
		28500000.00000000
		99248.95000000
		.04044100
		.00018360
		99248.95000000
		.00000000
		.00000000
		28500000.00000000
		28500000.00000000
		07-05-2020
		false
		2238334.60000000
		.00000000
		8741.02000000
		3
		Midland Loan Services
		04-22-2020
		false
		.00000000
		2
	
	
		Prospectus Loan ID
		10
		05-12-2022
		06-13-2022
		Natixis Real Estate Capital LLC
		08-09-2017
		28000000.00000000
		120
		08-09-2027
		0
		.04090100
		.04090100
		3
		1
		120
		09-09-2017
		true
		1
		A1
		3
		.00000000
		28000000.00000000
		1
		1
		1
		true
		true
		false
		false
		false
		05-08-2027
		.00000000
		.00000000
		
			184 Liberty Corner Road
			184 Liberty Corner Road
			Warren
			NJ
			07059
			Somerset
			OF
			372672
			1982
			94800000.00000000
			MAI
			06-01-2017
			94800000.00000000
			06-01-2017
			MAI
			.88700000
			6
			09-09-2019
			N
			05-31-2017
			9997346.83000000
			3648950.25000000
			6348396.58000000
			5878828.60000000
			UW
			CREFC
			2.01000000
			1.86000000
			F
			F
			09-30-2021
		
		false
		false
		28000000.00000000
		98615.87000000
		.04090059
		.00018360
		98615.87000000
		.00000000
		.00000000
		28000000.00000000
		28000000.00000000
		06-09-2022
		false
		.00000000
		.00000000
		.00000000
		0
		08-09-2022
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		05-12-2022
		06-13-2022
		KeyBank National Association
		07-25-2017
		27750000.00000000
		120
		08-01-2027
		360
		.04480000
		.04480000
		3
		1
		09-01-2017
		true
		1
		PP
		2
		.00000000
		27750000.00000000
		1
		1
		1
		false
		true
		false
		false
		false
		05-31-2027
		.00000000
		.00000000
		
			Great Valley Commerce Center
			2476 E Swedesford Rd
			Malvern
			PA
			Chester
			OF
			356223
			356223
			1968
			73500000.00000000
			MAI
			05-16-2017
			73500000.00000000
			05-16-2017
			MAI
			1.00000000
			.89830000
			6
			09-01-2019
			N
			03-31-2017
			04-01-2021
			03-31-2022
			9554612.00000000
			9400010.20000000
			3901969.00000000
			2912506.09000000
			5652643.00000000
			6487504.11000000
			4952522.00000000
			5787384.11000000
			UW
			CREFC
			1683307.20000000
			1.89000000
			3.85400000
			1.66000000
			3.43810000
			F
			F
			03-31-2022
		
		false
		false
		25514516.78000000
		140275.60000000
		.04480000
		.00025860
		98429.34000000
		41846.26000000
		.00000000
		25472670.52000000
		25472670.52000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		05-12-2022
		06-13-2022
		Natixis Real Estate Capital LLC
		07-18-2017
		27000000.00000000
		120
		08-05-2027
		.05020000
		.05020000
		3
		1
		120
		09-05-2017
		true
		1
		PP
		3
		.00000000
		27000000.00000000
		1
		7
		5
		true
		true
		false
		false
		false
		06-04-2027
		.00000000
		.00000000
		
			Radisson Hotel - Paper Valley
			333 W. College Avenue
			Appleton
			WI
			54911
			Outagamie
			LO
			124146
			124146
			391
			1982
			2016
			27100000.00000000
			MAI
			03-27-2017
			26200000.00000000
			03-15-2022
			MAI
			1.00000000
			6
			09-05-2019
			N
			1684325.57000000
			1684325.57000000
			1684325.57000000
			UW
			CREFC
			F
		
		
			City Place - Downtown St. Louis
			200 N. 4th Street
			St. Louis
			MO
			63102
			St. Louis (city)
			98
			94090
			94090
			440
			1965
			2016
			21400000.00000000
			MAI
			03-28-2017
			24200000.00000000
			03-18-2022
			MAI
			1.00000000
			6
			09-05-2019
			N
			1331219.54000000
			1331219.54000000
			1331219.54000000
			UW
			CREFC
			F
		
		
			Radisson Hotel - Albany
			205 Wolf Road
			Albany
			NY
			06416
			Albany
			LO
			552776
			552776
			339
			1975
			2016
			10900000.00000000
			MAI
			03-22-2017
			1.00000000
			4
			09-05-2019
			N
			679431.84000000
			679431.84000000
			679431.84000000
			UW
			CREFC
			F
		
		
			Radisson Hotel - Cromwell
			100 Berlin Road
			Cromwell
			CT
			06416
			Middlesex
			LO
			393782
			393782
			217
			1968
			2016
			7400000.00000000
			MAI
			03-23-2017
			1.00000000
			4
			09-05-2019
			N
			458695.77000000
			458695.77000000
			458695.77000000
			UW
			CREFC
			F
		
		
			Radisson Hotel - Cheyenne
			204 W. Fox Farm Road
			Cheyenne
			WY
			82007
			Laramie
			LO
			307534
			307534
			238
			1981
			2016
			6700000.00000000
			MAI
			04-04-2017
			6500000.00000000
			03-23-2022
			MAI
			1.00000000
			6
			09-05-2019
			N
			418214.36000000
			418214.36000000
			418214.36000000
			UW
			CREFC
			F
		
