
Distribution Date:	09/12/25	CD 2017-CD3 Mortgage Trust
Determination Date:	09/08/25
Next Distribution Date:	10/10/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2017-CD3
Revision - September
The September 2025 reporting was revised to report 4 losses with a redistribution to include realized losses and nonrecoverable advances.


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	28.51%	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	28.51%	30.00%
A-AB	12515GAE7	3.453000%	54,788,000.00	13,478,708.81	0.00	38,784.98	0.00	0.00	38,784.98	13,478,708.81	28.51%	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	20.87%	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	14.83%	19.25%
C	12515GAH0	4.681047%	63,485,000.00	63,485,000.00	0.00	246,529.96	0.00	0.00	246,529.96	63,485,000.00	8.62%	14.38%
D	12515GAM9	3.250000%	76,508,000.00	76,508,000.00	0.00	0.00	0.00	0.00	0.00	76,508,000.00	1.15%	8.50%
E*	12515GAQ0	4.681047%	35,812,000.00	35,812,000.00	0.00	0.00	0.00	24,092,542.15	0.00	11,719,457.85	0.00%	5.75%
F	12515GAS6	4.681047%	14,651,000.00	14,651,000.00	0.00	0.00	0.00	14,651,000.00	0.00	0.00	0.00%	4.63%
G	12515GAU1	4.681047%	60,229,959.00	60,229,959.00	0.00	0.00	0.00	60,229,959.00	0.00	0.00	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	4.681047%	25,222,199.00	21,734,650.09	0.00	72,386.15	0.00	1,916,917.96	72,386.15	19,817,732.13	0.00%	0.00%
Regular SubTotal			1,327,484,158.02	1,143,928,952.60	0.00	2,955,801.17	0.00	100,890,419.11	2,955,801.17	1,043,038,533.49


X-A	12515GAJ6	1.077244%	989,719,000.00	809,651,343.51	0.00	726,826.58	0.00	0.00	726,826.58	809,651,343.51
X-B	12515GAK3	0.697047%	61,857,000.00	61,857,000.00	0.00	35,931.01	0.00	0.00	35,931.01	61,857,000.00
X-D	12515GAV9	1.431047%	76,508,000.00	76,508,000.00	0.00	91,238.76	0.00	0.00	91,238.76	76,508,000.00
Notional SubTotal			1,128,084,000.00	948,016,343.51	0.00	853,996.35	0.00	0.00	853,996.35	948,016,343.51

Deal Distribution Total					0.00	3,809,797.52	0.00	100,890,419.11	3,809,797.52

*	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	246.01571165	0.00000000	0.70791013	0.00000000	0.00000000	0.00000000	0.00000000	0.70791013	246.01571165
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	3.88327888	0.01759329	0.51664834	0.00000000	0.00000000	3.88327888	1,000.00000000
D	12515GAM9	1,000.00000000	0.00000000	0.00000000	2.70833338	18.95254745	0.00000000	0.00000000	0.00000000	1,000.00000000
E	12515GAQ0	1,000.00000000	0.00000000	0.00000000	3.90087205	101.22378281	0.00000000	672.75053474	0.00000000	327.24946526
F	12515GAS6	1,000.00000000	0.00000000	0.00000000	3.90087230	230.14451573	0.00000000	1,000.00000000	0.00000000	0.00000000
G	12515GAU1	1,000.00000000	0.00000000	0.00000000	3.90087216	262.59561375	0.00000000	1,000.00000000	0.00000000	0.00000000
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	861.72700842	0.00000000	2.86993810	0.49154873	18.66414978	0.00000000	76.00122257	2.86993810	785.72578584

Notional Certificates
X-A	12515GAJ6	818.06183726	0.00000000	0.73437671	0.00000000	0.00000000	0.00000000	0.00000000	0.73437671	818.06183726
X-B	12515GAK3	1,000.00000000	0.00000000	0.58087217	0.00000000	0.00000000	0.00000000	0.00000000	0.58087217	1,000.00000000
X-D	12515GAV9	1,000.00000000	0.00000000	1.19253882	0.00000000	0.00000000	0.00000000	0.00000000	1.19253882	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	08/01/25 - 08/30/25	30	0.00	360,053.03	0.00	360,053.03	0.00	0.00	0.00	360,053.03	0.00
A-4	08/01/25 - 08/30/25	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	08/01/25 - 08/30/25	30	0.00	38,784.98	0.00	38,784.98	0.00	0.00	0.00	38,784.98	0.00
X-A	08/01/25 - 08/30/25	30	0.00	726,826.58	0.00	726,826.58	0.00	0.00	0.00	726,826.58	0.00
X-B	08/01/25 - 08/30/25	30	0.00	35,931.01	0.00	35,931.01	0.00	0.00	0.00	35,931.01	0.00
X-D	08/01/25 - 08/30/25	30	0.00	91,238.76	0.00	91,238.76	0.00	0.00	0.00	91,238.76	0.00
A-S	08/01/25 - 08/30/25	30	0.00	249,579.41	0.00	249,579.41	0.00	0.00	0.00	249,579.41	0.00
B	08/01/25 - 08/30/25	30	0.00	205,365.24	0.00	205,365.24	0.00	0.00	0.00	205,365.24	0.00
C	08/01/25 - 08/30/25	30	31,559.40	247,646.87	0.00	247,646.87	1,116.91	0.00	0.00	246,529.96	32,799.42
D	08/01/25 - 08/30/25	30	1,239,455.47	207,209.17	0.00	207,209.17	207,209.17	0.00	0.00	0.00	1,450,021.50
E	08/01/25 - 08/30/25	30	3,471,785.09	139,698.03	0.00	139,698.03	139,698.03	0.00	0.00	0.00	3,625,026.11
F	08/01/25 - 08/30/25	30	3,301,815.66	57,151.68	0.00	57,151.68	57,151.68	0.00	0.00	0.00	3,371,847.30
G	08/01/25 - 08/30/25	30	15,520,629.69	234,949.37	0.00	234,949.37	234,949.37	0.00	0.00	0.00	15,816,123.05
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	08/01/25 - 08/30/25	30	456,571.93	84,784.09	0.00	84,784.09	12,397.94	0.00	0.00	72,386.15	470,750.90
Totals			24,021,817.24	4,462,320.62	0.00	4,462,320.62	652,523.10	0.00	0.00	3,809,797.52	24,766,568.28




