Distribution Date:

06/17/25

CSAIL 2017-CX9 Commercial Mortgage Trust

Determination Date:

06/11/25

 

Next Distribution Date:

07/17/25

 

Record Date:

05/30/25

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-CX9

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Credit Suisse Commercial Mortgage Securities Corp.

 

 

Certificate Factor Detail

3

 

General Information Number

 

nader.attalla@ubs.com

Certificate Interest Reconciliation Detail

4

 

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

 

 

 

Master Servicer

KeyBank National Association

 

 

Exchangeable Certificate Detail

5-7

 

 

 

 

 

 

 

www.key.com/key2cre

 

Surveillance_Inquiries@KeyBank.com

Exchangeable Certificate Factor Detail

8

 

 

 

 

 

 

 

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

 

Additional Information

9

Special Servicer

Rialto Capital Advisors, LLC

 

 

Bond / Collateral Reconciliation - Cash Flows

10

 

General

(305) 229-6465

 

Bond / Collateral Reconciliation - Balances

11

 

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

 

 

Current Mortgage Loan and Property Stratification

12-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Mortgage Loan Detail (Part 1)

17

 

 

 

 

 

 

 

Attention: CSAIL 2017-CX9 Transaction Manager

 

notices@pentalphasurveillance.com

Mortgage Loan Detail (Part 2)

18

 

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

 

Principal Prepayment Detail

19

Certificate Administrator

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

 

 

Historical Detail

20

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Delinquency Loan Detail

21

 

 

 

trustadministrationgroup@computershare.com

Collateral Stratification and Historical Detail

22

 

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

 

 

Specially Serviced Loan Detail - Part 1

23

 

 

 

 

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

12595FAA0

2.024800%

21,973,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12595FAB8

3.053800%

233,274,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

12595FAF9

3.256300%

14,861,000.00

5,577,951.66

242,191.72

15,136.24

0.00

0.00

257,327.96

5,335,759.94

52.10%

30.00%

A-3

12595FAC6

3.356600%

97,756,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

12595FAD4

3.175500%

93,339,000.00

91,577,841.21

0.00

242,337.86

0.00

0.00

242,337.86

91,577,841.21

52.10%

30.00%

A-5

12595FAE2

3.445600%

140,010,000.00

140,010,000.00

0.00

402,015.38

0.00

0.00

402,015.38

140,010,000.00

52.10%

30.00%

A-S

12595FAJ1

3.699800%

101,992,000.00

101,992,000.00

0.00

314,458.33

0.00

0.00

314,458.33

101,992,000.00

31.48%

18.13%

B

12595FAK8

3.980639%

42,943,000.00

42,943,000.00

0.00

142,450.49

0.00

0.00

142,450.49

42,943,000.00

22.79%

13.13%

C

12595FAL6

4.170639%

30,061,000.00

30,061,000.00

0.00

104,477.99

0.00

0.00

104,477.99

30,061,000.00

16.71%

9.63%

D

12595FAP7

4.170639%

31,134,000.00

31,134,000.00

0.00

108,207.24

0.00

0.00

108,207.24

31,134,000.00

10.42%

6.00%

E

12595FAR3

3.243000%

18,252,000.00

18,252,000.00

0.00

49,326.03

0.00

0.00

49,326.03

18,252,000.00

6.73%

3.88%

F

12595FAT9

4.170639%

8,588,000.00

8,588,000.00

0.00

29,847.88

0.00

0.00

29,847.88

8,588,000.00

4.99%

2.88%

NR*

12595FAV4

4.170639%

24,693,503.00

24,693,503.00

0.00

65,363.96

0.00

0.00

65,363.96

24,693,503.00

0.00%

0.00%

Z

12595FAX0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12595FAZ5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

858,876,503.00

494,829,295.87

242,191.72

1,473,621.40

0.00

0.00

1,715,813.12

494,587,104.15

 

 

 

 

X-A

12595FAG7

0.724640%

703,205,000.00

339,157,792.87

0.00

204,806.19

0.00

0.00

204,806.19

338,915,601.15

 

 

X-B

12595FAH5

0.111763%

73,004,000.00

73,004,000.00

0.00

6,799.31

0.00

0.00

6,799.31

73,004,000.00

 

 

X-E

12595FAM4

0.927639%

18,252,000.00

18,252,000.00

0.00

14,109.39

0.00

0.00

14,109.39

18,252,000.00

 

 

Notional SubTotal

 

794,461,000.00

430,413,792.87

0.00

225,714.89

0.00

0.00

225,714.89

430,171,601.15

 

 

 

Deal Distribution Total

 

 

 

