CSAIL 2017 CX10 Commercial Mortgage Trust

01/31/2025 | Press release | Distributed by Public on 01/31/2025 09:09

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

Distribution Date:

01/17/25

CSAIL 2017-CX10 Commercial Mortgage Trust

Determination Date:

01/13/25

Next Distribution Date:

02/18/25

Record Date:

12/31/24

Commercial Mortgage Pass-Through Certificates

Series 2017-CX10

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

Credit Suisse Commercial Mortgage Securities Corp.

Certificate Factor Detail

4

General Information Number

nader.attalla@ubs.com

Certificate Interest Reconciliation Detail

5

11 Madison Avenue, 4th Floor | New York, NY 10010 | United States

Master Servicer

KeyBank National Association

Exchangeable Certificate Detail

6-8

www.key.com/key2cre

Surveillance_Inquiries@KeyBank.com

Additional Information

9

11501 Outlook Street, Suite 300 | Overland Park , KS 66211 | United States

Bond / Collateral Reconciliation - Cash Flows

10

Special Servicer

LNR Partners, Inc.

Bond / Collateral Reconciliation - Balances

11

Heather Bennett and Arne Shulkin

hbennett@starwood.com; ashulkin@lnrpartners.com;

Current Mortgage Loan and Property Stratification

12-16

lnr.cmbs.notices@lnrproperty.com

2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States

Mortgage Loan Detail (Part 1)

17

Operating Advisor & Asset

Park Bridge Lender Services LLC

Mortgage Loan Detail (Part 2)

18

Representations Reviewer

Principal Prepayment Detail

19

David Rodgers

(212) 310-9821

Historical Detail

20

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

Certificate Administrator

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

Delinquency Loan Detail

21

Bank, N.A.

Collateral Stratification and Historical Detail

22

Corporate Trust Services (CMBS)

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

23

trustadministrationgroup@computershare.com

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

Specially Serviced Loan Detail - Part 2

24

Modified Loan Detail

25

Historical Liquidated Loan Detail

26

Historical Bond / Collateral Loss Reconciliation Detail

27

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

12595JAA2

2.233900%

14,888,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12595JAC8

3.259400%

81,680,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

12595JAL8

3.326900%

19,217,000.00

8,782,606.13

406,939.92

24,349.04

0.00

0.00

431,288.96

8,375,666.21

38.86%

30.00%

A-3

12595JAE4

3.397700%

143,190,000.00

55,656,431.82

0.00

157,586.55

0.00

0.00

157,586.55

55,656,431.82

38.86%

30.00%

A-4

12595JAG9

3.190800%

102,361,000.00

102,361,000.00

0.00

272,177.90

0.00

0.00

272,177.90

102,361,000.00

38.86%

30.00%

A-5

12595JAJ3

3.457800%

237,373,000.00

237,373,000.00

0.00

683,990.30

0.00

0.00

683,990.30

237,373,000.00

38.86%

30.00%

A-S

12595JAS3

3.669800%

93,014,000.00

93,014,000.00

0.00

284,452.31

0.00

0.00

284,452.31

93,014,000.00

24.77%

19.13%

B

12595JAU8

3.891600%

49,180,000.00

49,180,000.00

0.00

159,490.74

0.00

0.00

159,490.74

49,180,000.00

17.32%

13.38%

C

12595JAW4

4.273905%

31,004,000.00

31,004,000.00

0.00

110,423.46

0.00

0.00

110,423.46

31,004,000.00

12.63%

9.75%

D

12595JBA1

4.273905%

34,212,000.00

34,212,000.00

0.00

121,849.03

0.00

0.00

121,849.03

34,212,000.00

7.45%

5.75%

E

12595JBC7

3.351000%

17,106,000.00

17,106,000.00

0.00

47,768.50

0.00

0.00

47,768.50

17,106,000.00

4.86%

3.75%

F

12595JBE3

4.273905%

8,553,000.00

8,553,000.00

0.00

30,462.26

0.00

0.00

30,462.26

8,553,000.00

3.56%

2.75%

NR*

12595JBG8

4.273905%

23,521,491.00

23,521,491.00

0.00

73,138.82

0.00

0.00

73,138.82

23,521,491.00

0.00%

0.00%

Z

12595JCA0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12595JBJ2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

UES-A

12652DAA5

4.027400%

89,010,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

55.49%

UES-B

12652DAE7

0.000000%

31,060,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

39.97%

UES-C

12652DAG2

0.000000%

36,840,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

21.55%

UES-D

12652DAJ6

0.000000%

43,090,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

STN-A

12652DAN7

3.944500%

21,070,000.00

21,070,000.00

0.00

69,258.85

0.00

0.00

69,258.85

21,070,000.00

63.92%

63.92%

STN-B

12652DAS6

4.246600%

19,810,000.00

19,810,000.00

0.00

70,104.29

0.00

0.00

70,104.29

19,810,000.00

30.00%

30.00%

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 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

