0001888524-23-012016.txt : 20230831 0001888524-23-012016.hdr.sgml : 20230831 20230831115837 ACCESSION NUMBER: 0001888524-23-012016 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20230817 0001541480 0000312070 FILED AS OF DATE: 20230831 DATE AS OF CHANGE: 20230831 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: BBCMS Mortgage Trust 2017-C1 CENTRAL INDEX KEY: 0001696707 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-206987-01 FILM NUMBER: 231227783 BUSINESS ADDRESS: STREET 1: 745 SEVENTH AVENUE CITY: NEW YORK STATE: NY ZIP: 10019 BUSINESS PHONE: 212-412-4000 MAIL ADDRESS: STREET 1: 745 SEVENTH AVENUE CITY: NEW YORK STATE: NY ZIP: 10019 10-D 1 bcr17c01_10d-202308.htm bcr17c01_10d-202308.htm - Generated by SEC Publisher for SEC Filing

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

FORM 10-D

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

For the monthly distribution period from:   July 18, 2023 to August 17, 2023

Commission File Number of issuing entity:  333-206987-01

Central Index Key Number of issuing entity:  0001696707

BBCMS Mortgage Trust 2017-C1
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206987

Central Index Key Number of depositor:  0001541480

Barclays Commercial Mortgage Securities LLC
(Exact name of depositor as specified in its charter)

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

Barclays Bank PLC
(Exact name of sponsor as specified in its charter)

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):  0001592182

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

Daniel Vinson (212) 412-7519
(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)

38-4021813
38-4021814
38-7170519
(I.R.S. Employer Identification No.)

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

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

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

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-SB

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  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 August 17, 2023 a distribution was made to holders of the certificates issued by BBCMS Mortgage Trust 2017-C1.

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

The following table presents the loss information for the trust assets for the BBCMS Mortgage Trust 2017-C1 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on August 17, 2023

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

0

N/A

1

$381,401.38

No assets securitized by Barclays Commercial Mortgage Securities LLC (the "Depositor") and held by BBCMS Mortgage Trust 2017-C1 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from July 18, 2023 to August 17, 2023.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on August 7, 2023. The CIK number for the Depositor is 0001541480.

Barclays Bank PLC  filed its most recent Rule 15Ga-1 Form ABS-15G on August 7, 2023. The CIK number for Barclays Bank PLC  is 0000312070.

UBS AG, acting through its branch located at 1285 Avenue of the Americas, New York, New York filed its most recent Rule 15Ga-1 Form ABS-15G on February 14, 2023. The CIK number for UBS AG, acting through its branch located at 1285 Avenue of the Americas, New York, New York is 0001685185.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) filed its most recent Rule 15Ga-1 Form ABS-15G on February 14, 2023. The CIK number for LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) is 0001592182.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on August 31, 2023 under Commission File No. 333-206987-01 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on August 31, 2023 under Commission File No. 333-206987-01 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BBCMS Mortgage Trust 2017-C1, affirms the following amounts in the respective accounts:

Collection Account Beginning and Ending Balance

  Prior Distribution Date

07/17/2023

$0.00

  Current Distribution Date

08/17/2023

$0.00

 

*REO Account Beginning and Ending Balance

  Prior Distribution Date

07/17/2023

$0.00

  Current Distribution Date

08/17/2023

$0.00

*As provided by Special Servicer

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

Distribution Account Balance

  Prior Distribution Date

07/17/2023

$4,468.83

  Current Distribution Date

08/17/2023

$4,623.68

 

Interest Reserve Account Balance

  Prior Distribution Date

07/17/2023

$0.00

  Current Distribution Date

08/17/2023

$0.00

 

 

Gain-on-Sale Reserve Account Balance

  Prior Distribution Date

07/17/2023

$0.00

  Current Distribution Date

08/17/2023

$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 BBCMS Mortgage Trust 2017-C1, relating to the August 17, 2023 distribution.

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

 

SIGNATURES

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

Barclays Commercial Mortgage Securities LLC
(Depositor)

 

/s/ Daniel Vinson
Daniel Vinson, Chief Executive Officer

Date: August 31, 2023

 

 

EX-99.1 2 bcr17c01_ex991-202308.htm bcr17c01_ex991-202308.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

08/17/23

BBCMS Mortgage Trust 2017-C1

Determination Date:

08/11/23

 

Next Distribution Date:

09/15/23

 

Record Date:

07/31/23

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-C1

 

           

Table of Contents

 

 

                       Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Barclays Commercial Mortgage Securities LLC

 

 

Certificate Factor Detail

4

 

Daniel Vinson

(212) 412-4000

 

Certificate Interest Reconciliation Detail

5

 

745 Seventh Avenue | New York, NY 10019 | United States

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

6

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

7

 

 

 

 

 

 

 

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

Bond / Collateral Reconciliation - Balances

8

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

9-13

 

General

(305) 229-6465

 

Mortgage Loan Detail (Part 1)

14-15

 

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

 

 

Mortgage Loan Detail (Part 2)

16-17

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

18

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Historical Detail

19

 

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

 

 

Delinquency Loan Detail

20

Certificate Administrator

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

 

 

Collateral Stratification and Historical Detail

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

22

 

 

 

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

23

 

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

 

 

Modified Loan Detail

24

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

25

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

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

 

 

Historical Bond / Collateral Loss Reconciliation Detail

26

 

 

 

 

Interest Shortfall Detail - Collateral Level

27

 

 

 

 

Supplemental Notes

28

 

 

 

 

 

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

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

   

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 28

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

 

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance                                      Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                       Total Distribution          Ending Balance

Support¹          Support¹

 

A-1

07332VAZ8

2.010000%

22,421,053.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

07332VBA2

3.189000%

66,989,474.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

07332VBC8

3.412000%

152,631,581.00

148,512,509.57

0.00

422,270.57

0.00

0.00

422,270.57

148,512,509.57

34.13%

30.00%

A-4

07332VBD6

3.674000%

319,560,000.00

319,560,000.00

0.00

978,386.20

0.00

0.00

978,386.20

319,560,000.00

34.13%

30.00%

A-SB

07332VBB0

3.488000%

37,421,053.00

27,327,668.38

565,110.68

79,432.42

0.00

0.00

644,543.10

26,762,557.70

34.13%

30.00%

A-S

07332VBE4

3.898000%

66,320,000.00

66,320,000.00

0.00

215,429.47

0.00

0.00

215,429.47

66,320,000.00

25.30%

22.25%

B

07332VBF1

4.089000%

43,856,843.00

43,856,843.00

0.00

149,442.19

0.00

0.00

149,442.19

43,856,843.00

19.46%

17.13%

C

07332VBG9

4.441000%

38,509,474.00

38,509,474.00

0.00

142,517.15

0.00

0.00

142,517.15

38,509,474.00

14.33%

12.63%

D

07332VAA3

3.708872%

43,856,846.00

43,856,846.00

0.00

135,549.52

0.00

0.00

135,549.52

43,856,846.00

8.49%

7.50%

E

07332VAC9

3.608872%

21,393,690.00

21,393,690.00

0.00

64,339.24

0.00

0.00

64,339.24

21,393,690.00

5.65%

5.00%

F

07332VAE5

3.608872%

8,556,843.00

8,556,843.00

0.00

25,733.79

0.00

0.00

25,733.79

8,556,843.00

4.51%

4.00%

G

07332VAG0

3.608872%

8,557,895.00

8,557,895.00

0.00

25,736.96

0.00

0.00

25,736.96

8,557,895.00

3.37%

3.00%

H*

07332VAJ4

3.608872%

25,672,986.00

25,291,584.69

0.00

71,890.88

0.00

0.00

71,890.88

25,291,584.69

0.00%

0.00%

V

07332VAW5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

07332VAY1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

 

855,747,738.00

751,743,353.64

565,110.68

2,310,728.39

0.00

0.00

2,875,839.07

751,178,242.96

 

 

 

 

X-A

07332VBJ3

1.623675%

599,023,161.00

495,400,177.95

0.00

670,307.58

0.00

0.00

670,307.58

494,835,067.27

 

 

X-B

07332VBH7

1.234843%

110,176,843.00

110,176,843.00

0.00

113,375.90

0.00

0.00

113,375.90

110,176,843.00

 

 

X-D

07332VAL9

1.157702%

82,366,320.00

82,366,320.00

0.00

79,463.01

0.00

0.00

79,463.01

82,366,320.00

 

 

X-E

07332VAN5

1.600000%

21,393,690.00

21,393,690.00

0.00

28,524.92

0.00

0.00

28,524.92

21,393,690.00

 

 

X-F

07332VAQ8

1.600000%

8,556,843.00

8,556,843.00

0.00

11,409.12

0.00

0.00

11,409.12

8,556,843.00

 

 

X-G

07332VAS4

1.600000%

8,557,895.00

8,557,895.00

0.00

11,410.53

0.00

0.00

11,410.53

8,557,895.00

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 28

 


 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                         Current

Original

 

 

Pass-Through

 

 

Principal

Interest

Prepayment

 

 

                        Credit

Credit

Class

CUSIP

Rate (2)

Original Balance

Beginning Balance

Distribution

Distribution

Penalties

Realized Losses                     Total Distribution

   Ending Balance                    Support¹

Support¹

 

X-H

07332VAU9

1.600000%

25,672,986.00

25,291,584.69

0.00

33,722.11

0.00

0.00

33,722.11

25,291,584.69

 

Notional SubTotal

 

855,747,738.00

751,743,353.64

0.00

948,213.17

0.00

0.00

948,213.17

751,178,242.96

 

 

Deal Distribution Total

 

 

 

565,110.68

3,258,941.56

0.00

0.00

3,824,052.24

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 3 of 28

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

07332VAZ8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

07332VBA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

07332VBC8

973.01298065

0.00000000

2.76660025

0.00000000

0.00000000

0.00000000

0.00000000

2.76660025

973.01298065

A-4

07332VBD6

1,000.00000000

0.00000000

3.06166667

0.00000000

0.00000000

0.00000000

0.00000000

3.06166667

1,000.00000000

A-SB

07332VBB0

730.27523785

15.10141043

2.12266662

0.00000000

0.00000000

0.00000000

0.00000000

17.22407705

715.17382742

A-S

07332VBE4

1,000.00000000

0.00000000

3.24833338

0.00000000

0.00000000

0.00000000

0.00000000

3.24833338

1,000.00000000

B

07332VBF1

1,000.00000000

0.00000000

3.40749994

0.00000000

0.00000000

0.00000000

0.00000000

3.40749994

1,000.00000000

C

07332VBG9

1,000.00000000

0.00000000

3.70083346

0.00000000

0.00000000

0.00000000

0.00000000

3.70083346

1,000.00000000

D

07332VAA3

1,000.00000000

0.00000000

3.09072659

0.00000000

0.00000000

0.00000000

0.00000000

3.09072659

1,000.00000000

E

07332VAC9

1,000.00000000

0.00000000

3.00739330

0.00000000

0.00000000

0.00000000

0.00000000

3.00739330

1,000.00000000

F

07332VAE5

1,000.00000000

0.00000000

3.00739303

0.00000000

0.00000000

0.00000000

0.00000000

3.00739303

1,000.00000000

G

07332VAG0

1,000.00000000

0.00000000

3.00739376

0.00000000

0.00000000

0.00000000

0.00000000

3.00739376

1,000.00000000

H

07332VAJ4

985.14386640

0.00000000

2.80025393

0.16246104

9.24558172

0.00000000

0.00000000

2.80025393

985.14386640

V

07332VAW5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

07332VAY1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

07332VBJ3

827.01339481

0.00000000

1.11900111

0.00000000

0.00000000

0.00000000

0.00000000

1.11900111

826.07000778

X-B

07332VBH7

1,000.00000000

0.00000000

1.02903566

0.00000000

0.00000000

0.00000000

0.00000000

1.02903566

1,000.00000000

X-D

07332VAL9

1,000.00000000

0.00000000

0.96475125

0.00000000

0.00000000

0.00000000

0.00000000

0.96475125

1,000.00000000

X-E

07332VAN5

1,000.00000000

0.00000000

1.33333333

0.00000000

0.00000000

0.00000000

0.00000000

1.33333333

1,000.00000000

X-F

07332VAQ8

1,000.00000000

0.00000000

1.33333287

0.00000000

0.00000000

0.00000000

0.00000000

1.33333287

1,000.00000000

X-G

07332VAS4

1,000.00000000

0.00000000

1.33333372

0.00000000

0.00000000

0.00000000

0.00000000

1.33333372

1,000.00000000

X-H

07332VAU9

985.14386640

0.00000000

1.31352504

0.00000000

0.00000000

0.00000000

0.00000000

1.31352504

985.14386640

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 4 of 28

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-3

07/01/23 - 07/30/23

30

0.00

422,270.57

0.00

422,270.57

0.00

0.00

0.00

422,270.57

0.00

 

A-4

07/01/23 - 07/30/23

30

0.00

978,386.20

0.00

978,386.20

0.00

0.00

0.00

978,386.20

0.00

 

A-SB

07/01/23 - 07/30/23

30

0.00

79,432.42

0.00

79,432.42

0.00

0.00

0.00

79,432.42

0.00

 

X-A

07/01/23 - 07/30/23

30

0.00

670,307.58

0.00

670,307.58

0.00

0.00

0.00

670,307.58

0.00

 

X-B

07/01/23 - 07/30/23

30

0.00

113,375.90

0.00

113,375.90

0.00

0.00

0.00

113,375.90

0.00

 

X-D

07/01/23 - 07/30/23

30

0.00

79,463.01

0.00

79,463.01

0.00

0.00

0.00

79,463.01

0.00

 

