DBJPM 2017 C6 Mortgage Trust

01/22/2025 | Press release | Distributed by Public on 01/22/2025 09:13

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

Distribution Date:

01/10/25

DBJPM 2017-C6 Mortgage Trust

Determination Date:

01/06/25

Next Distribution Date:

02/12/25

Record Date:

12/31/24

Commercial Mortgage Pass-Through Certificates

Series 2017-C6

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

Certificate Factor Detail

3

Lainie Kaye

[email protected]

Certificate Interest Reconciliation Detail

4

1 Columbus Circle | New York, NY 10019 | United States

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

Exchangeable Certificate Detail

5-6

Association

Additional Information

7

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Cash Flows

8

10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

Certificate Ratings Detail

9

Special Servicer

K-Star Asset Management LLC

Bond / Collateral Reconciliation - Balances

10

Mike Stauber

(214) 390-7233

[email protected]

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

Current Mortgage Loan and Property Stratification

11-15

Certificate Administrator

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

Mortgage Loan Detail (Part 1)

16-17

Bank, N.A.

Mortgage Loan Detail (Part 2)

18-19

Corporate Trust Services (CMBS)

[email protected];

[email protected]

Principal Prepayment Detail

20

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

Historical Detail

21

Operating Advisor & Asset

Pentalpha Surveillance LLC

Delinquency Loan Detail

22

Representations Reviewer

Attention: Transaction Manager

[email protected]

Collateral Stratification and Historical Detail

23

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

Specially Serviced Loan Detail - Part 1

24

Rating Agency

Fitch Ratings, Inc.

Specially Serviced Loan Detail - Part 2

25

(212) 908-0500

Modified Loan Detail

26

33 Whitehall Street | New York, NY 10004 | United States

Historical Liquidated Loan Detail

27

Rating Agency

Moody's Investors Service, Inc

Historical Bond / Collateral Loss Reconciliation Detail

28

General Contact

(212) 553-1653

Interest Shortfall Detail - Collateral Level

29

7 World Trade Center, at 250 Greenwich Street | New York, NY 10007 | United States

Supplemental Notes

30

Rating Agency

Standard & Poor's Rating Services

(212) 438-2430

55 Water Street | New York, NY 10041 | United States

Rating Agency

DBRS, Inc.