		
			Radisson Hotel - High Point
			135 S. Main Street
			High Point
			NC
			27260
			Guilford
			LO
			65775
			65776
			253
			1983
			2016
			8400000.00000000
			MAI
			03-31-2017
			7300000.00000000
			03-15-2022
			MAI
			1.00000000
			6
			09-05-2019
			N
			523776.85000000
			523776.85000000
			523776.85000000
			UW
			CREFC
			F
		
		
			Red Lion Hotel - Billings
			5500 Midland Road
			Billings
			MT
			59101
			Yellowstone
			LO
			595030
			595030
			318
			1972
			2016
			3400000.00000000
			MAI
			04-05-2017
			3300000.00000000
			03-18-2022
			MAI
			1.00000000
			6
			09-05-2019
			N
			209643.05000000
			209643.05000000
			209643.05000000
			UW
			CREFC
			F
		
		false
		false
		23769844.67000000
		102751.76000000
		.05020000
		.00018360
		102751.76000000
		.00000000
		.00000000
		23769844.67000000
		23769844.67000000
		06-05-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		06-06-2019
		false
		.00000000
		5
	
	
		Prospectus Loan ID
		13
		05-12-2022
		06-13-2022
		UBS AG
		08-04-2017
		25000000.00000000
		120
		08-06-2027
		360
		.04586200
		.04586200
		3
		1
		09-06-2017
		true
		1
		PP
		2
		.00000000
		25000000.00000000
		1
		1
		1
		false
		true
		false
		false
		false
		05-05-2027
		.00000000
		.00000000
		
			The District
			11400-11800 South Bangerter Highway
			South Jordan
			UT
			84095
			Salt Lake
			RT
			612102
			612102
			2006
			130000000.00000000
			MAI
			07-13-2017
			130000000.00000000
			07-13-2017
			MAI
			.89300000
			6
			09-06-2019
			N
			MEGA PLEX THEATRES/MILLER
			141400
			05-31-2024
			TARGET CORPORATION
			124000
			01-31-2026
			J C PENNEY
			98610
			09-30-2026
			06-30-2017
			9966400.00000000
			2976535.00000000
			6989865.00000000
			6600527.00000000
			UW
			CREFC
			1.42000000
			1.34000000
			F
			F
			09-30-2020
		
		false
		false
		23023030.78000000
		127954.99000000
		.04586200
		.00018360
		90923.19000000
		37031.80000000
		.00000000
		22985998.98000000
		22985998.98000000
		06-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		05-12-2022
		06-13-2022
		KeyBank National Association
		06-15-2017
		24500000.00000000
		120
		07-01-2027
		300
		.04480000
		.04480000
		3
		1
		08-01-2017
		true
		1
		WL
		2
		135900.98000000
		24458614.58000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			Younique HQ Building
			3400 West Mayflower Avenue
			Lehi
			UT
			83043
			Utah
			OF
			125000
			125000
			2016
			36100000.00000000
			MAI
			05-09-2017
			36100000.00000000
			05-09-2017
			MAI
			1.00000000
			6
			09-01-2019
			N
			YOUNIQUE, LLC
			125000
			06-30-2026
			CENTRACOM
			05-04-2025
			COMCAST CABLE
			04-19-2025
			04-30-2017
			3346189.00000000
			967945.00000000
			2378245.00000000
			2196833.00000000
			UW
			CREFC
			1.46000000
			1.35000000
			F
			F
			09-30-2021
		
		false
		false
		21709807.51000000
		135900.98000000
		.04480000
		.00025860
		83751.61000000
		52149.37000000
		.00000000
		21657658.14000000
		21657658.14000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		05-12-2022
		06-13-2022
		KeyBank National Association
		06-30-2017
		15958000.00000000
		120
		07-01-2027
		360
		.04430000
		.04430000
		3
		1
		48
		08-01-2017
		true
		1
		WL
		5
		60875.34000000
		15958000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			Azusa Center
			1119, 1121, 1175, 11 East  Alosta Ave 1155, 1139 & 1123 E Alosta Ave
			Azusa
			CA
			Los Angeles
			RT
			71129
			71129
			1975
			24900000.00000000
			MAI
			05-12-2017
			24900000.00000000
			05-12-2017
			MAI
			1.00000000
			6
			09-01-2019
			N
			05-31-2017
			1744312.00000000
			396002.00000000
			1348310.00000000
			1246227.00000000
			UW
			CREFC
			1.40000000
			1.30000000
			F
			F
			12-31-2021
		
		false
		false
		15749630.41000000
		80194.47000000
		.04430000
		.00025860
		60080.47000000
		20114.00000000
		.00000000
		15729516.41000000
		15729516.41000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		05-12-2022
		06-13-2022
		Rialto Mortgage Finance, LLC
		06-01-2017
		16000000.00000000
		120
		06-06-2027
		300
		.05300000
		.05300000
		3
		1
		07-06-2017
		true
		1
		WL
		2
		96352.19000000
		15950867.28000000
		1
		1
		1
		false
		true
		false
		false
		true
		03-05-2027
		.00000000
		.00000000
		