X-E

07/01/23 - 07/30/23

30

0.00

28,524.92

0.00

28,524.92

0.00

0.00

0.00

28,524.92

0.00

 

X-F

07/01/23 - 07/30/23

30

0.00

11,409.12

0.00

11,409.12

0.00

0.00

0.00

11,409.12

0.00

 

X-G

07/01/23 - 07/30/23

30

0.00

11,410.53

0.00

11,410.53

0.00

0.00

0.00

11,410.53

0.00

 

X-H

07/01/23 - 07/30/23

30

0.00

33,722.11

0.00

33,722.11

0.00

0.00

0.00

33,722.11

0.00

 

A-S

07/01/23 - 07/30/23

30

0.00

215,429.47

0.00

215,429.47

0.00

0.00

0.00

215,429.47

0.00

 

B

07/01/23 - 07/30/23

30

0.00

149,442.19

0.00

149,442.19

0.00

0.00

0.00

149,442.19

0.00

 

C

07/01/23 - 07/30/23

30

0.00

142,517.15

0.00

142,517.15

0.00

0.00

0.00

142,517.15

0.00

 

D

07/01/23 - 07/30/23

30

0.00

135,549.52

0.00

135,549.52

0.00

0.00

0.00

135,549.52

0.00

 

E

07/01/23 - 07/30/23

30

0.00

64,339.24

0.00

64,339.24

0.00

0.00

0.00

64,339.24

0.00

 

F

07/01/23 - 07/30/23

30

0.00

25,733.79

0.00

25,733.79

0.00

0.00

0.00

25,733.79

0.00

 

G

07/01/23 - 07/30/23

30

0.00

25,736.96

0.00

25,736.96

0.00

0.00

0.00

25,736.96

0.00

 

H

07/01/23 - 07/30/23

30

232,491.64

76,061.74

0.00

76,061.74

4,170.86

0.00

0.00

71,890.88

237,361.69

 

Totals

 

 

232,491.64

3,263,112.42

0.00

3,263,112.42

4,170.86

0.00

0.00

3,258,941.56

237,361.69

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 5 of 28

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,824,052.24

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 6 of 28

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,273,994.32

Master Servicing Fee

4,265.66

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,629.74

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

323.67

ARD Interest

0.00

Operating Advisor Fee

1,185.07

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

187.73

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,273,994.32

Total Fees

10,881.86

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

565,110.68

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

3,500.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

670.86

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

565,110.68

Total Expenses/Reimbursements

4,170.86

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,258,941.56

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

565,110.68

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

3,824,052.24

Total Funds Collected

3,839,105.00

Total Funds Distributed

3,839,104.96

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 28

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

751,743,353.64

751,743,353.64

Beginning Certificate Balance

751,743,353.64

(-) Scheduled Principal Collections

565,110.68

565,110.68

(-) Principal Distributions

565,110.68

(-) 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

751,178,242.96

751,178,242.96

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

751,835,398.40

751,835,398.40

Ending Certificate Balance

751,178,242.96

Ending Actual Collateral Balance

751,196,001.20

751,196,001.20

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.21%

 

 

 

 

UC / (OC) Interest

0.00

(1)

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

 

 

 

(2)

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

 

 

 

**

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

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 8 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

        Scheduled Balance

 

 

 

 

 

           Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

6

33,386,157.23

4.44%

40

5.0853

NAP

Defeased

6

33,386,157.23

4.44%

40

5.0853

NAP

 

9,999,999 or less

27

161,040,836.38

21.44%

41

5.0787

1.774377

1.39 or less

16

232,042,726.00

30.89%

41

5.1044

0.896533

10,000,000 to 19,999,999

12

177,461,462.76

23.62%

41

5.1667

1.597191

1.40 to 1.49

2

20,314,446.96

2.70%

40

5.4355

1.457322

20,000,000 to 24,999,999

3

64,653,971.94

8.61%

42

4.9095

1.940747

1.50 to 1.59

3

16,659,268.47

2.22%

41

5.5810

1.553865

25,000,000 to 49,999,999

3

91,385,814.65

12.17%

41

4.9231

2.040668

1.60 to 1.69

4

70,083,921.30

9.33%

41

4.9242

1.668950

 

50,000,000 or greater

4

223,250,000.00

29.72%

41

5.0492

1.721985

1.70 to 1.79

2

19,401,574.71

2.58%

41

4.9832

1.730880

 

Totals

55

751,178,242.96

100.00%

41

5.0575

1.753265

1.80 to 1.99

8

131,254,277.84

17.47%

42

5.0678

1.891257

 

 

 

 

 

 

 

 

2.00 or greater

14

228,035,870.45

30.36%

41

4.9752

2.645534

 

 

 

 

 

 

 

 

Totals

55

751,178,242.96

100.00%

41

5.0575

1.753265

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 28

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

6

33,386,157.23

4.44%

40

5.0853

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

6

33,386,157.23

4.44%

40

5.0853

NAP

Alabama

2

50,877,073.36

6.77%

41

4.7689

1.675808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

11

15,015,195.31

2.00%

40

4.7630

1.961900

California

16

167,113,810.25

22.25%

41

4.8766

1.582776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

13

119,483,364.31

15.91%

42

5.5518

1.315963

Colorado

1

16,111,042.04

2.14%

41

4.8730

0.595200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

1

37,000,000.00

4.93%

41

4.2993

2.595400

Connecticut

1

20,265,998.09

2.70%

42

4.7975

1.982000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Home Park

2

1,905,324.43

0.25%

41

5.6700

2.419600

Florida

3

106,618,933.15

14.19%

41

5.2200

1.539003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

7

44,268,793.36

5.89%

40

4.5760

2.131186

Illinois

8

9,847,628.09

1.31%

40

4.7630

1.961900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

8

301,012,854.78

40.07%

41

5.0323

1.781760

Indiana

1

4,864,458.52

0.65%

42

5.3900

0.984300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

15

171,756,553.50

22.86%

41

5.0884

1.470158

Kansas

2

35,761,442.14

4.76%

42

4.7875

2.768487

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

3

27,350,000.00

3.64%

41

4.8727

3.103325

Maryland

1

11,385,061.09

1.52%

40

5.3800

1.009900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

66

751,178,242.96

100.00%

41

5.0575

1.753265

Michigan

4

22,584,094.23

3.01%

41

5.3292

1.630012

 

 

 

 

 

 

 

 

Mississippi

2

6,818,686.98

0.91%

42

5.5453

0.402154

 

 

 

 

 

 

 

 

Missouri

2

6,623,119.90

0.88%

42

5.3459

1.862398

 

 

 

 

 

 

 

 

Nevada

1

14,096,558.33

1.88%

41

5.9500

1.441100

 

 

 

 

 

 

 

 

New York

1

56,250,000.00

7.49%

42

5.2788

2.464700

 

 

 

 

 

 

 

 

North Carolina

3

36,078,712.82

4.80%

42

5.6543

1.701670

 

 

 

 

 

 

 

 

Ohio

1

6,611,920.00

0.88%

42

5.6500

1.595400

 

 

 

 

 

 

 

 

Pennsylvania

1

15,744,929.47

2.10%

41

5.1510

1.041600

 

 

 

 

 

 

 

 

Tennessee

3

15,947,462.08

2.12%

40

4.9944

1.248581

 

 

 

 

 

 

 

 

Texas

3

17,408,105.94

2.32%

42

5.4178

1.842939

 

 

 

 

 

 

 

 

Washington

2

93,000,000.00

12.38%

42

4.7857

2.135237

 

 

 

 

 

 

 

 

Wisconsin

2

3,783,049.21

0.50%

40

4.7630

1.961900

 

 

 

 

 

 

 

 

Totals

66

751,178,242.96

100.00%

41

5.0575

1.753265

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 10 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

            Note Rate

 

 

 

 

 

          Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

6

33,386,157.23

4.44%

40

5.0853

NAP

Defeased

6

33,386,157.23

4.44%

40

5.0853

NAP

 

3.9999% or less

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.0000% to 4.4999%

10

107,816,624.10

14.35%

40

4.3149

1.813615

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.9999%

7

138,492,235.44

18.44%

41

4.7448

2.097208

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% to 5.4999%

21

349,007,716.36

46.46%

41

5.1902

1.588899

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.5000% to 5.9999%

10

115,931,197.15

15.43%

41

5.6490

1.856541

49 months or greater

49

717,792,085.73

95.56%

41

5.0562

1.763164

 

6.0000% or greater

1

6,544,312.68

0.87%

42

6.2135

1.502300

Totals

55

751,178,242.96

100.00%

41

5.0575

1.753265

 

Totals

55

751,178,242.96

100.00%

41

5.0575

1.753265

 

 

 

 

 

 

 

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 11 of 28

 


 

 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

6

33,386,157.23

4.44%

40

5.0853

NAP

Defeased

6

33,386,157.23

4.44%

40

5.0853

NAP

 

60 months or less

49

717,792,085.73

95.56%

41

5.0562

1.763164

Interest Only

12

338,500,000.00

45.06%

41

4.9105

1.811384

 

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

298 months or less

37

379,292,085.73

50.49%

41

5.1863

1.720130

 

Totals

55

751,178,242.96

100.00%

41

5.0575

1.753265

299 months to 337 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

338 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

55

751,178,242.96

100.00%

41

5.0575

1.753265

(1)

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

 

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

 

 

 

 

(2)

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

 

 

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 12 of 28

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

6

33,386,157.23

4.44%

40

5.0853

NAP

 

 

No outstanding loans in this group

 

    Underwriter's Information

3

31,501,905.15

4.19%

41

4.6174

2.095043

 

 

 

 

 

 

12 months or less

46

686,290,180.58

91.36%

41

5.0764

1.747930

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

55

751,178,242.96

100.00%

41

5.0575

1.753265

 

 

 

 

 

(1)

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

 

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

 

 

(2)

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

 

 

 

(3)

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

 

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

 

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

 

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

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 13 of 28

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original          Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated     Maturity        Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                     Accrual Type        Gross Rate

Interest

Principal

Adjustments               Repay Date     Date

Date

Balance

Balance

Date

 

1

300571629

OF

Coral Gables

FL

Actual/360

5.020%

263,689.44

0.00

0.00

N/A

12/06/26

--

61,000,000.00

61,000,000.00

08/06/23

 

2

883100678

OF

New York

NY

Actual/360

5.279%

255,691.88

0.00

0.00

N/A

02/06/27

--

56,250,000.00

56,250,000.00

08/06/23

 

3

883100682

OF

Seattle

WA

Actual/360

5.107%

246,270.89

0.00

0.00

N/A

02/06/27

--

56,000,000.00

56,000,000.00

08/06/23

 

4

883100673

RT

Birmingham

AL

Actual/360

4.762%

205,030.56

0.00

0.00

N/A

01/01/27

--

50,000,000.00

50,000,000.00

08/01/23

 

6

300571647

OF

Orlando

FL

Actual/360

5.520%

173,165.40

44,494.11

0.00

N/A

01/06/27

--

36,430,308.76

36,385,814.65

08/06/23

 

7

307340007

MU

Seattle

WA

Actual/360

4.299%

74,043.50

0.00

0.00

N/A

01/06/27

--

20,000,000.00

20,000,000.00

08/06/23

 

7A

307340107

 

 

 

Actual/360

4.299%

62,936.98

0.00

0.00

N/A

01/06/27

--

17,000,000.00

17,000,000.00

08/06/23

 

8

307340008

OF

Los Angeles

CA

Actual/360

4.435%

114,570.83

0.00

0.00

N/A

12/06/26

--

30,000,000.00

30,000,000.00

08/06/23

 

9

307340009

LO

Garden Grove

CA

Actual/360

5.395%

91,160.02

21,086.22

0.00

N/A

02/06/27

--

19,621,747.05

19,600,660.83

08/06/23

 

9A

307340109

 

 

 

Actual/360

5.395%

45,580.01

10,543.11

0.00

N/A

02/06/27

--

9,810,873.55

9,800,330.44

08/06/23

 

10

883100687

LO

Charlotte

NC

Actual/360

5.503%

115,745.37

37,608.48

0.00

N/A

02/06/27

--

24,425,582.33

24,387,973.85

08/06/23

 

11

307340011

OF

Olathe

KS

Actual/360

4.640%

99,888.89

0.00

0.00

02/06/27

11/06/31

--

25,000,000.00

25,000,000.00

08/06/23

 

12

307340012

OF

New Haven

CT

Actual/360

4.798%

83,868.98

35,458.01

0.00

N/A

02/06/27

--

20,301,456.10

20,265,998.09

08/06/23

 

13

883100622

MF

San Bernardino

CA

Actual/360

4.269%

36,031.13

19,043.53

0.00

N/A

11/06/26

--

9,801,271.18

9,782,227.65

08/06/23

 

14

883100621

MF

Buena Park

CA

Actual/360

4.269%

34,515.05

18,242.23

0.00

N/A

11/06/26

--

9,388,863.55

9,370,621.32

08/06/23

 

15

307340015

RT

Moreno Valley

CA

Actual/360

5.098%

70,821.75

26,887.09

0.00

N/A

01/06/27

--

16,132,721.67

16,105,834.58

08/06/23

 

16

883100675

OF

Englewood

CO

Actual/360

4.873%

67,699.52

22,509.79

0.00

N/A

01/06/27

--

16,133,551.83

16,111,042.04

08/06/23

 

17

883100670

RT

Indiana

PA

Actual/360

5.151%

69,917.80

18,002.34

0.00

N/A

01/06/27

--

15,762,931.81

15,744,929.47

08/06/23

 

18

300571645

RT

Las Vegas

NV

Actual/360

5.950%

72,328.29

20,104.37

0.00

N/A

01/06/27

--

14,116,662.70

14,096,558.33

08/06/23

 