STN-C*

12652DAU1

4.286600%

17,520,000.00

17,520,000.00

0.00

62,584.36

0.00

0.00

62,584.36

17,520,000.00

0.00%

0.00%

Regular SubTotal

1,113,699,491.00

719,163,528.95

406,939.92

2,167,636.41

0.00

0.00

2,574,576.33

718,756,589.03

X-A

12595JAN4

0.840454%

691,723,000.00

497,187,037.95

0.00

348,219.06

0.00

0.00

348,219.06

496,780,098.03

X-B

12595JAQ7

0.234483%

80,184,000.00

80,184,000.00

0.00

15,668.14

0.00

0.00

15,668.14

80,184,000.00

X-E

12595JAY0

0.922905%

17,106,000.00

17,106,000.00

0.00

13,156.01

0.00

0.00

13,156.01

17,106,000.00

UES-X

12652DAC1

0.000000%

156,910,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

STN-X

12652DAQ0

0.195706%

40,880,000.00

40,880,000.00

0.00

6,667.04

0.00

0.00

6,667.04

40,880,000.00

Notional SubTotal

986,803,000.00

635,357,037.95

0.00

383,710.25

0.00

0.00

383,710.25

634,950,098.03

Deal Distribution Total

406,939.92

2,551,346.66

0.00

0.00

2,958,286.58

*

Denotes the Controlling Class (if required)

(1)

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

dividing the result by (A).

(2)

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 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

12595JAA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12595JAC8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

12595JAL8

457.02274705

21.17603788

1.26705729

0.00000000

0.00000000

0.00000000

0.00000000

22.44309518

435.84670916

A-3

12595JAE4

388.68937649

0.00000000

1.10054159

0.00000000

0.00000000

0.00000000

0.00000000

1.10054159

388.68937649

A-4

12595JAG9

1,000.00000000

0.00000000

2.65900001

0.00000000

0.00000000

0.00000000

0.00000000

2.65900001

1,000.00000000

A-5

12595JAJ3

1,000.00000000

0.00000000

2.88150000

0.00000000

0.00000000

0.00000000

0.00000000

2.88150000

1,000.00000000

A-S

12595JAS3

1,000.00000000

0.00000000

3.05816662

0.00000000

0.00000000

0.00000000

0.00000000

3.05816662

1,000.00000000

B

12595JAU8

1,000.00000000

0.00000000

3.24300000

0.00000000

0.00000000

0.00000000

0.00000000

3.24300000

1,000.00000000

C

12595JAW4

1,000.00000000

0.00000000

3.56158754

0.00000000

0.00000000

0.00000000

0.00000000

3.56158754

1,000.00000000

D

12595JBA1

1,000.00000000

0.00000000

3.56158745

0.00000000

0.00000000

0.00000000

0.00000000

3.56158745

1,000.00000000

E

12595JBC7

1,000.00000000

0.00000000

2.79249971

0.00000000

0.00000000

0.00000000

0.00000000

2.79249971

1,000.00000000

F

12595JBE3

1,000.00000000

0.00000000

3.56158775

0.00000000

0.00000000

0.00000000

0.00000000

3.56158775

1,000.00000000

NR

12595JBG8

1,000.00000000

0.00000000

3.10944659

0.45214098

6.85686932

0.00000000

0.00000000

3.10944659

1,000.00000000

Z

12595JCA0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12595JBJ2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

UES-A

12652DAA5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

UES-B

12652DAE7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

UES-C

12652DAG2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

UES-D

12652DAJ6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

STN-A

12652DAN7

1,000.00000000

0.00000000

3.28708353

0.00000000

0.00000000

0.00000000

0.00000000

3.28708353

1,000.00000000

STN-B

12652DAS6

1,000.00000000

0.00000000

3.53883342

0.00000000

0.00000000

0.00000000

0.00000000

3.53883342

1,000.00000000

STN-C

12652DAU1

1,000.00000000

0.00000000

3.57216667

0.00000000

0.21490011

0.00000000

0.00000000

3.57216667

1,000.00000000

Notional Certificates

X-A

12595JAN4

718.76609271

0.00000000

0.50340824

0.00000000

0.00000000

0.00000000

0.00000000

0.50340824

718.17779376

X-B

12595JAQ7

1,000.00000000

0.00000000

0.19540232

0.00000000

0.00000000

0.00000000

0.00000000

0.19540232

1,000.00000000

X-E

12595JAY0

1,000.00000000

0.00000000

0.76908745

0.00000000

0.00000000

0.00000000

0.00000000

0.76908745

1,000.00000000

UES-X

12652DAC1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

STN-X

12652DAQ0

1,000.00000000

0.00000000

0.16308806

0.00000000

0.00000000

0.00000000

0.00000000

0.16308806

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 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

