
Distribution Date:	07/17/25	UBS Commercial Mortgage Trust 2017-C1
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2017-C1


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	UBS Commercial Mortgage Securitization Corp.

Certificate Factor Detail	3		Nicholas Galeone		nicholas.galeone@ubs.com

Certificate Interest Reconciliation Detail	4		11 Madison Avenue, 8th Floor \| New York, NY 10010 \| United States
		General Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		Attention: Liat Heller		liat.heller@rialtocapital.com
Mortgage Loan Detail (Part 1)	13-15		200 S. Biscayne Blvd, Suite 3550 \| Miami, FL 33131 \| United States

Mortgage Loan Detail (Part 2)	16-18	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Principal Prepayment Detail	19
			Attention: Transaction Manager		notices@pentalphasurveillance.com
Historical Detail	20		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Delinquency Loan Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	22		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	23				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	24		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Modified Loan Detail	25	Trustee	Wilmington Trust, National Association

Historical Liquidated Loan Detail	26		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27
		Directing Certificateholder	RREF IV-D AIV RR, LLC c/o Rialto Capital Management LLC
Interest Shortfall Detail - Collateral Level	28
			-
Supplemental Notes	29

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 29


				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	90276EAA5	1.887000%	40,505,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	90276EAB3	2.982000%	46,665,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	90276EAC1	3.256000%	52,548,000.00	12,793,313.62	2,117,041.97	34,712.52	0.00	0.00	2,151,754.49	10,676,271.65	36.96%	30.00%
A-3	90276EAD9	3.196000%	235,000,000.00	107,082,817.43	2,451,018.13	285,197.24	0.00	0.00	2,736,215.37	104,631,799.30	36.96%	30.00%
A-4	90276EAE7	3.460000%	296,571,000.00	296,571,000.00	0.00	855,113.05	0.00	0.00	855,113.05	296,571,000.00	36.96%	30.00%
A-S	90276EAH0	3.724000%	95,899,000.00	95,899,000.00	0.00	297,606.56	0.00	0.00	297,606.56	95,899,000.00	22.28%	20.00%
B	90276EAJ6	4.036000%	45,551,000.00	45,551,000.00	0.00	153,203.20	0.00	0.00	153,203.20	45,551,000.00	15.31%	15.25%
C	90276EAK3	4.440000%	33,565,000.00	33,565,000.00	0.00	124,190.50	0.00	0.00	124,190.50	33,565,000.00	10.17%	11.75%
D	90276EAN7	4.845263%	10,069,000.00	10,069,000.00	0.00	40,655.79	0.00	0.00	40,655.79	10,069,000.00	8.63%	10.70%
D-RR	90276EAR8	4.845263%	40,278,000.00	40,278,000.00	0.00	404,287.41	0.00	0.00	404,287.41	40,278,000.00	2.46%	6.50%
E-RR	90276EAT4	4.845263%	19,179,000.00	17,714,290.38	0.00	7,489.30	0.00	1,615,136.12	7,489.30	16,099,154.26	0.00%	4.50%
F-RR	90276EAV9	4.845263%	9,590,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	3.50%
NR-RR	90276EAX5	4.845263%	33,565,038.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	90276EAY3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			958,985,038.00	659,523,421.43	4,568,060.10	2,202,455.57	0.00	1,615,136.12	6,770,515.67	653,340,225.21


X-A	90276EAF4	1.459413%	671,289,000.00	416,447,131.05	0.00	506,473.58	0.00	0.00	506,473.58	411,879,070.95
X-B	90276EAG2	0.902742%	175,015,000.00	175,015,000.00	0.00	131,661.09	0.00	0.00	131,661.09	175,015,000.00
Notional SubTotal			846,304,000.00	591,462,131.05	0.00	638,134.67	0.00	0.00	638,134.67	586,894,070.95

Deal Distribution Total					4,568,060.10	2,840,590.24	0.00	1,615,136.12	7,408,650.34

