CD 2017-CD3 Mortgage Trust

03/25/2025 | Press release | Distributed by Public on 03/25/2025 13:13

Asset-Backed Issuer Distribution Report (Form 10-D)

Distribution Date:

03/12/25

CD 2017-CD3 Mortgage Trust

Determination Date:

03/06/25

Next Distribution Date:

04/11/25

Record Date:

02/28/25

Commercial Mortgage Pass-Through Certificates

Series 2017-CD3

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Citigroup Commercial Mortgage Securities Inc.

Certificate Factor Detail

3

Attention: Richard Simpson

(212) 816-5343

richard.simpson@citi.com; ryan.m.oconnor@citi.com

Certificate Interest Reconciliation Detail

4

388 Greenwich Street, 6th Floor | New York, NY 10013 | United States

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

Exchangeable Certificate Detail

5

Association

Exchangeable Certificate Factor Detail

6

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Additional Information

7

10851 Mastin Street, Building 82, Suite 300 | Overland Park, KS 66210 | United States

Bond / Collateral Reconciliation - Cash Flows

8

Special Servicer

K-Star Asset Management LLC

Bond / Collateral Reconciliation - Balances

9

Mike Stauber

(214) 390-7233

Michael.Stauber@kkr.com

5949 Sherry Lane, Suite 950 | Dallas, TX 75225 | United States

Current Mortgage Loan and Property Stratification

10-14

Operating Advisor & Asset

Park Bridge Lender Services LLC

Mortgage Loan Detail (Part 1)

15-16

Representations Reviewer

Mortgage Loan Detail (Part 2)

17-18

David Rodgers

(212) 230-9025

Principal Prepayment Detail

19

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

Certificate Administrator

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

Historical Detail

20

Bank, N.A.

Delinquency Loan Detail

21

Corporate Trust Services (CMBS)

cctcmbsbondadmin@computershare.com;

Collateral Stratification and Historical Detail

22

trustadministrationgroup@computershare.com

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

Specially Serviced Loan Detail - Part 1

23

Controlling Class

KKR Real Estate Credit Opportunity Partners Aggregator I L.P.

Specially Serviced Loan Detail - Part 2

24-25

Representative

Modified Loan Detail

26

-

Historical Liquidated Loan Detail

27

Historical Bond / Collateral Loss Reconciliation Detail

28

Interest Shortfall Detail - Collateral Level

29

Supplemental Notes

30

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 30

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

12515GAA5

1.965000%

29,155,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12515GAB3

3.153000%

38,347,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

12515GAC1

3.356000%

200,000,000.00

128,743,634.70

0.00

360,053.03

0.00

0.00

360,053.03

128,743,634.70

34.68%

30.00%

A-4

12515GAD9

3.631000%

589,293,000.00

589,293,000.00

0.00

1,783,102.40

0.00

0.00

1,783,102.40

589,293,000.00

34.68%

30.00%

A-AB

12515GAE7

3.453000%

54,788,000.00

18,957,982.57

1,041,249.90

54,551.59

0.00

0.00

1,095,801.49

17,916,732.67

34.68%

30.00%

A-S

12515GAF4

3.833000%

78,136,000.00

78,136,000.00

0.00

249,579.41

0.00

0.00

249,579.41

78,136,000.00

27.74%

24.00%

B

12515GAG2

3.984000%

61,857,000.00

61,857,000.00

0.00

205,365.24

0.00

0.00

205,365.24

61,857,000.00

22.25%

19.25%

C

12515GAH0

4.539122%

63,485,000.00

63,485,000.00

0.00

240,138.48

0.00

0.00

240,138.48

63,485,000.00

16.62%

14.38%

D

12515GAM9

3.250000%

76,508,000.00

76,508,000.00

0.00

66,226.16

0.00

0.00

66,226.16

76,508,000.00

9.83%

8.50%

E*

12515GAQ0

4.539122%

35,812,000.00

35,812,000.00

0.00

0.00

0.00

0.00

0.00

35,812,000.00

6.65%

5.75%

F

12515GAS6

4.539122%

14,651,000.00

14,651,000.00

0.00

0.00

0.00

0.00

0.00

14,651,000.00

5.35%

4.63%

G

12515GAU1

4.539122%

60,229,959.00

60,229,959.00

0.00

0.00

0.00

0.00

0.00

60,229,959.00

0.00%

0.00%

S

12515GBL0

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12515GBM8

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

VRR Interest

N/A

4.539122%

25,222,199.00

21,840,772.63

20,166.92

71,774.87

0.00

0.00

91,941.79

21,820,605.71

0.00%

0.00%

Regular SubTotal

1,327,484,158.02

1,149,514,348.90

1,061,416.82

3,030,791.18

0.00

0.00

4,092,208.00

1,148,452,932.08

X-A

12515GAJ6

0.936333%

989,719,000.00

815,130,617.27

0.00

636,028.18

0.00

0.00

636,028.18

814,089,367.37

X-B

12515GAK3

0.555122%

61,857,000.00

61,857,000.00

0.00

28,615.17

0.00

0.00

28,615.17

61,857,000.00

X-D

12515GAV9

1.289122%

76,508,000.00

76,508,000.00

0.00

82,190.14

0.00

0.00

82,190.14

76,508,000.00

Notional SubTotal

1,128,084,000.00

953,495,617.27

0.00

746,833.49

0.00

0.00

746,833.49

952,454,367.37

Deal Distribution Total

1,061,416.82

3,777,624.67

0.00

0.00

4,839,041.49

*

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 30

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

12515GAA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12515GAB3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