12/01/24 - 12/30/24

30

0.00

24,349.04

0.00

24,349.04

0.00

0.00

0.00

24,349.04

0.00

A-3

12/01/24 - 12/30/24

30

0.00

157,586.55

0.00

157,586.55

0.00

0.00

0.00

157,586.55

0.00

A-4

12/01/24 - 12/30/24

30

0.00

272,177.90

0.00

272,177.90

0.00

0.00

0.00

272,177.90

0.00

A-5

12/01/24 - 12/30/24

30

0.00

683,990.30

0.00

683,990.30

0.00

0.00

0.00

683,990.30

0.00

X-A

12/01/24 - 12/30/24

30

0.00

348,219.06

0.00

348,219.06

0.00

0.00

0.00

348,219.06

0.00

X-B

12/01/24 - 12/30/24

30

0.00

15,668.14

0.00

15,668.14

0.00

0.00

0.00

15,668.14

0.00

X-E

12/01/24 - 12/30/24

30

0.00

13,156.01

0.00

13,156.01

0.00

0.00

0.00

13,156.01

0.00

A-S

12/01/24 - 12/30/24

30

0.00

284,452.31

0.00

284,452.31

0.00

0.00

0.00

284,452.31

0.00

B

12/01/24 - 12/30/24

30

0.00

159,490.74

0.00

159,490.74

0.00

0.00

0.00

159,490.74

0.00

C

12/01/24 - 12/30/24

30

0.00

110,423.46

0.00

110,423.46

0.00

0.00

0.00

110,423.46

0.00

D

12/01/24 - 12/30/24

30

0.00

121,849.03

0.00

121,849.03

0.00

0.00

0.00

121,849.03

0.00

E

12/01/24 - 12/30/24

30

0.00

47,768.50

0.00

47,768.50

0.00

0.00

0.00

47,768.50

0.00

F

12/01/24 - 12/30/24

30

0.00

30,462.26

0.00

30,462.26

0.00

0.00

0.00

30,462.26

0.00

NR

12/01/24 - 12/30/24

30

150,114.12

83,773.85

0.00

83,773.85

10,635.03

0.00

0.00

73,138.82

161,283.79

UES-A

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-X

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-B

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-C

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-D

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

STN-A

12/01/24 - 12/30/24

30

0.00

69,258.85

0.00

69,258.85

0.00

0.00

0.00

69,258.85

0.00

STN-X

12/01/24 - 12/30/24

30

0.00

6,667.04

0.00

6,667.04

0.00

0.00

0.00

6,667.04

0.00

STN-B

12/01/24 - 12/30/24

30

0.00

70,104.29

0.00

70,104.29

0.00

0.00

0.00

70,104.29

0.00

STN-C

12/01/24 - 12/30/24

30

3,751.65

62,584.36

0.00

62,584.36

0.00

0.00

0.00

62,584.36

3,765.05

Totals

153,865.77

2,561,981.69

0.00

2,561,981.69

10,635.03

0.00

0.00

2,551,346.66

165,048.84

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 29

Exchangeable Certificate Detail

Pass-Through

    Prepayment

Class

CUSIP

Rate

    Original Balance

       Beginning Balance                           Principal Distribution                     Interest Distribution

    Penalties

       Losses

      Total Distribution

      Ending Balance

Regular Interest

A-1 (Cert)

12595JAA2

N/A

14,888,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-1 (Exch)

N/A

N/A

14,888,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2 (Cert)

12595JAC8

N/A

81,680,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2 (Exch)

N/A

N/A

81,680,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-SB (Cert)

12595JAL8

3.326900%

19,217,000.00

8,782,606.13

406,939.92

24,349.04

0.00

0.00

431,288.96

8,375,666.21

A-SB (Exch)

N/A

N/A

19,217,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3 (Cert)

12595JAE4

3.397700%

143,190,000.00

55,656,431.82

0.00

157,586.55

0.00

0.00

157,586.55

55,656,431.82

A-3 (Exch)

N/A

N/A

143,190,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4 (Cert)

12595JAG9

3.190800%

102,361,000.00

102,361,000.00

0.00

272,177.90

0.00

0.00

272,177.90

102,361,000.00

A-4 (Exch)

N/A

N/A

102,361,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-5 (Cert)

12595JAJ3

3.457800%

237,373,000.00

237,373,000.00

0.00

683,990.30

0.00

0.00

683,990.30

237,373,000.00

A-5 (Exch)

N/A

N/A

237,373,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

X-A (Cert)

12595JAN4

0.840454%

691,723,000.00

497,187,037.95

0.00

348,219.06

0.00

0.00

348,219.06

496,780,098.03

X-A (Exch)