© 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	4.681047%	9,057,988.00	7,409,994.26	0.00	28,905.44		0.00	0.00	28,905.44	7,409,994.26
V-A (EC)	N/A	4.681047%	10,110,881.00	8,271,325.84	0.00	32,265.39		0.00	0.00	32,265.39	8,271,325.84
V-B (Cert)	12515GBA4	4.681047%	566,121.00	566,121.00	0.00	2,208.37		0.00	0.00	2,208.37	566,121.00
V-B (EC)	N/A	4.681047%	631,925.00	631,925.00	0.00	2,465.06		0.00	0.00	2,465.06	631,925.00
V-C (Cert)	12515GBC0	4.681047%	581,020.00	581,020.00	0.00	2,266.48		0.00	0.00	2,266.48	581,020.00
V-C (EC)	N/A	4.681047%	648,557.00	648,557.00	0.00	2,529.94		0.00	0.00	2,529.94	648,557.00
V-D (Cert)	12515GBE6	4.681047%	700,208.00	700,208.00	0.00	824.80		0.00	0.00	824.80	700,208.00
V-D (EC)	N/A	4.681047%	781,598.00	781,598.00	0.00	920.68		0.00	0.00	920.68	781,598.00
V-E (Cert)	12515GBG1	4.681047%	1,013,072.00	1,013,072.00	0.00	0.00		0.00	905,814.17	0.00	107,257.83
V-E (EC)	N/A	4.681047%	1,130,829.00	1,130,829.00	0.00	0.00		0.00	1,011,103.79	0.00	119,725.21
Regular Interest Total			25,222,199.00	21,734,650.10	0.00	72,386.16		0.00	1,916,917.96	72,386.16	19,817,732.14

Exchangeable Certificate Details
V-A	12515GAY3	4.681047%	9,057,988.00	15,681,320.10	0.00	61,170.83		0.00	0.00	61,170.83	15,681,320.10
V-B	12515GBA4	4.681047%	566,121.00	1,198,046.00	0.00	4,673.42		0.00	0.00	4,673.42	1,198,046.00
V-C	12515GBC0	4.681047%	581,020.00	1,229,577.00	0.00	4,796.42		0.00	0.00	4,796.42	1,229,577.00
V-D	12515GBE6	4.681047%	700,208.00	1,481,806.00	0.00	1,745.48		0.00	0.00	1,745.48	1,481,806.00
V-E	12515GBG1	4.681047%	1,013,072.00	2,143,901.00	0.00	0.00		0.00	1,916,917.96	0.00	226,983.04
V-2	12515GBH9	4.681047%	13,303,790.00	11,464,234.84	0.00	38,181.06		0.00	1,011,103.79	38,181.06	10,453,131.05
Exchangeable Certificates Total			25,222,199.00	33,198,884.94	0.00	110,567.21		0.00	2,928,021.75	110,567.21	30,270,863.19




© 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	1,731.21449267	0.00000000	6.75324697	0.00000000	0.00000000	0.00000000	0.00000000	6.75324697	1,731.21449267
V-B	12515GBA4	2,116.23663492	0.00000000	8.25516100	0.00000000	0.00000000	0.00000000	0.00000000	8.25516100	2,116.23663492
V-C	12515GBC0	2,116.23868369	0.00000000	8.25517194	0.00000000	0.00000000	0.00000000	0.00000000	8.25517194	2,116.23868369
V-D	12515GBE6	2,116.23688961	0.00000000	2.49280214	5.76237347	41.28576080	0.00000000	0.00000000	2.49280214	2,116.23688961
V-E	12515GBG1	2,116.23754284	0.00000000	0.00000000	8.25516844	436.14104427	0.00000000	1,892.18333939	0.00000000	224.05420345
V-2	12515GBH9	861.72698457	0.00000000	2.86993857	0.49154865	18.66413932	0.00000000	76.00118387	2.86993857	785.72580069