12515GAC1

643.71817350

0.00000000

1.80026515

0.00000000

0.00000000

0.00000000

0.00000000

1.80026515

643.71817350

A-4

12515GAD9

1,000.00000000

0.00000000

3.02583333

0.00000000

0.00000000

0.00000000

0.00000000

3.02583333

1,000.00000000

A-AB

12515GAE7

346.02435880

19.00507228

0.99568500

0.00000000

0.00000000

0.00000000

0.00000000

20.00075728

327.01928652

A-S

12515GAF4

1,000.00000000

0.00000000

3.19416671

0.00000000

0.00000000

0.00000000

0.00000000

3.19416671

1,000.00000000

B

12515GAG2

1,000.00000000

0.00000000

3.32000000

0.00000000

0.00000000

0.00000000

0.00000000

3.32000000

1,000.00000000

C

12515GAH0

1,000.00000000

0.00000000

3.78260187

0.00000000

0.00000000

0.00000000

0.00000000

3.78260187

1,000.00000000

D

12515GAM9

1,000.00000000

0.00000000

0.86561092

1.84272246

11.58754156

0.00000000

0.00000000

0.86561092

1,000.00000000

E

12515GAQ0

1,000.00000000

0.00000000

0.00000000

3.78260192

76.06442142

0.00000000

0.00000000

0.00000000

1,000.00000000

F

12515GAS6

1,000.00000000

0.00000000

0.00000000

3.78260187

202.03973722

0.00000000

0.00000000

0.00000000

1,000.00000000

G

12515GAU1

1,000.00000000

0.00000000

0.00000000

3.78260194

233.74943373

0.00000000

0.00000000

0.00000000

1,000.00000000

S

12515GBL0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12515GBM8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

VRR Interest

N/A

865.93451388

0.79957025

2.84570231

0.42978330

15.85894473

0.00000000

0.00000000

3.64527256

865.13494363

Notional Certificates

X-A

12515GAJ6

823.59802860

0.00000000

0.64263511

0.00000000

0.00000000

0.00000000

0.00000000

0.64263511

822.54596241

X-B

12515GAK3

1,000.00000000

0.00000000

0.46260197

0.00000000

0.00000000

0.00000000

0.00000000

0.46260197

1,000.00000000

X-D

12515GAV9

1,000.00000000

0.00000000

1.07426857

0.00000000

0.00000000

0.00000000

0.00000000

1.07426857

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 30

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

02/01/25 - 02/28/25

30

0.00

360,053.03

0.00

360,053.03

0.00

0.00

0.00

360,053.03

0.00

A-4

02/01/25 - 02/28/25

30

0.00

1,783,102.40

0.00

1,783,102.40

0.00

0.00

0.00

1,783,102.40

0.00

A-AB

02/01/25 - 02/28/25

30

0.00

54,551.59

0.00

54,551.59

0.00

0.00

0.00

54,551.59

0.00

X-A

02/01/25 - 02/28/25

30

0.00

636,028.18

0.00

636,028.18

0.00

0.00

0.00

636,028.18

0.00

X-B

02/01/25 - 02/28/25

30

0.00

28,615.17

0.00

28,615.17

0.00

0.00

0.00

28,615.17

0.00

X-D

02/01/25 - 02/28/25

30

0.00

82,190.14

0.00

82,190.14

0.00

0.00

0.00

82,190.14

0.00

A-S

02/01/25 - 02/28/25

30

0.00

249,579.41

0.00

249,579.41

0.00

0.00

0.00

249,579.41

0.00

B

02/01/25 - 02/28/25

30

0.00

205,365.24

0.00

205,365.24

0.00

0.00

0.00

205,365.24

0.00

C

02/01/25 - 02/28/25

30

0.00

240,138.48

0.00

240,138.48

0.00

0.00

0.00

240,138.48

0.00

D

02/01/25 - 02/28/25

30

743,542.86

207,209.17

0.00

207,209.17

140,983.01

0.00

0.00

66,226.16

886,539.63

E

02/01/25 - 02/28/25

30

2,578,801.94

135,462.54

0.00

135,462.54

135,462.54

0.00

0.00

0.00

2,724,019.06

F

02/01/25 - 02/28/25

30

2,893,719.50

55,418.90

0.00

55,418.90

55,418.90

0.00

0.00

0.00

2,960,084.19

G

02/01/25 - 02/28/25

30

13,798,697.87

227,825.96

0.00

227,825.96

227,825.96

0.00

0.00

0.00

14,078,718.81

S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

R

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

VRR Interest

02/01/25 - 02/28/25

30

387,690.90

82,614.95

0.00

82,614.95

10,840.08

0.00

0.00

71,774.87

399,997.46

Totals

20,402,453.07

4,348,155.16

0.00

4,348,155.16

570,530.49

0.00

0.00

3,777,624.67

21,049,359.15

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 30

Exchangeable Certificate Detail

Pass-Through

Maximum Initial

Prepayment

Class

CUSIP

Rate

Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Regular Interest

V-A (Cert)

12515GAY3

4.539122%

9,057,988.00

7,460,141.01

9,529.60

28,218.74

0.00

0.00

37,748.34

7,450,611.41

V-A (EC)

N/A

4.539122%

10,110,881.00

8,327,301.61

10,637.32

31,498.87

0.00

0.00

42,136.19

8,316,664.29

V-B (Cert)

12515GBA4

4.539122%

566,121.00

566,121.00

0.00

2,141.41

0.00

0.00

2,141.41

566,121.00

V-B (EC)

N/A

4.539122%

631,925.00

631,925.00

0.00

2,390.32

0.00

0.00

2,390.32

631,925.00

V-C (Cert)

12515GBC0

4.539122%

581,020.00

581,020.00

0.00

2,197.77

0.00

0.00

2,197.77

581,020.00

V-C (EC)

N/A

4.539122%

648,557.00

648,557.00

0.00

2,453.23

0.00

0.00

2,453.23

648,557.00

V-D (Cert)

12515GBE6

4.539122%

700,208.00

700,208.00

0.00

1,358.32

0.00

0.00

1,358.32

700,208.00

V-D (EC)

N/A

4.539122%

781,598.00

781,598.00

0.00

1,516.21

0.00

0.00

1,516.21

781,598.00

V-E (Cert)

12515GBG1

4.539122%

1,013,072.00

1,013,072.00

0.00

0.00

0.00

0.00

0.00

1,013,072.00

V-E (EC)