242,191.72

1,699,336.29

0.00

0.00

1,941,528.01

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

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

 

dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

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

 

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

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 29

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

     Cumulative

 

 

 

 

 

 

 

 

 

     Interest Shortfalls

     Interest

 

 

 

 

Class

CUSIP

         Beginning Balance

       Principal Distribution

       Interest Distribution

    / (Paybacks)

     Shortfalls

      Prepayment Penalties

      Losses

       Total Distribution

         Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

12595FAA0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12595FAB8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

12595FAF9

375.34160958

16.29713478

1.01852096

0.00000000

0.00000000

0.00000000

0.00000000

17.31565574

359.04447480

A-3

12595FAC6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

12595FAD4

981.13158712

0.00000000

2.59631944

0.00000000

0.00000000

0.00000000

0.00000000

2.59631944

981.13158712

A-5

12595FAE2

1,000.00000000

0.00000000

2.87133333

0.00000000

0.00000000

0.00000000

0.00000000

2.87133333

1,000.00000000

A-S

12595FAJ1

1,000.00000000

0.00000000

3.08316662

0.00000000

0.00000000

0.00000000

0.00000000

3.08316662

1,000.00000000

B

12595FAK8

1,000.00000000

0.00000000

3.31719931

0.00000000

0.00000000

0.00000000

0.00000000

3.31719931

1,000.00000000

C

12595FAL6

1,000.00000000

0.00000000

3.47553275

0.00000000

0.00000000

0.00000000

0.00000000

3.47553275

1,000.00000000

D

12595FAP7

1,000.00000000

0.00000000

3.47553286

0.00000000

0.00000000

0.00000000

0.00000000

3.47553286

1,000.00000000

E

12595FAR3

1,000.00000000

0.00000000

2.70250000

0.00000000

0.00000000

0.00000000

0.00000000

2.70250000

1,000.00000000

F

12595FAT9

1,000.00000000

0.00000000

3.47553330

0.00000000

0.00000000

0.00000000

0.00000000

3.47553330

1,000.00000000

NR

12595FAV4

1,000.00000000

0.00000000

2.64701043

0.82852239

42.43181172

0.00000000

0.00000000

2.64701043

1,000.00000000

Z

12595FAX0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12595FAZ5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12595FAG7

482.30287451

0.00000000

0.29124678

0.00000000

0.00000000

0.00000000

0.00000000

0.29124678

481.95846325

X-B

12595FAH5

1,000.00000000

0.00000000

0.09313613

0.00000000

0.00000000

0.00000000

0.00000000

0.09313613

1,000.00000000

X-E

12595FAM4

1,000.00000000

0.00000000

0.77303254

0.00000000

0.00000000

0.00000000

0.00000000

0.77303254

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 29

 


 

 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Additional

 

 

 

 

 

 

 

      Accrued

        Net Aggregate

      Distributable

       Interest

 

       Interest

 

 

 

 

 

Accrual

     Prior Interest

      Certificate

       Prepayment

      Certificate

        Shortfalls /

       Payback of Prior

       Distribution

     Interest

       Cumulative

 

Class

Accrual Period

Days

      Shortfalls

      Interest

      Interest Shortfall

      Interest

       (Paybacks)

       Realized Losses

       Amount

     Distribution

      Interest Shortfalls

 

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-SB

05/01/25 - 05/30/25

30

0.00

15,136.24

0.00

15,136.24

0.00

0.00

0.00

15,136.24

0.00

 

A-3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-4

05/01/25 - 05/30/25

30

0.00

242,337.86

0.00

242,337.86

0.00

0.00

0.00

242,337.86

0.00

 

A-5

05/01/25 - 05/30/25

30

0.00

402,015.38

0.00

402,015.38

0.00

0.00

0.00

402,015.38

0.00

 

X-A

05/01/25 - 05/30/25

30

0.00

204,806.19

0.00

204,806.19

0.00

0.00

0.00

204,806.19

0.00

 

X-B

05/01/25 - 05/30/25

30

0.00

6,799.31

0.00

6,799.31

0.00

0.00

0.00

6,799.31

0.00

 

X-E

05/01/25 - 05/30/25

30

0.00

14,109.39

0.00

14,109.39

0.00

0.00

0.00

14,109.39

0.00

 

A-S

05/01/25 - 05/30/25

30

0.00

314,458.33

0.00

314,458.33

0.00

0.00

0.00

314,458.33

0.00

 

B

05/01/25 - 05/30/25

30

0.00

142,450.49

0.00

142,450.49

0.00

0.00

0.00

142,450.49

0.00

 

C

05/01/25 - 05/30/25

30

0.00

104,477.99

0.00

104,477.99

0.00

0.00

0.00

104,477.99

0.00

 