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 30


	Additional Information
Total Available Distribution Amount (1)	3,809,797.52
(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	4,475,346.97	Master Servicing Fee	5,082.84
Interest Reductions due to Nonrecoverability Determination	(568,251.74)	Certificate Administrator Fee	4,826.74
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	492.52
ARD Interest	0.00	Operating Advisor Fee	1,935.37
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,907,095.23	Total Fees	12,337.48

Principal		Expenses/Reimbursements
Scheduled Principal	890,419.43	Reimbursement for Interest on Advances	72.46
Unscheduled Principal Collections		ASER Amount	59,945.66
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	24,942.14
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	890,419.42
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	890,419.43	Total Expenses/Reimbursements	975,379.68

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,809,797.52
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	0.00
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	3,809,797.52
Total Funds Collected	4,797,514.66	Total Funds Distributed	4,797,514.68


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,143,928,952.93	1,143,928,952.93	Beginning Certificate Balance	1,143,928,952.60
(-) Scheduled Principal Collections		890,419.43	890,419.43	(-) Principal Distributions	0.00
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	100,890,419.11
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	100,000,000.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	890,419.42
(-) Realized Losses from Collateral		100,000,000.00	100,000,000.00	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		1,043,038,533.50	1,043,038,533.50	Certificate Other Adjustments**	(0.31)
Beginning Actual Collateral Balance		1,143,992,277.06	1,143,992,277.06	Ending Certificate Balance	1,043,038,533.49
Ending Actual Collateral Balance		1,043,092,159.34	1,043,092,159.34



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.33)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.32
Current Period Advances		890,419.42	0.00	Ending UC / (OC)	(0.01)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.68%
				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	3	20,326,879.46	1.95%	16	4.8978	NAP	Defeased	3	20,326,879.46	1.95%	16	4.8978	NAP
	4,999,999 or less	9	35,636,073.49	3.42%	15	4.8134	1.923751	1.35 or less	18	476,798,510.28	45.71%	13	4.7296	0.858811
5,000,000 to 9,999,999		11	78,270,301.46	7.50%	15	4.8888	1.811034	1.36 to 1.50	5	130,449,211.05	12.51%	15	4.5980	1.404310
10,000,000 to 19,999,999		4	66,777,936.43	6.40%	15	4.8094	1.381718	1.51 to 1.65	7	97,981,271.13	9.39%	15	4.7773	1.585497
20,000,000 to 29,999,999		11	292,748,326.69	28.07%	15	4.6447	1.271161	1.66 to 1.80	3	40,246,250.06	3.86%	15	4.9390	1.757540
30,000,000 to 39,999,999		9	311,279,015.97	29.84%	12	4.5823	1.195967	1.81 to 2.00	3	18,572,912.56	1.78%	15	4.6433	1.908417
40,000,000 to 49,999,999		1	40,000,000.00	3.83%	16	4.0600	3.260000	2.01 to 3.00	9	182,803,193.13	17.53%	15	4.2312	2.398412
50,000,000 to 59,999,999		1	50,000,000.00	4.79%	15	3.8206	2.490000	3.01 or greater	3	75,860,305.83	7.27%	16	4.1042	3.291394
	60,000,000 or greater	2	148,000,000.00	14.19%	15	4.5803	1.624595	Totals	51	1,043,038,533.50	100.00%	14	4.5946	1.508716
	Totals	51	1,043,038,533.50	100.00%	14	4.5946	1.508716
(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	3	20,326,879.46	1.95%	16	4.8978	NAP
							Defeased	3	20,326,879.46	1.95%	16	4.8978	NAP
Arizona	1	5,725,950.18	0.55%	15	4.9100	1.890000
							Industrial	2	23,799,754.22	2.28%	15	4.8477	1.248615
California	9	261,586,416.70	25.08%	16	4.4027	1.894777
							Lodging	13	190,757,922.60	18.29%	14	4.5659	1.746135
Colorado	4	44,371,406.87	4.25%	16	5.0031	1.236843
							Mixed Use	4	160,655,351.11	15.40%	15	3.9742	1.913533
Delaware	1	22,515,701.74	2.16%	16	5.2800	1.540000
							Office	16	621,512,852.09	59.59%	13	4.6742	1.378258
Florida	3	18,121,267.06	1.74%	15	5.1419	1.977256
							Other	1	5,300,000.00	0.51%	15	4.8200	2.280000
Georgia	2	27,136,487.66	2.60%	15	4.7143	1.205683
							Retail	12	138,451,899.51	13.27%	15	4.7959	1.182280
Hawaii	1	60,000,000.00	5.75%	14	4.1995	2.350000
							Self Storage	1	4,860,305.83	0.47%	16	4.7500	3.750000
Illinois	2	101,585,294.71	9.74%	0	4.6215	1.015040
							Totals	52	1,043,038,533.50	100.00%	14	4.5946	1.508716
Indiana	3	27,648,723.99	2.65%	15	5.1600	1.760000