N/A

4.539122%

1,130,829.00

1,130,829.00

0.00

0.00

0.00

0.00

0.00

1,130,829.00

Regular Interest Total

25,222,199.00

21,840,772.62

20,166.92

71,774.87

0.00

0.00

91,941.79

21,820,605.70

Exchangeable Certificate Details

V-A

12515GAY3

4.539122%

9,057,988.00

15,787,442.63

20,166.92

59,717.61

0.00

0.00

79,884.53

15,767,275.71

V-B

12515GBA4

4.539122%

566,121.00

1,198,046.00

0.00

4,531.73

0.00

0.00

4,531.73

1,198,046.00

V-C

12515GBC0

4.539122%

581,020.00

1,229,577.00

0.00

4,651.00

0.00

0.00

4,651.00

1,229,577.00

V-D

12515GBE6

4.539122%

700,208.00

1,481,806.00

0.00

2,874.53

0.00

0.00

2,874.53

1,481,806.00

V-E

12515GBG1

4.539122%

1,013,072.00

2,143,901.00

0.00

0.00

0.00

0.00

0.00

2,143,901.00

V-2

12515GBH9

4.539122%

13,303,790.00

11,520,210.61

10,637.32

37,858.63

0.00

0.00

48,495.95

11,509,573.29

Exchangeable Certificates Total

25,222,199.00

33,360,983.24

30,804.24

109,633.50

0.00

0.00

140,437.74

33,330,179.00

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 30

Exchangeable 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

V-A

12515GAY3

1,742.93039801

2.22642379

6.59281178

0.00000000

0.00000000

0.00000000

0.00000000

8.81923557

1,740.70397422

V-B

12515GBA4

2,116.23663492

0.00000000

8.00487882

0.00000000

0.00000000

0.00000000

0.00000000

8.00487882

2,116.23663492

V-C

12515GBC0

2,116.23868369

0.00000000

8.00488796

0.00000000

0.00000000

0.00000000

0.00000000

8.00488796

2,116.23868369

V-D

12515GBE6

2,116.23688961

0.00000000

4.10525158

3.89964125

24.60834495

0.00000000

0.00000000

4.10525158

2,116.23688961

V-E

12515GBG1

2,116.23754284

0.00000000

0.00000000

8.00488021

377.82753842

0.00000000

0.00000000

0.00000000

2,116.23754284

V-2

12515GBH9

865.93449010

0.79957065

2.84570262

0.42978279

15.85893644

0.00000000

0.00000000

3.64527326

865.13491945

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 30

Additional Information

Total Available Distribution Amount (1)

4,839,041.49

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

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 30

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

4,063,196.52

Master Servicing Fee

4,734.34

Interest Reductions due to Nonrecoverability Determination

(421,788.89)

Certificate Administrator Fee

4,380.93

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

447.03

ARD Interest

0.00

Operating Advisor Fee

1,760.33

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

Interest Reserve Withdrawal

296,792.67

Total Interest Collected

3,938,200.30

Total Fees

11,322.63

Principal

Expenses/Reimbursements

Scheduled Principal

1,061,416.82

Reimbursement for Interest on Advances

72.56

Unscheduled Principal Collections

ASER Amount

107,142.21

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

42,038.21

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

1,061,416.82

Total Expenses/Reimbursements

149,252.98

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,777,624.67

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

1,061,416.82

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,839,041.49

Total Funds Collected

4,999,617.12

Total Funds Distributed

4,999,617.10

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 30

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

1,149,514,349.22

1,149,514,349.22

Beginning Certificate Balance

1,149,514,348.90

(-) Scheduled Principal Collections

1,061,416.82

1,061,416.82

(-) Principal Distributions

1,061,416.82

(-) 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

1,148,452,932.40

1,148,452,932.40

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,149,685,033.76

1,149,685,033.76

Ending Certificate Balance

1,148,452,932.08

Ending Actual Collateral Balance

1,148,698,336.03

1,148,698,336.03

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.32)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.32)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.54%