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




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				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	90276EAA5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	90276EAB3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	90276EAC1	243.45957258	40.28777442	0.66058689	0.00000000	0.00000000	0.00000000	0.00000000	40.94836131	203.17179817
A-3	90276EAD9	455.67156353	10.42986438	1.21360528	0.00000000	0.00000000	0.00000000	0.00000000	11.64346966	445.24169915
A-4	90276EAE7	1,000.00000000	0.00000000	2.88333333	0.00000000	0.00000000	0.00000000	0.00000000	2.88333333	1,000.00000000
A-S	90276EAH0	1,000.00000000	0.00000000	3.10333330	0.00000000	0.00000000	0.00000000	0.00000000	3.10333330	1,000.00000000
B	90276EAJ6	1,000.00000000	0.00000000	3.36333341	0.00000000	0.00000000	0.00000000	0.00000000	3.36333341	1,000.00000000
C	90276EAK3	1,000.00000000	0.00000000	3.70000000	0.00000000	0.00000000	0.00000000	0.00000000	3.70000000	1,000.00000000
D	90276EAN7	1,000.00000000	0.00000000	4.03771874	0.00000000	0.00000000	0.00000000	0.00000000	4.03771874	1,000.00000000
D-RR	90276EAR8	1,000.00000000	0.00000000	10.03742515	(5.99970654)	0.00000000	0.00000000	0.00000000	10.03742515	1,000.00000000
E-RR	90276EAT4	923.62951040	0.00000000	0.39049481	3.33886178	44.92736430	0.00000000	84.21378174	0.39049481	839.41572866
F-RR	90276EAV9	0.00000000	0.00000000	0.00000000	0.00000000	71.06293326	0.00000000	0.00000000	0.00000000	0.00000000
NR-RR	90276EAX5	0.00000000	0.00000000	0.00000000	0.00000000	108.80986132	0.00000000	0.00000000	0.00000000	0.00000000
R	90276EAY3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	90276EAF4	620.36936558	0.00000000	0.75447919	0.00000000	0.00000000	0.00000000	0.00000000	0.75447919	613.56445726
X-B	90276EAG2	1,000.00000000	0.00000000	0.75228460	0.00000000	0.00000000	0.00000000	0.00000000	0.75228460	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	06/01/25 - 06/30/25	30	0.00	34,712.52	0.00	34,712.52	0.00	0.00	0.00	34,712.52	0.00
A-3	06/01/25 - 06/30/25	30	0.00	285,197.24	0.00	285,197.24	0.00	0.00	0.00	285,197.24	0.00
A-4	06/01/25 - 06/30/25	30	0.00	855,113.05	0.00	855,113.05	0.00	0.00	0.00	855,113.05	0.00
X-A	06/01/25 - 06/30/25	30	0.00	506,473.58	0.00	506,473.58	0.00	0.00	0.00	506,473.58	0.00
X-B	06/01/25 - 06/30/25	30	0.00	131,661.09	0.00	131,661.09	0.00	0.00	0.00	131,661.09	0.00
A-S	06/01/25 - 06/30/25	30	0.00	297,606.56	0.00	297,606.56	0.00	0.00	0.00	297,606.56	0.00
B	06/01/25 - 06/30/25	30	0.00	153,203.20	0.00	153,203.20	0.00	0.00	0.00	153,203.20	0.00
C	06/01/25 - 06/30/25	30	0.00	124,190.50	0.00	124,190.50	0.00	0.00	0.00	124,190.50	0.00
D	06/01/25 - 06/30/25	30	0.00	40,655.79	0.00	40,655.79	0.00	0.00	0.00	40,655.79	0.00
D-RR	06/01/25 - 06/30/25	30	240,684.36	162,631.24	0.00	162,631.24	(241,656.18)	0.00	0.00	404,287.41	0.00
E-RR	06/01/25 - 06/30/25	30	794,418.26	71,525.32	0.00	71,525.32	64,036.03	0.00	0.00	7,489.30	861,661.92
F-RR	N/A	N/A	678,752.92	0.00	0.00	0.00	0.00	0.00	0.00	0.00	681,493.53
NR-RR	N/A	N/A	3,637,519.85	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3,652,207.13
Totals			5,351,375.39	2,662,970.09	0.00	2,662,970.09	(177,620.15)	0.00	0.00	2,840,590.24	5,195,362.58




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


	Additional Information
Total Available Distribution Amount (1)	7,408,650.34
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,672,534.42	Master Servicing Fee	4,331.74
Interest Reductions due to Nonrecoverability Determination	(61,164.38)	Certificate Administrator Fee	3,557.22
Interest Adjustments	176,845.60	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	274.80
ARD Interest	0.00	Operating Advisor Fee	834.88
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	214.35
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,788,215.64	Total Fees	9,502.99

Principal		Expenses/Reimbursements
Scheduled Principal	990,064.53	Reimbursement for Interest on Advances	(6,697.80)
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	3,577,995.57	Special Servicing Fees (Monthly)	(55,179.76)
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	4,568,060.10	Total Expenses/Reimbursements	(61,877.56)

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,840,590.24
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	4,568,060.10
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	7,408,650.34
Total Funds Collected	7,356,275.74	Total Funds Distributed	7,356,275.77