D

05/01/25 - 05/30/25

30

0.00

108,207.24

0.00

108,207.24

0.00

0.00

0.00

108,207.24

0.00

 

E

05/01/25 - 05/30/25

30

0.00

49,326.03

0.00

49,326.03

0.00

0.00

0.00

49,326.03

0.00

 

F

05/01/25 - 05/30/25

30

0.00

29,847.88

0.00

29,847.88

0.00

0.00

0.00

29,847.88

0.00

 

NR

05/01/25 - 05/30/25

30

1,023,772.80

85,823.08

0.00

85,823.08

20,459.12

0.00

0.00

65,363.96

1,047,790.07

 

Totals

 

 

1,023,772.80

1,719,795.41

0.00

1,719,795.41

20,459.12

0.00

0.00

1,699,336.29

1,047,790.07

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 

 

                         

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

A-1 (Cert)

12595FAA0

N/A

21,973,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-1 (Exch)

N/A

N/A

21,973,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-2 (Cert)

12595FAB8

N/A

233,274,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-2 (Exch)

N/A

N/A

233,274,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-SB (Cert)

12595FAF9

3.256300%

14,861,000.00

5,577,951.66

242,191.72

15,136.24

0.00

 

0.00

 

257,327.96

5,335,759.94

A-SB (Exch)

N/A

N/A

14,861,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3 (Cert)

12595FAC6

N/A

97,756,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-3 (Exch)

N/A

N/A

97,756,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4 (Cert)

12595FAD4

3.175500%

93,339,000.00

91,577,841.21

0.00

242,337.86

0.00

 

0.00

 

242,337.86

91,577,841.21

A-4 (Exch)

N/A

N/A

93,339,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5 (Cert)

12595FAE2

3.445600%

140,010,000.00

140,010,000.00

0.00

402,015.38

0.00

 

0.00

 

402,015.38

140,010,000.00

A-5 (Exch)

N/A

N/A

140,010,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

X-A (Cert)

12595FAG7

0.724640%

703,205,000.00

339,157,792.87

0.00

204,806.19

0.00

 

0.00

 

204,806.19

338,915,601.15

X-A (Exch)

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

X-B (Cert)

12595FAH5

0.111763%

73,004,000.00

73,004,000.00

0.00

6,799.31

0.00

 

0.00

 

6,799.31

73,004,000.00

X-B (Exch)

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

X-E (Cert)

12595FAM4

0.927639%

18,252,000.00

18,252,000.00

0.00

14,109.39

0.00

 

0.00

 

14,109.39

18,252,000.00

X-E (Exch)

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S (Cert)

12595FAJ1

3.699800%

101,992,000.00

101,992,000.00

0.00

314,458.33

0.00

 

0.00

 

314,458.33

101,992,000.00

A-S (Exch)

N/A

N/A

101,992,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B (Cert)

12595FAK8

3.980639%

42,943,000.00

42,943,000.00

0.00

142,450.49

0.00

 

0.00

 

142,450.49

42,943,000.00

B (Exch)

N/A

N/A

42,943,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C (Cert)

12595FAL6

4.170639%

30,061,000.00

30,061,000.00

0.00

104,477.99

0.00

 

0.00

 

104,477.99

30,061,000.00

C (Exch)

N/A

N/A

30,061,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

D (Cert)

12595FAP7

4.170639%

31,134,000.00

31,134,000.00

0.00

108,207.24

0.00

 

0.00

 

108,207.24

31,134,000.00

D (Exch)

N/A

N/A

31,134,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

E (Cert)

12595FAR3

3.243000%

18,252,000.00

18,252,000.00

0.00

49,326.03

0.00

 

0.00

 

49,326.03

18,252,000.00

E (Exch)

N/A

N/A

18,252,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

F (Cert)

12595FAT9

4.170639%

8,588,000.00

8,588,000.00

0.00

29,847.88

0.00

 

0.00

 

29,847.88

8,588,000.00

F (Exch)

N/A

N/A

8,588,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

NR (Cert)

12595FAV4

4.170639%

24,693,503.00

24,693,503.00

0.00

65,363.96

0.00

 

0.00

 

65,363.96

24,693,503.00

NR (Exch)

N/A

N/A

24,693,503.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Z (Cert)

12595FAX0

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 5 of 29

 


 

 

                       

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Z (Exch)

N/A

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

0.00

0.00

Regular Interest Total

 

 

  2,512,214,006.00

925,243,088.74

242,191.72

1,699,336.29

0.00

 

0.00

1,941,528.01

924,758,705.30

 

 

 

 

 

 

 

 

 