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 9 of 30

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

2

15,284,988.44

1.33%

22

4.8318

NAP

Defeased

2

15,284,988.44

1.33%

22

4.8318

NAP

4,999,999 or less

9

36,109,569.12

3.14%

21

4.8122

1.792774

1.35 or less

15

399,583,729.03

34.79%

22

4.7714

0.837828

5,000,000 to 9,999,999

12

84,562,941.36

7.36%

21

4.9017

1.770856

1.36 to 1.50

8

132,419,362.49

11.53%

21

4.6321

1.445812

10,000,000 to 19,999,999

4

57,281,710.09

4.99%

21

4.5964

1.254954

1.51 to 1.65

5

62,840,649.72

5.47%

21

5.1853

1.550912

20,000,000 to 29,999,999

14

364,461,475.89

31.73%

21

4.5789

1.328883

1.66 to 1.80

10

210,365,872.44

18.32%

16

4.3081

1.713088

30,000,000 to 39,999,999

9

312,752,247.50

27.23%

18

4.5825

1.523731

1.81 to 2.00

3

40,377,728.61

3.52%

22

4.9502

1.920016

40,000,000 to 49,999,999

2

80,000,000.00

6.97%

21

4.0327

2.510000

2.01 to 3.00

7

145,184,189.26

12.64%

21

4.1250

2.307126

50,000,000 to 59,999,999

1

50,000,000.00

4.35%

21

3.8206

2.440000

3.01 or greater

5

142,396,412.41

12.40%

21

4.1735

3.254099

60,000,000 or greater

2

148,000,000.00

12.89%

21

4.5803

1.958649

Totals

55

1,148,452,932.40

100.00%

20

4.5444

1.640983

Totals

55

1,148,452,932.40

100.00%

20

4.5444

1.640983

(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 30

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

2

15,284,988.44

1.33%

22

4.8318

NAP

Defeased

2

15,284,988.44

1.33%

22

4.8318

NAP

Arizona

1

5,834,425.52

0.51%

21

4.9100

2.020000

Industrial

2

24,010,859.22

2.09%

21

4.8479

0.996797

California

9

263,144,174.93

22.91%

22

4.4030

2.023700

Lodging

13

192,702,341.91

16.78%

20

4.5676

2.113067

Colorado

4

44,909,053.19

3.91%

22

5.0031

0.722772

Mixed Use

4

160,784,915.23

14.00%

21

3.9753

1.854736

Delaware

1

22,776,626.27

1.98%

22

5.2800

1.580000

Office

16

623,950,146.07

54.33%

19

4.6748

1.515007

Florida

3

18,390,855.68

1.60%

21

5.1425

1.600945

Other

1

5,300,000.00

0.46%

21

4.8200

2.170000

Georgia

2

27,448,411.74

2.39%

21

4.7140

0.630119

Retail

14

334,517,199.19

29.13%

21

4.3517

1.564764

Hawaii

1

60,000,000.00

5.22%

20

4.1995

3.130000

Self Storage

1

4,921,412.41

0.43%

22

4.7500

3.280000

Illinois

2

101,625,295.16

8.85%

6

4.6216

1.665586

Totals

53

1,148,452,932.40

100.00%

20

4.5444

1.640983

Indiana

3

27,977,162.21

2.44%

21

5.1600

1.510000

Massachusetts

2

6,593,545.88

0.57%

21

4.9725

1.484018

Nevada

1

38,034,521.97

3.31%

21

4.9200

1.340000

New Jersey

1

5,300,000.00

0.46%

21

4.8200

2.170000

New Mexico

1

4,500,000.00

0.39%

20

4.3890

1.720000

New York

7

559,000,000.00

48.67%

21

4.2642

1.516556

North Carolina

1

20,013,358.99

1.74%

22

5.0200

1.390000

Pennsylvania

1

8,259,347.96

0.72%

20

4.4900

0.700000

South Carolina

2

22,903,696.95

1.99%

20

4.9373

1.376197

Tennessee

2

17,914,874.37

1.56%

20

4.4300

1.400000

Texas

3

20,168,722.51

1.76%

22

5.2007

1.683535

Virginia

1

28,270,781.98

2.46%

22

5.0000

1.950000

Washington

2

6,475,000.00

0.56%

21

4.7400

4.210000

Wisconsin

1

36,647,018.72

3.19%

21

4.8900

0.890000

Totals

53

1,148,452,932.40

100.00%

20

4.5444

1.640983

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

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 30

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

2

15,284,988.44

1.33%

22

4.8318

NAP

Defeased

2

15,284,988.44

1.33%

22

4.8318

NAP

4.00% or less

2

75,000,000.00

6.53%

21

3.8206

2.440000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.5%

17

414,448,298.93

36.09%

21

4.1737

1.956362

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 5.000%

23

505,931,174.44

44.05%

19

4.7752

1.349746

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.001% or greater

11

137,788,470.59

12.00%

22

5.1737

1.329851

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

55

1,148,452,932.40

100.00%

20

4.5444

1.640983

49 months or greater

53

1,133,167,943.96

98.67%

20

4.5405

1.641352

Totals

55

1,148,452,932.40

100.00%

20

4.5444

1.640983

(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 30

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

2

15,284,988.44

1.33%

22

4.8318

NAP

Defeased

2

15,284,988.44

1.33%

22

4.8318

NAP

60 months or less

53

1,133,167,943.96

98.67%

20

4.5405

1.641352

Interest Only

20

606,775,000.00

52.83%

21

4.3098

1.807179

61 months to 102 months

0

0.00

0.00%

0

0.0000

0.000000

238 months or less

7

46,326,950.53

4.03%

21

4.9201

1.512355

103 months or greater

0

0.00

0.00%

0

0.0000

0.000000

239 months to 299 months

26

480,065,993.43

41.80%

19

4.7955

1.444206

Totals

55

1,148,452,932.40

100.00%

20

4.5444

1.640983

300 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

55

1,148,452,932.40

100.00%

20

4.5444

1.640983

(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 30

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

2