Massachusetts	2	6,521,425.05	0.63%	15	4.9727	1.494476

Nevada	1	37,710,896.54	3.62%	15	4.9200	0.970000

New Jersey	1	5,300,000.00	0.51%	15	4.8200	2.280000

New Mexico	1	4,500,000.00	0.43%	14	4.3890	1.720000

New York	6	369,000,000.00	35.38%	15	4.3975	1.396762

North Carolina	1	19,847,137.02	1.90%	16	5.0200	1.260000

Pennsylvania	1	8,097,526.07	0.78%	14	4.4900	1.770000

South Carolina	2	22,500,631.26	2.16%	14	4.9374	0.880075

Tennessee	2	17,678,908.04	1.69%	14	4.4300	0.850000

Texas	2	14,693,321.28	1.41%	16	5.2397	1.979063

Virginia	1	28,035,088.10	2.69%	16	5.0000	1.610000

Washington	2	6,475,000.00	0.62%	15	4.7400	2.210000

Wisconsin	1	36,286,903.09	3.48%	15	4.8900	0.530000

Totals	52	1,043,038,533.50	100.00%	14	4.5946	1.508716


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	3	20,326,879.46	1.95%	16	4.8978	NAP	Defeased	3	20,326,879.46	1.95%	16	4.8978	NAP
	4.00% or less	2	75,000,000.00	7.19%	15	3.8206	2.490000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.5%	13	313,268,190.19	30.03%	15	4.2268	1.787375	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 5.000%	23	503,469,429.60	48.27%	13	4.7750	1.155559	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% or greater	10	130,974,034.25	12.56%	16	5.1768	1.632817	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	51	1,043,038,533.50	100.00%	14	4.5946	1.508716	49 months or greater	48	1,022,711,654.04	98.05%	14	4.5886	1.508072
								Totals	51	1,043,038,533.50	100.00%	14	4.5946	1.508716
(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	3	20,326,879.46	1.95%	16	4.8978	NAP	Defeased	3	20,326,879.46	1.95%	16	4.8978	NAP
	60 months or less	48	1,022,711,654.04	98.05%	14	4.5886	1.508072	Interest Only	16	506,775,000.00	48.59%	15	4.3698	1.702055
61 months to 102 months		0	0.00	0.00%	0	0.0000	0.000000	238 months or less	7	45,408,324.18	4.35%	15	4.9214	1.772307
	103 months or greater	0	0.00	0.00%	0	0.0000	0.000000	239 months to 299 months	25	470,528,329.86	45.11%	13	4.7920	1.273646
	Totals	51	1,043,038,533.50	100.00%	14	4.5946	1.508716	300 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	51	1,043,038,533.50	100.00%	14	4.5946	1.508716
(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	3	20,326,879.46	1.95%	16	4.8978	NAP			No outstanding loans in this group
Underwriter's Information		4	64,508,638.06	6.18%	15	5.0858	1.627612
	12 months or less	41	914,105,489.91	87.64%	14	4.5584	1.550308
	13 months to 24 months	3	44,097,526.07	4.23%	15	4.4868	0.457681
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	51	1,043,038,533.50	100.00%	14	4.5946	1.508716
(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	0.00	09/06/25
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	0.00	09/06/25
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	0.00	09/06/25
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	0.00	09/06/25
2	30312122	OF	New York	NY	Actual/360	4.840%	366,764.44	0.00	0.00	N/A	01/06/27	--	88,000,000.00	88,000,000.00	09/06/25
3A1C1	30312105	MU	New York	NY	Actual/360	3.821%	164,498.06	0.00	0.00	N/A	12/06/26	--	50,000,000.00	50,000,000.00	09/06/25
3A1C2	30312106	MU	New York	NY	Actual/360	3.821%	82,249.03	0.00	0.00	N/A	12/06/26	--	25,000,000.00	25,000,000.00	09/06/25
4A1	30312139	OF	Santa Monica	CA	Actual/360	4.060%	139,844.44	0.00	0.00	N/A	01/01/27	--	40,000,000.00	40,000,000.00	09/01/25
4A2	30312160	OF	Santa Monica	CA	Actual/360	4.060%	108,379.44	0.00	0.00	N/A	01/01/27	--	31,000,000.00	31,000,000.00	09/01/25
5A32	30312110	OF	Chicago	IL	Actual/360	4.610%	129,079.03	0.00	0.00	N/A	08/06/25	08/06/27	32,515,885.43	32,515,885.43	09/06/25
5A41	30312111	OF	Chicago	IL	Actual/360	4.610%	129,079.03	0.00	0.00	N/A	08/06/25	08/06/27	32,515,885.43	32,515,885.43	09/06/25
6A1	30312143	OF	Sunnyvale	CA	Actual/360	4.550%	148,119.14	52,799.50	0.00	N/A	01/06/27	--	37,805,934.85	37,753,135.35	09/06/25
6A3	30312145	OF	Sunnyvale	CA	Actual/360	4.550%	111,089.36	39,599.63	0.00	N/A	01/06/27	--	28,354,451.13	28,314,851.50	09/06/25
7A1	30312118	OF	Brooklyn	NY	Actual/360	4.730%	154,776.11	0.00	0.00	N/A	01/06/27	--	38,000,000.00	38,000,000.00	08/06/25
7A3	30312120	OF	Brooklyn	NY	Actual/360	4.730%	118,118.61	0.00	0.00	N/A	01/06/27	--	29,000,000.00	29,000,000.00	08/06/25
8	30312107	LO	Honolulu	HI	Actual/360	4.199%	216,974.17	0.00	0.00	N/A	11/01/26	--	60,000,000.00	60,000,000.00	09/01/25
10	30312113	LO	Los Angeles	CA	Actual/360	4.250%	124,698.84	76,996.52	0.00	N/A	11/06/26	--	34,073,306.65	33,996,310.13	09/06/25
11	30312154	RT	Las Vegas	NV	Actual/360	4.920%	159,992.13	52,785.08	0.00	N/A	12/06/26	--	37,763,681.62	37,710,896.54	09/06/25
12	30312116	OF	West Allis	WI	Actual/360	4.890%	153,046.54	59,001.09	0.00	N/A	12/06/26	--	36,345,904.18	36,286,903.09	09/06/25
13	30312134	LO	Various	IN	Actual/360	5.160%	123,092.52	54,019.65	0.00	N/A	12/06/26	--	27,702,743.64	27,648,723.99	09/06/25
14	30312129	OF	Aurora	CO	Actual/360	5.090%	119,921.51	53,625.84	0.00	N/A	01/06/27	--	27,360,254.12	27,306,628.28	08/06/25
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%	120,871.98	38,403.00	0.00	N/A	01/06/27	--	28,073,491.10	28,035,088.10	09/06/25
17	30297940	MU	New York	NY	Actual/360	4.127%	0.00	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%	118,045.42	0.00	0.00	N/A	01/01/27	--	28,500,000.00	28,500,000.00	05/01/24
19	30312112	LO	Various	Various	Actual/360	4.430%	87,654.21	50,542.80	0.00	N/A	11/06/26	--	22,977,875.88	22,927,333.08	09/06/25
20	30312130	OF	Newark	DE	Actual/360	5.280%	102,566.33	42,875.29	0.00	N/A	01/06/27	--	22,558,577.03	22,515,701.74	09/06/25
21	30312104	MU	New York	NY	Actual/360	4.050%	87,187.50	0.00	0.00	N/A	11/06/26	--	25,000,000.00	25,000,000.00	08/06/25