19

883100664

IN

Various

Various

Actual/360

4.763%

61,661.49

18,792.91

0.00

N/A

12/06/26

--

15,033,988.22

15,015,195.31

08/06/23

 

20

883100672

SS

Redwood City

CA

Actual/360

5.082%

66,736.54

0.00

0.00

N/A

01/06/27

--

15,250,000.00

15,250,000.00

08/06/23

 

21

883100671

RT

Muskegon

MI

Actual/360

5.251%

66,468.91

0.00

0.00

N/A

01/06/27

--

14,700,000.00

14,700,000.00

08/06/23

 

23

300571648

LO

New Bern

NC

Actual/360

5.970%

60,185.52

16,609.05

0.00

N/A

01/06/27

--

11,707,348.02

11,690,738.97

08/06/23

 

24

300571658

LO

Overland Park

KS

Actual/360

5.130%

47,617.12

17,758.24

0.00

N/A

02/06/27

--

10,779,200.38

10,761,442.14

07/06/23

 

25

300571641

RT

Baltimore

MD

Actual/360

5.380%

52,811.28

14,422.68

0.00

N/A

12/06/26

--

11,399,483.77

11,385,061.09

08/06/23

 

26

883100676

OF

Boynton Beach

FL

Actual/360

5.087%

47,773.34

14,574.05

0.00

N/A

01/06/27

--

10,905,978.45

10,891,404.40

08/06/23

 

27

307340027

LO

Gainesville

FL

Actual/360

5.359%

42,677.08

14,619.05

0.00

N/A

02/06/27

--

9,247,737.55

9,233,118.50

08/06/23

 

28

307340028

RT

Memphis

TN

Actual/360

4.146%

16,785.41

0.00

0.00

N/A

11/01/26

--

4,701,574.71

4,701,574.71

08/01/23

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original            Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated     Maturity         Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State               Accrual Type         Gross Rate

Interest

Principal

Adjustments                Repay Date    Date

Date

Balance

Balance

Date

 

28A

307340128

 

 

 

Actual/360

4.146%

16,785.41

0.00

0.00

N/A

11/01/26

--

4,701,574.71

4,701,574.71

08/01/23

 

29

883100668

RT

Kittanning

PA

Actual/360

4.928%

34,211.31

11,125.10

0.00

N/A

01/06/27

09/06/26

8,061,945.04

8,050,819.94

08/06/23

 

30

300571654

RT

Folsom

CA

Actual/360

5.150%

32,824.74

12,222.42

0.00

N/A

01/06/27

--

7,401,757.63

7,389,535.21

08/06/23

 

31

300571639

RT

Los Angeles

CA

Actual/360

5.400%

36,874.60

8,609.39

0.00

N/A

12/06/26

--

7,930,021.35

7,921,411.96

08/06/23

 

32

307340032

RT

Montclair

CA

Actual/360

5.064%

32,395.60

9,239.01

0.00

N/A

02/06/27

--

7,429,781.04

7,420,542.03

08/06/23

 

33

300571659

MF

Houston

TX

Actual/360

5.250%

31,137.94

11,105.64

0.00

N/A

02/06/27

--

6,887,654.52

6,876,548.88

08/06/23

 

34

307340034

LO

Memphis

TN

Actual/360

6.213%

35,091.49

14,214.63

0.00

N/A

02/06/27

--

6,558,527.31

6,544,312.68

08/06/23

 

35

300571664

LO

Bowling Green

OH

Actual/360

5.650%

32,217.10

9,921.11

0.00

N/A

02/06/27

--

6,621,841.11

6,611,920.00

08/06/23

 

36

883100628

MF

Inglewood

CA

Actual/360

4.269%

22,902.51

12,104.66

0.00

N/A

11/06/26

--

6,229,993.29

6,217,888.63

08/06/23

 

37

307340037

LO

Rancho Cordova

CA

Actual/360

5.577%

29,018.09

14,289.26

0.00

N/A

02/06/27

--

6,042,718.94

6,028,429.68

08/06/23

 

39

307340039

MF

Lansing

MI

Actual/360

5.413%

27,936.67

14,686.52

0.00

N/A

12/06/26

--

5,993,456.32

5,978,769.80

08/06/23

 

40

883100684

RT

Pflugerville

TX

Actual/360

5.221%

27,874.34

0.00

0.00

N/A

02/06/27

--

6,200,000.00

6,200,000.00

08/06/23

 

41

307340041

SS

Redlands

CA

Actual/360

4.680%

24,585.10

0.00

0.00

N/A

01/06/27

--

6,100,000.00

6,100,000.00

08/06/23

 

42

307340042

SS

National City

CA

Actual/360

4.536%

23,437.03

0.00

0.00

N/A

12/06/26

--

6,000,000.00

6,000,000.00

08/06/23

 

43

300571663

LO

Jackson

MS

Actual/360

5.660%

25,647.12

7,869.23

0.00

N/A

02/06/27

--

5,262,147.52

5,254,278.29

08/06/23

 

44

300571661

LO

Kansas City

MO

Actual/360

5.500%

24,848.88

8,082.88

0.00

N/A

02/06/27

--

5,246,684.77

5,238,601.89

08/06/23

 

45

300571665

RT

Lafayette

IN

Actual/360

5.390%

22,608.29

6,558.86

0.00

N/A

02/06/27

--

4,871,017.38

4,864,458.52

08/06/23

 

47

307340047

LO

Wichita Falls

TX

Actual/360

5.966%

22,302.16

9,808.16

0.00

N/A

01/06/27

--

4,341,365.22

4,331,557.06

08/06/23

 

48

307340048

RT

MacClenny

FL

Actual/360

5.277%

19,460.49

5,933.36

0.00

N/A

10/06/26

--

4,283,004.64

4,277,071.28

08/06/23

 

49

300571638

RT

Taft

CA

Actual/360

5.330%

18,772.74

6,578.45

0.00

N/A

12/06/26

--

4,090,169.31

4,083,590.86

08/06/23

 

50

300571656

MH

Grove City

OH

Actual/360

5.070%

16,580.15

5,064.16

0.00

N/A

11/06/26

--

3,797,706.65

3,792,642.49

08/06/23

 

51

883100633

MF

Panorama City

CA

Actual/360

4.269%

12,902.82

6,819.53

0.00

N/A

11/06/26

--

3,509,855.32

3,503,035.79

08/06/23

 

53

307340053

RT

New York

NY

Actual/360

5.194%

14,080.50

5,126.49

0.00

N/A

11/06/26

--

3,147,857.89

3,142,731.40

08/06/23

 

54

300571631

SS

Rockledge

FL

Actual/360

5.130%

14,294.14

4,310.60

0.00

N/A

09/06/26

--

3,235,798.32

3,231,487.72

08/06/23

 

55

883100630

MF

Tehachapi

CA

Actual/360

4.269%

9,354.55

4,944.15

0.00

N/A

11/06/26

--

2,544,645.44

2,539,701.29

08/06/23

 

56

300571642

RT

Various

Various

Actual/360

5.160%

10,863.81

3,485.56

0.00

N/A

12/06/26

--

2,444,967.61

2,441,482.05

08/06/23

 

57

300571640

MH

Various

MI

Actual/360

5.670%

9,313.76

2,256.25

0.00

N/A

01/01/27

--

1,907,580.68

1,905,324.43

08/01/23

 

Totals

 

 

 

 

 

 

3,273,994.32

565,110.68

0.00

 

 

 

751,743,353.64

751,178,242.96

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 15 of 28

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

3,754,652.12

823,544.86

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

10,273,290.82

5,851,681.80

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

5,901,655.97

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

17,820,818.69

18,127,557.05

04/01/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

5,854,628.00

3,654,204.94

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

16,328,812.00

8,199,551.95

07/01/22

12/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

3,069,791.52

612,393.27

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

4,415,346.00

870,661.75

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

3,328,999.80

2,789,540.00

04/01/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

11,654,941.00

11,654,941.00

04/01/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

5,914,425.17

1,771,716.41

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

1,847,018.27

549,032.09

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,345,910.00

366,686.25

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,475,165.36

1,159,856.38

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

766,500.00

228,562.27

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,732,961.00

303,179.00

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,784,608.28

832,540.82

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

4,765,720.24

1,288,687.04

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

2,141,134.07

460,848.61

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,464,485.29

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

2,406,487.30

2,509,769.24

07/01/22

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,431,068.91

1,778,840.06

07/01/22

06/30/23

--

0.00

0.00

65,328.95

65,328.95

13,684.08

0.00

 

 

25

887,644.92

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

27

1,258,403.60

914,605.47

04/01/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

11,427,655.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 28

 


 

 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent              Most Recent         Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

28A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

30

750,822.97

394,420.77

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

976.14

0.00

 

 

31

735,621.20

102,300.58

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,012,764.00

487,992.00

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

978,191.07

268,602.01

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,003,892.87

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

930,912.05

898,037.44

04/01/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

797,601.86

160,732.81

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

590,631.15

457,783.17

04/02/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

786,452.20

153,407.80

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

532,140.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

1,185,521.26

580,026.64

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

1,062,614.70

293,333.72

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

171,589.36

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

879,648.15

815,044.70

04/01/22

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

602,649.84

104,490.22

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

840,975.15

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

49

429,395.12

269,394.05

01/01/23

06/30/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

51

401,442.08

96,002.62

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

54

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

55

513,897.47

111,642.99

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

238,462.96

52,143.75

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

342,598.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

137,839,946.85

69,993,755.53

 

 

 

0.00

0.00

65,328.95

65,328.95

14,660.22

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 28

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 18 of 28

 


 

 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

 

Prepayments

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

 

Curtailments

 

Payoff

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

08/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

5.057531%

5.028835%

41

07/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

5.057654%

5.028953%

42

06/16/23

0

0.00

0

0.00

2

29,468,499.58

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

5.057792%

5.034454%

43

05/17/23

0

0.00

0

0.00

2

29,499,816.73

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

5.057914%

5.034574%

44

04/17/23

0

0.00

0

0.00

2

29,535,394.96

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

5.058050%

5.034708%

45

03/17/23

0

0.00

0

0.00

2

29,566,402.75

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

5.058170%

5.034826%

46

02/17/23

0

0.00

0

0.00

2

29,610,518.48

0

0.00

0

0.00

0

0.00

 

0

0.00

1

2,986,845.34

5.058336%

5.034989%

47

01/18/23

0

0.00

0

0.00

3

32,904,764.53

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

5.060239%

5.035849%

48

12/16/22

0

0.00

0

0.00

3

32,942,834.29

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

5.060358%

5.035964%

49

11/18/22

0

0.00

0

0.00

3

32,985,655.15

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

5.060493%

5.036095%

50

10/17/22

0

0.00

0

0.00

3

33,023,349.80

0

0.00

0

0.00

0

0.00

 

0

0.00

1

34,587,736.86

5.060610%

5.034454%

51

09/16/22

0

0.00

0

0.00

3

33,065,809.28

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

5.011580%

4.985833%

49

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

24

300571658

07/06/23

0

B

 

65,328.95

65,328.95

13,684.08

10,779,200.39

 

 

 

 

 

 

Totals

 

 

 

 

 

65,328.95

65,328.95

13,684.08

10,779,200.39

 

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 20 of 28

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

      Total

     Performing

Non-Performing

                 REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

726,178,243

726,178,243

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

25,000,000

25,000,000

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

    Total

Current

30-59 Days

60-89 Days

       90+ Days

     REO/Foreclosure

 

 

Aug-23

751,178,243

751,178,243

0

0

 

0

0

 

Jul-23

751,743,354

751,743,354

0

0

 

0

0

 

Jun-23

752,360,910

722,892,411

0

0

    29,468,500

0

 

May-23

752,920,725

723,420,908

0

0

   29,499,817

0

 

Apr-23

753,533,179

723,997,784

0

0

   29,535,395

0

 

Mar-23

754,087,744

724,521,342

0

0

   29,566,403

0

 

Feb-23

754,805,814

725,195,296

0

0

   29,610,518

0

 

Jan-23

758,618,262

725,713,498

0

0

   32,904,765

0

 

Dec-22

759,172,220

726,229,386

0

0

   32,942,834

0

 

Nov-22

759,779,767

726,794,112

0

0

   32,985,655

0

 

Oct-22

760,328,521

727,305,171

0

0

   33,023,350

0

 

Sep-22

795,518,791

762,452,982

0

0

   33,065,809

0

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 21 of 28

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

9

307340009

19,600,660.83

19,600,660.83

64,500,000.00

06/14/23

616,789.50

0.67830

03/31/23

02/06/27

281

9A

307340109

9,800,330.44

9,800,330.44

64,500,000.00

06/14/23

6,902,196.00

1.61866

--

02/06/27

281

16

883100675

16,111,042.04

16,111,042.04

23,600,000.00

12/12/16

161,102.77

0.59520

03/31/23

01/06/27

281

Totals

 

45,512,033.31

45,512,033.31

152,600,000.00

 

7,680,088.27

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 22 of 28

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

9

307340009

LO

CA

06/03/20

98

 

 

 

 

 

 

 

9A

307340109

Various

Various

06/03/20

98

 

 

 

 

 

 

 

16

883100675

OF

CO

06/21/23

13

 

 

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

Page 23 of 28

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

Pre-Modification

Post-Modification

 

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

10

883100687

25,642,592.64

5.50300%

25,642,592.64

5.50300%

 

08/31/20

09/06/20

11/12/20

28

307340028

4,701,574.71

4.14600%

4,638,573.29

4.14600%

10

12/31/20

05/01/20

--

28A

307340128

0.00

4.14600%

0.00

4.14600%

10

12/31/20

05/01/20

05/11/21

43

300571663

5,565,142.29

5.66000%

5,510,460.09

5.66000%

10

06/06/21

06/12/21

--

43

300571663

0.00

5.66000%

0.00

5.66000%

10

06/22/21

12/06/20

08/11/21

Totals

 