US office

(312) 332-3492

333 West Wacker Drive, Suite 1800 | Chicago, IL 60606 | United States

Directing Certificateholder

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

-

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

23312JAA1

1.907000%

24,010,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

31.89%

A-2

23312JAB9

2.917000%

96,439,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

31.89%

A-3

23312JAC7

3.269000%

151,000,000.00

12,490,578.64

54,437.68

34,026.42

0.00

0.00

88,464.10

12,436,140.96

40.84%

31.89%

A-SB

23312JAD5

3.121000%

35,950,000.00

17,047,579.79

599,616.86

44,337.91

0.00

0.00

643,954.77

16,447,962.93

40.84%

31.89%

A-4

23312JAE3

3.071000%

200,000,000.00

200,000,000.00

0.00

511,833.33

0.00

0.00

511,833.33

200,000,000.00

40.84%

31.89%

A-5

23312JAF0

3.328000%

263,878,000.00

263,878,000.00

0.00

731,821.65

0.00

0.00

731,821.65

263,878,000.00

40.84%

31.89%

A-M

23312JAH6

3.561000%

104,674,000.00

104,674,000.00

0.00

310,620.10

0.00

0.00

310,620.10

104,674,000.00

28.27%

22.65%

B

23312JAJ2

3.792000%

48,205,000.00

48,205,000.00

0.00

152,327.80

0.00

0.00

152,327.80

48,205,000.00

22.49%

18.39%

C

23312JAK9

4.174000%

49,582,000.00

49,582,000.00

0.00

172,462.72

0.00

0.00

172,462.72

49,582,000.00

16.53%

14.01%

D

23312JAQ6

3.227451%

53,714,000.00

53,714,000.00

0.00

144,466.10

0.00

0.00

144,466.10

53,714,000.00

10.09%

9.27%

E-RR

23312JAT0

4.227451%

26,168,000.00

26,168,000.00

0.00

92,186.62

0.00

0.00

92,186.62

26,168,000.00

6.94%

6.96%

F-RR

23312JAV5

4.227451%

11,018,000.00

11,018,000.00

0.00

38,815.05

0.00

0.00

38,815.05

11,018,000.00

5.62%

5.98%

G-RR*

23312JAX1

4.227451%

37,187,594.00

24,334,975.71

0.00

84,421.77

0.00

0.00

84,421.77

24,334,975.71

2.70%

2.70%

VRR Interest

N/A

4.227451%

30,574,810.00

22,507,735.82

18,149.51

79,255.69

0.00

0.00

97,405.20

22,489,586.31

0.00%

0.00%

S

23312JAZ6

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

23312JBA0

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

1,132,400,404.02

833,619,869.96

672,204.05

2,396,575.16

0.00

0.00

3,068,779.21

832,947,665.91

X-A

23312JAG8

0.951746%

875,951,000.00

598,090,158.43

0.00

474,358.09

0.00

0.00

474,358.09

597,436,103.89

X-B

23312JAL7

0.241762%

97,787,000.00

97,787,000.00

0.00

19,700.96

0.00

0.00

19,700.96

97,787,000.00

X-D

23312JAN3

1.000000%

53,714,000.00

53,714,000.00

0.00

44,761.67

0.00

0.00

44,761.67

53,714,000.00

Notional SubTotal

1,027,452,000.00

749,591,158.43

0.00

538,820.72

0.00

0.00

538,820.72

748,937,103.89

Deal Distribution Total

672,204.05

2,935,395.88

0.00

0.00

3,607,599.93

*

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

23312JAA1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

23312JAB9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

23312JAC7

82.71906384

0.36051444

0.22534053

0.00000000

0.00000000

0.00000000

0.00000000

0.58585497

82.35854940

A-SB

23312JAD5

474.20249764

16.67918943

1.23332156

0.00000000

0.00000000

0.00000000

0.00000000

17.91251099

457.52330821

A-4

23312JAE3

1,000.00000000

0.00000000

2.55916665

0.00000000

0.00000000

0.00000000

0.00000000

2.55916665

1,000.00000000

A-5

23312JAF0

1,000.00000000

0.00000000

2.77333332

0.00000000

0.00000000

0.00000000

0.00000000

2.77333332

1,000.00000000

A-M

23312JAH6

1,000.00000000

0.00000000

2.96750005

0.00000000

0.00000000

0.00000000

0.00000000

2.96750005

1,000.00000000

B

23312JAJ2

1,000.00000000

0.00000000

3.16000000

0.00000000

0.00000000

0.00000000

0.00000000

3.16000000

1,000.00000000

C

23312JAK9

1,000.00000000

0.00000000

3.47833327

0.00000000

0.00000000

0.00000000

0.00000000

3.47833327

1,000.00000000

D

23312JAQ6

1,000.00000000

0.00000000

2.68954276