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		659,523,421.43	659,523,421.43	Beginning Certificate Balance	659,523,421.43
(-) Scheduled Principal Collections		990,064.53	990,064.53	(-) Principal Distributions	4,568,060.10
(-) Unscheduled Principal Collections		3,577,995.57	3,577,995.57	(-) Realized Losses	1,615,136.12
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	1,615,136.12
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		1,615,136.12	1,615,136.12	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		653,340,225.21	653,340,225.21	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		661,701,665.26	661,701,665.26	Ending Certificate Balance	653,340,225.21
Ending Actual Collateral Balance		655,071,377.92	655,071,377.92



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.85%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 29


				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	16	107,671,003.39	16.48%	21	5.1134	NAP	Defeased	16	107,671,003.39	16.48%	21	5.1134	NAP
	5,000,000 or less	9	29,152,546.45	4.46%	19	5.2996	1.603352	1.30 or less	11	140,339,196.41	21.48%	21	4.7136	0.944043
5,000,001 to 10,000,000		13	100,442,655.93	15.37%	21	4.8348	1.814020	1.31 to 1.40	4	78,369,258.22	12.00%	20	4.7629	1.353747
10,000,001 to 15,000,000		7	88,982,764.39	13.62%	21	4.9360	1.811174	1.41 to 1.50	1	6,455,969.93	0.99%	22	4.9500	1.412100
15,000,001 to 20,000,000		5	83,631,053.72	12.80%	21	4.9201	2.226117	1.51 to 1.60	3	74,048,257.75	11.33%	22	4.7170	1.566922
20,000,001 to 25,000,000		1	20,400,000.00	3.12%	22	4.6200	3.093400	1.61 to 1.70	3	19,227,176.87	2.94%	22	4.9248	1.674737
25,000,001 to 30,000,000		3	81,800,140.43	12.52%	22	4.8493	1.099945	1.71 to 1.80	4	51,018,734.91	7.81%	21	4.9735	1.776805
30,000,001 to 35,000,000		2	64,546,251.15	9.88%	21	4.5035	1.466933	1.81 to 1.90	1	13,466,502.35	2.06%	20	5.7300	1.810000
35,000,001 to 40,000,000		2	76,713,809.75	11.74%	20	4.6005	1.458954	1.91 to 2.00	1	9,362,823.84	1.43%	20	5.5600	1.951400
40,000,001 to 45,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.01 to 2.10	3	25,431,469.38	3.89%	19	4.5607	2.059839
	45,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	2.11 or greater	11	127,949,832.16	19.58%	22	4.8120	2.769580
	Totals	58	653,340,225.21	100.00%	21	4.8610	1.680847	Totals	58	653,340,225.21	100.00%	21	4.8610	1.680847
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 29


			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	19	107,671,003.39	16.48%	21	5.1134	NAP
							Defeased	19	107,671,003.39	16.48%	21	5.1134	NAP
Alaska	1	9,291,573.70	1.42%	20	5.7300	2.630600
							Industrial	3	61,855,297.09	9.47%	22	4.6217	2.057756
California	8	122,155,212.56	18.70%	21	4.6872	1.878922
							Lodging	10	106,684,274.35	16.33%	21	5.1836	2.156805
Colorado	1	3,788,436.17	0.58%	19	4.8300	2.219500
							Mixed Use	5	28,749,246.54	4.40%	19	4.7547	1.988105
Florida	2	37,317,600.36	5.71%	21	4.8079	1.222707
							Mobile Home Park	2	1,045,492.14	0.16%	22	4.7800	1.089700
Georgia	3	34,484,324.68	5.28%	22	4.9706	3.347109
							Multi-Family	5	52,731,752.95	8.07%	21	4.9592	1.419295
Illinois	2	6,455,969.93	0.99%	22	4.9500	1.412100
							Office	9	166,889,107.55	25.54%	20	4.4695	1.292999
Louisiana	1	8,492,820.23	1.30%	22	4.4480	1.550500
							Retail	15	124,816,733.81	19.10%	21	5.0017	1.808945
Maryland	1	17,148,104.10	2.62%	22	4.8000	1.377500
							Self Storage	2	2,897,319.72	0.44%	23	4.5000	1.703700
Michigan	3	25,232,728.71	3.86%	22	5.3672	2.014086
							Totals	70	653,340,225.21	100.00%	21	4.8610	1.680847
Missouri	2	63,955,297.09	9.79%	21	4.9600	1.410585