30,344,167.35

 

30,281,165.93

 

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 24 of 28

 


 

 

                         

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

 

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number              Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

52

307340052            02/17/23

3,263,585.66

3,450,000.00

3,815,469.52

821,037.44

3,815,469.52

2,994,432.08

269,153.58

0.00

(112,247.80)

381,401.38

10.17%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Cumulative Totals

3,263,585.66

3,450,000.00

3,815,469.52

821,037.44

3,815,469.52

2,994,432.08

269,153.58

0.00

(112,247.80)

381,401.38

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 25 of 28

 


 

 

                       

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

 

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

Deal

Deal

08/17/23

0.00

(1,159.90)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

07/17/23

0.00

(1,102.77)

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

06/16/23

0.00

(816.61)

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

05/17/23

0.00

(776.39)

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

04/17/23

0.00

(811.89)

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

03/17/23

0.00

(772.35)

0.00

0.00

0.00

0.00

0.00

0.00

 

52

307340052

06/16/23

0.00

0.00

381,401.38

0.00

0.00

112,247.80

0.00

0.00

381,401.38

 

 

02/17/23

0.00

0.00

269,153.58

0.00

0.00

269,153.58

0.00

0.00

 

Current Period Totals

 

0.00

(1,159.90)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

 

0.00

(5,439.91)

381,401.38

0.00

0.00

381,401.38

0.00

0.00

381,401.38

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 26 of 28

 


 

 

                         

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

Special Servicing Fees

 

 

 

 

 

 

 

Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

16

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

28

0.00

0.00

0.00

0.00

167.85

0.00

0.00

0.00

0.00

0.00

0.00

0.00

28A

0.00

0.00

0.00

0.00

167.85

0.00

0.00

0.00

0.00

0.00

0.00

0.00

43

0.00

0.00

0.00

0.00

335.16

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

3,500.00

0.00

670.86

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total

4,170.86

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 27 of 28

 


 

 

   

 

Supplemental Notes

EU Securitization Retention Compliance

 

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "Risk Retention Compliance" tab for the BBCMS2017-C1 transaction, certain

Information provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant and theHedging Covenant under the EU Securitization Retention Requirements. Investors should refer to the Certificate

Administrator's website for all such information.

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 28

 