Exchangeable Certificate Detail continued to next page

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 6 of 29

 


 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

      Maximum Initial

 

 

 

     Prepayment

 

 

 

 

 

Class

CUSIP

Rate

       Balance

       Beginning Balance                                  Principal Distribution                 Interest Distribution

     Penalties

 

        Losses

 

        Total Distribution

       Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

V1-A

12595FBB7

N/A

703,205,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-B

12595FBC5

N/A

73,004,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-D

12595FBD3

N/A

31,134,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-E

12595FBF8

N/A

18,252,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-F

12595FBH4

N/A

33,281,503.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V1-Z

12595FBK7

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V2-A

12595FBM3

N/A

858,876,503.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

V2-Z

12595FBP6

N/A

0.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Exchangeable Certificates Total

 

1,717,753,006.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 7 of 29

 


 

 

                     

 

 

 

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

 

 

 

 

 

 

 

 

 

V1-A

12595FBB7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-B

12595FBC5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-D

12595FBD3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-E

12595FBF8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-F

12595FBH4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V1-Z

12595FBK7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V2-A

12595FBM3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

V2-Z

12595FBP6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 8 of 29

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

1,941,528.01

 

(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

1,726,264.70

Master Servicing Fee

2,072.39

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

3,366.21

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

213.05

ARD Interest

0.00

Operating Advisor Fee

706.82

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

110.79

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

1,726,264.70

Total Fees

6,469.26

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

242,191.72

Reimbursement for Interest on Advances

1,372.27

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

16,331.68

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)

2,755.17

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

242,191.72

Total Expenses/Reimbursements

20,459.12

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

1,699,336.29

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

242,191.72

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

1,941,528.01

Total Funds Collected

1,968,456.42

Total Funds Distributed

1,968,456.39

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 10 of 29

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

        Total

 

          Total

Beginning Scheduled Collateral Balance

494,829,296.81

494,829,296.81

Beginning Certificate Balance

494,829,295.87

(-) Scheduled Principal Collections

242,191.72

242,191.72

(-) Principal Distributions

242,191.72

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

494,587,105.09

494,587,105.09

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

494,829,296.81

494,829,296.81

Ending Certificate Balance

494,587,104.15

Ending Actual Collateral Balance

494,587,105.09

494,587,105.09

 

 

 

 

 

 

 

                            NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

                    Non-Recoverable Advances (NRA) from

               Workout Delayed Reimbursement of Advances

 

 

 

 

                         Principal

                    (WODRA) from Principal

Beginning UC / (OC)

(0.94)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.94)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.17%

 

 

 

 

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

48,727,180.89

9.85%

25

4.3542

NAP

Defeased

4

48,727,180.89

9.85%

25

4.3542

NAP

 

9,999,999 or less

5

20,911,509.81

4.23%

26

4.7878

1.751956

1.4999 or less

9

279,790,828.13

56.57%

15

4.1220

1.198530

10,000,000 to 14,999,999

1

11,176,562.00

2.26%

20

4.1853

1.230000

1.5000 to 1.7499

0

0.00

0.00%

0

0.0000

0.000000

15,000,000 to 19,999,999

2

32,330,366.59

6.54%

21

5.0993

1.785367

1.7500 to 1.9999

5

76,428,541.57

15.45%

26

4.0514

1.927784

20,000,000 to 34,999,999

2

58,078,208.86

11.74%

26

4.3694

1.548121

2.0000 to 2.9999

1

17,178,219.79

3.47%

21

4.9400

2.090000

35,000,000 to 49,999,999

5

201,863,276.94

40.81%

13

3.9909

1.273930

3.0000 or greater

2

72,462,334.71

14.65%

25

3.3612

13.336290

 

50,000,000 or greater

2

121,500,000.00

24.57%

25

3.4586

8.475556

Totals

21

494,587,105.09

100.00%

20

4.0509

3.346351

 

Totals

21

494,587,105.09

100.00%

20

4.0509

3.346351

 

 

 

 

 

 

 

(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

4

48,727,180.89

9.85%

25

4.3542

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

4

48,727,180.89

9.85%

25

4.3542

NAP

Alabama

1

1,487,618.20

0.30%

20

4.1853

1.230000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

1

4,962,334.71

1.00%

27

4.3300

3.220000

California

2

61,203,208.86

12.37%

27

3.8871

1.579384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

2

48,395,633.53

9.79%

(23)

4.2082

1.086221

Illinois

3

45,732,215.89

9.25%

(27)