Nevada	2	15,214,222.30	2.33%	21	5.0497	1.871067

New York	4	74,580,590.17	11.42%	21	4.4181	1.049378

North Carolina	1	12,116,728.63	1.85%	22	5.1600	2.401300

Texas	16	73,162,136.84	11.20%	20	4.9454	1.355679

Utah	2	28,296,595.48	4.33%	21	4.5859	2.472136

Virginia	1	9,801,079.09	1.50%	15	4.4400	2.030200

Wisconsin	1	4,175,804.11	0.64%	19	5.2100	0.431800

Totals	70	653,340,225.21	100.00%	21	4.8610	1.680847


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				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	16	107,671,003.39	16.48%	21	5.1134	NAP	Defeased	16	107,671,003.39	16.48%	21	5.1134	NAP
	4.500% or less	7	111,295,167.34	17.03%	21	4.3029	1.485222	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 5.000%	20	301,918,319.02	46.21%	21	4.7535	1.845791	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% to 5.500%	9	95,330,845.17	14.59%	21	5.2379	1.539250	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.501% to 6.000%	5	34,907,123.96	5.34%	19	5.6816	1.827556	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	6.001% or greater	1	2,217,766.33	0.34%	21	6.1400	1.290400	49 months or greater	42	545,669,221.82	83.52%	21	4.8112	1.715271
	Totals	58	653,340,225.21	100.00%	21	4.8610	1.680847	Totals	58	653,340,225.21	100.00%	21	4.8610	1.680847
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


				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	16	107,671,003.39	16.48%	21	5.1134	NAP	Defeased	16	107,671,003.39	16.48%	21	5.1134	NAP
	58 months or less	42	545,669,221.82	83.52%	21	4.8112	1.715271	Interest Only	7	140,700,000.00	21.54%	21	4.5696	1.673717
59 months to 115 months		0	0.00	0.00%	0	0.0000	0.000000	58 months or less	0	0.00	0.00%	0	0.0000	0.000000
	116 months or greater	0	0.00	0.00%	0	0.0000	0.000000	59 months to 115 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	58	653,340,225.21	100.00%	21	4.8610	1.680847	116 months or greater	35	404,969,221.82	61.98%	21	4.8952	1.729708
								Totals	58	653,340,225.21	100.00%	21	4.8610	1.680847
(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 29