			Crowne Plaza Memphis Downtown
			300 N. 2nd Street
			Memphis
			TN
			38105
			Shelby
			LO
			230
			230
			1973
			2016
			27800000.00000000
			MAI
			05-01-2017
			27800000.00000000
			05-01-2017
			MAI
			.79200000
			.38200000
			6
			09-06-2019
			N
			05-31-2017
			01-01-2022
			03-31-2022
			8606862.99000000
			958440.00000000
			5956391.00000000
			1006835.65000000
			2650471.00000000
			-48395.65000000
			2306196.55000000
			-86733.25000000
			UW
			CREFC
			289056.57000000
			2.29000000
			-.16740000
			1.99000000
			-.30010000
			F
			F
		
		false
		false
		14337572.42000000
		96352.19000000
		.05300000
		.00018360
		65435.09000000
		30917.10000000
		.00000000
		14306655.32000000
		14306655.32000000
		06-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		02-01-2021
		98
		.00000000
		06-06-2027
	
	
		Prospectus Loan ID
		17
		05-12-2022
		06-13-2022
		KeyBank National Association
		08-01-2017
		14500000.00000000
		120
		08-01-2027
		360
		.04890000
		.04890000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		14500000.00000000
		1
		1
		1
		false
		true
		true
		false
		false
		08-31-2019
		04-30-2027
		04-30-2027
		.00000000
		.00000000
		
			Four Points by Sheraton
			600 Kanawha Blvd E
			Charleston
			WV
			Kanawha
			LO
			176
			176
			1966
			23500000.00000000
			MAI
			06-09-2017
			23500000.00000000
			06-09-2017
			MAI
			.66200000
			6
			X
			05-31-2017
			6643951.00000000
			4846304.00000000
			1797647.00000000
			1611548.00000000
			UW
			CREFC
			1.95000000
			1.75000000
			F
			F
		
		false
		false
		13413380.23000000
		76867.27000000
		.04890000
		.00025860
		56481.51000000
		20385.76000000
		.00000000
		13392994.47000000
		13392994.47000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		05-12-2022
		06-13-2022
		Cantor Commercial Real Estate Lending, L.P.
		06-16-2017
		14000000.00000000
		120
		07-06-2027
		360
		.04750000
		.04750000
		3
		1
		08-06-2017
		true
		1
		WL
		2
		73030.63000000
		13984233.26000000
		1
		1
		false
		true
		false
		false
		false
		04-05-2027
		.00000000
		.00000000
		
			Defeased
			SE
			203
			28200000.00000000
			MAI
			03-15-2017
			.71400000
			3
			09-06-2019
			F
			04-30-2017
			7442466.00000000
			4652224.00000000
			2790242.00000000
			2492544.00000000
			UW
			3.18000000
			2.84000000
			F
		
		false
		false
		12904568.68000000
		73030.63000000
		.04750000
		.00018360
		52783.27000000
		20247.36000000
		.00000000
		12884321.32000000
		12884321.32000000
		06-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		05-12-2022
		06-13-2022
		Societe Generale
		07-06-2017
		13000000.00000000
		120
		08-01-2027
		300
		.04720000
		.04720000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		13000000.00000000
		1
		1
		1
		false
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			Homewood Suites Oakland Waterfront
			1103 Embarcadero Road
			Oakland
			CA
			94606
			Alameda
			LO
			132
			132
			2002
			23200000.00000000
			MAI
			03-28-2017
			23200000.00000000
			03-28-2017
			MAI
			.82600000
			.62700000
			6
			09-01-2019
			N
			05-31-2017
			01-01-2022
			03-31-2022
			6876547.90000000
			1272829.00000000
			4739987.21000000
			1087036.11000000
			2136560.69000000
			185792.89000000
			1861498.77000000
			134879.73000000
			UW
			CREFC
			221673.36000000
			2.41000000
			.83810000
			2.10000000
			.60850000
			F
			F
		
		false
		false
		11592861.46000000
		73891.12000000
		.04720000
		.00018360
		47118.54000000
		26772.58000000
		.00000000
		11566088.88000000
		11566088.88000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		05-12-2022
		06-13-2022
		KeyBank National Association
		07-31-2017
		12000000.00000000
		120
		08-01-2027
		360
		.04300000
		.04300000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		12000000.00000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		05-31-2027
		.00000000
		.00000000
		
			Allen Park Industrial
			16630 Southfield Road &
			Allen Park
			MI
			Wayne
			IN
			809918
			1957
			27000000.00000000
			MAI
			03-09-2017
			27000000.00000000
			03-09-2017
			MAI
			.92500000
			6
			09-01-2019
			N
			Roush Holdings LLC
			743944
			02-29-2024
			05-31-2017
			4000603.00000000
			1586737.00000000
			2413866.00000000
			2030858.00000000
			UW
			CREFC
			3.39000000
			2.85000000
			F
			F
			09-30-2021
		
		false
		false
		11002760.87000000
		59384.57000000
		.04300000
		.00025860
		40740.78000000
		18643.79000000
		.00000000
		10984117.08000000
		10984117.08000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		05-12-2022
		06-13-2022
		KeyBank National Association
		07-28-2017
		11330000.00000000
		120
		08-01-2027
		300
		.05020000
		.05020000
		3
		1
		60
		09-01-2017
		true
		1
		WL
		5
		.00000000
		11330000.00000000
		1
		2
		2
		true
		true
		false
		false
		false
		05-31-2027
		.00000000
		.00000000
		
			Houston Parking Garage
			1311 Preston Street
			Houston
			TX
			Harris
			98
			42940
			500
			1975
			16600000.00000000
			MAI
			05-03-2017
			16600000.00000000
			05-03-2017
			MAI
			1.00000000
			6
			09-01-2019
			N
			NORTH MAIN BAIL BONDS
			784
			HOUSTON CONGRESS LOT
			12-31-2027
			HOUSTON PRESTON LOT
			12-31-2027
			1299933.00000000
			398257.00000000
			901676.00000000
			889176.00000000
			UW
			CREFC
			F
		