EX-102 3 exh_102.xml Prospectus Loan ID 1 07-12-2023 08-11-2023 RMF 11-15-2016 61000000.00 120 12-06-2026 0.0502 0.0502 3 1 120 01-06-2017 true 1 WL 3 263689.44 61000000.00 1 1 1 0 true true false false false 03-05-2019 ALHAMBRA TOWERS 121 ALHAMBRA PLAZA Coral Gables FL 33134 Miami-Dade OF 174250 174250 2002 93000000.00 MAI 10-12-2016 0.963 0.78 6 03-06-2019 N American Towers Inc 12686 01-31-2033 The Allen Morris Company 11868 07-31-2025 Banco de Credito del 8405 10-31-2031 09-30-2016 01-01-2023 03-31-2023 8399830.00 1670815.00 3068928.00 847270.14 5330902.00 823544.86 5034677.00 749488.36 UW CREFC 776182.75 1.72 1.061 1.62 0.9656 F F 03-31-2023 false false 61000000.00 263689.44 0.0502 0.0001544 263689.44 0.00 0.00 61000000.00 61000000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2 07-12-2023 08-11-2023 Barclays 01-11-2017 56250000.00 120 02-06-2027 0.052788 0.052788 3 1 120 03-06-2017 true 1 PP 3 0.00 56250000.00 1 1 1 0 true true false false false 03-05-2019 1166 AVENUE OF THE AMERICAS 1166 AVENUE OF THE AMERICAS New York NY 10036 New York OF 195375 195375 1974 225000000.00 MAI 01-01-2017 0.915 1 6 03-06-2019 N DE Shaw 85582 06-30-2024 Arcesium 39075 06-30-2024 Sprint 39075 01-31-2027 10-31-2016 01-01-2023 06-30-2023 14201718.00 9184410.00 5559507.00 3332728.20 8642211.00 5851681.80 8151944.00 5606548.30 UW CREFC 2274649.50 1.90 2.5725 1.79 2.4647 F F 06-30-2023 false false 56250000.00 255691.88 0.052788 0.0001633 255691.88 0.00 0.00 56250000.00 56250000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3 07-12-2023 08-11-2023 Barclays 01-24-2017 56000000.00 120 02-06-2027 0.05107 0.05107 3 1 120 03-06-2017 true 1 WL 3 0.00 56000000.00 1 1 1 0 true true false false false 03-05-2019 1000 DENNY WAY 1000 DENNY WAY Seattle WA 98109 King OF 262565 262565 1929 2016 108000000.00 MAI 12-19-2016 0.921 0.63 6 03-06-2019 N Level 3 Communications 48959 07-31-2031 Seattle Times Company 47424 07-31-2026 Best Buy 32504 01-31-2026 11-30-2016 12-31-2021 12-31-2022 6834905.00 7810301.00 1111248.00 1908645.03 5723657.00 5901655.97 5131826.00 5309825.97 UW CREFC 2899641.00 1.97 2.0353 1.77 1.8312 F F 12-31-2022 false false 56000000.00 246270.89 0.05107 0.0001544 246270.89 0.00 0.00 56000000.00 56000000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4 07-12-2023 08-11-2023 Barclays/BANA 12-20-2016 50000000.00 120 01-01-2027 0.04762 0.04762 3 1 120 02-01-2017 true 1 PP 3 205030.56 50000000.00 1 1 1 0 true true false false false 02-28-2019 THE SUMMIT BIRMINGHAM 214 SUMMIT BOULEVARD Birmingham AL 35243 Jefferson RT 681245 681245 1997 383000000.00 MAI 11-07-2016 0.985 0.9 6 03-01-2019 N Belk 163480 01-31-2028 RSM US LLP 35724 05-31-2023 Barnes & Noble 25397 02-01-2028 12-31-2016 04-01-2022 03-31-2023 24205097.00 24851870.00 6134767.00 6724312.95 18070330.00 18127557.05 16883902.00 16941129.05 UW CREFC 10042528.91 1.80 1.805 1.68 1.6869 F F 05-04-2023 false false 50000000.00 205030.56 0.04762 0.0001339 205030.56 0.00 0.00 50000000.00 50000000.00 08-01-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5 07-12-2023 08-11-2023 Barclays/MSBNA 01-31-2017 41500000.00 60 0.0393 0.0393 3 1 60 03-06-2017 1 PP 3 0.00 41500000.00 1 1 5 true true true false 11-05-2021 11-05-2021 MERRILL LYNCH DRIVE 2001 153000000.00 01-03-2017 6 MERRILL LYNCH PIERCE FENNER & SMITH 553841 11-30-2024 F false false 0.00 0.00 0.00 0.00 1 0 2 09-26-2022 Prospectus Loan ID 6 07-12-2023 08-11-2023 RMF 12-22-2016 38250000.00 120 01-06-2027 360 0.0552 0.0552 3 1 36 02-06-2017 true 1 WL 5 181815.00 38250000.00 1 1 1 0 true true false false false 03-05-2019 ORLANDO CENTRAL 3319 MAGUIRE BOULEVARD Orlando FL 32803 Orange OF 637380 637380 1966 2016 62700000.00 MAI 11-01-2016 0.77 0.9 6 03-06-2019 N State of Florida 50093 07-31-2025 GSA 32330 11-21-2024 Concorde Career Colleges Inc. 32277 04-30-2030 10-31-2016 01-01-2023 06-30-2023 9059801.00 6468152.00 4047495.00 2813947.06 5012306.00 3654204.94 4516699.00 3406401.44 UW CREFC 1305957.00 1.92 2.7981 1.73 2.6083 F F 06-30-2023 false false 36430308.76 217659.51 0.0552 0.0001544 173165.40 44494.11 0.00 36385814.65 36385814.65 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 7 07-12-2023 08-11-2023 UBS AG/MSBNA 12-20-2016 20000000.00 120 01-06-2027 0.042993 0.042993 3 1 120 02-06-2017 true 1 PP 3 136980.48 20000000.00 1 1 1 5 true true false false false 03-05-2019 KOMO PLAZA 100-140 4TH AVENUE NORTH Seattle WA 98109 King MU 291151 291151 2000 2007 278000000.00 MAI 10-26-2016 0.911 1 6 03-06-2019 N Sinclair Broadcasting 120969 12-31-2023 TierPoint Seattle Holdings LLC 61609 06-30-2033 Internap Network S 32857 02-28-2029 10-31-2016 07-01-2022 12-31-2022 22049734.00 12301302.00 6350267.00 4101750.05 15699467.00 8199551.95 14983440.00 7841538.95 UW CREFC 3021213.69 2.59 2.7139 2.47 2.5954 F F 12-31-2022 false false 20000000.00 74043.50 0.042993 0.0001679 74043.50 0.00 0.00 20000000.00 20000000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 7A 07-12-2023 08-11-2023 UBS AG 12-20-2016 17000000.00 120 01-06-2027 0.042993 0.042993 3 1 120 02-06-2017 1 PP 3 17000000.00 1 5 true true false false false NA NA N F false false 17000000.00 62936.98 0.042993 0.0001679 62936.98 0.00 0.00 17000000.00 17000000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 07-12-2023 08-11-2023 UBS AG 12-06-2016 30000000.00 120 12-06-2026 0.04435 0.04435 3 1 120 01-06-2017 true 1 PP 3 114570.83 30000000.00 1 1 1 5 true true true false false 01-05-2019 09-05-2026 09-05-2026 CENTER WEST 10877 WILSHIRE BOULEVARD Los Angeles CA 90024 Los Angeles OF 349298 349298 1985 209000000.00 MAI 10-20-2016 0.571 0.32 6 X Wells Fargo Bank 16894 07-31-2024 Irongate Azrep BW LLC 15108 05-31-2030 Westwood Financial 7656 03-31-2028 08-31-2016 01-01-2023 03-31-2023 13841932.00 2065103.00 6099920.00 1452709.73 7742012.00 612393.27 6990633.00 424548.77 UW CREFC 887000.00 2.15 0.6904 1.94 0.4786 F F 05-12-2023 false false 30000000.00 114570.83 0.04435 0.0001339 114570.83 0.00 0.00 30000000.00 30000000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 07-12-2023 08-11-2023 UBS AG 01-27-2017 20000000.00 120 02-06-2027 360 0.053952 0.053952 3 1 60 03-06-2017 true 1 PP 5 0.00 20000000.00 1 1 1 0 true true false false false 03-05-2019 ANAHEIM MARRIOTT SUITES 12015 HARBOR BOULEVARD Garden Grove CA 92840 Orange LO 371 371 2002 2016 83000000.00 MAI 12-05-2016 64500000.00 06-14-2023 MAI 0.882 0.7 6 03-06-2019 N 12-31-2016 01-01-2023 03-31-2023 20320665.00 4183773.00 13418469.00 3313111.25 6902196.00 870661.75 5886707.00 616789.50 UW CREFC 909195.00 1.90 0.9576 1.62 0.6783 F F false false 19621747.05 112246.24 0.053952 0.0001687 91160.02 21086.22 0.00 19600660.83 19600660.83 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA 06-03-2020 false 0.00 98 0 Prospectus Loan ID 9A 07-12-2023 08-11-2023 UBS AG 01-27-2017 10000000.00 120 02-06-2027 360 0.053952 0.053952 3 1 60 03-06-2017 1 PP 5 10000000.00 1 0 true true false false false NA NA 64500000.00 06-14-2023 MAI N F false false 9810873.55 56123.12 0.053952 0.0001687 45580.01 10543.11 0.00 9800330.44 9800330.44 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA 06-03-2020 false 0.00 98 0 Prospectus Loan ID 10 07-12-2023 08-11-2023 Barclays 01-31-2017 27000000.00 120 02-06-2027 360 0.05503 0.05503 3 1 0 03-06-2017 true 1 WL 2 0.00 27000000.00 1 1 1 0 false true false false true 03-05-2019 HYATT PLACE CHARLOTTE DOWNTOWN 222 SOUTH CALDWELL STREET Charlotte NC 28202 Mecklenburg LO 172 172 2013 42000000.00 MAI 12-13-2016 0.804 0.59 6 03-06-2019 N 12-31-2016 04-01-2022 03-31-2023 8401316.00 6724851.00 5205579.00 3935311.00 3195737.00 2789540.00 2859685.00 2520545.96 UW CREFC 1840246.00 1.74 1.5158 1.55 1.3696 F F false true 24425582.33 153353.85 0.05503 0.0003294 115745.37 37608.48 0.00 24387973.85 24387973.85 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 09-06-2020 98 02-06-2027 Prospectus Loan ID 11 07-12-2023 08-11-2023 DBNY 01-11-2017 25000000.00 120 11-06-2031 0.0464 0.0464 3 1 120 03-06-2017 true 1 PP 3 0.00 25000000.00 1 1 1 0 true true true false false 03-05-2019 11-05-2026 11-05-2026 STATE FARM DATA CENTER 24400 WEST VALLEY PARKWAY Olathe KS 66061 Johnson OF 193953 193953 2016 128000000.00 MAI 10-20-2016 1 1 6 X State Farm 193953 11-30-2031 04-01-2022 03-31-2023 9320149.00 11654941.00 186403.00 0.00 9133746.00 11654941.00 9104653.00 11625848.00 UW CREFC 3763556.00 2.43 3.0967 2.42 3.089 F F 12-31-2022 false false 25000000.00 99888.89 0.0464 0.0001339 99888.89 0.00 0.00 25000000.00 25000000.00 08-06-2023 02-06-2027 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 12 07-12-2023 08-11-2023 UBS AG 01-31-2017 22750000.00 120 02-06-2027 360 0.047975 0.047975 3 1 0 03-06-2017 true 1 PP 2 0.00 22750000.00 1 1 1 0 false true false false false 03-05-2019 CONNECTICUT FINANCIAL CENTER 157 CHURCH STREET New Haven CT 06510 New Haven OF 470251 470251 1990 70000000.00 MAI 12-27-2016 0.841 0.78 6 03-06-2019 N YALE UNIVERSITY 70843 05-31-2027 GSA 58403 08-14-2037 Bank of America 39835 03-31-2026 12-31-2016 01-01-2023 03-31-2023 14291406.00 3621023.00 7284556.00 1849306.59 7006849.00 1771716.41 5596368.00 1419095.91 UW CREFC 715961.79 2.45 2.4745 1.95 1.982 F F 03-31-2023 false false 20301456.10 119326.99 0.047975 0.0001339 83868.98 35458.01 0.00 20265998.09 20265998.09 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 13 07-12-2023 08-11-2023 Barclays 10-11-2016 11170000.00 120 11-06-2026 360 0.042691 0.042691 3 1 0 12-06-2016 true 1 WL 2 55074.66 11126475.38 1 1 1 0 false true false false false 03-05-2019 CASA DEL SOL (SIERRA SPRINGS) 26030 BASE LINE STREET San Bernardino CA 92410 San Bernardino MF 220 220 1986 17060000.00 MAI 04-28-2016 0.914 0.97 6 03-06-2019 N 11-30-2016 01-01-2023 03-31-2023 1888213.00 827222.00 773991.00 278189.91 1114221.00 549032.09 1059221.00 535282.09 UW CREFC 165223.98 1.58 3.3229 1.52 3.2397 F F false false 9801271.18 55074.66 0.042691 0.0001544 36031.13 19043.53 0.00 9782227.65 9782227.65 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14 07-12-2023 08-11-2023 Barclays 10-11-2016 10700000.00 120 11-06-2026 360 0.042691 0.042691 3 1 0 12-06-2016 true 1 WL 2 52757.28 10658306.77 1 1 1 0 false true false false false 03-05-2019 BOARDWALK-PARK PLACE 7230-7280 8TH STREET Buena Park CA 90621 Orange MF 99 99 1959 16740000.00 MAI 04-21-2016 0.99 0.99 6 03-06-2019 N 11-30-2016 01-01-2023 03-31-2023 1417265.00 510125.00 487359.00 143438.75 929906.00 366686.25 902780.00 359904.75 UW CREFC 158271.84 1.58 2.3168 1.52 2.2739 F F false false 9388863.55 52757.28 0.042691 0.0001544 34515.05 18242.23 0.00 9370621.32 9370621.32 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15 07-12-2023 08-11-2023 UBS AG 01-04-2017 18000000.00 120 01-06-2027 360 0.05098 0.05098 3 1 0 02-06-2017 true 1 WL 2 97708.84 17981310.16 1 1 1 0 false true false false false 03-05-2019 SUNNYMEAD TOWNE CENTER 24757, 24775, 24825, 24831, 24853, 24875, 24891 ALESSANDRO BOULEVARD & 14055 PERRIS BOULEVARD Moreno Valley CA 92553 Riverside RT 161793 161793 1975 2006 26400000.00 MAI 12-13-2016 0.933 0.98 6 03-06-2019 N Chedraui USA Inc. dba: Elsuper 52400 10-31-2028 99 Cents Only Store 31200 01-31-2025 Atef Jaber 10903 03-31-2026 10-31-2016 01-01-2023 06-30-2023 2441635.00 1635803.00 707809.00 475946.62 1733827.00 1159856.38 1625257.00 1105571.88 UW CREFC 586253.04 1.48 1.9784 1.39 1.8858 F F 06-30-2023 false false 16132721.67 97708.84 0.05098 0.0001544 70821.75 26887.09 0.00 16105834.58 16105834.58 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 16 07-12-2023 08-11-2023 Barclays 12-21-2016 17050000.00 120 01-06-2027 360 0.04873 0.04873 3 1 36 02-06-2017 true 1 WL 5 71545.12 17050000.00 1 1 1 0 true true false false false 03-05-2019 GATEWAY PLAZA AT MERIDIAN 9800 SOUTH MERIDIAN BOULEVARD Englewood CO 80112 Douglas OF 138598 138598 1994 2008 23600000.00 MAI 12-12-2016 0.957 0.66 6 03-06-2019 N Camp Bowie Service Center 80917 07-31-2026 JANEWAY LAW FIRM P.C 10922 04-30-2023 SIERRA NEVADA 20421 08-31-2018 11-30-2016 01-01-2023 03-31-2023 3222659.00 624091.00 1293796.00 395528.73 1928864.00 228562.27 1659027.00 161102.77 UW CREFC 270627.93 1.78 0.8445 1.53 0.5952 F F 03-31-2023 false false 16133551.83 90209.31 0.04873 0.0001544 67699.52 22509.79 0.00 16111042.04 16111042.04 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA 06-21-2023 false 0.00 13 0 Prospectus Loan ID 17 07-12-2023 08-11-2023 Barclays 12-12-2016 16100000.00 120 01-06-2027 360 0.05151 0.05151 3 1 60 02-06-2017 