				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	16	107,671,003.39	16.48%	21	5.1134	NAP			No outstanding loans in this group
Underwriter's Information		3	26,890,693.39	4.12%	20	5.2323	1.800016
	12 months or less	39	518,778,528.43	79.40%	21	4.7894	1.710878
	13 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	58	653,340,225.21	100.00%	21	4.8610	1.680847
(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 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
2	303161140	IN	Wentzville	MO	Actual/360	4.650%	150,890.70	84,239.68	0.00	N/A	04/01/27	--	38,939,536.77	38,855,297.09	07/01/25
3	307880003	OF	Sunnyvale	CA	Actual/360	4.550%	143,758.44	57,492.50	0.00	N/A	01/06/27	--	37,916,005.16	37,858,512.66	07/06/25
6	307880006	MF	Various	Various	Actual/360	4.950%	130,332.67	49,547.82	0.00	N/A	05/06/27	--	31,595,798.97	31,546,251.15	07/06/25
7	307880007	OF	New York	NY	Actual/360	4.077%	112,109.25	0.00	0.00	N/A	04/05/27	--	33,000,000.00	33,000,000.00	05/05/25
8	300571700	LO	Austin	TX	Actual/360	4.900%	109,251.28	55,274.00	0.00	N/A	06/06/27	--	26,755,414.43	26,700,140.43	07/06/25
9	310939736	OF	New York	NY	Actual/360	4.310%	107,750.00	0.00	0.00	N/A	04/06/27	--	30,000,000.00	30,000,000.00	07/06/25
10	307870021	OF	St. Petersburg	FL	Actual/360	4.733%	53,046.04	25,047.43	0.00	N/A	04/06/27	--	13,449,239.37	13,424,191.94	07/06/25
10A	307870121				Actual/360	4.733%	35,364.03	16,698.29	0.00	N/A	04/06/27	--	8,966,158.95	8,949,460.66	07/06/25
10B	307870221				Actual/360	4.733%	17,682.01	8,349.15	0.00	N/A	04/06/27	--	4,483,079.53	4,474,730.38	07/06/25
12	300571682	RT	Columbia	MO	Actual/360	5.440%	113,786.67	0.00	0.00	N/A	04/06/27	--	25,100,000.00	25,100,000.00	07/06/25
15	307880015	RT	Petaluma	CA	Actual/360	4.620%	78,540.00	0.00	0.00	N/A	05/05/27	--	20,400,000.00	20,400,000.00	07/05/25
16	600937978	LO	Savannah	GA	Actual/360	4.790%	71,793.65	33,018.56	0.00	N/A	05/11/27	--	17,985,882.06	17,952,863.50	07/11/25
17	307880017	RT	Camp Springs	MD	Actual/360	4.800%	68,737.20	36,195.87	0.00	N/A	05/06/27	--	17,184,299.97	17,148,104.10	07/06/25
18	303161136	OF	Salt Lake City	UT	Actual/360	4.676%	66,465.35	36,973.90	0.00	N/A	03/01/27	--	17,056,976.26	17,020,002.36	07/01/25
19	300571717	LO	Various	Various	Actual/360	5.730%	13,679.55	8,296.89	0.00	N/A	03/06/27	--	2,864,827.99	2,856,531.10	07/06/25
19A	300571718				Actual/360	5.730%	64,489.32	39,113.91	0.00	N/A	03/06/27	--	13,505,616.26	13,466,502.35	07/06/25
20	610939055	RT	Auburn	CA	Actual/360	4.510%	65,815.15	31,582.54	0.00	N/A	04/11/27	--	17,511,791.12	17,480,208.58	07/11/25
21	307880021	RT	Milford	DE	Actual/360	5.060%	75,900.00	0.00	0.00	N/A	04/01/27	--	18,000,000.00	18,000,000.00	07/01/25
22	307880022	Various Various		TX	Actual/360	5.110%	67,661.14	30,180.45	0.00	N/A	03/01/27	--	15,889,113.71	15,858,933.26	07/01/25
23	307880023	RT	Roseville	MI	Actual/360	5.274%	68,921.92	30,742.48	0.00	N/A	06/06/27	--	15,681,892.98	15,651,150.50	07/06/25
24	307880024	MF	Lubbock	TX	Actual/360	4.983%	0.00	0.00	0.00	N/A	01/05/27	--	14,729,531.87	14,729,531.87	03/05/19
25	310941296	LO	Greensboro	NC	Actual/360	5.160%	52,260.31	36,832.16	0.00	N/A	05/11/27	--	12,153,560.79	12,116,728.63	07/11/25
26	307880026	IN	San Diego	CA	Actual/360	4.450%	50,062.50	0.00	0.00	N/A	06/01/27	--	13,500,000.00	13,500,000.00	07/01/25
27	303161141	OF	Taylorsville	UT	Actual/360	4.450%	41,909.46	24,833.28	0.00	N/A	06/01/27	--	11,301,426.40	11,276,593.12	07/01/25
28	307880028	RT	Smyrna	GA	Actual/360	5.170%	45,203.02	19,647.18	0.00	N/A	04/05/27	--	10,491,995.85	10,472,348.67	07/05/25
30	307880030	MU	Alexandria	VA	Actual/360	4.440%	36,339.52	20,413.15	0.00	N/A	10/01/26	--	9,821,492.24	9,801,079.09	07/01/25
31	300571692	RT	Brooksville	FL	Actual/360	5.000%	43,685.75	15,364.63	0.00	N/A	04/06/27	--	10,484,581.11	10,469,216.48	07/06/25