		
			Houston Surface Lot
			1310 Congress Ave
			Houston
			TX
			Harris
			98
			28
			1983
			4000000.00000000
			MAI
			05-03-2017
			4000000.00000000
			05-03-2017
			1.00000000
			6
			09-01-2019
			N
			301241.00000000
			90858.00000000
			210382.00000000
			209682.00000000
			UW
			CREFC
			F
		
		false
		false
		11330000.00000000
		48977.07000000
		.05020000
		.00025860
		48977.07000000
		.00000000
		.00000000
		11330000.00000000
		11330000.00000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		05-12-2022
		06-13-2022
		UBS AG
		08-04-2017
		11330000.00000000
		120
		08-06-2027
		360
		.05274000
		.05274000
		3
		1
		09-06-2017
		true
		1
		WL
		2
		.00000000
		11330000.00000000
		1
		1
		false
		true
		false
		false
		false
		05-05-2027
		.00000000
		.00000000
		
			Defeased
			SE
			410
			17000000.00000000
			MAI
			04-28-2017
			.95100000
			3
			09-06-2019
			F
			05-31-2017
			2469717.00000000
			1376388.00000000
			1093329.00000000
			970329.00000000
			UW
			1.45000000
			1.29000000
			F
		
		false
		false
		10538034.39000000
		62733.21000000
		.05274000
		.00018360
		47858.48000000
		14874.73000000
		.00000000
		10523159.66000000
		10523159.66000000
		06-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		05-12-2022
		06-13-2022
		Societe Generale
		08-01-2017
		8500000.00000000
		120
		08-01-2027
		300
		.04450000
		.04450000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		8500000.00000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			Hampton Inn & Suites Williamsburg Historic Distric
			911 Capitol Landing Road
			Williamsburg
			VA
			23185
			James City
			LO
			109
			2006
			14200000.00000000
			MAI
			06-09-2017
			14200000.00000000
			06-09-2017
			MAI
			.68700000
			.60100000
			6
			09-01-2019
			N
			05-31-2017
			04-01-2021
			03-31-2022
			3028007.00000000
			3294784.15000000
			1723665.63000000
			1636495.20000000
			1304341.37000000
			1658288.95000000
			1183221.09000000
			1526497.59000000
			UW
			CREFC
			564058.20000000
			2.31000000
			2.93990000
			2.10000000
			2.70630000
			F
			F
		
		false
		false
		7545972.61000000
		47004.85000000
		.04450000
		.00058360
		28915.75000000
		18089.10000000
		.00000000
		7527883.51000000
		7527883.51000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Grandbridge
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		05-12-2022
		06-13-2022
		KeyBank National Association
		07-18-2017
		8000000.00000000
		120
		08-01-2027
		360
		.04670000
		.04670000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		8000000.00000000
		1
		1
		5
		false
		true
		false
		false
		false
		05-31-2027
		.00000000
		.00000000
		
			Defeased
			SE
			390
			13000000.00000000
			MAI
			06-22-2017
			.86900000
			3
			09-01-2019
			F
			06-30-2017
			1514990.00000000
			766739.00000000
			748251.00000000
			728751.00000000
			UW
			1.51000000
			1.47000000
			F
		
		false
		false
		7376613.34000000
		41346.89000000
		.04670000
		.00025860
		29664.23000000
		11682.66000000
		.00000000
		7364930.68000000
		7364930.68000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		05-12-2022
		06-13-2022
		KeyBank National Association
		05-26-2017
		7000000.00000000
		120
		06-01-2027
		360
		.04520000
		.04520000
		3
		1
		07-01-2017
		true
		1
		WL
		2
		35551.21000000
		6982474.05000000
		1
		1
		1
		false
		true
		false
		false
		false
		03-31-2027
		.00000000
		.00000000
		
			Bolingbrook Logistics Center
			260 East Old Chicago Drive
			Bolingbrook
			IL
			Will
			WH
			42350
			42350
			2007
			14100000.00000000
			MAI
			04-27-2017
			14100000.00000000
			04-27-2017
			MAI
			1.00000000
			6
			09-01-2019
			N
			YRC FREIGHT
			42350
			11-30-2025
			03-31-2017
			1130052.00000000
			232375.00000000
			897677.00000000
			844831.00000000
			UW
			CREFC
			2.10000000
			1.98000000
			F
			F
			09-30-2021
		
		false
		false
		6418227.97000000
		35551.21000000
		.04520000
		.00025860
		24981.17000000
		10570.04000000
		.00000000
		6407657.93000000
		6407657.93000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		05-12-2022
		06-13-2022
		Rialto Mortgage Finance, LLC
		08-01-2017
		6800000.00000000
		120
		08-06-2027
		0
		.04360000
		.04360000
		3
		1
		120
		09-06-2017
		true
		1
		WL
		3
		.00000000
		6800000.00000000
		1
		1
		1
		true
		true
		false
		false
		false
		05-05-2027
		.00000000
		.00000000
		