N/A

N/A

691,723,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

X-B (Cert)

12595JAQ7

0.234483%

80,184,000.00

80,184,000.00

0.00

15,668.14

0.00

0.00

15,668.14

80,184,000.00

X-B (Exch)

N/A

N/A

80,184,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

X-E (Cert)

12595JAY0

0.922905%

17,106,000.00

17,106,000.00

0.00

13,156.01

0.00

0.00

13,156.01

17,106,000.00

X-E (Exch)

N/A

N/A

17,106,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-S (Cert)

12595JAS3

3.669800%

93,014,000.00

93,014,000.00

0.00

284,452.31

0.00

0.00

284,452.31

93,014,000.00

B (Cert)

12595JAU8

3.891600%

49,180,000.00

49,180,000.00

0.00

159,490.74

0.00

0.00

159,490.74

49,180,000.00

B (Exch)

N/A

N/A

49,180,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

C (Cert)

12595JAW4

4.273905%

31,004,000.00

31,004,000.00

0.00

110,423.46

0.00

0.00

110,423.46

31,004,000.00

C (Exch)

N/A

N/A

31,004,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

D (Cert)

12595JBA1

4.273905%

34,212,000.00

34,212,000.00

0.00

121,849.03

0.00

0.00

121,849.03

34,212,000.00

D (Exch)

N/A

N/A

34,212,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

E (Cert)

12595JBC7

3.351000%

17,106,000.00

17,106,000.00

0.00

47,768.50

0.00

0.00

47,768.50

17,106,000.00

E (Exch)

N/A

N/A

17,106,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

F (Cert)

12595JBE3

4.273905%

8,553,000.00

8,553,000.00

0.00

30,462.26

0.00

0.00

30,462.26

8,553,000.00

F (Exch)

N/A

N/A

8,553,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

NR (Cert)

12595JBG8

4.273905%

23,521,491.00

23,521,491.00

0.00

73,138.82

0.00

0.00

73,138.82

23,521,491.00

NR (Exch)

N/A

N/A

23,521,491.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Z (Cert)

12595JCA0

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Z (Exch)

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-A (Cert)

12652DAA5

N/A

89,010,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 29

Exchangeable Certificate Detail

Pass-Through

   Prepayment

Class

CUSIP

Rate

   Original Balance

        Beginning Balance                             Principal Distribution            Interest Distribution

    Penalties

          Losses

      Total Distribution

     Ending Balance

Regular Interest

UES-A (Exch)

N/A

N/A

89,010,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-X (Cert)

12652DAC1

N/A

156,910,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-X (Exch)

N/A

N/A

156,910,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-B (Cert)

12652DAE7

N/A

31,060,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-B (Exch)

N/A

N/A

31,060,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-C (Cert)

12652DAG2

N/A

36,840,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-C (Exch)

N/A

N/A

36,840,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-D (Cert)

12652DAJ6

N/A

43,090,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

UES-D (Exch)

N/A

N/A

43,090,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

STN-A (Cert)

12652DAN7

3.944500%

21,070,000.00

21,070,000.00

0.00

69,258.85

0.00

0.00

69,258.85

21,070,000.00

STN-A (Exch)

N/A

N/A

21,070,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

STN-X (Cert)

12652DAQ0

0.195706%

40,880,000.00

40,880,000.00

0.00

6,667.04

0.00

0.00

6,667.04

40,880,000.00

STN-X (Exch)

N/A

N/A

40,880,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

STN-B (Cert)

12652DAS6

4.246600%

19,810,000.00

19,810,000.00

0.00

70,104.29

0.00

0.00

70,104.29

19,810,000.00

STN-B (Exch)

N/A

N/A

19,810,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

STN-C (Cert)

12652DAU1

4.286600%

17,520,000.00

17,520,000.00

0.00

62,584.36

0.00

0.00

62,584.36

17,520,000.00

STN-C (Exch)

N/A

N/A

17,520,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Regular Interest Total

4,107,990,982.00

1,354,520,566.90

406,939.92

2,551,346.66

0.00

0.00

2,958,286.58

1,353,706,687.06

Exchangeable Certificate Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 29

Exchangeable Certificate Detail

Pass-Through

    Prepayment

Class

CUSIP

Rate

Original Balance

       Beginning Balance                                 Principal Distribution                 Interest Distribution

   Penalties

      Losses

     Total Distribution

    Ending Balance

Exchangeable Certificate Details

V1-A

N/A

N/A

691,723,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-B

N/A

N/A

80,184,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-D

N/A

N/A

34,212,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-E

N/A

N/A

17,106,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-F

N/A

N/A

32,074,491.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-Z

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V2-A

N/A

N/A

855,299,491.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V2-Z

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-UESA

N/A

N/A

156,910,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-UESD

N/A

N/A

43,090,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V2-UES

N/A

N/A

200,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-STNA

N/A

N/A

40,880,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-STNC

N/A

N/A

17,520,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V2-STN

N/A

N/A

58,400,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Exchangeable Certificates Total