32	300571678	LO	Oneonta	NY	Actual/360	5.560%	43,464.38	17,978.23	0.00	N/A	03/06/27	--	9,380,802.07	9,362,823.84	07/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
33	307880033	RT	Metairie	LA	Actual/360	4.448%	31,549.78	18,810.25	0.00	N/A	05/06/27	--	8,511,630.48	8,492,820.23	07/06/25
34	300571685	MH	Louisville	KY	Actual/360	5.400%	37,808.81	16,378.91	0.00	N/A	04/06/27	01/06/27	8,401,957.47	8,385,578.56	07/06/25
35	307880035	IN	McDonough	GA	Actual/360	4.750%	37,604.17	0.00	0.00	N/A	05/06/27	--	9,500,000.00	9,500,000.00	07/06/25
36	303161145	LO	Sacramento	CA	Actual/360	5.020%	31,486.68	22,988.62	0.00	N/A	06/05/27	--	7,526,696.82	7,503,708.20	07/05/25
37	303161144	LO	Sacramento	CA	Actual/360	5.020%	31,486.68	22,988.62	0.00	N/A	06/05/27	--	7,526,696.82	7,503,708.20	07/05/25
38	307880038	MU	San Diego	CA	Actual/360	4.686%	35,927.53	0.00	0.00	N/A	05/06/27	--	9,200,000.00	9,200,000.00	07/06/25
39	300571684	MH	Middletown	OH	Actual/360	5.500%	35,503.78	14,887.49	0.00	N/A	04/06/27	01/06/27	7,746,279.99	7,731,392.50	07/06/25
40	410938673	OF	Anchorage	AK	Actual/360	5.040%	32,091.18	15,755.45	0.00	N/A	03/11/27	12/11/26	7,640,757.75	7,625,002.30	07/11/25
41	300571693	MH	Various	Various	Actual/360	5.140%	32,376.82	13,164.94	0.00	N/A	05/06/27	02/06/27	7,558,791.49	7,545,626.55	07/06/25
42	307880042	IN	Yuma	AZ	Actual/360	5.426%	29,161.76	19,005.00	0.00	N/A	05/06/27	02/06/27	6,448,745.38	6,429,740.38	07/06/25
43	303161133	RT	Waxahachie	TX	Actual/360	4.565%	24,516.62	14,285.54	0.00	N/A	02/01/27	--	6,444,675.83	6,430,390.29	07/01/25
45	300571698	MF	Urbana	IL	Actual/360	4.950%	26,685.93	13,346.82	0.00	N/A	05/06/27	--	6,469,316.75	6,455,969.93	07/06/25
46	300571686	MH	Elsmere	KY	Actual/360	5.400%	29,385.08	12,729.73	0.00	N/A	04/06/27	01/06/27	6,530,018.62	6,517,288.89	07/06/25
47	307880047	OF	Rancho Cucamonga	CA	Actual/360	4.600%	22,933.60	12,951.51	0.00	N/A	05/06/27	--	5,982,679.38	5,969,727.87	07/06/25
48	307880048	LO	Monroe	MI	Actual/360	5.630%	28,430.99	11,599.07	0.00	N/A	02/05/27	--	6,059,891.79	6,048,292.72	07/05/25
50	307880050	LO	Milford	MA	Actual/360	5.050%	198,700.03	3,577,995.57	0.00	N/A	02/01/27	--	5,193,131.69	0.00	07/01/25
51	307880051	Various Various		TX	Actual/360	4.500%	19,623.45	8,244.24	0.00	N/A	06/01/27	--	5,232,919.14	5,224,674.90	07/01/25
53	410938328	OF	Milwaukee	WI	Actual/360	5.210%	18,166.83	8,495.02	0.00	N/A	02/11/27	--	4,184,299.13	4,175,804.11	07/11/25
54	300571697	MH	Various	TX	Actual/360	4.780%	4,241.48	19,314.09	0.00	N/A	05/06/27	--	1,064,806.23	1,045,492.14	07/06/25
55	303161129	MU	North Las Vegas	NV	Actual/360	5.340%	17,334.06	7,766.55	0.00	N/A	02/01/27	--	3,895,293.33	3,887,526.78	07/01/25
56	610939272	SS	Indio	CA	Actual/360	4.780%	15,240.70	8,131.66	0.00	N/A	04/11/27	--	3,826,117.84	3,817,986.18	07/11/25
57	300571689	RT	Fort Worth	TX	Actual/360	5.120%	15,898.06	6,549.34	0.00	N/A	04/06/27	01/06/27	3,726,108.40	3,719,559.06	07/06/25
59	307880059	MU	Royal Oak	MI	Actual/360	5.330%	15,724.43	6,924.49	0.00	N/A	05/06/27	--	3,540,209.98	3,533,285.49	07/06/25
60	303161130	RT	Denver	CO	Actual/360	4.830%	15,271.75	5,787.46	0.00	N/A	02/01/27	--	3,794,223.63	3,788,436.17	07/01/25
61	307880061	LO	Round Rock	TX	Actual/360	5.890%	15,622.05	9,786.08	0.00	N/A	05/01/26	--	3,182,760.03	3,172,973.95	07/01/25
62	307880062	RT	Dallas	TX	Actual/360	5.290%	14,927.93	6,704.74	0.00	N/A	04/01/27	01/01/27	3,386,296.99	3,379,592.25	07/01/25
63	307880063	RT	DeWitt	NY	Actual/360	6.140%	11,364.62	3,332.61	0.00	N/A	04/05/27	--	2,221,098.94	2,217,766.33	07/05/25
64	307880064	SS	Belle Chasse	LA	Actual/360	5.350%	8,781.19	3,866.88	0.00	N/A	04/06/27	01/06/27	1,969,613.66	1,965,746.78	07/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