© 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%	82,863.30	34,659.34	0.00	N/A	12/06/26	--	19,759,413.56	19,724,754.22	09/06/25
23	30312142	RT	Charlotte	NC	Actual/360	5.020%	85,911.81	27,077.56	0.00	N/A	01/06/27	--	19,874,214.58	19,847,137.02	09/06/25
25	30312140	RT	Los Angeles	CA	Actual/360	4.452%	61,338.67	0.00	0.00	N/A	12/06/26	--	16,000,000.00	16,000,000.00	09/06/25
27A2A	30312108	LO	Hilton Head Island	SC	Actual/360	4.920%	16,566.54	12,430.39	0.00	N/A	10/06/26	--	3,910,277.56	3,897,847.17	09/06/25
27A3B	30312109	LO	Hilton Head Island	SC	Actual/360	4.920%	33,133.09	24,860.76	0.00	N/A	10/06/26	--	7,820,556.34	7,795,695.58	09/06/25
28	30312159	OF	Lakewood	CO	Actual/360	4.840%	46,800.33	23,038.55	0.00	N/A	12/06/26	--	11,229,083.74	11,206,045.19	09/06/25
30	30312151	IN	Vance	AL	Actual/360	4.680%	46,591.17	19,381.97	0.00	N/A	01/06/27	--	11,561,084.50	11,541,702.53	09/06/25
31	30312135	LO	Delray Beach	FL	Actual/360	5.460%	39,612.87	24,615.74	0.00	N/A	01/06/27	--	8,425,282.34	8,400,666.60	09/06/25
32	30312131	LO	Pittsburgh	PA	Actual/360	4.490%	31,412.15	26,890.68	0.00	N/A	11/06/26	--	8,124,416.75	8,097,526.07	09/06/25
33	30312149	RT	Lindsay	CA	Actual/360	4.710%	34,572.30	12,418.83	0.00	N/A	12/06/26	--	8,524,093.74	8,511,674.91	09/06/25
34	30312128	MU	Houston	TX	Actual/360	5.250%	32,445.29	21,487.00	0.00	N/A	01/06/27	--	7,176,838.11	7,155,351.11	09/06/25
35	30297853	RT	Suwanee	GA	Actual/360	4.300%	27,505.70	16,661.58	0.00	N/A	11/06/26	--	7,428,395.02	7,411,733.44	09/06/25
36	30312136	OF	Irving	TX	Actual/360	5.230%	34,013.26	14,471.71	0.00	N/A	01/06/27	--	7,552,441.88	7,537,970.17	09/06/25
38	30312097	LO	Surprise	AZ	Actual/360	4.910%	24,285.77	18,007.39	0.00	N/A	12/06/26	--	5,743,957.57	5,725,950.18	09/06/25
39	30312096	OF	Fort Collins	CO	Actual/360	4.910%	24,821.11	11,840.98	0.00	N/A	01/06/27	--	5,870,574.38	5,858,733.40	09/06/25
41	30312125	Various Bellevue		WA	Actual/360	4.740%	26,428.79	0.00	0.00	N/A	12/06/26	--	6,475,000.00	6,475,000.00	09/06/25
42	30312132	OF	Porterville	CA	Actual/360	4.160%	15,617.09	24,321.80	0.00	N/A	12/06/26	--	4,359,609.27	4,335,287.47	09/06/25
43	30312155	RT	Spring	TX	Actual/360	5.090%	22,816.76	10,265.70	0.00	N/A	12/06/26	--	5,205,674.31	5,195,408.61	09/06/25
44	30312150	SS	Riverside	CA	Actual/360	4.750%	19,921.20	10,073.52	0.00	N/A	01/06/27	--	4,870,379.35	4,860,305.83	09/06/25
45	30312124	98	Clifton	NJ	Actual/360	4.820%	21,997.94	0.00	0.00	N/A	12/01/26	--	5,300,000.00	5,300,000.00	09/01/25
46	30312137	LO	Cocoa	FL	Actual/360	5.380%	20,757.41	8,377.31	0.00	N/A	01/06/27	--	4,480,552.73	4,472,175.42	09/06/25
47	30312156	RT	Albuquerque	NM	Actual/360	4.389%	17,007.38	0.00	0.00	N/A	11/06/26	--	4,500,000.00	4,500,000.00	09/06/25
48	30312126	RT	Chicago	IL	Actual/360	4.900%	17,064.24	6,553.10	0.00	N/A	12/06/26	--	4,044,191.52	4,037,638.42	09/06/25
49	30312133	RT	Holbrook	MA	Actual/360	4.850%	14,409.41	7,067.65	0.00	N/A	12/06/26	--	3,450,206.91	3,443,139.26	09/06/25
50	30312141	SS	Metuchen	NJ	Actual/360	5.320%	16,471.65	5,790.24	0.00	N/A	01/06/27	--	3,595,558.56	3,589,768.32	09/06/25
51	30312157	RT	Dorchester	MA	Actual/360	5.110%	13,566.34	4,778.96	0.00	N/A	01/06/27	--	3,083,064.75	3,078,285.79	09/06/25
52	30312158	RT	Walterboro	SC	Actual/360	5.050%	13,115.82	4,700.27	0.00	N/A	02/06/27	--	3,016,094.40	3,011,394.13	09/06/25
Totals							3,907,095.23	890,419.43	0.00				1,143,928,952.93	1,043,038,533.50
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	--	--	08/06/25	10,000,000.00	1,355,914.23	0.00	0.00	0.00	383,423.14
1A5	0.00	0.00	--	--	08/06/25	40,000,000.00	5,423,656.93	0.00	0.00	0.00	506,996.28
1A7	0.00	0.00	--	--	08/06/25	25,000,000.00	3,388,305.50	0.00	0.00	0.00	0.00
1A8	0.00	0.00	--	--	08/06/25	25,000,000.00	3,370,406.60	0.00	0.00	0.00	0.00
2	5,148,955.50	1,314,718.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1C1	24,437,456.56	25,335,922.70	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1C2	24,437,456.56	25,335,922.70	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A1	9,557,872.53	2,502,366.44	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A2	9,557,872.53	2,502,366.44	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A32	32,585,572.03	6,446,072.73	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A41	32,585,572.03	6,446,072.73	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A1	16,682,699.84	15,406,765.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A3	16,682,699.84	15,406,765.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A1	8,459,782.54	0.00	--	--	--	0.00	0.00	154,612.50	154,612.50	0.00	0.00
7A3	8,459,782.54	0.00	--	--	--	0.00	0.00	117,993.75	117,993.75	0.00	0.00
8	164,167,992.00	146,201,326.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	5,861,331.83	4,071,364.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,500,435.22	663,209.71	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	4,977,715.81	1,141,935.20	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,487,237.00	0.00	--	--	--	0.00	0.00	173,429.55	173,429.55	0.00	0.00
15	0.00	0.00	--	--	10/07/24	14,036,285.28	477,584.61	(334.18)	2,287,402.19	512,716.62	0.00
16	3,745,230.33	3,113,968.88	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	755,243.91	977,107.00	01/01/25	06/30/25	04/11/25	17,730,158.75	649,894.08	(255.23)	1,236,035.67	0.00	0.00
18	282,548.07	0.00	--	--	10/07/24	14,487,890.32	892,752.37	57,797.41	963,579.32	0.00	0.00
19	0.00	435,749.84	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	3,015,119.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	14,850,973.28	13,766,036.66	01/01/25	06/30/25	--	0.00	0.00	87,079.86	87,079.86	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	641,132.85	1,637,873.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,990,301.78	433,136.09	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,563,750.64	1,610,346.06	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27A2A	7,356,606.96	7,591,226.40	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27A3B	7,356,606.96	7,591,226.40	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,061,116.66	212,763.93	01/01/25	03/31/25	--	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	1,486,382.29	2,038,580.72	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,188,184.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,630,823.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	787,440.67	902,367.87	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,031,494.98	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1,053,380.80	1,076,839.22	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	497,059.07	132,498.74	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	997,343.52	1,025,106.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	1,361,213.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	590,076.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	695,578.58	1,065,974.94	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	459,331.46	476,591.04	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	379,221.50	403,767.22	01/01/25	06/30/25	--	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	221,495.96	218,740.88	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	423,588,091.99	297,484,710.34				146,254,334.35	15,558,514.32	590,323.65	5,020,132.84	512,716.62	890,419.42