			Carneros Self Storage Park
			24270 Arnold Drive
			Sonoma
			CA
			95476
			Sonoma
			SS
			77073
			473
			474
			1999
			14490000.00000000
			MAI
			06-09-2017
			14490000.00000000
			06-09-2017
			MAI
			.92900000
			6
			09-06-2019
			N
			06-30-2017
			1205295.00000000
			420141.00000000
			785154.00000000
			773593.00000000
			UW
			CREFC
			2.61000000
			2.57000000
			F
			F
		
		false
		false
		6800000.00000000
		25530.22000000
		.04360000
		.00018360
		25530.22000000
		.00000000
		.00000000
		6800000.00000000
		6800000.00000000
		06-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		05-12-2022
		06-13-2022
		Societe Generale
		07-27-2017
		6650000.00000000
		120
		08-01-2027
		300
		.04920000
		.04920000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		6650000.00000000
		1
		1
		1
		false
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			1500 South Second Street
			1500 South Second Street
			St. Louis
			MO
			63104
			St. Louis
			IN
			79895
			85280
			2005
			10250000.00000000
			MAI
			06-20-2017
			10250000.00000000
			06-20-2017
			MAI
			1.00000000
			1.00000000
			6
			09-01-2019
			N
			Nooter Construction Company a Missouri Corporation
			79895
			06-30-2027
			05-31-2017
			01-01-2022
			03-31-2022
			878709.26000000
			197499.00000000
			28897.06000000
			49489.48000000
			849812.21000000
			148009.52000000
			815700.21000000
			139481.52000000
			UW
			CREFC
			115698.00000000
			1.84000000
			1.27930000
			1.76000000
			1.20560000
			F
			F
			04-20-2022
		
		false
		false
		5949516.53000000
		38566.00000000
		.04920000
		.00018360
		25206.12000000
		13359.88000000
		.00000000
		5936156.65000000
		5936156.65000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		05-12-2022
		06-13-2022
		KeyBank National Association
		06-29-2017
		6350000.00000000
		120
		07-01-2027
		360
		.04550000
		.04550000
		3
		1
		24
		08-01-2017
		true
		1
		WL
		5
		24879.65000000
		6350000.00000000
		1
		1
		1
		3
		true
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			Two Rivers MHC
			2800 Manatee Avenue East
			Bradenton
			FL
			Manatee
			MH
			131
			130
			1957
			9070000.00000000
			MAI
			06-05-2017
			9070000.00000000
			06-05-2017
			MAI
			.93800000
			6
			09-01-2019
			N
			05-31-2017
			868347.00000000
			342698.00000000
			525649.00000000
			519149.00000000
			UW
			CREFC
			1.35000000
			1.34000000
			F
			F
		
		false
		false
		6062619.12000000
		32363.44000000
		.04550000
		.00025860
		23753.68000000
		8609.76000000
		.00000000
		6054009.36000000
		6054009.36000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		05-12-2022
		06-13-2022
		KeyBank National Association
		05-01-2017
		5940000.00000000
		120
		05-01-2027
		360
		.04960000
		.04960000
		3
		1
		06-01-2017
		true
		1
		WL
		2
		31742.15000000
		5919981.98000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		02-28-2027
		.00000000
		.00000000
		
			West Carmel Small Shoppes
			9873 & 9893 N Michigan Road
			Carmel
			IN
			Hamilton
			RT
			31541
			31541
			2006
			7920000.00000000
			MAI
			03-07-2017
			7920000.00000000
			03-07-2017
			MAI
			.94900000
			6
			09-01-2019
			N
			VISIONWORKS
			3946
			01-31-2024
			AVEDA SALON
			3945
			01-31-2023
			Buff City Soap
			3147
			03-31-2026
			06-30-2017
			823004.00000000
			268520.00000000
			554483.00000000
			511927.00000000
			UW
			CREFC
			1.46000000
			1.34000000
			F
			F
			12-31-2021
		
		false
		false
		5475005.01000000
		31742.15000000
		.04960000
		.00025860
		23384.35000000
		8357.80000000
		.00000000
		5466647.21000000
		5466647.21000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		05-12-2022
		06-13-2022
		KeyBank National Association
		06-09-2017
		5925000.00000000
		120
		07-01-2027
		360
		.04670000
		.04670000
		3
		1
		08-01-2017
		true
		1
		WL
		2
		30622.54000000
		5918204.19000000
		1
		3
		3
		false
		true
		false
		false
		false
		01-31-2027
		.00000000
		.00000000
		
			Nadlan Portfolio - Prezio Building
			30275 Hudson Drive
			Novi
			MI
			Oakland
			WH
			39453
			39453
			2006
			3650000.00000000
			MAI
			04-19-2017
			3650000.00000000
			04-19-2017
			1.00000000
			6
			09-01-2019
			N
			Northfield Medical Inc
			39453
			09-30-2026
			03-31-2017
			386185.00000000
			112336.00000000
			273850.00000000
			239267.00000000
			UW
			CREFC
			F
			12-17-2020
		
		
			Nadlan Portfolio - UATC
			47199 Cartier Drive
			Wixom
			MI
			Oakland
			IN
			22934
			22934
			1999
			2290000.00000000
			MAI
			04-19-2017
			2290000.00000000
			04-19-2017
			1.00000000
			6
			09-01-2019
			N
			UATC LLC
			22934
			02-28-2022
			03-31-2017
			230917.00000000
			71113.00000000
			159804.00000000
			129566.00000000
			UW
			CREFC
			F
			12-17-2020
		