15,284,988.44

1.33%

22

4.8318

NAP

No outstanding loans in this group

Underwriter's Information

5

103,107,515.30

8.98%

20

4.0388

1.739753

12 months or less

45

986,775,513.43

85.92%

20

4.5897

1.684221

13 months to 24 months

3

43,284,915.23

3.77%

22

4.6147

0.429679

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

55

1,148,452,932.40

100.00%

20

4.5444

1.640983

(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 14 of 30

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

1A4B

30312100

RT

New York

NY

Actual/360

4.005%

0.00

0.00

0.00

N/A

11/06/26

--

10,000,000.00

10,000,000.00

09/06/20

1A5

30312101

RT

New York

NY

Actual/360

4.005%

0.00

0.00

0.00

N/A

11/06/26

--

40,000,000.00

40,000,000.00

09/06/20

1A7

30312102

RT

New York

NY

Actual/360

4.005%

0.00

0.00

0.00

N/A

11/06/26

--

25,000,000.00

25,000,000.00

09/06/20

1A8

30312103

RT

New York

NY

Actual/360

4.005%

0.00

0.00

0.00

N/A

11/06/26

--

25,000,000.00

25,000,000.00

09/06/20

2

30312122

OF

New York

NY

Actual/360

4.840%

331,271.11

0.00

0.00

N/A

01/06/27

--

88,000,000.00

88,000,000.00

03/06/25

3A1C1

30312105

MU

New York

NY

Actual/360

3.821%

148,578.89

0.00

0.00

N/A

12/06/26

--

50,000,000.00

50,000,000.00

03/06/25

3A1C2

30312106

MU

New York

NY

Actual/360

3.821%

74,289.44

0.00

0.00

N/A

12/06/26

--

25,000,000.00

25,000,000.00

03/06/25

4A1

30312139

OF

Santa Monica

CA

Actual/360

4.060%

126,311.11

0.00

0.00

N/A

01/01/27

--

40,000,000.00

40,000,000.00

03/01/25

4A2

30312160

OF

Santa Monica

CA

Actual/360

4.060%

97,891.11

0.00

0.00

N/A

01/01/27

--

31,000,000.00

31,000,000.00

03/01/25

5A32

30312110

OF

Chicago

IL

Actual/360

4.610%

116,587.51

0.00

0.00

N/A

08/06/25

08/06/27

32,515,885.43

32,515,885.43

03/06/25

5A41

30312111

OF

Chicago

IL

Actual/360

4.610%

116,587.51

0.00

0.00

N/A

08/06/25

08/06/27

32,515,885.43

32,515,885.43

03/06/25

6A1

30312143

OF

Sunnyvale

CA

Actual/360

4.550%

134,980.52

66,939.31

0.00

N/A

01/06/27

--

38,143,764.51

38,076,825.20

03/06/25

6A3

30312145

OF

Sunnyvale

CA

Actual/360

4.550%

101,235.39

50,204.48

0.00

N/A

01/06/27

--

28,607,823.37

28,557,618.89

03/06/25

7A1

30312118

OF

Brooklyn

NY

Actual/360

4.730%

139,797.78

0.00

0.00

N/A

01/06/27

--

38,000,000.00

38,000,000.00

03/06/25

7A3

30312120

OF

Brooklyn

NY

Actual/360

4.730%

106,687.78

0.00

0.00

N/A

01/06/27

--

29,000,000.00

29,000,000.00

03/06/25

8

30312107

LO

Honolulu

HI

Actual/360

4.199%

195,976.67

0.00

0.00

N/A

11/01/26

--

60,000,000.00

60,000,000.00

03/01/25

10

30312113

LO

Los Angeles

CA

Actual/360

4.250%

114,205.62

87,489.74

0.00

N/A

11/06/26

--

34,549,600.49

34,462,110.75

03/06/25

11

30312154

RT

Las Vegas

NV

Actual/360

4.920%

145,801.73

66,975.48

0.00

N/A

12/06/26

--

38,101,497.45

38,034,521.97

03/06/25

12

30312116

OF

West Allis

WI

Actual/360

4.890%

139,656.16

72,391.47

0.00

N/A

12/06/26

--

36,719,410.19

36,647,018.72

01/06/25

13

30312134

LO

Various

IN

Actual/360

5.160%

112,540.82

64,571.35

0.00

N/A

12/06/26

--

28,041,733.56

27,977,162.21

03/06/25

14

30312129

OF

Aurora

CO

Actual/360

5.090%

109,647.27

63,900.08

0.00

N/A

01/06/27

--

27,696,475.72

27,632,575.64

01/06/25

15

30298032

OF

New York

NY

Actual/360

4.500%

0.00

0.00

0.00

N/A

01/06/27

--

31,500,000.00

31,500,000.00

03/06/23

16

30312138

OF

Leesburg

VA

Actual/360

5.000%

110,133.04

49,141.94

0.00

N/A

01/06/27

--

28,319,923.92

28,270,781.98

03/06/25

17

30297940

MU

New York

NY

Actual/360

4.127%

91,470.75

0.00

0.00

N/A

11/06/26

--

28,500,000.00

28,500,000.00

11/06/23

18

30312123

RT

San Francisco

CA

Actual/360

4.810%

106,621.67

0.00

0.00

N/A

01/01/27

--

28,500,000.00

28,500,000.00

03/01/23

19

30312112

LO

Various

Various

Actual/360

4.430%

80,251.46

57,945.55

0.00

N/A

11/06/26

--

23,291,297.46

23,233,351.91

03/06/25

20

30312130

OF

Newark

DE

Actual/360

5.280%

93,748.30

51,693.32

0.00

N/A

01/06/27

--

22,828,319.59

22,776,626.27

03/06/25

21

30312104

MU

New York

NY

Actual/360

4.050%

78,750.00

0.00

0.00

N/A

11/06/26

--

25,000,000.00

25,000,000.00

03/06/25

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 30

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

22

30312127

IN

Atlanta

GA

Actual/360

4.870%

75,671.13

41,851.51

0.00

N/A

12/06/26

--

19,977,710.73

19,935,859.22

03/06/25

23

30312142

RT

Charlotte

NC

Actual/360

5.020%

78,276.58

34,712.79

0.00

N/A

01/06/27

--

20,048,071.78

20,013,358.99

03/06/25

25

30312140

RT

Los Angeles

CA

Actual/360

4.452%

55,402.67

0.00

0.00

N/A

12/06/26

--

16,000,000.00

16,000,000.00

03/06/25

27A2A

30312108

LO

Hilton Head Island

SC

Actual/360

4.920%

15,254.83

13,742.10

0.00

N/A

10/06/26

--

3,986,454.95

3,972,712.85

03/06/25

27A3B

30312109

LO

Hilton Head Island

SC

Actual/360

4.920%

30,509.67

27,484.18

0.00

N/A

10/06/26

--

7,972,911.01