2,227,398,982.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 29

Additional Information

Available Funds Summary

Total Available Distribution Amount (1)

2,958,286.58

Pooled Available Funds

2,749,672.05

Y&L Towers Trust Subordinate Companion Loan Available Funds

0.00

Standard Highline Trust Subordinate Companion Loan Available Funds

208,614.53

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 29

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,656,606.05

Master Servicing Fee

3,755.59

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

3,783.80

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

309.64

ARD Interest

0.00

Operating Advisor Fee

1,108.51

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

267.43

Interest Reserve Withdrawal (Pooled)

0.00

Interest Reserve Withdrawal (Y&L Towers Non-Pooled)

0.00

Interest Reserve Withdrawal (Standard Highline Non-Pooled)

0.00

Total Interest Collected

2,656,606.05

Total Fees

9,224.96

Principal

Expenses/Reimbursements

Scheduled Principal

406,939.92

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

10,635.03

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

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

406,939.92

Total Expenses/Reimbursements

10,635.03

Interest Reserve Deposit (Pooled)

78,445.57

Interest Reserve Deposit (Y&L Towers Non-Pooled)

0.00

Interest Reserve Deposit (Standard Highline Non-Pooled)

6,953.82

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,551,346.66

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

406,939.92

Prepayment Penalties / Yield Maintenance

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,958,286.58

Total Funds Collected

3,063,545.97

Total Funds Distributed

3,063,545.96

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 29

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Pooled Collateral

Y&L Towers Trust

Standard Highline

Total

       Total

Subordinate

Trust Subordinate

Beginning Certificate Balance

719,163,528.95

Companion Loan

Companion Loan

(-) Principal Distributions

406,939.92

Beginning Scheduled Collateral Balance

660,763,529.15

0.00

58,400,000.00

719,163,529.15

(-) Realized Losses

0.00

(-) Scheduled Principal Collections

406,939.92

0.00

0.00

406,939.92

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Unscheduled Principal Collections

0.00

0.00

0.00

0.00

Current Period NRA¹

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

0.00

0.00

Current Period WODRA¹

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

0.00

0.00

Principal Used to Pay Interest

0.00

(-) Realized Losses from Collateral

0.00

0.00

0.00

0.00

Non-Cash Principal Adjustments

0.00

(-) Other Adjustments²

0.00

0.00

0.00

0.00

Certificate Other Adjustments**

0.00

Ending Certificate Balance

718,756,589.03

Ending Scheduled Collateral Balance

660,356,589.23

0.00

58,400,000.00

718,756,589.23

Beginning Actual Collateral Balance

660,763,529.16

0.00

58,400,000.00

719,163,529.16

Ending Actual Collateral Balance

660,356,589.24

0.00

58,400,000.00

718,756,589.24

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

                                                     Non-Recoverable Advances (NRA) from

                           Workout Delayed Reimbursement of Advances

                                                               Principal

                                         (WODRA) from Principal

Beginning UC / (OC)

(0.20)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.20)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

0.00%

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 11 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

4

51,894,876.42

7.86%

33

4.5436

NAP

Defeased

4

51,894,876.42

7.86%

33

4.5436

NAP

9,999,999 or less

6

30,469,748.46

4.61%

34

4.7251

1.924912

1.4999 or less

3

125,085,800.08

18.94%

19

4.2222

1.142599

10,000,000 to 19,999,999

5

69,154,048.10

10.47%

26

4.4313

2.581803

1.5000 to 1.7499

6

153,231,973.55

23.20%

31

4.4538

1.633604

20,000,000 to 29,999,999

4

101,159,989.21

15.32%

29

4.3306

2.095185

1.7500 to 1.9999

7

169,384,449.92

25.65%

30

3.9746

1.891398

30,000,000 to 49,999,999

6

237,211,495.04

35.92%

33

4.3867

1.528121

2.0000 to 2.9999

5

110,159,489.26

16.68%

33

4.5865

2.372655

50,000,000 to 69,999,999

3

170,466,432.00

25.81%

23

3.9149

1.962197

3.0000 or greater

3

50,600,000.00

7.66%

34

4.0976

3.382055

70,000,000 or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

28

660,356,589.23

100.00%

29

4.2889

1.882749

Totals

28

660,356,589.23

100.00%

29

4.2889

1.882749

(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

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

14

51,894,876.42

7.86%

33

4.5436

NAP

Defeased

14

51,894,876.42

7.86%

33

4.5436

NAP

California

2

80,000,000.00

12.11%

11

3.7138

1.573750

Industrial

11

34,928,156.17

5.29%

34

4.3162

2.902110

Delaware

1

14,500,000.00

2.20%

34

4.5530

1.960000

Lodging

1

45,000,000.00

6.81%

34

5.2838

1.560000

Georgia

3

9,051,673.90

1.37%

32

5.1699

2.423283

Mixed Use

5

52,377,941.19

7.93%

27

4.1309

1.949362

Illinois

1

15,190,000.00

2.30%

(2)