4.1467

1.219972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

1

32,875,000.00

6.65%

26

4.3920

1.930000

Indiana

1

1,821,325.68

0.37%

27

4.8670

1.920000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

9

315,693,643.53

63.83%

24

3.8929

4.114943

New Jersey

2

80,863,276.94

16.35%

23

4.4739

1.091468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

8

43,933,312.43

8.88%

24

4.3907

1.226848

New York

2

99,000,000.00

20.02%

24

3.5526

1.338182

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

25

494,587,105.09

100.00%

20

4.0509

3.346351

North Carolina

2

17,178,219.79

3.47%

21

4.9400

2.090000

 

 

 

 

 

 

 

 

Oklahoma

1

1,736,849.84

0.35%

20

4.1853

1.230000

 

 

 

 

 

 

 

 

Pennsylvania

2

20,114,481.51

4.07%

22

5.0456

1.879134

 

 

 

 

 

 

 

 

Tennessee

2

7,952,093.96

1.61%

20

4.1853

1.230000

 

 

 

 

 

 

 

 

Texas

1

8,395,633.53

1.70%

27

4.9900

0.830000

 

 

 

 

 

 

 

 

Washington

1

67,500,000.00

13.65%

25

3.2900

14.080000

 

 

 

 

 

 

 

 

Washington, DC

1

32,875,000.00

6.65%

26

4.3920

1.930000

 

 

 

 

 

 

 

 

Totals

25

494,587,105.09

100.00%

20

4.0509

3.346351

 

 

 

 

 

 

 

 

 

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

48,727,180.89

9.85%

25

4.3542

NAP

Defeased

4

48,727,180.89

9.85%

25

4.3542

NAP

 

3.9999% or less

4

202,500,000.00

40.94%

25

3.4682

5.694222

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.0000% to 4.4999%

6

159,217,105.57

32.19%

9

4.2442

1.393933

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.9999%

6

68,990,671.83

13.95%

25

4.8314

1.277267

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0000% to 5.4999%

1

15,152,146.80

3.06%

21

5.2800

1.440000

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.5000% or greater

0

0.00

0.00%

0

0.0000

0.000000

49 months or greater

17

445,859,924.20

90.15%

19

4.0178

3.330545

 

Totals

21

494,587,105.09

100.00%

20

4.0509

3.346351

Totals

21

494,587,105.09

100.00%

20

4.0509

3.346351

(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

48,727,180.89

9.85%

25

4.3542

NAP

Defeased

4

48,727,180.89

9.85%

25

4.3542

NAP

 

60 months or less

17

445,859,924.20

90.15%

19

4.0178

3.330545

Interest Only

8

356,238,276.94

72.03%

18

3.8464

3.790689

 

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

9

89,621,647.26

18.12%

23

4.6991

1.501514

 

Totals

21

494,587,105.09

100.00%

20

4.0509

3.346351

301 months to 359 months

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

21

494,587,105.09

100.00%

20

4.0509

3.346351

(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

48,727,180.89

9.85%

25

4.3542

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

12 months or less

15

369,996,647.26

74.81%

24

3.9454

3.804891

 

 

 

 

 

 

13 months to 24 months

1

35,863,276.94

7.25%

26

4.7354

0.880000

 

 

 

 

 

 

25 months or greater

1

40,000,000.00

8.09%

(34)

4.0441

1.140000

 

 

 

 

 

 

Totals

21

494,587,105.09

100.00%

20

4.0509

3.346351

 

 

 

 

 