© 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
09/12/25	0	0.00	0	0.00	3	88,500,000.00	2	60,000,000.00	4	0.00	0		0.00	0	0.00	4	0.00	4.594590%	4.581098%	14
08/12/25	1	3,083,064.75	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	4.543269%	4.530045%	15
07/11/25	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	4.543484%	4.530258%	16
06/12/25	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	4.543714%	4.530486%	17
05/12/25	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	4.543926%	4.530696%	18
04/11/25	0	0.00	1	36,589,285.58	7	188,500,000.00	2	60,000,000.00	4	100,000,000.00	0		0.00	0	0.00	0	0.00	4.544154%	4.530922%	19
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
(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
7A1	30312118	08/06/25	0	B		154,612.50	154,612.50	9,000.00		38,000,000.00
7A3	30312120	08/06/25	0	B		117,993.75	117,993.75	0.00		29,000,000.00
14	30312129	08/06/25	0	B		173,429.55	173,429.55	46,382.35		27,360,254.12	12/19/23	2
15	30298032	03/06/23	29	6		(334.18)	2,287,402.19	1,032,277.95		31,500,000.00	06/08/23	2			09/18/23
17	30297940	11/06/23	21	6		(255.23)	1,236,035.67	0.00		28,500,000.00	09/06/23	2
18	30312123	05/01/24	15	6		57,797.41	963,579.32	3,374.91		28,500,000.00	04/15/21	5			02/18/22
21	30312104	08/06/25	0	B		87,079.86	87,079.86	0.00		25,000,000.00
Totals						590,323.65	5,020,132.84	1,091,035.21	207,860,254.12
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		1,043,038,534	954,538,534	28,500,000			60,000,000
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		0	0		0		0