5.0000

1.860000

Mobile Home Park

1

14,500,000.00

2.20%

34

4.5530

1.960000

Indiana

3

6,494,182.73

0.98%

31

4.7072

2.279842

Multi-Family

19

50,204,982.69

7.60%

31

4.8586

1.968485

Kentucky

2

3,143,556.38

0.48%

29

5.0100

2.020000

Office

16

267,604,418.91

40.52%

25

4.1911

1.733121

Maryland

7

24,464,048.10

3.70%

33

4.3152

2.749698

Other

1

57,000,000.00

8.63%

34

3.5100

1.840000

Michigan

4

17,704,959.04

2.68%

33

4.5265

2.434873

Retail

4

86,846,213.85

13.15%

34

4.1446

2.032692

Minnesota

1

2,407,991.10

0.36%

34

4.3690

2.570000

Totals

72

660,356,589.23

100.00%

29

4.2889

1.882749

New Jersey

2

20,984,649.68

3.18%

34

4.3690

2.570000

New York

7

196,279,969.35

29.72%

32

4.3045

1.759128

Ohio

13

69,193,649.20

10.48%

32

4.3251

1.845556

Pennsylvania

3

71,772,813.71

10.87%

34

4.1700

1.703785

South Carolina

1

4,394,449.92

0.67%

34

4.8450

1.990000

Tennessee

1

5,779,857.42

0.88%

34

4.3690

2.570000

Texas

4

16,088,164.74

2.44%

34

4.4554

2.078974

Washington

1

44,000,000.00

6.66%

34

4.1510

1.880000

Washington, DC

1

4,300,000.00

0.65%

34

4.6890

1.850000

West Virginia

1

2,711,747.55

0.41%

34

4.3690

2.570000

Totals

72

660,356,589.23

100.00%

29

4.2889

1.882749

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

© 2021 Computershare. All rights reserved. Confidential.

Page 13 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

4

51,894,876.42

7.86%

33

4.5436

NAP

Defeased

4

51,894,876.42

7.86%

33

4.5436

NAP

3.9999% or less

5

176,404,236.09

26.71%

21

3.6752

1.847410

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.0000% to 4.4999%

10

272,844,017.64

41.32%

34

4.2389

2.037610

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.5000% to 4.9999%

4

65,194,449.92

9.87%

34

4.7028

1.432943

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.0000% or greater

5

94,019,009.16

14.24%

27

5.1580

1.817275

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

28

660,356,589.23

100.00%

29

4.2889

1.882749

49 months or greater

24

608,461,712.81

92.14%

29

4.2672

1.883634

Totals

28

660,356,589.23

100.00%

29

4.2889

1.882749

(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 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

4

51,894,876.42

7.86%

33

4.5436

NAP

Defeased

4

51,894,876.42

7.86%

33

4.5436

NAP

60 months or less

24

608,461,712.81

92.14%

29

4.2672

1.883634

Interest Only

15

424,106,432.00

64.22%

28

4.2455

1.991753

61 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

359 months or less

9

184,355,280.81

27.92%

31

4.3170

1.634909

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

28

660,356,589.23

100.00%

29

4.2889

1.882749

Totals

28

660,356,589.23

100.00%

29

4.2889

1.882749

(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 15 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

4

51,894,876.42

7.86%

33

4.5436

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

23

575,375,912.73

87.13%

29

4.2710

1.943071

13 months to 24 months

1

33,085,800.08

5.01%

32

4.2016

0.850000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

28

660,356,589.23

100.00%

29

4.2889

1.882749

(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 16 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