7,945,426.83

03/06/25

28

30312159

OF

Lakewood

CO

Actual/360

4.840%

42,812.56

27,026.32

0.00

N/A

12/06/26

--

11,372,877.19

11,345,850.87

03/06/25

30

30312151

IN

Vance

AL

Actual/360

4.680%

42,527.08

23,446.06

0.00

N/A

01/06/27

--

11,683,264.95

11,659,818.89

03/06/25

31

30312135

LO

Delray Beach

FL

Actual/360

5.460%

36,423.62

27,804.99

0.00

N/A

01/06/27

--

8,576,991.34

8,549,186.35

03/06/25

32

30312131

LO

Pittsburgh

PA

Actual/360

4.490%

28,946.00

29,356.83

0.00

N/A

11/06/26

--

8,288,704.79

8,259,347.96

03/06/25

33

30312149

RT

Lindsay

CA

Actual/360

4.710%

31,516.13

15,475.00

0.00

N/A

12/06/26

--

8,603,127.99

8,587,652.99

03/06/25

34

30312128

MU

Houston

TX

Actual/360

5.250%

29,845.09

24,087.20

0.00

N/A

01/06/27

--

7,309,002.43

7,284,915.23

03/06/25

35

30297853

RT

Suwanee

GA

Actual/360

4.300%

25,188.79

18,978.49

0.00

N/A

11/06/26

--

7,531,531.01

7,512,552.52

03/06/25

36

30312136

OF

Irving

TX

Actual/360

5.230%

31,091.67

17,393.30

0.00

N/A

01/06/27

--

7,643,404.14

7,626,010.84

03/06/25

38

30312097

LO

Surprise

AZ

Actual/360

4.910%

22,357.16

19,936.00

0.00

N/A

12/06/26

--

5,854,361.52

5,834,425.52

03/06/25

39

30312096

OF

Fort Collins

CO

Actual/360

4.910%

22,701.72

13,960.37

0.00

N/A

01/06/27

--

5,944,587.05

5,930,626.68

03/06/25

41

30312125

Various Bellevue

WA

Actual/360

4.740%

23,871.17

0.00

0.00

N/A

12/06/26

--

6,475,000.00

6,475,000.00

03/06/25

42

30312132

OF

Porterville

CA

Actual/360

4.160%

14,580.37

25,358.52

0.00

N/A

12/06/26

--

4,506,294.31

4,480,935.79

03/06/25

43

30312155

RT

Spring

TX

Actual/360

5.090%

20,863.41

12,219.05

0.00

N/A

12/06/26

--

5,270,015.49

5,257,796.44

03/06/25

44

30312150

SS

Riverside

CA

Actual/360

4.750%

18,225.37

11,769.35

0.00

N/A

01/06/27

--

4,933,181.76

4,921,412.41

03/06/25

45

30312124

98

Clifton

NJ

Actual/360

4.820%

19,869.11

0.00

0.00

N/A

12/01/26

--

5,300,000.00

5,300,000.00

03/01/25

46

30312137

LO

Cocoa

FL

Actual/360

5.380%

18,969.58

10,165.14

0.00

N/A

01/06/27

--

4,533,356.93

4,523,191.79

03/06/25

47

30312156

RT

Albuquerque

NM

Actual/360

4.389%

15,361.50

0.00

0.00

N/A

11/06/26

--

4,500,000.00

4,500,000.00

02/06/25

48

30312126

RT

Chicago

IL

Actual/360

4.900%

15,571.00

8,046.34

0.00

N/A

12/06/26

--

4,085,685.21

4,077,638.87

03/06/25

49

30312133

RT

Holbrook

MA

Actual/360

4.850%

13,181.38

8,295.68

0.00

N/A

12/06/26

--

3,494,326.26

3,486,030.58

03/06/25

50

30312141

SS

Metuchen

NJ

Actual/360

5.320%

15,030.07

7,231.82

0.00

N/A

01/06/27

--

3,632,401.37

3,625,169.55

03/06/25

51

30312157

RT

Dorchester

MA

Actual/360

5.110%

12,374.38

5,970.92

0.00

N/A

01/06/27

--

3,113,486.22

3,107,515.30

03/06/25

52

30312158

RT

Walterboro

SC

Actual/360

5.050%

11,963.95

5,852.14

0.00

N/A

02/06/27

--

3,045,983.67

3,040,131.53

03/06/25

Totals

3,641,407.63

1,061,416.82

0.00

1,149,514,349.22

1,148,452,932.40

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 16 of 30

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

1A4B

0.00

0.00

--

--

03/06/25

9,899,570.23

1,355,914.23

(80.89)

300,959.72

0.00

0.00

1A5

0.00

0.00

--

--

03/06/25

39,598,280.91

5,423,656.93

(323.56)

1,203,838.23

0.00

0.00

1A7

0.00

0.00

--

--

03/06/25

24,748,925.57

3,388,305.50

(202.22)

753,878.90

0.00

0.00

1A8

0.00

0.00

--

--

03/06/25

24,748,925.57

3,370,406.60

(202.22)

771,777.80

0.00

0.00

2

5,378,765.98

5,390,409.88

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A1C1

21,957,538.88

24,844,191.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A1C2

21,957,538.88

24,844,191.68

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A1

8,793,713.09

10,049,051.68

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A2

8,793,713.09

10,049,051.68

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A32

30,694,288.00

30,587,327.92

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A41

30,694,288.00

30,587,327.92

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A1

15,949,241.36

16,720,712.34

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A3

15,949,241.36

16,720,712.34

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7A1

8,043,586.04

8,543,534.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7A3

8,043,586.04

8,543,534.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

191,812,810.10

190,958,133.80

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

5,774,200.68

5,861,331.83

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

3,655,854.97

3,596,178.21

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

6,146,439.22

4,807,109.32

01/01/24

09/30/24

--

0.00

0.00

423,794.12

423,794.12

0.00

0.00

13

0.00

3,662,193.30

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

1,206,924.66

1,592,450.45

10/01/23

09/30/24

--

0.00

0.00

346,867.52

346,867.52

0.00

0.00

15

31,019.34

0.00

--

--

10/07/24

14,036,285.28

477,584.61

(301.84)