Historical Delinquency Information

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

Sep-25	1,043,038,534	954,538,534	0	0	57,000,000		31,500,000
Aug-25	1,143,928,953	952,345,888	3,083,065	0	57,000,000		131,500,000
Jul-25	1,144,815,664	956,315,664	0	0	57,000,000		131,500,000
Jun-25	1,145,762,695	957,262,695	0	0	57,000,000		131,500,000
May-25	1,146,641,768	958,141,768	0	0	28,500,000		160,000,000
Apr-25	1,147,581,436	922,492,150	0	36,589,286	28,500,000		160,000,000
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
(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	0.00	-	48,000,000.00	02/13/25	21,502,001.00	1.75000	08/31/16	11/06/26	I/O
1A5	30312101	0.00	-	48,000,000.00	02/13/25	21,502,001.00	1.75000	08/31/16	11/06/26	I/O
1A7	30312102	0.00	-	48,000,000.00	02/13/25	21,502,001.00	1.75000	08/31/16	11/06/26	I/O
1A8	30312103	0.00	-	48,000,000.00	02/13/25	21,502,001.00	1.75000	08/31/16	11/06/26	I/O
14	30312129	27,306,628.28	27,360,254.12	51,600,000.00	10/13/16	3,296,029.97	1.38000	09/30/16	01/06/27	255
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	02/28/25	408,590.00	0.05000	06/30/25	11/06/26	I/O
18	30312123	28,500,000.00	28,500,000.00	17,300,000.00	03/07/24	282,548.07	0.20000	12/31/24	01/01/27	I/O
51	30312157	3,078,285.79	3,078,285.79	5,230,000.00	10/26/16	312,498.00	1.41000	--	01/06/27	256
Totals		118,884,914.07	118,938,539.91	393,130,000.00		90,223,273.38




© 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
	6/6/2025 - 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 fo reclosure sale on May 29, 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
	submitted Nov. SS entered into a		PSA with a Buyer Party with an expected closing on May 14, 2025. The Buyer Party terminated the PSA on April 30, 2025. SS will evaluate relaunching a sale process this summer or early fall 2025.

1A5	30312101	RT	NY	12/24/19	7
	6/6/2025 - 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 fo reclosure sale on May 29, 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
	submitted Nov. SS entered into a		PSA with a Buyer Party with an expected closing on May 14, 2025. The Buyer Party terminated the PSA on April 30, 2025. SS will evaluate relaunching a sale process this summer or early fall 2025.

1A7	30312102	RT	NY	12/24/19	7
	6/6/2025 - 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 fo reclosure sale on May 29, 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
	submitted Nov. SS entered into a		PSA with a Buyer Party with an expected closing on May 14, 2025. The Buyer Party terminated the PSA on April 30, 2025. SS will evaluate relaunching a sale process this summer or early fall 2025.

1A8	30312103	RT	NY	12/24/19	7
	6/6/2025 - 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 fo reclosure sale on May 29, 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
	submitted Nov. SS entered into a		PSA with a Buyer Party with an expected closing on May 14, 2025. The Buyer Party terminated the PSA on April 30, 2025. SS will evaluate relaunching a sale process this summer or early fall 2025.