		
			Nadlan Portfolio - Enersys Building
			29895 Hudson Drive
			Novi
			MI
			Oakland
			IN
			19773
			19773
			2008
			1960000.00000000
			MAI
			04-19-2017
			1960000.00000000
			08-01-2017
			MAI
			1.00000000
			6
			09-01-2019
			N
			EnerSys
			19773
			03-31-2026
			03-31-2017
			201805.00000000
			61022.00000000
			140782.00000000
			134734.00000000
			UW
			CREFC
			F
			06-30-2021
		
		false
		false
		5454798.03000000
		30622.54000000
		.04670000
		.00025860
		21935.86000000
		8686.68000000
		.00000000
		5446111.35000000
		5446111.35000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		05-12-2022
		06-13-2022
		Societe Generale
		07-28-2017
		5800000.00000000
		120
		08-01-2027
		360
		.04920000
		.04920000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		5800000.00000000
		1
		1
		1
		false
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			Walmart Plaza
			929 Keyser Avenue
			Natchitoches
			LA
			71457
			Natchitoches Parish
			RT
			45910
			45910
			15
			2001
			8350000.00000000
			MAI
			06-07-2017
			8350000.00000000
			06-07-2017
			MAI
			.85700000
			6
			09-01-2019
			N
			RAINBOW
			6000
			01-31-2024
			The Shoe Dept
			6000
			11-30-2024
			Hibbett Sporting Goo
			5510
			10-31-2023
			04-30-2017
			689850.08000000
			146772.00000000
			543078.08000000
			496708.98000000
			UW
			CREFC
			1.47000000
			1.34000000
			F
			F
			12-31-2021
		
		false
		false
		5367680.21000000
		30852.70000000
		.04920000
		.00018360
		22741.07000000
		8111.63000000
		.00000000
		5359568.58000000
		5359568.58000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		05-12-2022
		06-13-2022
		KeyBank National Association
		07-11-2017
		5750000.00000000
		120
		08-01-2027
		360
		.04500000
		.04500000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		5750000.00000000
		1
		1
		1
		false
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			North Parkway Mini Storage
			10132 Memorial Pkwy NW
			Huntsville
			AL
			Madison
			SS
			152760
			990
			990
			2002
			7900000.00000000
			MAI
			04-18-2017
			7900000.00000000
			04-18-2017
			MAI
			.93200000
			6
			09-01-2019
			N
			05-31-2017
			860811.00000000
			276332.00000000
			584480.00000000
			569204.00000000
			UW
			CREFC
			1.67000000
			1.63000000
			F
			F
		
		false
		false
		5288400.58000000
		29134.41000000
		.04500000
		.00075860
		20492.55000000
		8641.86000000
		.00000000
		5279758.72000000
		5279758.72000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		05-12-2022
		06-13-2022
		Societe Generale
		08-01-2017
		5450000.00000000
		120
		08-01-2027
		360
		.04405000
		.04405000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		5450000.00000000
		1
		1
		1
		false
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			South Park Shopping Center
			3197 Peters Creek Parkway
			Winston Salem
			NC
			27127
			Forsyth
			RT
			112422
			112422
			1986
			9250000.00000000
			MAI
			06-10-2017
			9250000.00000000
			06-10-2017
			MAI
			.76000000
			1.00000000
			6
			09-01-2019
			N
			TROSA, Inc.
			37706
			03-31-2032
			Foodlion
			35552
			01-31-2026
			Mahi Kishan
			16294
			08-31-2027
			05-31-2017
			01-01-2022
			03-31-2022
			913621.03000000
			189354.54000000
			263340.84000000
			70577.26000000
			650280.19000000
			118777.28000000
			562174.69000000
			96750.78000000
			UW
			CREFC
			81922.71000000
			1.98000000
			1.44990000
			1.72000000
			1.18100000
			F
			F
			03-31-2022
		
		false
		false
		5005210.99000000
		27307.57000000
		.04405000
		.00018360
		18985.74000000
		8321.83000000
		.00000000
		4996889.16000000
		4996889.16000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		05-12-2022
		06-13-2022
		Societe Generale
		07-07-2017
		4750000.00000000
		120
		08-01-2027
		300
		.04870000
		.04870000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		4750000.00000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			La Quinta Inn & Suites Fayetteville
			720 Millsap Road
			Fayetteville
			AR
			72703
			Washington
			LO
			58
			58
			1995
			7500000.00000000
			MAI
			05-17-2017
			7500000.00000000
			05-17-2017
			MAI
			.71000000
			.54320000
			6
			09-01-2019
			N
			04-30-2017
			04-01-2021
			03-31-2022
			1602145.55000000
			1368257.00000000
			899641.15000000
			987595.28000000
			702504.41000000
			380661.72000000
			638418.58000000
			325931.44000000
			UW
			CREFC
			328913.40000000
			2.14000000
			1.15730000
			1.94000000
			.99090000
			F
			F
		
		false
		false
		4246227.75000000
		27409.45000000
		.04870000
		.00018360
		17807.03000000
		9602.42000000
		.00000000
		4236625.33000000
		4236625.33000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		05-12-2022
		06-13-2022
		KeyBank National Association
		06-01-2017
		4100000.00000000
		120
		06-01-2027
		300
		.04750000
		.04750000
		3
		1
		07-01-2017
		true
		1
		WL
		2
		23374.81000000
		4086220.46000000
		1
		1
		1
		false
		true
		true
		false
		false
		07-31-2019
		03-31-2027
		03-31-2027
		.00000000
		.00000000
		