2,287,402.19

135,041.48

0.00

16

3,639,282.36

3,763,602.40

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

8,326,439.70

475,770.59

01/01/24

09/30/24

09/11/24

16,532,804.31

467,396.73

38,242.48

1,118,350.43

0.00

0.00

18

86,613.47

268,291.28

10/31/23

09/30/24

10/07/24

14,487,890.32

1,165,292.87

52,204.11

1,615,400.70

0.00

0.00

19

0.00

2,697,553.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

2,811,753.75

3,079,833.09

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

17,110,354.19

14,493,343.87

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 30

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

22

829,127.29

641,132.85

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,591,431.87

1,901,859.55

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,529,433.57

1,563,750.64

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27A2A

15,510,665.18

11,406,202.06

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27A3B

15,510,665.18

11,406,202.06

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

858,675.10

1,001,965.86

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

31

1,198,455.05

1,486,382.29

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,347,792.88

138,762.25

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

960,129.54

1,238,999.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

1,204,869.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

35

770,888.99

787,440.67

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

656,498.98

1,189,846.86

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

1,299,120.75

1,144,284.91

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

402,452.13

490,282.73

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

0.00

1,368,421.53

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

987,770.61

992,879.49

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

0.00

141,676.60

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

1,325,086.54

1,192,148.36

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

597,074.71

562,118.04

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

749,277.04

727,784.41

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

345,975.93

0.00

--

--

--

0.00

0.00

15,344.00

15,344.00

0.00

0.00

48

443,261.66

459,331.46

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

375,301.76

398,230.52

01/01/24

09/30/24

--

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

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

52

237,131.73

234,495.96

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

465,588,278.91

462,610,036.04

144,052,682.19

15,648,557.47

875,341.49

8,837,613.61

135,041.48

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 30

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 19 of 30

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

03/12/25

0

0.00

0

0.00

7

188,500,000.00

2

60,000,000.00

4

100,000,000.00

0

0.00

0

0.00

0

0.00

4.544364%

4.531130%

20

02/12/25

1

36,719,410.19

0

0.00

7

188,500,000.00

2

60,000,000.00

4

100,000,000.00

0

0.00

0

0.00

0

0.00

4.544623%

4.531387%

21

01/13/25

1

36,776,597.70

0

0.00

7

188,500,000.00

2

60,000,000.00

4

100,000,000.00

0

0.00

0

0.00

1

55,000,000.00

4.544830%

4.531592%

22

12/12/24

0

0.00

0

0.00

7

188,500,000.00

2

60,000,000.00

4

100,000,000.00

0

0.00

0

0.00

0

0.00

4.549365%

4.536000%

23

11/13/24

0

0.00

0

0.00

7

188,500,000.00

2

60,000,000.00

1

10,000,000.00

0

0.00

0

0.00

0

0.00

4.549573%

4.536206%

24

10/11/24

0

0.00

1

3,132,304.07

7

188,500,000.00

2

60,000,000.00

1

10,000,000.00

0

0.00

0

0.00

0

0.00

4.549764%

4.536395%

25

09/12/24

2

31,098,955.55

0

0.00

7

188,500,000.00

2

60,000,000.00

1

10,000,000.00

0

0.00

0

0.00

0

0.00

4.549969%

4.536598%

26

08/12/24

0

0.00

0

0.00

7

188,500,000.00

2

60,000,000.00

1

10,000,000.00

0

0.00

0

0.00

0

0.00

4.550157%

4.536785%

27

07/12/24

0

0.00

0

0.00

8

193,000,000.00

2

60,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.550344%

4.536970%

28

06/12/24

0

0.00

1

28,117,262.16

8

193,000,000.00

2

60,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.550547%

4.537171%

29

05/10/24

0

0.00

1

4,500,000.00

7

188,500,000.00

2

60,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.550731%

4.537354%

30

04/12/24

2

32,721,192.91

0

0.00

7

188,500,000.00

2

60,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

4.550931%

4.537552%

31

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 30

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

1A4B

30312100

09/06/20

53

6

(80.89)

300,959.72

0.00

10,000,000.00

12/24/19

7

05/29/24

1A5

30312101

09/06/20

53

6

(323.56)

1,203,838.23

0.00

40,000,000.00

12/24/19

7

05/29/24

1A7

30312102

09/06/20

53

6

(202.22)

753,878.90

0.00

25,000,000.00

12/24/19

7

05/29/24

1A8

30312103

09/06/20

53

6

(202.22)

771,777.80

0.00

25,000,000.00

12/24/19

7

05/29/24

12

30312116

01/06/25

0

B

423,794.12

423,794.12

0.00

36,776,597.70

14

30312129

01/06/25

0

B

346,867.52

346,867.52

23,123.77

27,748,400.29

12/19/23

2

15

30298032

03/06/23

23

6

(301.84)

2,287,402.19

507,702.14

31,500,000.00

06/08/23

2

09/18/23

17

30297940

11/06/23

15

6

38,242.48

1,118,350.43

0.00

28,500,000.00

09/06/23

2

18

30312123

03/01/23

23

6

52,204.11

1,615,400.70

92,183.14

28,500,000.00

04/15/21

2

02/18/22

47

30312156

02/06/25

0

A

15,344.00

15,344.00

0.00

4,500,000.00

Totals

875,341.49

8,837,613.61

623,009.05

257,524,997.99

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 21 of 30

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

1,083,421,162

894,921,162

28,500,000

160,000,000

25 - 36 Months

65,031,771

65,031,771

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

Mar-25

1,148,452,932

959,952,932

0

0

28,500,000

160,000,000

Feb-25

1,149,514,349

924,294,939

36,719,410

0

28,500,000

160,000,000

Jan-25

1,150,377,790

925,101,192

36,776,598

0

28,500,000

160,000,000

Dec-24

1,206,237,635

1,017,737,635

0

0

28,500,000

160,000,000

Nov-24

1,207,158,772

1,018,658,772

0

0

118,500,000

70,000,000

Oct-24

1,208,011,199

1,016,378,895

0

3,132,304

118,500,000

70,000,000

Sep-24

1,208,925,187

989,326,231

31,098,956

0

118,500,000

70,000,000

Aug-24

1,209,770,257

1,021,270,257

0

0

118,500,000

70,000,000

Jul-24

1,210,611,809

1,017,611,809

0

0

133,000,000

60,000,000

Jun-24

1,211,515,314

990,398,052

0

28,117,262

133,000,000

60,000,000

May-24

1,212,349,598

1,019,349,598

0

4,500,000

128,500,000

60,000,000

Apr-24

1,213,246,099

992,024,906

32,721,193

0

128,500,000

60,000,000

(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 30

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

1A4B

30312100

10,000,000.00

10,000,000.00

48,000,000.00

02/13/25

21,502,001.00

1.75000

08/31/16

11/06/26

I/O

1A5

30312101

40,000,000.00

40,000,000.00

48,000,000.00

02/13/25

21,502,001.00

1.75000

08/31/16

11/06/26

I/O

1A7

30312102

25,000,000.00

25,000,000.00

48,000,000.00

02/13/25

21,502,001.00

1.75000

08/31/16

11/06/26

I/O

1A8

30312103

25,000,000.00

25,000,000.00

48,000,000.00

02/13/25

21,502,001.00

1.75000

08/31/16

11/06/26

I/O

14

30312129

27,632,575.64

27,748,400.29

51,600,000.00

10/13/16

1,012,597.45

0.49000

09/30/24

01/06/27

261

15

30298032

31,500,000.00

31,500,000.00

22,000,000.00

09/06/23

(84,396.66)

(0.06000)

12/31/23

01/06/27

I/O

17

30297940

28,500,000.00

28,500,000.00

105,000,000.00

06/27/24

(92,746.41)

(0.01000)

09/30/24

11/06/26

I/O

18

30312123

28,500,000.00

28,500,000.00

17,300,000.00

03/07/24

268,291.28

0.19000

09/30/24

01/01/27

I/O

51

30312157

3,107,515.30

3,107,515.30

5,230,000.00

10/26/16

312,498.00

1.41000

--

01/06/27

262

Totals

219,240,090.94

219,355,915.59

393,130,000.00

87,424,247.66

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 30

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

1A4B

30312100

RT

NY

12/24/19

7

2/6/2025 - The loan transferred to special servicing on 12/24/2019 due to imminent monetary default. The collateral consists of a 248,457 sf (8-unit) retail condo located at 229 W. 43rd Street (Times Square), The Lender was the successful bidder

at the foreclosure s29, 2024. The Foreclosure Deed was issued in July 2024 and CBRE was engaged for property management, leasing & listing. An REO Sale process was launched in early Sept 2024 and best and final bids were due in Nov.