14	30312129	OF	CO	12/19/23	2
	9/8/2025 - The Loan transferred to special servicing effective 12/19/2023. The loan is currently paid to 8/6/2025, though operating expense shortfalls are occurring. The Collateral consists of two adjacent office buildings totaling 399k SF in Denver
	subur b, 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. Appraisal has been
	received and is under review. Borrower has consented to the sale of the Property through a Receiver.

15	30298032	OF	NY	06/08/23	2
	9/8/2025 - 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. 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). Receiver appointed late March 2025 via consent, with express authority
	to sell. The receiver has taken control of the asset. Updated appraisal has been completed. The asset is currently being evaluated for sale by the 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
	9/8/2025 - Receiver remains in place and litigation is ongoing with foreclosure sale date pending. On 7/17/25, the court issued a ruling denying Borrower’s motion to stay leasing at the property.



18	30312123	RT	CA	04/15/21	5
	9/8/2025 - The SS transfer date was 4/15/2021 due to Imminent Default. The Loan is paid through May 2024.					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. Notice of Sale was filed on 3/11/2025. The Servicer recommended a note sale which Cushman is actively marketing. Closing is projected in 4Q2025.


51	30312157	RT	MA	03/16/23	8
	Subject property is a 13,943 SF retail property located in Boston, MA, built in 2002. Borrower has failed to provide financial statements since 06/30/2021. Additionally, Based on most recent rent roll available- single tenant dark. Furthermore, cash
	trap is active due to Specified Tenant Trigger- Walgreens went dark. Additional trigger added due to the FS delinquency for 12/31/2021 FD (Assuming test would be failing). Loan is also delinquent for 07/06/2025 and 08/06/2025 payments.
	Borrower has been contac ted on multiple occasions to gather plans to bring the loan current. No response received. Midland will continue to reach out to borrower for updates.

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

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number

Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

1A4B

30312100

09/12/25

10,000,000.00

48,000,000.00

0.00

2,675,616.92

0.00

(2,675,616.92)

27,675,616.92

0.00

27,675,616.92

276.75%

1A5

30312101

09/12/25

40,000,000.00

48,000,000.00

0.00

4,277,861.57

0.00

(4,277,861.57)

44,277,861.57

0.00

44,277,861.57

110.69%

1A7

30312102

09/12/25

25,000,000.00

48,000,000.00

0.00

2,675,616.92

0.00

(2,675,616.92)

27,675,616.92

0.00

27,675,616.92

110.70%

1A8

30312103

09/12/25

25,000,000.00

48,000,000.00

0.00

2,698,735.27

0.00

(2,698,735.27)

27,698,735.27

0.00

27,698,735.27

110.79%

Current Period Totals

100,000,000.00

192,000,000.00

0.00

12,327,830.68

0.00

(12,327,830.68)

127,327,830.68

0.00

127,327,830.68

Cumulative Totals

100,000,000.00

192,000,000.00

0.00

12,327,830.68

0.00

(12,327,830.68)

127,327,830.68

0.00

127,327,830.68

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

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
1A4B	30312100	09/12/25	0.00	0.00	27,675,616.92	0.00	0.00	10,000,000.00	0.00	383,423.14	10,383,423.14
1A5	30312101	09/12/25	0.00	0.00	44,277,861.57	0.00	0.00	40,000,000.00	0.00	506,996.28	40,506,996.28
1A7	30312102	09/12/25	0.00	0.00	27,675,616.92	0.00	0.00	25,000,000.00	0.00	0.00	25,000,000.00
1A8	30312103	09/12/25	0.00	0.00	27,698,735.27	0.00	0.00	25,000,000.00	0.00	0.00	25,000,000.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	100,000,000.00	0.00	890,419.42	100,890,419.42
Cumulative Totals			0.00	0.00	127,327,830.68	0.00	0.00	100,000,000.00	0.00	890,419.42	100,890,419.42




© 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	0.00	0.00	0.00	0.00	0.00	34,491.81	0.00	0.00	0.00	0.00
1A5	0.00	0.00	0.00	0.00	0.00	0.00	0.00	137,967.22	0.00	0.00	0.00	0.00
1A7	0.00	0.00	0.00	0.00	0.00	0.00	0.00	86,229.51	0.00	0.00	0.00	0.00
1A8	0.00	0.00	0.00	0.00	0.00	0.00	0.00	86,229.51	0.00	0.00	0.00	0.00
7A1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(150.48)	0.00	0.00	0.00
14	0.00	0.00	5,890.05	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	6,781.25	0.00	0.00	0.00	0.00	122,062.50	0.00	0.00	0.00	0.00
17	0.00	0.00	6,135.42	0.00	0.00	0.00	0.00	101,271.19	0.00	0.00	0.00	0.00
18	0.00	0.00	6,135.42	0.00	0.00	59,945.66	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	19.53	0.00	0.00	0.00
51	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	203.41	0.00	0.00	0.00
Total	0.00	0.00	24,942.14	0.00	0.00	59,945.66	0.00	568,251.74	72.46	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		653,212.00




© 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 10-D