(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

Loan Group               Type

City

State

Type

Rate

    Interest

      Principal

   Adjustments          Repay Date

Date

Date

Balance

Balance

Date

2

10174967

1

OF

Seattle

WA

Actual/360

3.290%

191,231.25

0.00

0.00

N/A

07/11/27

--

67,500,000.00

67,500,000.00

06/11/25

4

10180212

1

OF

New York

NY

Actual/360

3.669%

170,627.10

0.00

0.00

N/A

06/01/27

--

54,000,000.00

54,000,000.00

06/01/25

7

10180213

1

OF

New York

NY

Actual/360

3.413%

132,235.54

0.00

0.00

N/A

06/05/27

--

45,000,000.00

45,000,000.00

06/05/25

8

10180214

1

OF

Madison

NJ

Actual/360

4.266%

165,290.28

0.00

0.00

N/A

02/05/27

--

45,000,000.00

45,000,000.00

06/05/25

9

10180215

1

LO

Chicago

IL

Actual/360

4.044%

139,296.78

0.00

0.00

N/A

08/05/22

--

40,000,000.00

40,000,000.00

05/05/25

10

10180216

1

OF

San Francisco

CA

Actual/360

3.570%

110,670.00

0.00

0.00

N/A

09/05/27

--

36,000,000.00

36,000,000.00

06/05/25

11

10180217

1

OF

Warren

NJ

Actual/360

4.735%

146,240.84

0.00

0.00

N/A

08/09/27

--

35,863,276.94

35,863,276.94

12/09/24

12

10180218

1

MU

Washington

DC

Actual/360

4.392%

124,333.25

0.00

0.00

N/A

08/05/27

--

32,875,000.00

32,875,000.00

06/05/25

14

10180219

1

RT

Folsom

CA

Actual/360

4.340%

94,385.61

52,343.66

0.00

N/A

08/05/27

--

25,255,552.52

25,203,208.86

06/05/25

15

10180220

1

MF

Astoria

NY

Actual/360

3.720%

80,083.33

0.00

0.00

N/A

05/05/27

--

25,000,000.00

25,000,000.00

06/05/25

19

10169914

1

OF

Durham

NC

Actual/360

4.940%

73,216.39

33,415.74

0.00

N/A

03/06/27

--

17,211,635.53

17,178,219.79

06/06/25

20

10180223

1

OF

Fort Washington

PA

Actual/360

5.280%

69,000.00

23,805.60

0.00

N/A

03/06/27

--

15,175,952.40

15,152,146.80

06/06/25

21

10180224

1

MF

Pittsburgh

PA

Actual/360

4.750%

49,863.62

35,653.98

0.00

N/A

09/06/27

--

12,190,764.99

12,155,111.01

06/06/25

22

10167894

1

RT

Various

Various

Actual/360

4.185%

40,391.10

30,709.75

0.00

N/A

02/06/27

--

11,207,271.75

11,176,562.00

06/06/25

24

10180226

1

LO

Arlington

TX

Actual/360

4.990%

36,142.61

15,601.72

0.00

N/A

09/06/27

--

8,411,235.25

8,395,633.53

06/06/25

26

10177698

1

LO

Vero Beach

FL

Actual/360

4.850%

27,292.94

17,338.07

0.00

N/A

09/06/27

--

6,535,058.13

6,517,720.06

06/06/25

27

10180228

1

LO

Biloxi

MS

Actual/360

5.900%

25,744.28

12,866.97

0.00

N/A

09/05/27

--

5,067,216.79

5,054,349.82

06/05/25

28

10180229

1

IN

Aston

PA

Actual/360

4.330%

18,540.89

10,263.92

0.00

N/A

09/06/27

--

4,972,598.63

4,962,334.71

06/06/25

29

10180230

1

RT

Lincolnwood

IL

Actual/360

4.912%

13,605.76

4,198.03

0.00

N/A

09/05/27

--

3,216,660.58

3,212,462.55

06/05/25

30

10109093

1

RT

Bloomingdale

IL

Actual/360

4.800%

10,429.83

3,591.85

0.00

N/A

10/06/26

--

2,523,345.19

2,519,753.34

06/06/25

31

10180231

1

RT

Schereville

IN

Actual/360

4.867%

7,643.30

2,402.43

0.00

N/A

09/05/27

--

1,823,728.11

1,821,325.68

06/05/25

Totals

 

 

 

 

 

 

 

1,726,264.70

242,191.72

0.00

 

 

 

494,829,296.81

494,587,105.09

 

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

Loan Group

    Fiscal NOI

     NOI

Date

Date

Date

      Reduction Amount

       ASER

       Advances

       Advances

      Advances

       from Principal

Defease Status

2

1

55,448,590.70

64,444,730.28

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

4

1

76,147,766.76

71,549,766.00

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

7

1

20,488,848.06

18,121,016.84

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

8

1

8,128,758.03

8,433,520.14

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

9

1

21,909,262.10

19,262,786.52

04/01/19

03/31/20

03/11/25

0.00

0.00

139,124.56

139,124.56

0.00

0.00

 

10

1

4,008,324.32

4,899,866.78

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

11

1

5,821,731.87

3,985,850.85

01/01/23

09/30/23

--

0.00

0.00

145,741.78

287,646.91

0.00

0.00

 

12

1

2,607,685.73

2,955,671.67

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

14

1

2,332,084.14

2,086,503.68

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

15

1

0.00

0.00

--

--

02/11/22

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

19

1

3,363,694.27

2,984,081.70

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

20

1

4,345,467.07

5,869,306.02

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

21

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

22

1

1,512,545.72

1,269,443.07

01/01/24

12/31/24

07/11/19

0.00

0.00

0.00

0.00

0.00

0.00

 

24

1

707,799.00

640,248.57

04/01/24

03/31/25

07/12/21

0.00

0.00

0.00

0.00

0.00

0.00

 