10181312

Various       Various

Various

Actual/360

4.369%

238,773.06

0.00

0.00

N/A

11/06/27

--

63,466,432.00

63,466,432.00

01/06/25

4

10181305

98

New York

NY

Actual/360

3.510%

172,282.50

0.00

0.00

N/A

11/06/27

--

57,000,000.00

57,000,000.00

01/06/25

5

10181037

OF

Los Angeles

CA

Actual/360

3.800%

163,611.11

0.00

0.00

N/A

11/06/24

--

50,000,000.00

50,000,000.00

01/06/25

6

10180784

RT

Whitehall

PA

Actual/360

4.056%

150,935.88

89,388.82

0.00

N/A

11/01/27

--

43,215,083.78

43,125,694.96

01/01/25

7

10183052

LO

New York

NY

Actual/360

5.284%

204,746.39

0.00

0.00

N/A

11/05/27

--

45,000,000.00

45,000,000.00

01/05/25

8

10183053

OF

Bellevue

WA

Actual/360

4.151%

157,276.78

0.00

0.00

11/07/27

01/30/33

--

44,000,000.00

44,000,000.00

01/01/25

9

10180523

OF

New York

NY

Actual/360

4.741%

171,466.17

0.00

0.00

N/A

11/06/27

--

42,000,000.00

42,000,000.00

01/06/25

10

10183054

OF

Cincinnati

OH

Actual/360

4.202%

119,912.83

57,566.22

0.00

N/A

09/05/27

--

33,143,366.30

33,085,800.08

01/05/25

11

10180248

OF

San Francisco

CA

Actual/360

3.570%

92,225.00

0.00

0.00

N/A

09/05/27

--

30,000,000.00

30,000,000.00

01/05/25

12

10183055

MF

Various

Various

Actual/360

5.010%

111,444.99

47,097.73

0.00

N/A

06/06/27

--

25,832,331.96

25,785,234.23

01/06/25

13

10183056

MU

Mount Kisco Bedford             NY

Actual/360

3.780%

79,622.95

57,498.82

0.00

N/A

08/10/26

--

24,461,734.91

24,404,236.09

01/10/25

14

10183057

RT

Monroeville

PA

Actual/360

4.340%

100,937.90

38,284.55

0.00

N/A

10/06/27

--

27,008,803.44

26,970,518.89

01/06/25

15

10183058

Various      Totowa

NJ

Actual/360

4.205%

93,344.69

37,545.48

0.00

N/A

10/05/27

--

25,778,903.57

25,741,358.09

01/05/25

16

10183059

OF

Various

OH

Actual/360

4.150%

85,766.67

0.00

0.00

N/A

11/06/27

--

24,000,000.00

24,000,000.00

01/06/25

18

10183060

OF

Lombard

IL

Actual/360

5.000%

65,401.39

0.00

0.00

N/A

11/06/24

--

15,190,000.00

15,190,000.00

11/06/24

19

10183061

RT

Bronx

NY

Actual/360

3.927%

50,723.75

0.00

0.00

11/05/27

11/05/32

--

15,000,000.00

15,000,000.00

01/05/25

20

10181230

MH

Dover

DE

Actual/360

4.553%

56,849.26

0.00

0.00

N/A

11/06/27

--

14,500,000.00

14,500,000.00

01/06/25

21

10183062

MU

Baltimore

MD

Actual/360

4.410%

48,934.79

22,006.49

0.00

N/A

10/06/27

--

12,886,054.59

12,864,048.10

01/06/25

22

10183063

IN

Various

MD

Actual/360

4.210%

42,053.22

0.00

0.00

N/A

10/06/27

--

11,600,000.00

11,600,000.00

01/06/25

23

10183064

MF

Bellingham

WA

Actual/360

4.870%

41,175.49

14,359.51

0.00

N/A

10/06/27

--

9,818,623.12

9,804,263.61

01/06/25

24

10183065

OF

Orlando

FL

Actual/360

4.450%

39,967.18

0.00

0.00

N/A

10/06/27

--

10,430,000.00

10,430,000.00

01/06/25

25

10183066

MF

Nederland

TX

Actual/360

4.365%

27,978.03

11,917.62

0.00

N/A

11/05/27

--

7,443,441.23

7,431,523.61

01/05/25

26

10183040

MH

Shallotte

NC

Actual/360

5.640%

28,819.50

14,753.83

0.00

N/A

11/06/27

--

5,934,008.55

5,919,254.72

01/06/25

27

10183044

MF

Tucker

GA

Actual/360

5.240%

28,437.35

8,518.81

0.00

N/A

11/06/27

--

6,302,293.74

6,293,774.93

01/06/25

28

10183038

MF

New York

NY

Actual/360

4.450%

24,141.25

0.00

0.00

N/A

11/05/27

--

6,300,000.00

6,300,000.00

01/05/25

29

10183067

MF

Columbia

SC

Actual/360

4.845%

18,367.40

8,002.04

0.00

N/A

11/05/27

--

4,402,451.96

4,394,449.92

01/05/25

30

10183068

MU

Washington

DC

Actual/360

4.689%

17,362.33

0.00

0.00

N/A

11/05/27

--

4,300,000.00

4,300,000.00

01/05/25

31

10183069

RT

El Paso

TX

Actual/360

5.180%

7,805.97

0.00

0.00

N/A

11/05/27

--

1,750,000.00

1,750,000.00

01/05/25

Totals

2,440,363.83

406,939.92

0.00

660,763,529.15

660,356,589.23

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 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