			Redlands University Plaza
			800 E. Lugonia Ave
			Redlands
			CA
			San Bernardino
			RT
			61978
			1964
			9170000.00000000
			MAI
			03-23-2017
			9170000.00000000
			03-23-2017
			MAI
			.81400000
			6
			X
			REDLANDS RANCH MARKET
			21000
			04-30-2026
			YMCA
			10000
			11-30-2024
			COUNTY AOF SAN BERNARDINO
			5880
			10-31-2024
			06-30-2017
			780017.00000000
			328553.00000000
			451464.00000000
			388190.00000000
			UW
			CREFC
			1.61000000
			1.38000000
			F
			F
			10-14-2021
		
		false
		false
		3640695.83000000
		23374.81000000
		.04750000
		.00025860
		14891.46000000
		8483.35000000
		.00000000
		3632212.48000000
		3632212.48000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		05-12-2022
		06-13-2022
		KeyBank National Association
		07-31-2017
		4000000.00000000
		120
		08-01-2027
		360
		.04710000
		.04710000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		4000000.00000000
		1
		1
		5
		false
		true
		false
		false
		false
		05-31-2027
		.00000000
		.00000000
		
			Defeased
			SE
			197
			5840000.00000000
			MAI
			06-16-2017
			.91400000
			3
			09-01-2019
			F
			06-30-2017
			789216.00000000
			434364.00000000
			354852.00000000
			345002.00000000
			UW
			1.42000000
			1.38000000
			F
		
		false
		false
		3690498.06000000
		20769.56000000
		.04710000
		.00025860
		14968.05000000
		5801.51000000
		.00000000
		3684696.55000000
		3684696.55000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		05-12-2022
		06-13-2022
		Societe Generale
		07-20-2017
		3800000.00000000
		120
		08-01-2027
		300
		.05150000
		.05150000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		3800000.00000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			La Quinta Fort Worth
			3346 Forest Hill Circle
			Fort Worth
			TX
			76140
			Tarrant
			LO
			71
			71
			2009
			2017
			6400000.00000000
			MAI
			05-26-2017
			6400000.00000000
			05-26-2017
			MAI
			.69400000
			6
			09-01-2019
			N
			04-30-2017
			1485790.00000000
			950176.02000000
			535613.98000000
			476182.38000000
			UW
			CREFC
			1.98000000
			1.76000000
			F
			F
		
		false
		false
		3412210.74000000
		22547.78000000
		.05150000
		.00018360
		15132.21000000
		7415.57000000
		.00000000
		3404795.17000000
		3404795.17000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		04-06-2020
		06-01-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		38
		05-12-2022
		06-13-2022
		KeyBank National Association
		06-05-2017
		3500000.00000000
		120
		07-01-2027
		360
		.04850000
		.04850000
		3
		1
		08-01-2017
		true
		1
		WL
		2
		18469.21000000
		3496148.15000000
		1
		1
		1
		5
		false
		true
		true
		false
		false
		08-31-2019
		04-30-2027
		04-30-2027
		.00000000
		.00000000
		
			Shops at Oro Vista
			1335 W Lambert Lane & 10370 N La Canada Dr
			Oro Valley
			AZ
			Pima
			RT
			24672
			24672
			2006
			6070000.00000000
			MAI
			04-19-2017
			6070000.00000000
			04-19-2017
			MAI
			.90200000
			6
			X
			NORTHWEST ALLIED PHYSICIANS
			6258
			12-31-2029
			Centre Stage Dance
			3934
			05-31-2021
			Broker Solutions, Inc.
			2736
			04-30-2021
			03-31-2017
			601526.00000000
			179819.00000000
			421706.00000000
			379125.00000000
			UW
			CREFC
			1.90000000
			1.71000000
			F
			F
			12-31-2020
		
		false
		false
		3230969.19000000
		18469.21000000
		.04850000
		.00025860
		13493.78000000
		4975.43000000
		.00000000
		3225993.76000000
		3225993.76000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		05-12-2022
		06-13-2022
		Societe Generale
		07-28-2017
		3175000.00000000
		120
		08-01-2027
		300
		.05071000
		.05071000
		3
		1
		09-01-2017
		true
		1
		WL
		2
		.00000000
		3175000.00000000
		1
		1
		1
		false
		true
		false
		false
		false
		04-30-2027
		.00000000
		.00000000
		
			5544 Greenwich Road
			5544 Greenwich Road
			Virginia Beach
			VA
			23462
			Virginia Beach (city)
			OF
			46710
			46710
			1989
			4700000.00000000
			MAI
			05-08-2017
			4700000.00000000
			05-08-2017
			MAI
			1.00000000
			.70190000
			6
			09-01-2019
			N
			Gentiva Health Services, Inc.
			8096
			07-31-2026
			L3  Advisory,  LLC
			7950
			12-31-2024
			Sullivan, Andrews &
			5037
			08-31-2024
			05-31-2017
			01-01-2022
			03-31-2022
			797010.59000000
			168341.66000000
			435820.46000000
			100273.62000000
			361190.13000000
			68068.04000000
			302802.63000000
			53471.04000000
			UW
			CREFC
			56076.93000000
			1.61000000
			1.21380000
			1.35000000
			.95350000
			F
			F
			03-31-2022
		
		false
		false
		2847430.99000000
		18692.31000000
		.05071000
		.00058360
		12433.86000000
		6258.45000000
		.00000000
		2841172.54000000
		2841172.54000000
		06-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Grandbridge
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		05-12-2022
		06-13-2022
		Rialto Mortgage Finance, LLC
		06-14-2017
		2700000.00000000
		120
		07-06-2027
		360
		.04950000
		.04950000
		3
		1
		24
		08-06-2017
		true
		1
		WL
		5
		11508.75000000
		2700000.00000000
		1
		1
		true
		true
		false
		false
		false
		04-05-2027
		.00000000
		.00000000
		