26

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

27

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

28

1

1,211,519.88

1,234,881.83

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

29

1

310,866.11

289,532.31

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

30

1

395,066.26

307,555.36

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

31

1

241,355.61

232,692.36

01/01/24

12/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

208,981,365.63

208,567,453.98

 

 

 

0.00

0.00

284,866.34

426,771.47

0.00

0.00

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 29

 


 

 

           

 

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

                       Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

06/17/25

0

0.00

0

0.00

1

35,863,276.94

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

4.050948%

4.035766%

20

05/16/25

0

0.00

0

0.00

1

35,863,276.94

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

4.051737%

4.036555%

21

04/17/25

0

0.00

0

0.00

1

35,863,276.94

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

4.052493%

4.037310%

22

03/17/25

0

0.00

1

35,863,276.94

0

0.00

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

4.053377%

4.037967%

23

02/18/25

2

80,863,276.94

0

0.00

0

0.00

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

4.054170%

4.038986%

24

01/17/25

1

32,875,000.00

0

0.00

1

35,863,276.94

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

4.054890%

4.039706%

25

12/17/24

0

0.00

0

0.00

1

35,863,276.94

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

4.055658%

4.040473%

26

11/18/24

0

0.00

0

0.00

1

35,863,276.94

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

4.056392%

4.041207%

27

10/18/24

0

0.00

0

0.00

1

35,863,276.94

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

4.057152%

4.041966%

28

09/17/24

0

0.00

1

35,863,276.94

0

0.00

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

4.057878%

4.042692%

29

08/16/24

1

35,863,276.94

0

0.00

0

0.00

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

4.058578%

4.043391%

30

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

 

1

40,000,000.00

0

0.00

 

0

0.00

0

0.00

 

3.959642%

3.944320%

26

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 

 

                               

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

 

       Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

 

     Current P&I

      Outstanding P&I

       Servicer

     Actual Principal

Transfer

Strategy

    Bankruptcy

   Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹

     Advances

      Advances

        Advances

      Balance

Date

Code²

 

Date

Date

REO Date

9

10180215

05/05/25

0

5

 

139,124.56

139,124.56

203.07

40,000,000.00

04/24/20

7

 

 

 

07/08/22

11

10180217

12/09/24

5

6

 

145,741.78

287,646.91

109,358.64

35,863,276.94

12/18/23

13

 

 

 

 

Totals

 

 

 

 

 

284,866.34

426,771.47

109,561.71

75,863,276.94

 

 

 

 

 

 

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

 

40,000,000

0

0

 

 

   40,000,000

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

215,026,682

215,026,682

0

 

 

0

 

25 - 36 Months

 

239,560,423

203,697,146

        35,863,277

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

 

 

Jun-25

494,587,105

418,723,828

0

0

35,863,277

40,000,000

 

May-25

494,829,297

418,966,020

0

0

35,863,277

40,000,000

 

Apr-25

495,085,957

419,222,680

0

0

35,863,277

40,000,000

 

Mar-25

495,326,037

419,462,760

0

35,863,277

0

 

40,000,000

 

Feb-25

495,611,797

374,748,520

80,863,277

0

0

 

40,000,000

 

Jan-25

495,849,651

387,111,374

32,875,000

0

35,863,277

40,000,000

 

Dec-24

496,086,499

420,223,222

0

0

35,863,277

40,000,000

 

Nov-24

496,338,008

420,474,731

0

0

35,863,277

40,000,000

 

Oct-24

496,572,789

420,709,512

0

0

35,863,277

40,000,000

 

Sep-24

496,822,307

420,959,030

0

35,863,277

0

 

40,000,000

 

Aug-24

497,055,038

421,191,761

35,863,277

0

0

 

40,000,000

 

Jul-24

577,286,785

537,286,785

0

0

0

 

40,000,000

 

(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 29

 


 

 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

        Ending Scheduled

 

 

 

     Net Operating

 

 

 

Remaining

Pros ID

Loan ID

         Balance

       Actual Balance

     Appraisal Value

Appraisal Date

      Income

DSCR

DSCR Date

Maturity Date

Amort Term

7

10180213

45,000,000.00

45,000,000.00

652,000,000.00

04/30/17

16,219,546.84

1.18000

12/31/24

06/05/27

I/O

9

10180215

40,000,000.00

40,000,000.00

186,400,000.00

01/29/25

16,725,398.84

1.14000

03/31/20

08/05/22

I/O

11

10180217

35,863,276.94

35,863,276.94

94,800,000.00

06/01/17

3,633,674.85

0.88000

09/30/23

08/09/27

I/O

Totals

 

120,863,276.94

120,863,276.94

933,200,000.00

 

36,578,620.53

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 29

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

 

7

10180213

OF

NY

06/06/25

13

 

 

 

"

6/2/2025

Surveillance has nothing new to report.