SS is currently evaluating the final bids andanticipates being under contract by end of year with a closing in 2Q2025.

1A5

30312101

RT

NY

12/24/19

7

2/6/2025 - The loan transferred to special servicing on 12/24/2019 due to imminent monetary default. The collateral consists of a 248,457 sf (8-unit) retail condo located at 229 W. 43rd Street (Times Square), The Lender was the successful bidder

at the foreclosure s29, 2024. The Foreclosure Deed was issued in July 2024 and CBRE was engaged for property management, leasing & listing. An REO Sale process was launched in early Sept 2024 and best and final bids were due in Nov.

SS is currently evaluating the final bids andanticipates being under contract by end of year with a closing in 2Q2025.

1A7

30312102

RT

NY

12/24/19

7

2/6/2025 - The loan transferred to special servicing on 12/24/2019 due to imminent monetary default. The collateral consists of a 248,457 sf (8-unit) retail condo located at 229 W. 43rd Street (Times Square), The Lender was the successful bidder

at the foreclosure s29, 2024. The Foreclosure Deed was issued in July 2024 and CBRE was engaged for property management, leasing & listing. An REO Sale process was launched in early Sept 2024 and best and final bids were due in Nov.

SS is currently evaluating the final bids andanticipates being under contract by end of year with a closing in 2Q2025.

1A8

30312103

RT

NY

12/24/19

7

2/6/2025 - The loan transferred to special servicing on 12/24/2019 due to imminent monetary default. The collateral consists of a 248,457 sf (8-unit) retail condo located at 229 W. 43rd Street (Times Square), The Lender was the successful bidder

at the foreclosure s29, 2024. The Foreclosure Deed was issued in July 2024 and CBRE was engaged for property management, leasing & listing. An REO Sale process was launched in early Sept 2024 and best and final bids were due in Nov.

SS is currently evaluating the final bids andanticipates being under contract by end of year with a closing in 2Q2025.

14

30312129

OF

CO

12/19/23

2

3/6/2025 - The Loan transferred to special servicing effective 12/19/2023. The loan is currently paid to 1/6/2025, though operating expense shortfalls are occurring. The Collateral consists of two adjacent office buildings totaling 399k SF in Denve

r suburb, Aurora, CO. The property is experiencing increased vacancy and decreased cash flow (due to loss of a large tenant). Cash management has been implemented. PNA has been executed and legal counsel engaged. Negotiations

regarding a resolution are actively ongoing.

15

30298032

OF

NY

06/08/23

2

3/6/2025 - The Loan transferred to special servicing effective 6/9/23 for payment default and is currently due for the 4/6/23 payment. Legal counsel has been engaged and the debt formally demanded. Foreclosure filed 9/18/23 with motion for

receiver to follow. A PNA was sent to Borrower but not executed. An amended foreclosure complaint was filed 12/14/23 to address a significant mechanic''s lien (which was ultimately released in January 2025). Special servicer seeking summary

judgment in foreclosure while discussions with Borrower continue, primarily regarding the consensual appointment of a receiver.

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 30

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

17

30297940

MU

NY

09/06/23

2

3/6/2025 - Summary judgment was entered on 10/21/24 and Lender continues to evaluate leasing prospects via Receiver. Foreclosure sale date pending.

18

30312123

RT

CA

04/15/21

2

3/6/2025 - The SS transfer date was 4/15/2021 due to Imminent Default. The Loan is paid through March 2023. The collateral is a 9,287 sf, two-story retail storefront Property located in Union Square at 166 Geary in San Francisco, CA. The

Property is 42% occupied by one tenant on the 2nd floor of the collateral. Special Servicer is dual tracking this Loan with a receiver in place since July 2022. Noteholder is evaluating resolution options.

51

30312157

RT

MA

03/16/23

8

Special Servicer comments are not available for this cycle.

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 25 of 30

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

5A32

30312110

0.00

4.61000%

0.00

4.61000%

8

12/27/23

12/06/23

01/18/24

5A41

30312111

0.00

4.61000%

0.00

4.61000%

8

12/27/23

12/06/23

01/18/24

14

30312129

0.00

5.09000%

0.00

5.09000%

8

02/28/23

08/21/23

09/26/23

17

30297940

28,500,000.00

4.12650%

28,500,000.00

4.12650%

8

07/02/20

07/02/20

08/04/20

19

30312112

25,897,261.98

4.43000%

25,897,261.98

4.43000%

8

06/02/20

06/05/20

06/04/20

31

30312135

9,826,323.09

5.46000%

9,826,323.09

5.46000%

10

04/23/20

05/06/20

04/27/20

31

30312135

0.00

5.46000%

9,612,791.15

5.46000%

8

04/21/21

03/25/21

04/21/21

Totals

64,223,585.07

64,223,585.07

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 26 of 30

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

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

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 30

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 30

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)

1A4B

0.00

0.00

1,944.44

0.00

0.00

0.00

0.00

31,153.89

0.00

0.00

0.00

0.00

1A5

0.00

0.00

7,777.78

0.00

0.00

0.00

0.00

124,615.56

0.00

0.00

0.00

0.00

1A7

0.00

0.00

4,861.11

0.00

0.00

0.00

0.00

77,884.72

0.00

0.00

0.00

0.00

1A8

0.00

0.00

4,861.11

0.00

0.00

0.00

0.00

77,884.72

0.00

0.00

0.00

0.00

11

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

41.27

0.00

0.00

0.00

12

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

71.48

0.00

0.00

0.00

14

0.00

0.00

5,385.43

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

6,125.00

0.00

0.00

0.00

0.00

110,250.00

0.00

0.00

0.00

0.00

17

0.00

0.00

5,541.67

0.00

0.00

52,997.74

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

5,541.67

0.00

0.00

54,144.47

0.00

0.00

0.00

0.00

0.00

0.00

42

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(40.19)

0.00

0.00

0.00

Total

0.00

0.00

42,038.21

0.00

0.00

107,142.21

0.00

421,788.89

72.56

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

571,041.87

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 30

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 30

CD 2017-CD3 Mortgage Trust published this content on March 25, 2025, and is solely responsible for the information contained herein. Distributed via SEC EDGAR on March 25, 2025 at 19:14 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at support@pubt.io