			Defeased
			SE
			84
			4200000.00000000
			MAI
			05-05-2017
			.96400000
			3
			09-06-2019
			F
			04-30-2017
			578572.00000000
			287235.00000000
			291337.00000000
			266137.00000000
			UW
			1.68000000
			1.54000000
			F
		
		false
		false
		2586680.85000000
		14411.79000000
		.04950000
		.00018360
		11025.73000000
		3386.06000000
		.00000000
		2583294.79000000
		2583294.79000000
		06-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		05-12-2022
		06-13-2022
		UBS AG
		07-19-2017
		2500000.00000000
		120
		08-06-2027
		360
		.05207000
		.05207000
		3
		1
		09-06-2017
		true
		1
		WL
		2
		.00000000
		2500000.00000000
		1
		1
		1
		false
		true
		false
		false
		false
		05-05-2027
		.00000000
		.00000000
		
			Woodville Plaza Apartments
			2920 W. McDowell Road
			Jackson
			MS
			39204
			Hinds
			MF
			96
			96
			1970
			3700000.00000000
			MAI
			05-24-2017
			3700000.00000000
			05-24-2017
			MAI
			.96900000
			6
			09-06-2019
			X
			05-31-2017
			630473.00000000
			357047.00000000
			273427.00000000
			244627.00000000
			UW
			CREFC
			1.66000000
			1.48000000
			F
			F
		
		false
		false
		2323090.89000000
		13738.58000000
		.05207000
		.00018360
		10416.29000000
		3322.29000000
		.00000000
		2319768.60000000
		2319768.60000000
		06-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		05-12-2022
		06-13-2022
		KeyBank National Association
		05-01-2017
		1825000.00000000
		120
		05-01-2027
		300
		.05120000
		.05120000
		3
		1
		06-01-2017
		true
		1
		WL
		2
		10796.75000000
		1816451.68000000
		1
		1
		1
		false
		true
		true
		false
		false
		06-30-2019
		02-28-2027
		02-28-2027
		.00000000
		.00000000
		
			Clay Plaza
			1339 Blanding Blvd
			Orange Park
			FL
			Clay
			RT
			61960
			61960
			1978
			2850000.00000000
			MAI
			04-06-2017
			3050000.00000000
			09-06-2017
			MAI
			1.00000000
			6
			X
			WINN-DIXIE
			45230
			01-06-2027
			WORKOUT ANYTIME
			8450
			09-30-2027
			LUCA D
			2285
			08-31-2030
			06-30-2017
			362476.89000000
			153145.31000000
			209331.58000000
			169683.58000000
			UW
			CREFC
			1.62000000
			1.31000000
			F
			F
			12-31-2021
		
		false
		false
		1627050.15000000
		10796.75000000
		.05120000
		.00025860
		7173.48000000
		3623.27000000
		.00000000
		1623426.88000000
		1623426.88000000
		06-01-2022
		2
		false
		.00000000
		.00000000
		.00000000
		0
		KeyBank National Association
		false
		.00000000



	
		Item 2(c)(1)
		Originator Name
		For some of the Assets, the originator name field has been truncated due to EDGAR constraints. The full name for UBS AG is UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York.  The full name for Deutsche Bank AG is Deutsche Bank AG, New York Branch.  The full name for Societe Generale is Societe Generale, New York Branch.
	
	
		Item 2(c)(17)
		Periodic Principal and Interest Payment Securitization Amount
		With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in August 2017, zero)
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(29)(i)
		Prepayment Lock-Out End Date
		With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted.
	
	
		Item 2(d)(20)
		Physical Occupancy Securitization Percentage
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization, however, may also include tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
	
	
		Item 2(d)(28)(i)
		Financials Securitization Date
		For Asset Numbers 12, 21 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)(3)
		Reporting Period Beginning Scheduled Loan Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in July 2017 (or for loans originated after such date, as of the loan origination date).
	
	
		Item 2(e)(4)
		Total Scheduled Principal and Interest Due Amount
		For Asset Number 1, 5, 8, 9, 10, 11, 12, 13, 17, 19, 20, 21, 22, 23, 24, 26, 27, 31, 32, 33, 34, 36, 37, 39 and 41 this field has been left blank as the loans do not have their first payment date until September 2017.
	
	
		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" represents Wells Fargo Bank, N.A.

Serious News for Serious Traders! Try StreetInsider.com Premium Free!

Create E-mail Alert Related Categories

SEC Filings

Related Entities

UBS

Sign up for StreetInsider Free!

Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!

Form 10-D UBS Commercial Mortgage For: Jun 17

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

Registered/reporting pursuant to (check one)

Loss Information as reported on June 17, 2022

You May Also Be Interested In

Create E-mail Alert Related Categories

Related Entities

Sign up for StreetInsider Free!

Free News Feed

Form 10-D UBS Commercial Mortgage For: Jun 17

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

Registered/reporting pursuant to (check one)

Loss Information as reported on June 17, 2022

You May Also Be Interested In

Create E-mail Alert Related Categories

Related Entities

Sign up for StreetInsider Free!

Free News Feed

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934