true 1 WL 5 71412.89 16100000.00 1 1 1 5 true true true false false 01-05-2019 10-05-2026 10-05-2026 SOUTH TOWNE PLAZA 3100 OAKLAND AVENUE Indiana PA 15701 Indiana RT 243705 243705 1995 23500000.00 MAI 11-19-2016 0.98 1 6 X Walmart Real Estate 199026 09-30-2026 Staples 24500 12-31-2024 Petco 11500 01-31-2024 09-30-2016 01-01-2023 03-31-2023 2156996.00 512293.00 558863.00 209114.00 1598133.00 303179.00 1484423.00 274751.25 UW CREFC 263760.42 1.51 1.1494 1.41 1.0416 F F 06-30-2023 false false 15762931.81 87920.14 0.05151 0.0001544 69917.80 18002.34 0.00 15744929.47 15744929.47 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18 07-12-2023 08-11-2023 RMF 12-16-2016 15500000.00 120 01-06-2027 360 0.0595 0.0595 3 1 0 02-06-2017 true 1 WL 2 92432.66 15486983.31 1 1 1 0 false true false false false 03-05-2019 WEST SAHARA PROMENADE 8125-8175 WEST SAHARA AVENUE Las Vegas NV 89117 Clark RT 87616 87616 1999 22400000.00 MAI 02-16-2017 0.947 0.94 6 03-06-2019 N Fitness Alliance LLC 34000 12-31-2031 Family Music Centers 13746 07-25-2023 Flamingo Internacional Lasers LLC 10080 01-31-2027 10-31-2016 01-01-2023 06-30-2023 2027604.00 1097542.00 429506.00 265001.18 1598099.00 832540.82 1531510.00 799246.82 UW CREFC 554595.96 1.44 1.5011 1.38 1.4411 F F 06-30-2023 false false 14116662.70 92432.66 0.0595 0.0001544 72328.29 20104.37 0.00 14096558.33 14096558.33 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19 07-12-2023 08-11-2023 Barclays 11-21-2016 15400000.00 120 12-06-2026 360 0.04763 0.04763 3 1 60 01-06-2017 true 1 PP 5 63162.67 15400000.00 1 11 11 5 true true false false false 03-05-2019 Midwest Industrial Portfolio IN 1255014 53990000.00 MAI 0.898 0.96 03-06-2019 N 01-01-2023 03-31-2023 5992154.00 2109269.00 2208494.00 820581.96 3783660.00 1288687.04 3364370.00 1183865.29 UW 603407.75 1.57 2.1356 1.39 1.9619 F F false false 15033988.22 80454.40 0.04763 0.0001339 61661.49 18792.91 0.00 15015195.31 15015195.31 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19-001 07-12-2023 08-11-2023 3701 WEST 128TH PLACE 3701 WEST 128TH PLACE Alsip IL 60803 Cook IN 217500 217500 1975 1995 8900000.00 MAI 09-13-2016 1 1 6 J & J Snack Foods Sales Corp. 177500 03-31-2030 Bill Downs Enterprises Inc. 40000 06-30-2024 06-30-2016 01-01-2023 03-31-2023 1058171.00 366653.00 326909.00 95862.83 731262.00 270790.17 661464.00 253340.67 UW CREFC 108927.00 2.4859 2.3257 F 03-31-2023 false Prospectus Loan ID 19-002 07-12-2023 08-11-2023 3801-3831 HAWTHORNE COURT 3801-3831 HAWTHORNE COURT Waukegan IL 60087 Lake IN 194708 194708 1974 8700000.00 MAI 09-12-2016 0.786 1 6 Ludlow Manufacturing Inc. 122475 10-31-2026 Alan Josephsen Co. Inc & Records 28960 12-31-2026 PreFabPads LLC 28800 05-31-2027 06-30-2016 01-01-2023 03-31-2023 761295.00 289279.00 308571.00 96105.04 452724.00 193173.96 423846.00 185954.46 UW CREFC 94821.00 2.0372 1.9611 F 03-31-2023 false Prospectus Loan ID 19-003 07-12-2023 08-11-2023 6601-6669 WEST MILL ROAD 6601-6669 WEST MILL ROAD Milwaukee WI 53218 Milwaukee IN 126335 126335 1987 6870000.00 MAI 09-12-2016 0.666 0.84 6 State of Wisconsin DOA 24500 02-29-2028 TMP Industrial LLC 14031 10-31-2026 Central Standard LLC 10898 02-28-2025 06-30-2016 01-01-2023 03-31-2023 774108.00 266701.00 288951.00 119392.65 485157.00 147308.35 429695.00 133442.85 UW CREFC 81499.00 1.8074 1.6373 F 03-31-2023 false Prospectus Loan ID 19-004 07-12-2023 08-11-2023 8301 WEST PARKLAND COURT 8301 WEST PARKLAND COURT Milwaukee WI 53223 Milwaukee IN 119000 119000 1981 6020000.00 MAI 09-12-2016 1 1 6 Vector Technologies LTD 69000 12-31-2026 Douglas Dynamics LLC 50000 12-31-2025 DOUGLAS DYNAMICS LLC 20000 07-31-2021 09-30-2016 01-01-2023 03-31-2023 691429.00 219040.00 173932.00 68546.07 517497.00 150493.93 466362.00 137710.93 UW CREFC 70528.25 2.1338 1.9525 F 03-31-2023 false Prospectus Loan ID 19-005 07-12-2023 08-11-2023 1602 CORPORATE DRIVE 1602 CORPORATE DRIVE Warrensburg MO 64093 Johnson IN 107228 107228 1998 4700000.00 MAI 09-14-2016 1 1 6 Swisher 107228 03-31-2035 06-30-2016 01-01-2023 03-31-2023 343332.00 110502.00 6867.00 2210.00 336465.00 108292.00 330010.00 106678.25 UW CREFC 55639.00 1.9463 1.9173 F 03-31-2023 false Prospectus Loan ID 19-006 07-12-2023 08-11-2023 8585 SOUTH 77TH AVENUE 8585 SOUTH 77TH AVENUE Bridgeview IL 60455 Cook IN 75000 75000 1959 3500000.00 MAI 09-13-2016 1 1 6 Micron Metal Finishing LLC 75000 04-30-2028 06-30-2016 01-01-2023 03-31-2023 358216.00 107416.00 87296.00 27618.98 270920.00 79797.02 244060.00 73082.02 UW CREFC 39966.00 1.9966 1.8286 F 03-31-2023 false Prospectus Loan ID 19-007 07-12-2023 08-11-2023 999 RAYMOND STREET 999 RAYMOND STREET Elgin IL 60120 Kane IN 87075 87075 1972 3170000.00 MAI 09-12-2016 1 1 6 TRI DIM FILTER 87075 12-31-2019 06-30-2016 01-01-2023 03-31-2023 326568.00 114863.00 70088.00 33553.56 256480.00 81309.44 241778.00 77633.69 UW CREFC 38398.75 2.1175 2.0217 F 11-15-2016 false Prospectus Loan ID 19-008 07-12-2023 08-11-2023 4081 RYAN ROAD 4081 RYAN ROAD Gurnee IL 60087 Lake IN 75000 75000 1995 4100000.00 MAI 09-20-2016 0.702 1 6 Sardis Media Ltd 36861 01-31-2028 D.V.Jahn Inc. 17372 01-31-2027 Cintas Corporation 16250 12-31-2025 06-30-2016 01-01-2023 03-31-2023 364917.00 209564.00 160660.00 52221.79 204257.00 157342.21 161152.00 146565.96 UW CREFC 36047.75 4.3648 4.0658 F 03-31-2023 false Prospectus Loan ID 19-009 07-12-2023 08-11-2023 461 NORTH THIRD AVENUE 461 NORTH THIRD AVENUE Des Plaines IL 60016 Cook IN 79322 79322 1967 2730000.00 MAI 09-12-2016 1 1 6 Oakley OSG LLC 42997 02-28-2027 L&E Pallets and Lumber Inc. 36325 06-30-2026 06-30-2016 01-01-2023 03-31-2023 323915.00 125112.00 163626.00 50909.39 160289.00 74202.61 140530.00 69262.86 UW CREFC 29778.50 2.4918 2.3259 F 03-31-2023 false Prospectus Loan ID 19-010 07-12-2023 08-11-2023 12550 LOMBARD LANE 12550 SOUTH LOMBARD LANE Alsip IL 60803 Cook IN 54308 54308 1963 2400000.00 MAI 09-13-2016 1 1 6 Spectrum 54308 09-30-2030 06-30-2016 01-01-2023 03-31-2023 335303.00 96616.00 142136.00 69952.34 193167.00 26663.66 166840.00 20082.16 UW CREFC 28211.25 0.9451 0.7118 F 03-31-2023 false Prospectus Loan ID 19-011 07-12-2023 08-11-2023 2000 SOUTH 25TH AVENUE 2000 SOUTH 25TH AVENUE Broadview IL 60155 Cook IN 119538 119538 1956 2900000.00 MAI 09-13-2016 0.822 0.7 6 Total Control LLC 17883 08-31-2024 Clark Hubbard LLC 14250 02-29-2028 IFBD Inc 10408 05-30-2027 06-30-2016 01-01-2023 03-31-2023 654899.00 203523.00 479458.00 204209.31 175441.00 -686.31 98632.00 -19888.56 UW CREFC 19591.25 -0.035 -1.0151 F 03-31-2023 false Prospectus Loan ID 20 07-12-2023 08-11-2023 Barclays 12-14-2016 15250000.00 120 01-06-2027 0.05082 0.05082 3 1 120 02-06-2017 true 1 WL 3 66736.54 15250000.00 1 1 1 0 true true false false false 03-05-2019 SEAPORT STORAGE CENTER 1703 & 1711 EAST BAYSHORE ROAD Redwood City CA 94063 San Mateo SS 765 765 2008 27100000.00 MAI 11-30-2016 0.954 0.85 6 03-06-2019 N 10-31-2016 01-01-2023 03-31-2023 2130961.00 699328.00 717064.00 238479.39 1413897.00 460848.61 1384984.00 453620.36 UW CREFC 196442.24 1.80 2.3459 1.76 2.3091 F F false false 15250000.00 66736.54 0.05082 0.0004544 66736.54 0.00 0.00 15250000.00 15250000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21 07-12-2023 08-11-2023 Barclays 12-12-2016 14700000.00 120 01-06-2027 0.05251 0.05251 3 1 120 02-06-2017 true 1 WL 3 66468.91 14700000.00 1 1 1 5 true true true false false 01-05-2019 10-05-2026 10-05-2026 WESTSHORE PLAZA 1707 & 2035 EAST SHERMAN BOULEVARD Muskegon MI 49444 Muskegon RT 247222 247222 1994 2000 21360000.00 MAI 11-16-2016 1 1 6 X Lowes 130497 06-30-2025 Sam's Wholesale Club 116725 03-31-2027 09-30-2016 12-31-2021 12-31-2022 1431970.00 1542457.00 56150.00 77971.71 1375820.00 1464485.29 1268279.00 1356943.29 UW CREFC 782617.80 1.76 1.8712 1.62 1.7338 F F 12-30-2022 false false 14700000.00 66468.91 0.05251 0.0001544 66468.91 0.00 0.00 14700000.00 14700000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22 07-12-2023 08-11-2023 UBS AG 12-01-2016 13500000.00 60 300 0.05845 0.05845 3 1 0 01-06-2017 1 WL 2 85706.09 13464394.69 1 1 0 false true true false 01-05-2019 09-05-2021 09-05-2021 LAKEWOOD VILLAGE 1999 19700000.00 08-31-2016 6 09-30-2016 F false false 0.00 0.00 0.00 0.00 1 0 9 11-30-2020 Prospectus Loan ID 23 07-12-2023 08-11-2023 RMF 12-22-2016 12850000.00 120 01-06-2027 360 0.0597 0.0597 3 1 0 02-06-2017 true 1 WL 2 76794.57 12839265.14 1 2 2 0 false true false false false 03-05-2019 New Bern Hotel Portfolio NC LO 210 210 20500000.00 MAI 0.675 0.75 03-06-2019 N 12-31-2016 07-01-2022 06-30-2023 5274296.00 7579526.00 3413085.00 5069756.76 1861211.00 2509769.24 1650239.00 2206589.24 UW 921535.00 2.02 2.7234 1.79 2.3944 F F false false 11707348.02 76794.57 0.0597 0.0001544 60185.52 16609.05 0.00 11690738.97 11690738.97 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 23-001 07-12-2023 08-11-2023 HAMPTON INN NEW BERN 200 HOTEL DRIVE New Bern NC 28562 Craven LO 101 101 1993 2013 10000000.00 MAI 10-03-2016 0.71 0.72 6 12-31-2016 07-01-2022 06-30-2023 2725729.00 3669406.00 1804677.00 2519607.50 921052.00 1149798.50 812023.00 1003022.50 UW CREFC 473318.00 2.4292 2.1191 F 12-31-2016 false Prospectus Loan ID 23-002 07-12-2023 08-11-2023 SPRINGHILL SUITES BY MARRIOTT 300 HOTEL DRIVE New Bern NC 28562 Craven LO 109 109 2009 10500000.00 MAI 11-01-2017 0.643 0.78 6 12-31-2016 07-01-2022 06-30-2023 2548566.00 3910120.00 1608408.00 2550149.26 940159.00 1359970.74 838216.00 1203566.74 UW CREFC 448217.00 3.0341 2.6852 F 12-31-2016 false Prospectus Loan ID 24 07-12-2023 08-11-2023 RMF 01-17-2017 12000000.00 120 02-06-2027 360 0.0513 0.0513 3 1 0 03-06-2017 true 1 WL 2 0.00 12000000.00 1 1 1 0 false true false false false 03-05-2019 HILTON GARDEN INN - OVERLAND PARK 5800 COLLEGE BOULEVARD Overland Park KS 66211 Johnson LO 125 125 2002 2015 18200000.00 MAI 11-22-2016 0.733 0.69 6 03-06-2019 N 11-30-2016 07-01-2022 06-30-2023 4718851.00 4775498.00 3108869.00 2996657.94 1609981.00 1778840.06 1421227.00 1587820.14 UW CREFC 784504.32 2.05 2.2674 1.81 2.0239 F F false false 10779200.38 65375.36 0.0513 0.0001544 47617.12 17758.24 0.00 10779200.39 10761442.14 07-06-2023 1 false 65328.95 13684.08 0 B 0 Wells Fargo Bank, NA false Prospectus Loan ID 25 07-12-2023 08-11-2023 RMF 12-06-2016 12000000.00 120 12-06-2026 360 0.0538 0.0538 3 1 36 01-06-2017 true 1 WL 5 55593.33 12000000.00 1 1 1 0 true true false false false 03-05-2019 DOGWOOD STATION 2301 NORTH ROLLING ROAD Baltimore MD 21244 Baltimore RT 85588 85588 1991 2016 17400000.00 MAI 11-17-2016 0.942 0.67 6 03-06-2019 N Dollar Tree 12285 10-31-2026 Family Dollar 12204 12-31-2044 Windsor Mill Surgery Center LLC 6640 06-30-2024 12-31-2016 12-31-2021 12-31-2022 1548205.00 1299427.00 410389.00 411782.08 1137817.00 887644.92 1064978.00 814806.92 UW CREFC 806807.50 1.41 1.1001 1.32 1.0099 F F 06-30-2023 false false 11399483.77 67233.96 0.0538 0.0001544 52811.28 14422.68 0.00 11385061.09 11385061.09 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26 07-12-2023 08-11-2023 Barclays 01-05-2017 11500000.00 120 01-06-2027 360 0.05087 0.05087 3 1 36 02-06-2017 true 1 WL 5 50375.43 11500000.00 1 1 0 true true false false false 03-05-2019 Defeased FL Palm Beach OF 50684 2007 15700000.00 MAI 12-14-2016 0.932 3 03-06-2019 F 09-30-2016 1535856.00 438042.00 1097814.00 1022433.00 UW F false false 10905978.45 62347.39 0.05087 0.0001544 47773.34 14574.05 0.00 10891404.40 10891404.40 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 07-12-2023 08-11-2023 UBS AG 01-31-2017 10250000.00 120 02-06-2027 360 0.053592 0.053592 3 1 0 03-06-2017 true 1 WL 2 0.00 10250000.00 1 1 1 0 false true false false false 03-05-2019 SPRINGHILL SUITES - GAINESVILLE 4155 SOUTHWEST 40TH BOULEVARD Gainesville FL 32608 Alachua LO 126 126 2007 2015 15600000.00 MAI 12-01-2016 0.792 0.6 6 03-06-2019 N 11-30-2016 04-01-2022 03-31-2023 4374440.00 3726651.00 3034313.00 2812045.53 1340128.00 914605.47 1165150.00 765539.43 UW CREFC 687553.56 1.95 1.3302 1.69 1.1134 F F false false 9247737.55 57296.13 0.053592 0.0001544 42677.08 14619.05 0.00 9233118.50 9233118.50 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28 07-12-2023 08-11-2023 UBS AG/MSBNA 10-26-2016 4992981.47 120 11-01-2026 360 0.04146 0.04146 3 1 0 12-01-2016 true 1 PP 2 48587.06 4980022.88 1 1 1 0 false true false false true 02-28-2019 WOLFCHASE GALLERIA 2760 NORTH GERMANTOWN PARKWAY Memphis TN 38133 Shelby RT 391862 391862 1997 254000000.00 MAI 09-26-2016 0.901 0.95 6 03-01-2019 