 

 

 

 

 

5/22/2025

Borrower shall not enter into a proposed Material Lease or a proposed renewal, extension or modification of an existing Material Lease or the assignment of a Material Lease, without the prior written consent of Lender. Borrower

shall not consent to a sublease of over 40,000 square feet of the premises demised under a Material Lease without the prior written consent of Lender, which consent shall be subject to any restrictions on giving or denying such consent in the

applicable Material Lease.

 

 

 

 

 

 

 

5/22/2025

no DM on 2024 inspection

 

 

 

 

 

 

4/30/2025

Per 12/31/2024 OSAR, NCF DSCR has decreased 12.6% from [1.35x at YE23 to 1.18x at 4Q24]. Current NCF DSCR is currently 71.3% below UW NCF DSCR. This is due to an 8.8% decrease in EGI as compared to UW EGI.

This decrease in EGI is due to an annualized 74.5% decrease in Vacancy and Gross potential rent decrease of 25.5% compared to UW. Per the 12/31/2024 rent roll, the property was 71.72 % occupied with average annual rental rates of

$3.65/SF. Due to NCF DSCR being below the threshold for trigger 1F (75% of UW NCF DSCR is [*3.085x] provided current DSCR is <1.40x), Analyst recommends loan be remain on WL for 1F.

 

"

 

 

 

 

 

 

 

 

 

9

10180215

LO

IL

04/24/20

7

 

 

 

"

6/11/2025

Lender was the successful bidder at foreclosure sale on 7/12/2022. Final deed recorded on 10/27/22. Hotel is managed by Marriott. As of 5/31/25, Special Servicer continues to optimize property operations and projects disposition

in Q4 2 025.

 

 

 

 

 

 

 

"

 

 

 

 

 

 

 

 

 

11

10180217

OF

NJ

12/18/23

13

 

 

 

"

6/11/2025

Special Servicer has received approval to appoint a receiver to the Property and counsel has prepared draft pleadings. Borrower has indicated recent leasing interest. Special Servicer will dual track appointment of a receiver and

the Borrower's leasing efforts at the Property.

 

 

 

 

 

"

 

 

 

 

 

 

 

 

 

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

 

 

Loan

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

 

              Balance

Rate

        Balance

     Rate

 

 

 

 

Pros ID

Loan Number

Group

 

 

 

 

Code¹

Date

Date

Date

5

10178526

1

0.00

5.48000%

0.00

              5.48000%

10

06/04/20

06/04/20

06/04/20

9

10180215

1

40,000,000.00

4.04410%

40,000,000.00                   4.04410%

10

05/12/20

05/12/20

05/12/20

18

10180222

1

0.00

5.68000%

0.00

              5.68000%

10

04/06/20

04/06/20

04/06/20

22

10167894

1

0.00

4.18530%

0.00

              4.18530%

8

05/06/19

--

05/06/19

Totals

 

 

40,000,000.00

 

40,000,000.00

 

 

 

 

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

17

10173380           04/18/22

19,042,309.76

25,700,000.00

29,266,975.13

5,030,629.71

28,695,475.15

23,664,845.44

0.00

0.00

0.00

0.00

0.00%

23

10180225           07/15/22

10,093,380.32

67,500,000.00

10,465,906.77

372,526.45

10,465,906.77

10,093,380.32

0.00

0.00

0.00

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

0.00

 

Cumulative Totals

29,135,690.08

93,200,000.00

39,732,881.90

5,403,156.16

39,161,381.92

33,758,225.76

0.00

0.00

0.00

0.00

 

 

Note: 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

17

10173380

04/18/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23

10180225

07/15/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

 

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

© 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)

2

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

192.48

0.00

0.00

0.00

9

0.00

0.00

8,611.11

0.00

0.00

0.00

0.00

0.00

140.25

0.00

0.00

0.00

11

0.00

0.00

7,720.57

0.00

0.00

0.00

0.00

0.00

1,037.35

0.00

0.00

0.00

12

0.00

0.00

0.00

0.00

1,243.33

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

0.00

0.00

800.83

0.00

0.00

0.00

0.00

0.00

0.00

0.00

22

0.00

0.00

0.00

0.00

711.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

24

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2.19

0.00

0.00

0.00

Total

0.00

0.00

16,331.68

0.00

2,755.17

0.00

0.00

0.00

1,372.27

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

20,459.12

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 29

 


 

 

   

Supplemental Notes

 

Risk Retention

 

Pursuant to the TSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "Risk Retention" tab for the CSAIL 2017-CX9 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