333100004

Vicksburg

Actual/360

6.190%

8,634.46

2,990.12

0.00

N/A

12/05/26

1,673,885.94

1,670,895.82

07/05/25

600939293

West Valley City

Actual/360

5.090%

6,192.66

2,972.81

0.00

N/A

04/11/27

1,459,959.88

1,456,987.07

07/11/25

307880067

Christiansburg

Actual/360

5.403%

6,643.22

2,484.39

0.00

N/A

04/06/27

01/06/27

1,475,534.19

1,473,049.80

07/06/25

Totals

2,788,215.64

4,568,060.10

0.00

659,523,421.43

653,340,225.21

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

Page 15 of 29


					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
2	5,186,623.43	1,178,711.04	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	16,682,700.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,933,936.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	12,930,773.00	0.00	--	--	--	0.00	0.00	111,789.15	227,745.79	0.00	0.00
8	3,627,314.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	6,361,318.65	1,157,788.57	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,865,160.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,263,183.12	437,215.88	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,905,642.36	764,546.65	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	5,031,750.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,433,575.10	458,570.85	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	3,235,713.91	784,951.43	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	25,807,125.28	25,545,413.28	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	2,429,788.88	681,420.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	4,513,935.94	1,127,796.62	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	913,141.26	0.00	--	--	05/12/25	5,171,516.72	1,466,158.53	(181.42)	4,814,008.30	0.00	0.00
25	9,253,868.76	9,956,654.85	02/01/24	01/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,400,457.40	443,172.30	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,968,078.20	554,255.53	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
30	1,485,030.40	371,653.69	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,231,212.32	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,711,401.60	1,639,250.24	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29


					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
33	1,081,155.62	257,537.80	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
35	1,536,396.73	383,853.94	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	997,554.53	719,027.41	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,083,397.91	1,077,298.15	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	961,975.88	239,314.62	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
41	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
42	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
43	1,030,544.32	263,108.45	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	709,859.19	184,894.60	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	405,351.61	132,034.82	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	935,816.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	102,950.90	0.00	--	--	05/12/25	1,813,652.08	110,022.77	0.00	0.00	0.00	0.00
51	695,512.51	145,638.57	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	279,144.32	48,735.71	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	309,868.36	78,582.60	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	597,048.83	169,926.20	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
59	440,042.61	116,959.80	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	812,007.12	158,769.04	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
61	325,979.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
63	243,702.15	61,578.89	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
64	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					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
65	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
67	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	131,720,038.49	49,138,661.87				6,985,168.80	1,576,181.30	111,607.73	5,041,754.09	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
50	307880050	3,577,995.57	Disposition	0.00	0.00
Totals		3,577,995.57		0.00	0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


								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
07/17/25	1	33,000,000.00	0	0.00	1	14,729,531.87	0	0.00	2	14,729,531.87	0	0.00	0	0.00	1	3,577,995.57	4.861037%	4.825352%	21
06/17/25	1	33,000,000.00	0	0.00	2	19,922,663.56	0	0.00	2	19,922,663.56	0	0.00	0	0.00	0	0.00	4.862665%	4.825202%	22
05/16/25	0	0.00	0	0.00	2	19,922,663.56	0	0.00	3	19,922,663.56	0	0.00	0	0.00	1	0.00	4.862791%	4.837846%	23
04/17/25	0	0.00	0	0.00	3	25,400,886.22	0	0.00	3	25,400,886.22	0	0.00	0	0.00	0	0.00	4.871857%	4.844951%	24
03/17/25	0	0.00	0	0.00	3	25,400,886.22	0	0.00	3	25,400,886.22	0	0.00	0	0.00	0	0.00	4.871968%	4.845074%	25
02/18/25	0	0.00	0	0.00	3	25,400,886.22	0	0.00	3	25,400,886.22	0	0.00	0	0.00	0	0.00	4.872105%	4.845224%	26
01/17/25	0	0.00	0	0.00	3	25,400,886.22	0	0.00	3	25,400,886.22	0	0.00	0	0.00	0	0.00	4.872214%	4.845345%	27
12/17/24	0	0.00	0	0.00	3	25,400,886.22	0	0.00	3	25,400,886.22	0	0.00	0	0.00	0	0.00	4.872322%	4.845464%	28
11/18/24	0	0.00	0	0.00	3	25,430,681.25	0	0.00	3	25,430,681.25	0	0.00	1	2,812,500.00	0	0.00	4.872443%	4.845587%	29
10/18/24	0	0.00	0	0.00	3	25,458,314.77	0	0.00	3	25,458,314.77	0	0.00	0	0.00	1	35,000,000.00	4.872170%	4.841843%	30
09/17/24	0	0.00	0	0.00	3	25,498,097.80	0	0.00	3	25,498,097.80	0	0.00	0	0.00	0	0.00	4.874859%	4.845293%	31
08/16/24	0	0.00	0	0.00	3	25,534,941.42	0	0.00	3	25,534,941.42	0	0.00	0	0.00	0	0.00	4.874963%	4.845393%	32
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

307880007

05/05/25

111,789.15

227,745.79

0.00

33,000,000.00

06/02/25

307880024

03/05/19

(181.42)