N Malco Theatres 31049 12-31-2027 H&M Clothing Stores 22125 01-31-2029 The Finish Line 21912 02-28-2022 08-31-2016 12-31-2021 12-31-2022 25912897.00 20384492.00 8234769.00 8956837.00 17678128.00 11427655.00 16563648.00 10313174.00 UW CREFC 9620238.00 1.84 1.1878 1.72 1.072 F F 04-30-2023 false true 4701574.71 16785.41 0.04146 0.0001339 16785.41 0.00 0.00 4701574.71 4701574.71 08-01-2023 1 false 0 0 2397.23 0 0 Wells Fargo Bank, NA 06-03-2020 05-11-2021 false 8 05-01-2020 98 0.00 0.00 11-01-2026 Prospectus Loan ID 28A 07-12-2023 08-11-2023 UBS AG 10-26-2016 4992981.47 120 11-01-2026 360 0.04146 0.04146 3 1 0 12-01-2016 1 PP 2 4980022.88 1 0 false true false false true NA NA 254000000.00 09-26-2016 MAI N F false true 4701574.71 16785.41 0.04146 0.0001339 16785.41 0.00 0.00 4701574.71 4701574.71 08-01-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA 06-03-2020 05-11-2021 false 8 05-01-2020 98 11-01-2026 Prospectus Loan ID 29 07-12-2023 08-11-2023 Barclays 12-12-2016 8515000.00 120 09-06-2026 360 0.04928 0.04928 3 1 36 02-06-2017 true 1 WL 5 36133.88 8515000.00 1 1 0 true true false false false 03-05-2019 Defeased PA Armstrong RT 151679 1982 13500000.00 MAI 10-14-2016 1 3 03-06-2019 F 1457485.00 401138.00 1056347.00 935020.00 UW F false false 8061945.04 45336.41 0.04928 0.0001544 34211.31 11125.10 0.00 8050819.94 8050819.94 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA 05-08-2020 12-22-2020 false 8 Prospectus Loan ID 30 07-12-2023 08-11-2023 RMF 12-29-2016 8250000.00 120 01-06-2027 360 0.0515 0.0515 3 1 0 02-06-2017 true 1 WL 2 45047.16 8241539.30 1 1 1 0 false true false false false 03-05-2019 FOLSOM TOWN CENTER 850 EAST BIDWELL STREET Folsom CA 95630 Sacramento RT 43216 43216 2003 12500000.00 MAI 11-28-2016 0.931 1 6 03-06-2019 N Home Consignment Center 19005 08-31-2026 Trader Joe's Company 12780 01-31-2024 FREESTYLE CLOTHING 3190 05-31-2027 10-31-2016 01-01-2023 06-30-2023 1002590.00 552241.00 247830.00 157820.23 754759.00 394420.77 711543.00 372812.77 UW CREFC 270282.96 1.40 1.4592 1.32 1.3793 F F 07-16-2023 false false 7401757.63 45047.16 0.0515 0.0001544 32824.74 12222.42 0.00 7389535.21 7389535.21 08-06-2023 1 false 0 976.14 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 31 07-12-2023 08-11-2023 RMF 12-01-2016 8100000.00 120 12-06-2026 360 0.054 0.054 3 1 60 01-06-2017 true 1 WL 5 37665.00 8100000.00 1 1 1 0 true true false false false 03-05-2019 SANTA MONICA RETAIL CENTER 11058 SANTA MONICA BOULEVARD & 1716 SOUTH BENTLEY AVENUE Los Angeles CA 90025 Los Angeles RT 10622 10622 1980 14600000.00 MAI 10-28-2016 1 0.75 6 03-06-2019 N WILSON MA & WOON WONG 2185 04-30-2028 FAT-BUFFALO FOODS INC. 1924 09-30-2027 Toufik Bouzidi dba Al's Ho 1046 07-14-2032 09-30-2016 01-01-2023 03-31-2023 1203691.00 244123.00 478169.00 141822.42 725522.00 102300.58 707996.00 97918.83 UW CREFC 136451.97 1.33 0.7497 1.30 0.7176 F F 06-30-2023 false false 7930021.35 45483.99 0.054 0.0001544 36874.60 8609.39 0.00 7921411.96 7921411.96 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 07-12-2023 08-11-2023 UBS AG 01-30-2017 7700000.00 120 02-06-2027 360 0.050635 0.050635 3 1 48 03-06-2017 true 1 WL 5 0.00 7700000.00 1 1 1 0 true true false false false 03-05-2019 LA FITNESS - MONTCLAIR 9385 MONTE VISTA AVENUE Montclair CA 91763 San Bernardino RT 46701 46701 1981 2005 14800000.00 MAI 11-26-2016 1 1 6 03-06-2019 N Fitness International LLC 46701 12-31-2025 10-31-2016 01-01-2023 06-30-2023 1110883.00 487992.00 334162.00 0.00 776721.00 487992.00 746178.00 472721.00 UW CREFC 249807.66 1.55 1.9534 1.49 1.8923 F F 06-30-2023 false false 7429781.04 41634.61 0.050635 0.0001544 32395.60 9239.01 0.00 7420542.03 7420542.03 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 33 07-12-2023 08-11-2023 RMF 01-17-2017 7650000.00 120 02-06-2027 360 0.0525 0.0525 3 1 0 03-06-2017 true 1 WL 2 0.00 7650000.00 1 1 1 0 false true false false false 03-05-2019 ROCK SPRINGS 9000 TOWN PARK DRIVE Houston TX 77036 Harris MF 256 256 1976 11450000.00 MAI 12-28-2016 0.98 0.89 6 03-06-2019 N 12-31-2016 01-01-2023 03-31-2023 1923582.00 655827.00 1058264.00 387224.99 865317.00 268602.01 788517.00 249402.01 UW CREFC 126730.74 1.71 2.1194 1.56 1.9679 F F false false 6887654.52 42243.58 0.0525 0.0001544 31137.94 11105.64 0.00 6876548.88 6876548.88 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34 07-12-2023 08-11-2023 UBS AG 01-19-2017 7500000.00 120 02-06-2027 300 0.062135 0.062135 3 1 0 03-06-2017 true 1 WL 2 0.00 7500000.00 1 2 2 0 false true true false false 03-05-2019 10-05-2026 10-05-2026 Value Place - Memphis Portfolio TN LO 242 242 11800000.00 MAI 10-10-2016 0.853 0.81 X 12-31-2016 12-31-2021 12-31-2022 2627353.00 2874799.00 1530294.00 1870906.13 1097059.00 1003892.87 991965.00 888900.91 UW 591673.44 1.85 1.6967 1.68 1.5023 F F false false 6558527.31 49306.12 0.062135 0.0001544 35091.49 14214.63 0.00 6544312.68 6544312.68 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34-001 07-12-2023 08-11-2023 VALUE PLACE - RIVERDALE 7060 RIVERDALE BEND ROAD Memphis TN 38125 Shelby LO 121 121 2006 5800000.00 MAI 10-10-2016 0.813 0.81 6 12-31-2016 12-31-2021 12-31-2022 1289427.00 2874799.00 740358.00 1870906.13 549069.00 1003892.87 497492.00 888900.91 UW CREFC 591673.44 1.6967 1.5023 F 12-31-2016 false Prospectus Loan ID 34-002 07-12-2023 08-11-2023 VALUE PLACE - SHELBY OAKS 5787 SHELBY OAKS DRIVE Memphis TN 38134 Shelby LO 121 121 2007 6000000.00 MAI 10-10-2016 0.893 0.81 6 12-31-2016 12-31-2021 12-31-2022 1337925.00 0.00 789936.00 0.00 547990.00 0.00 494473.00 0.00 UW CREFC 0.00 0.00 C 12-31-2016 false Prospectus Loan ID 35 07-12-2023 08-11-2023 RMF 01-27-2017 7300000.00 120 02-06-2027 360 0.0565 0.0565 3 1 0 03-06-2017 true 1 WL 2 0.00 7300000.00 1 1 1 0 false true false false false 03-05-2019 HAMPTON INN BOWLING GREEN 142 CAMPBELL HILL ROAD Bowling Green OH 43402 Wood LO 82 82 2003 2016 10500000.00 MAI 08-23-2016 0.805 0.67 6 03-06-2019 N 12-31-2016 04-01-2022 03-31-2023 2238734.00 2282193.00 1344142.00 1384155.56 894593.00 898037.44 805043.00 806749.72 UW CREFC 505658.52 1.77 1.7759 1.59 1.5954 F F false false 6621841.11 42138.21 0.0565 0.0001544 32217.10 9921.11 0.00 6611920.00 6611920.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 36 07-12-2023 08-11-2023 Barclays 10-11-2016 7100000.00 120 11-06-2026 360 0.042691 0.042691 3 1 0 12-06-2016 true 1 WL 2 35007.17 7072334.39 1 1 1 0 false true false false false 03-05-2019 HOLLYWOOD POINTE - INGLEWOOD 3620 WEST 102ND STREET Inglewood CA 90303 Los Angeles MF 61 61 1965 11400000.00 MAI 05-03-2016 1 1 6 03-06-2019 N 11-30-2016 01-01-2023 03-31-2023 962545.00 331229.00 361472.00 170496.19 601073.00 160732.81 585823.00 156920.31 UW CREFC 105021.51 1.43 1.5304 1.39 1.4941 F F false false 6229993.29 35007.17 0.042691 0.0001544 22902.51 12104.66 0.00 6217888.62 6217888.63 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37 07-12-2023 08-11-2023 UBS AG 01-30-2017 7000000.00 120 02-06-2027 300 0.055767 0.055767 3 1 0 03-06-2017 true 1 WL 2 0.00 7000000.00 1 1 1 0 false true false false false 03-05-2019 BEST WESTERN PLUS RANCHO CORDOVA 10713 WHITE ROCK ROAD Rancho Cordova CA 95670 Sacramento LO 105 105 1990 2014 11000000.00 MAI 12-27-2016 0.684 0.62 6 03-06-2019 N 11-30-2016 04-02-2022 03-31-2023 2341460.00 2321761.00 1415566.00 1863977.83 925894.00 457783.17 832236.00 364912.73 UW CREFC 519688.20 1.78 0.8808 1.60 0.7021 F F false false 6042718.94 43307.35 0.055767 0.0001544 29018.09 14289.26 0.00 6028429.68 6028429.68 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 07-12-2023 08-11-2023 RMF 01-27-2017 7000000.00 60 360 0.0567 0.0567 3 1 0 03-06-2017 1 WL 2 0.00 7000000.00 1 4 0 false true false false 03-05-2019 Reisinger MHC Portfolio 10090000.00 12-31-2016 F false false 0.00 0.00 0.00 0.00 1 0 2 12-22-2021 Prospectus Loan ID 38-001 07-12-2023 08-11-2023 MONTICELLO 1928 4720000.00 0 6 12-31-2016 12-01-2016 false Prospectus Loan ID 38-002 07-12-2023 08-11-2023 HICKORY VILLAGE 1972 1950000.00 0 6 12-31-2016 12-01-2016 false Prospectus Loan ID 38-003 07-12-2023 08-11-2023 SWAN LAKE 1965 1690000.00 0 6 12-31-2016 12-01-2016 false Prospectus Loan ID 38-004 07-12-2023 08-11-2023 HI-VIEW ESTATES MHC 1978 1730000.00 0 6 12-31-2016 12-01-2016 false Prospectus Loan ID 39 07-12-2023 08-11-2023 UBS AG 11-18-2016 7000000.00 120 12-06-2026 300 0.05413 0.05413 3 1 0 01-06-2017 true 1 WL 2 42623.19 6979963.75 1 1 1 0 false true false false false 03-05-2019 DELTA SENIOR LIVING - LANSING 201 MALL DRIVE SOUTH Lansing MI 48917 Eaton MF 114 114 1988 14390000.00 MAI 10-04-2016 0.904 0.8 6 03-06-2019 N 10-31-2016 01-01-2023 03-31-2023 2763595.00 795619.00 1731927.00 642211.20 1031668.00 153407.80 992566.00 143632.30 UW CREFC 127869.57 2.02 1.1997 1.94 1.1232 F F false false 5993456.32 42623.19 0.05413 0.0001544 27936.67 14686.52 0.00 5978769.80 5978769.80 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 07-12-2023 08-11-2023 Barclays 01-30-2017 6200000.00 120 02-06-2027 0.05221 0.05221 3 1 120 03-06-2017 true 1 WL 3 0.00 6200000.00 1 1 1 0 true true false false false 03-05-2019 WALGREENS - PFLUGERVILLE, TX 1509 EAST WELLS BRANCH PARKWAY Pflugerville TX 78660 Travis RT 14820 14820 2010 10340000.00 MAI 12-06-2016 1 1 6 03-06-2019 N Walgreens 14820 12-31-2050 12-31-2021 12-31-2022 526710.00 543000.00 10534.00 10860.00 516176.00 532140.00 516176.00 532140.00 UW CREFC 328197.88 1.57 1.6213 1.57 1.6213 F F 12-31-2020 false false 6200000.00 27874.34 0.05221 0.0006544 27874.34 0.00 0.00 6200000.00 6200000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 41 07-12-2023 08-11-2023 UBS AG 01-03-2017 6100000.00 120 01-06-2027 0.046804 0.046804 3 1 120 02-06-2017 true 1 WL 3 24585.10 6100000.00 1 1 1 0 true true false false false 03-05-2019 STOW-A-WAY 1519 WEST LUGONIA AVENUE Redlands CA 92374 San Bernardino SS 814 814 1979 11780000.00 MAI 10-05-2016 0.84 0.84 6 03-06-2019 N 11-30-2016 01-01-2023 06-30-2023 1092650.00 866331.00 340866.00 286304.36 751784.00 580026.64 738869.00 573569.14 UW CREFC 144338.00 2.60 4.0185 2.55 3.9737 F F false false 6100000.00 24585.10 0.046804 0.0001544 24585.10 0.00 0.00 6100000.00 6100000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 42 07-12-2023 08-11-2023 UBS AG 12-01-2016 6000000.00 120 12-06-2026 0.045362 0.045362 3 1 120 01-06-2017 true 1 WL 3 23437.03 6000000.00 1 1 1 0 true true false false false 03-05-2019 NATIONAL CITY SELF STORAGE 430 WEST 30TH STREET National City CA 91950 San Diego SS 1020 1020 1985 13900000.00 MAI 10-05-2016 0.845 0.91 6 03-06-2019 N 08-31-2016 01-01-2023 03-31-2023 1235048.00 435677.00 449357.00 142343.28 785691.00 293333.72 765597.00 288309.97 UW CREFC 68043.00 2.85 4.311 2.77 4.2371 F F false false 6000000.00 23437.03 0.045362 0.0001544 23437.03 0.00 0.00 6000000.00 6000000.00 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 43 07-12-2023 08-11-2023 RMF 01-27-2017 5800000.00 120 02-06-2027 360 0.0566 0.0566 3 1 0 03-06-2017 true 1 WL 2 0.00 5800000.00 1 1 1 0 false true false false true 03-05-2019 HOLIDAY INN EXPRESS & SUITES - JACKSON 310 GREYMONT AVENUE Jackson MS 39202 Hinds LO 108 108 1989 2014 9000000.00 MAI 12-12-2016 7800000.00 07-18-2022 MAI 0.65 0.54 6 03-06-2019 N 11-30-2016 12-31-2021 12-31-2022 2522841.00 2165248.00 1709579.00 1993658.64 813262.00 171589.36 712348.00 84979.48 UW CREFC 402196.20 2.02 0.4266 1.77 0.2112 F F false true 5262147.52 33516.35 0.0566 0.0001544 25647.12 7869.23 0.00 5254278.29 5254278.29 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA 06-01-2020 10-13-2022 false 8 12-06-2020 98 0.00 0.00 02-06-2027 Prospectus Loan ID 44 07-12-2023 08-11-2023 RMF 01-27-2017 5800000.00 120 02-06-2027 360 0.055 0.055 3 1 0 03-06-2017 true 1 WL 2 0.00 5800000.00 1 1 1 0 false true false false false 03-05-2019 HOLIDAY INN EXPRESS & SUITES - KANSAS CITY 8230 NORTH CHURCH ROAD Kansas City MO 64158 Clay LO 71 71 2000 2012 7900000.00 MAI 11-29-2016 0.793 0.71 6 03-06-2019 N 11-30-2016 04-01-2022 03-31-2023 2098923.00 2235345.00 1357501.00 1420300.30 741422.00 815044.70 657465.00 725630.90 UW CREFC 395181.12 1.88 2.0624 1.66 1.8361 F F false false 5246684.77 32931.76 0.055 0.0001544 24848.88 8082.88 0.00 5238601.89 5238601.89 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 45 07-12-2023 08-11-2023 RMF 01-31-2017 5200000.00 120 02-06-2027 360 0.0539 0.0539 3 1 24 03-06-2017 true 1 WL 5 0.00 5200000.00 1 1 1 0 true true false false false 03-05-2019 SAGAMORE AT 26 SHOPPING CENTER 