2

20,775,059.76

10,129,814.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

3,700,176.06

2,806,411.66

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

17,120,155.74

9,003,370.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

20,968,092.28

10,384,506.05

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

18,207,448.92

11,684,389.37

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

16,847,566.55

12,720,167.46

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

3,897,088.96

1,810,635.73

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

4,124,496.33

4,145,646.58

04/01/22

03/31/23

09/11/24

7,650,072.46

0.00

0.00

0.00

74,393.53

0.00

11

4,008,324.32

2,489,969.22

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

6,962,244.76

7,842,679.22

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

5,427,163.54

2,926,742.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

5,765,185.14

4,381,504.23

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

16

3,334,214.77

1,870,581.15

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,815,792.18

1,234,909.28

01/01/24

09/30/24

--

0.00

0.00

65,219.97

128,493.33

0.00

0.00

19

1,191,933.84

1,659,509.57

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,160,628.37

662,470.55

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,549,498.97

1,337,995.31

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,927,914.48

1,539,361.23

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

25

828,548.58

797,696.83

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

27

1,041,463.17

884,976.85

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

393,633.61

338,416.63

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

565,638.82

675,789.57

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

377,526.40

293,143.38

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

179,342.77

105,230.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

142,169,138.32

91,725,917.54

7,650,072.46

0.00

65,219.97

128,493.33

74,393.53

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

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 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

01/17/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.288900%

4.273872%

29

12/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.288934%

4.273905%

30

11/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.288972%

4.273943%

31

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.289004%

4.273976%

32

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.289042%

4.274014%

33

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.289074%

4.274046%

34

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.189177%

4.174271%

32

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.189267%

4.174361%

33

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.189349%

4.174443%

34

04/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.189438%

4.174532%

35

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.189518%

4.174612%

36

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.189614%

4.174709%

37

Note: 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

    Advances

        Advances

     Balance

Date

Code²

Date

Date

REO Date

18

10183060

11/06/24

1

5

65,219.97

128,493.33

4,608.00

15,190,000.00

11/07/24

13

Totals

65,219.97

128,493.33

4,608.00

15,190,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 29

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

           Total

          Performing

                          Non-Performing

        REO/Foreclosure

Past Maturity

65,190,000

50,000,000

   15,190,000

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

24,404,236

24,404,236

0

0

25 - 36 Months

511,762,353

511,762,353

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

59,000,000

59,000,000

0

0

Historical Delinquency Information

      Total

       Current

     30-59 Days

    60-89 Days

90+ Days

      REO/Foreclosure

Jan-25

660,356,589

645,166,589

15,190,000

0

0

0

Dec-24

660,763,529

645,573,529

15,190,000

0

0

0

Nov-24

661,196,725

661,196,725

0

0

0

0

Oct-24

661,600,461

661,600,461

0

0

0

0

Sep-24

662,030,569

662,030,569

0

0

0

0

Aug-24

662,431,126

662,431,126

0

0

0

0

Jul-24

740,830,156

740,830,156

0

0

0

0

Jun-24

741,255,726

741,255,726

0

0

0

0

May-24

741,651,613

741,651,613

0

0

0

0

Apr-24

742,074,152

742,074,152

0

0

0

0

Mar-24

742,466,919

742,466,919

0

0

0

0

Feb-24

742,914,718

742,914,718

0

0

0

0

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

© 2021 Computershare. All rights reserved. Confidential.

Page 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

5

10181037

50,000,000.00

50,000,000.00

459,000,000.00

09/07/17

7,724,015.58

1.33000

06/30/24

11/06/24

I/O

10

10183054

33,085,800.08

33,085,800.08

39,200,000.00

07/26/24

3,283,096.58

0.85000

03/31/23

09/05/27

271

18

10183060

15,190,000.00

15,190,000.00

23,600,000.00

08/19/17

1,078,220.78

1.86000

09/30/24

11/06/24

I/O

Totals

98,275,800.08

98,275,800.08

521,800,000.00

12,085,332.94

© 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

5

10181037

OF

CA

09/09/24

13

10

10183054

OF

OH

06/16/23

2

18

10183060

OF

IL

11/07/24

13

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 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

No modified loans this period

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

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

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

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 29

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

Deal

Deal

07/15/22

0.00

272.04

0.00

0.00

0.00

0.00

0.00

0.00

5,440.77

06/17/22

5,440.77

0.00

0.00

0.00

0.00

5,440.77

0.00

0.00

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

5,440.77

272.04

0.00

0.00

0.00

5,440.77

0.00

0.00

5,440.77

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 29

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)

10

0.00

0.00

7,135.03

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

10,635.03

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

Collateral Shortfall Total

10,635.03

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 29

Supplemental Notes

Risk Retention

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <_http3a_ www.ctslink.com="">, specifically under the "Risk Retention" tab for the CSAIL 2017-CX10 Commercial Mortgage Trust

transaction, certain information provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29