4,814,008.30

39,012.50

16,460,684.58

05/15/19

10/01/19

Totals

111,607.73

5,041,754.09

39,012.50

49,460,684.58

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				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		3,172,974	3,172,974		0		0
13 - 24 Months		650,167,251	602,437,719		33,000,000		14,729,532
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		0	0		0		0




Historical Delinquency Information

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

Jul-25	653,340,225	605,610,693	33,000,000	0	0		14,729,532
Jun-25	659,523,421	606,600,758	33,000,000	0	0		19,922,664
May-25	660,443,254	640,520,590	0	0	0		19,922,664
Apr-25	666,903,658	641,502,771	0	0	0		25,400,886
Mar-25	667,815,379	642,414,492	0	0	0		25,400,886
Feb-25	668,922,859	643,521,973	0	0	0		25,400,886
Jan-25	669,825,968	644,425,082	0	0	0		25,400,886
Dec-24	670,725,226	645,324,340	0	0	0		25,400,886
Nov-24	671,717,375	646,286,694	0	0	0		25,430,681
Oct-24	675,437,300	649,978,985	0	0	0		25,458,315
Sep-24	711,420,673	685,922,575	0	0	0		25,498,098
Aug-24	712,329,529	686,794,588	0	0	0		25,534,941
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


			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
7	307880007	33,000,000.00	33,000,000.00	403,000,000.00	02/22/17	11,823,011.00	1.17760	12/31/24	04/05/27	I/O
24	307880024	14,729,531.87	16,460,684.58	18,800,000.00	03/04/25	734,750.26	0.67220	12/31/24	01/05/27	257
50	307880050	0.00	-	6,500,000.00	04/17/25	102,950.90	0.26700	12/31/24	02/01/27	258
Totals		47,729,531.87	49,460,684.58	428,300,000.00		12,660,712.16




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
7	307880007	OF	NY	06/02/25	13
	The Whole Loan transferred to SS effective 4/24/25 and is comprised of 2 pari passu notes with an aggregate principal balance of $92MM ('Senior Notes') and 2 junior notes with an aggregate principal balance of $138MM ('Subordinate Notes').
	One of the Senior Notes in an aggregate principal amount of $59MM and one of the Subordinate Notes in an aggregate principal amount of $84MM will be assets of the Trust. The remaining $33MM non-controlling Senior Note and the
	remaining $54MM Subordinate Loan w ill not be assets of the Trust. The Whole Loan is accompanied by a mezz loan which has an aggregate principal balance of $20MM. The Property, located at 75 Broad St in the Financial District
	submarket of Lower Manhattan, is a 35-story, 671,367 SF Class A/B office tower. Built in 1928, the Property includes historic features and architecture, as well as a prominent lobby directly on Broad Street. As of 3/31/25, the Property is
	59.7% occupied by 71 tenants. YE2024 DSCR (NOI / NCF) was 0.69x / 0.59 x, compared to YE2023 DSCR (NOI / NCF) of 1.14x / 1.05x. While the loan is current on debt service, the Borrower indicated there will be insufficient cash flow to
	pay debt service moving forward and they requested a transfer to special servicing to n negotiate a loan modification. TLS has engaged counsel and will initiate contact with the Borrower and engage on a PNA.

24	307880024	MF	TX	05/15/19	7
	349-unit multi-family project located in Lubbock, TX. The Property became REO in October 2019 under CW Capital. Rialto became Special Servicer in January 2023. The property is currently 91.2% occupied as of Q2 2025. Leasing activity
	continues to be active and continues to attract residents as an affordable option in the market. Occupancy is expected to continue to increase prior to the disposition by Q4 2025.


50	307880050	LO	MA	11/23/20	7
	As of 5/31/25, Special Servicer has executed a contract for the sale of the property, closing is projected in July 2025.



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 24 of 29


				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
14	307880014	0.00	5.71000%	0.00	5.71000%	10	05/04/20	05/01/20	06/11/20
19	300571717	3,279,366.11	5.73000%	3,279,366.11	5.73000%	10	06/23/20	07/06/20	08/11/20
19A	300571718	15,459,868.41	5.73000%	15,459,868.41	5.73000%	10	06/23/20	07/06/20	08/11/20
42	307880042	7,393,366.48	5.42650%	7,393,366.48	5.42650%	10	07/17/20	05/06/20	09/11/20
48	307880048	6,625,908.43	5.63000%	6,625,908.43	5.63000%	10	08/18/20	08/05/20	09/11/20
50	307880050	5,632,627.00	5.05000%	5,632,627.00	5.05000%	10	07/27/20	06/01/20	09/11/20
Totals		38,391,136.43		38,391,136.43
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 25 of 29

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

UBS Commercial Mortgage Trust 2017-C1 10-D