311 SAGAMORE PARKWAY NORTH Lafayette IN 47904 Tippecanoe RT 97904 97904 1972 7500000.00 MAI 10-17-2016 0.819 0.84 6 03-06-2019 N JoAnn Fabrics 18728 02-01-2025 Tuesday Morning 16153 01-31-2026 McClintocks Party City LLC D/B/A Party City 14822 02-01-2028 12-31-2016 01-01-2023 03-31-2023 1016098.00 207330.00 406761.00 102839.78 609337.00 104490.22 535909.00 86133.22 UW CREFC 87501.45 1.74 1.1941 1.53 0.9843 F F 04-24-2023 false false 4871017.38 29167.15 0.0539 0.0001544 22608.29 6558.86 0.00 4864458.52 4864458.52 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 46 07-12-2023 08-11-2023 RMF 11-10-2016 5000000.00 60 360 0.0488 0.0488 3 1 30 12-06-2016 1 WL 5 21011.11 5000000.00 1 1 0 true true false false 03-05-2019 Defeased 2014 7000000.00 09-28-2016 3 09-30-2016 F false false 0.00 0.00 0.00 0.00 1 0 2 08-06-2021 Prospectus Loan ID 47 07-12-2023 08-11-2023 UBS AG 01-04-2017 5000000.00 120 01-06-2027 300 0.059657 0.059657 3 1 0 02-06-2017 true 1 WL 2 32110.32 4993575.33 1 1 1 0 false true false false false 03-05-2019 LA QUINTA - WICHITA FALLS 2511 EAST MONTGOMERY PLACE Wichita Falls TX 76308 Wichita LO 80 80 2014 7800000.00 MAI 10-24-2016 0.763 0.68 6 03-06-2019 N 11-30-2016 12-31-2021 12-31-2022 2106432.00 2125411.00 1376980.00 1284435.85 729451.00 840975.15 645194.00 755958.71 UW CREFC 385324.00 1.89 2.1825 1.67 1.9618 F F false false 4341365.22 32110.32 0.059657 0.0001544 22302.16 9808.16 0.00 4331557.06 4331557.06 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 48 07-12-2023 08-11-2023 UBS AG 12-16-2016 4585000.00 120 10-06-2026 360 0.052765 0.052765 3 1 24 02-06-2017 true 1 WL 5 20832.65 4585000.00 1 1 0 true true false false false 03-05-2019 Defeased FL Baker RT 59611 1977 1995 6750000.00 MAI 09-26-2016 1 3 03-06-2019 F 12-31-2016 530327.00 105233.00 425094.00 388721.00 UW F false false 4283004.64 25393.85 0.052765 0.0001544 19460.49 5933.36 0.00 4277071.28 4277071.28 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 49 07-12-2023 08-11-2023 RMF 11-23-2016 4550000.00 120 12-06-2026 360 0.0533 0.0533 3 1 0 01-06-2017 true 1 WL 2 25351.19 4541043.59 1 1 1 0 false true false false false 03-05-2019 TAFT HILLS PLAZA 1008-1092 WEST KERN STREET Taft CA 93268 Kern RT 69419 69419 1985 7750000.00 MAI 11-05-2016 0.833 0.82 6 03-06-2019 N Albertsons 42728 04-30-2026 SAFE Credit Union 4053 12-31-2024 China One Restaurant 2665 09-30-2026 10-31-2016 01-01-2023 06-30-2023 720281.00 426352.00 273399.00 156957.95 446882.00 269394.05 407681.00 249793.55 UW CREFC 152107.14 1.47 1.771 1.34 1.6422 F F 06-30-2023 false false 4090169.31 25351.19 0.0533 0.0001544 18772.74 6578.45 0.00 4083590.86 4083590.86 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 50 07-12-2023 08-11-2023 RMF 01-13-2017 4000000.00 120 11-06-2026 360 0.0507 0.0507 3 1 36 03-06-2017 true 1 WL 5 0.00 4000000.00 1 1 0 true true false false false 03-05-2019 Defeased OH Franklin MH 249 249 1981 7850000.00 MAI 10-31-2016 0.892 3 03-06-2019 F 12-31-2016 947844.00 474882.00 472962.00 460512.00 UW F false false 3797706.65 21644.31 0.0507 0.0001544 16580.15 5064.16 0.00 3792642.49 3792642.49 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 51 07-12-2023 08-11-2023 Barclays 10-11-2016 4000000.00 120 11-06-2026 360 0.042691 0.042691 3 1 0 12-06-2016 true 1 WL 2 19722.35 3984413.74 1 1 1 0 false true false false false 03-05-2019 NORTH POINTE - RAYEN 14625 RAYEN STREET Panorama City CA 91402 Los Angeles MF 48 48 1965 7250000.00 MAI 04-29-2016 0.979 1 6 03-06-2019 N 11-30-2016 01-01-2023 03-31-2023 607861.00 192881.00 274522.00 96878.38 333339.00 96002.62 321339.00 93002.62 UW CREFC 59167.05 1.41 1.6225 1.36 1.5718 F F false false 3509855.32 19722.35 0.042691 0.0001544 12902.82 6819.53 0.00 3503035.79 3503035.79 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 52 07-12-2023 08-11-2023 UBS AG 12-02-2016 3750000.00 120 300 0.054735 0.054735 3 1 0 01-06-2017 1 WL 2 22968.97 3739386.79 1 1 0 false true false false 03-05-2019 WASHINGTON PLACE SHOPPING CENTER 1987 6300000.00 10-21-2016 6 BIG LOTS 48400 01-31-2023 HHGREGG 25078 02-28-2025 LUMBER LIQUIDATORS 5895 09-30-2020 F false false 0.00 0.00 0.00 0.00 1 0 269153.58 3 Prospectus Loan ID 53 07-12-2023 08-11-2023 UBS AG 01-27-2017 3500000.00 120 11-06-2026 360 0.051945 0.051945 3 1 0 03-06-2017 true 1 WL 2 0.00 3500000.00 1 1 0 false true false false false 03-05-2019 Defeased NY New York RT 13615 1920 11100000.00 MAI 12-02-2016 0.949 3 03-06-2019 F 11-30-2016 706839.00 245117.00 461722.00 441348.00 UW F false false 3147857.89 19206.99 0.051945 0.0001544 14080.50 5126.49 0.00 3142731.40 3142731.40 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 54 07-12-2023 08-11-2023 RMF 11-17-2016 3415000.00 120 09-06-2026 360 0.0513 0.0513 3 1 36 01-06-2017 true 1 WL 5 15085.76 3415000.00 1 1 0 true true false false false 03-05-2019 Defeased FL Brevard SS 338 338 2006 4650000.00 MAI 09-29-2016 1 3 03-06-2019 F 10-31-2016 483187.00 171315.00 311872.00 308294.00 UW F false false 3235798.32 18604.74 0.0513 0.0001544 14294.14 4310.60 0.00 3231487.72 3231487.72 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 55 07-12-2023 08-11-2023 Barclays 10-11-2016 2900000.00 120 11-06-2026 360 0.042691 0.042691 3 1 0 12-06-2016 true 1 WL 2 14298.70 2888699.97 1 1 1 0 false true false false false 03-05-2019 INDIAN CREEK VILLAS 851 TUCKER ROAD Tehachapi CA 93561 Kern MF 72 72 1987 4900000.00 MAI 04-29-2016 0.972 0.96 6 03-06-2019 N 11-30-2016 01-01-2023 03-31-2023 598559.00 223385.00 308669.00 111742.01 289890.00 111642.99 269082.00 106440.99 UW CREFC 42896.00 1.69 2.6026 1.57 2.4813 F F false false 2544645.44 14298.70 0.042691 0.0001544 9354.55 4944.15 0.00 2539701.29 2539701.29 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 56 07-12-2023 08-11-2023 RMF 12-07-2016 2625000.00 120 12-06-2026 360 0.0516 0.0516 3 1 24 01-06-2017 true 1 WL 5 11663.75 2625000.00 1 2 2 0 true true false false false 03-05-2019 Walmart Shadow Anchor Portfolio RT 25121 3550000.00 MAI 09-07-2016 1 0.88 03-06-2019 N 08-31-2016 01-01-2023 03-31-2023 368586.00 85522.00 82345.00 33378.25 286241.00 52143.75 257352.00 44921.25 UW 43048.11 1.66 1.2112 1.49 1.0435 F F false false 2444967.61 14349.37 0.0516 0.0001544 10863.81 3485.56 0.00 2441482.05 2441482.05 08-06-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 56-001 07-12-2023 08-11-2023 OCEAN SPRINGS 3921 BIENVILLE BOULEVARD Ocean Springs MS 39566 Jackson RT 14321 14321 2002 2275000.00 MAI 09-07-2016 1 1 6 HIBBETT'S SPORTING GOODS 5624 04-30-2026 MARCO'S PIZZA 2791 11-30-2026 Cricket Wireless 1600 03-31-2024 08-31-2016 01-01-2023 03-31-2023 238528.00 68692.00 58951.00 15205.52 179577.00 53486.48 163108.00 49368.98 UW CREFC 27550.79 1.9413 1.7919 F 06-30-2023 false Prospectus Loan ID 56-002 07-12-2023 08-11-2023 ANDALUSIA 1970 DR M L K JUNIOR EXPRESSWAY Andalusia AL 36420 Covington RT 10800 10800 2008 1275000.00 MAI 09-07-2016 1 0.72 6 Shoe Show 5000 01-31-2024 Safwan Inc. 2000 12-31-2027 Lam Anh Duong 800 10-31-2025 08-31-2016 01-01-2023 03-31-2023 130058.00 16830.00 23394.00 18172.73 106664.00 -1342.73 94244.00 -4447.73 UW CREFC 15497.32 -0.0866 -0.2869 F 06-30-2023 false Prospectus Loan ID 57 07-12-2023 08-11-2023 RMF 12-02-2016 2000000.00 120 01-01-2027 360 0.0567 0.0567 3 1 36 02-01-2017 true 1 WL 5 9765.00 2000000.00 1 2 2 0 true true false false false 02-28-2019 Maple Hill MHC & Lawrence MHC Portfolio MI MH 150 150 3550000.00 MAI 12-01-2016 0.8 0.77 03-01-2019 N 12-31-2016 12-31-2021 12-31-2022 492866.00 620210.00 220146.00 277611.94 272721.00 342598.06 266061.00 335938.06 UW 138840.12 1.96 2.4675 1.92 2.4196 F F false false 1907580.68 11570.01 0.0567 0.0001544 9313.76 2256.25 0.00 1905324.43 1905324.43 08-01-2023 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 57-001 07-12-2023 08-11-2023 MAPLE HILL MHC 100 MAPLE HILL Hartford MI 49057 Van Buren MH 90 90 1975 2200000.00 MAI 12-01-2016 0.844 0.75 6 12-31-2016 12-31-2021 12-31-2022 325769.00 620210.00 153142.00 277611.94 172626.00 342598.06 167406.00 335938.06 UW CREFC 138840.12 2.4675 2.4196 F 01-01-2017 false Prospectus Loan ID 57-002 07-12-2023 08-11-2023 LAWRENCE MHC 175 CORWIN ROAD Lawrence MI 49064 Van Buren MH 60 60 1975 1350000.00 MAI 12-01-2016 0.733 0.82 6 12-31-2016 12-31-2021 12-31-2022 167098.00 0.00 67003.00 0.00 100094.00 0.00 98654.00 0.00 UW CREFC 0.00 0.00 C 01-01-2017 false Prospectus Loan ID 58 07-12-2023 08-11-2023 RMF 11-17-2016 1800000.00 120 360 0.0539 0.0539 3 1 24 01-06-2017 1 WL 5 8354.50 1800000.00 1 1 0 true true true false 12-05-2019 09-05-2026 09-05-2026 HOUSTON SELF STORAGE 1972 2880000.00 10-11-2016 6 10-31-2016 F false false 0.00 0.00 0.00 0.00 1 0 9 08-27-2021 EX-103 4 exh_103.xml Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to each property the Asset Number has been updated from decimal to CREFC standard, for example 19.01 and 19.02 on original file has been updated to 19-001 and 19-002 respectively. Item 2(a)(2) Asset Number With respect to Asset Number 7, original file reflected one loan with Original Loan Amount of 37000000 however this is now split into Asset Number 7 and 7A reflecting 2 Pari Passu notes with Original Loan Amounts of 20000000 and 17000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 7. Similar splits are reported for assets 9 (adding loan 9A) and 28 (adding loan 28A), each are a pari passu loan structure. Item 2(c)(1) Originator With respect to each Originator Barclays denotes Barclays Bank PLC, as Mortgage Loan Seller; UBS AG denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, as Mortgage Loan Seller; RMF denotes Rialto Mortgage Finance, LLC, as Mortgage Loan Seller; BANA denotes Bank of America, N.A., as Mortgage Loan Originator; DBNY denotes Deutsche Bank AG, New York Branch; and MSBNA denotes Morgan Stanley Bank, N.A., as Mortgage Loan Originator. Item 2(c)(4) Original Loan Term Number For anticipated repayment date mortgage loans: the original loan term number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure For the mortgage loan identified as 1166 Avenue of the Americas (Asset Number 2), the mortgage loan is evidenced by a senior pari passu note that is part of a loan combination that consists of two senior pari-passu notes and one subordinate note. In this case, the other senior pari-passu note and the subordinate note are not included in the trust. Item 2(c)(22) Grace Days Allowed Number For the mortgage loans identified as South Towne Plaza (Asset Number 17) and Westshore Plaza (Asset Number 21), the 5 days of Grace Days Allowed Number is only allowed once per year. Item 2(d)(1) Property Name For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust. Item 2(d)(8) Net Rentable Square Feet For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(9) Net Rentable Square Feet at Securitization For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(10) Number of Units/ Beds/Rooms For mortgage loans that are part of a loan combination, the number of units/beds/rooms relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(11) Number of Units/Beds/Rooms at Securitization For mortgage loans that are part of a loan combination, the number of units/beds/rooms at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(14) Valuation Amount at Securitization For mortgage loans that are part of a loan combination, the valuation amount at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(20) Physical Occupancy at Securitization The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11). Item 2(d)(28)(iv) Revenue at Securitization For mortgage loans that are part of a loan combination, the revenue at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vi) Operating Expenses at Securitization For mortgage loans that are part of a loan combination, the total underwritten operating expenses at securitization are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(viii) Net Operating Income at Securitization For mortgage loans that are part of a loan combination, the net operating income at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(x) Net Cash Flow at Securitization For mortgage loans that are part of a loan combination, the net cash flow at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(e)(6) Servicer and Trustee Fee Rate It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee and (v) the CREFC intellectual property royalty license fee rate. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.