0.00000000

0.00000000

0.00000000

0.00000000

2.68954276

1,000.00000000

E-RR

23312JAT0

1,000.00000000

0.00000000

3.52287603

0.00000000

0.00000000

0.00000000

0.00000000

3.52287603

1,000.00000000

F-RR

23312JAV5

1,000.00000000

0.00000000

3.52287620

0.00000000

0.00000000

0.00000000

0.00000000

3.52287620

1,000.00000000

G-RR

23312JAX1

654.38424734

0.00000000

2.27015951

0.03515527

22.24093901

0.00000000

0.00000000

2.27015951

654.38424734

VRR Interest

N/A

736.15292523

0.59360990

2.59218913

0.00118660

0.75065127

0.00000000

0.00000000

3.18579903

735.55931533

S

23312JAZ6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

23312JBA0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

23312JAG8

682.78951497

0.00000000

0.54153496

0.00000000

0.00000000

0.00000000

0.00000000

0.54153496

682.04283560

X-B

23312JAL7

1,000.00000000

0.00000000

0.20146809

0.00000000

0.00000000

0.00000000

0.00000000

0.20146809

1,000.00000000

X-D

23312JAN3

1,000.00000000

0.00000000

0.83333340

0.00000000

0.00000000

0.00000000

0.00000000

0.83333340

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

12/01/24 - 12/30/24

30

0.00

34,026.42

0.00

34,026.42

0.00

0.00

0.00

34,026.42

0.00

A-SB

12/01/24 - 12/30/24

30

0.00

44,337.91

0.00

44,337.91

0.00

0.00

0.00

44,337.91

0.00

A-4

12/01/24 - 12/30/24

30

0.00

511,833.33

0.00

511,833.33

0.00

0.00

0.00

511,833.33

0.00

A-5

12/01/24 - 12/30/24

30

0.00

731,821.65

0.00

731,821.65

0.00

0.00

0.00

731,821.65

0.00

X-A

12/01/24 - 12/30/24

30

0.00

474,358.09

0.00

474,358.09

0.00

0.00

0.00

474,358.09

0.00

X-B

12/01/24 - 12/30/24

30

0.00

19,700.96

0.00

19,700.96

0.00

0.00

0.00

19,700.96

0.00

X-D

12/01/24 - 12/30/24

30

0.00

44,761.67

0.00

44,761.67

0.00

0.00

0.00

44,761.67

0.00

A-M

12/01/24 - 12/30/24

30

0.00

310,620.10

0.00

310,620.10

0.00

0.00

0.00

310,620.10

0.00

B

12/01/24 - 12/30/24

30

0.00

152,327.80

0.00

152,327.80

0.00

0.00

0.00

152,327.80

0.00

C

12/01/24 - 12/30/24

30

0.00

172,462.72

0.00

172,462.72

0.00

0.00

0.00

172,462.72

0.00

D

12/01/24 - 12/30/24

30

0.00

144,466.10

0.00

144,466.10

0.00

0.00

0.00

144,466.10

0.00

E-RR

12/01/24 - 12/30/24

30

0.00

92,186.62

0.00

92,186.62

0.00

0.00

0.00

92,186.62

0.00

F-RR

12/01/24 - 12/30/24

30

0.00

38,815.05

0.00

38,815.05

0.00

0.00

0.00

38,815.05

0.00

G-RR

12/01/24 - 12/30/24

30

825,779.67

85,729.10

0.00

85,729.10

1,307.34

0.00

0.00

84,421.77

827,087.01

VRR Interest

12/01/24 - 12/30/24

30

22,914.74

79,291.96

0.00

79,291.96

36.28

0.00

0.00

79,255.69

22,951.02

S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Totals

848,694.41

2,936,739.48

0.00

2,936,739.48

1,343.62

0.00

0.00

2,935,395.88

850,038.03

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 30

Exchangeable Certificate Detail

Pass-Through

Prepayment

Class

CUSIP

Rate

Original Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Regular Interest

V1-A1 (Cert)

23312JBB8

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-A1 (EC)

N/A

N/A

666,258.97

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-A2 (Cert)

23312JBD4

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-A2 (EC)

N/A

N/A

2,676,107.83

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-A3 (Cert)

23312JBF9

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-A3 (EC)

N/A

4.227451%

4,190,133.48

346,603.92

1,510.60

1,221.04

0.00

0.00

2,731.64

345,093.32

V1-ASB (Cert)

23312JBH5

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-ASB (EC)

N/A

4.227451%

997,584.76

473,057.19

16,638.91

1,666.52

0.00

0.00

18,305.43

456,418.28

V1-A4 (Cert)

23312JBK8

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-A4 (EC)

N/A

4.227451%

5,549,845.67

5,549,845.67

0.00

19,551.42

0.00

0.00

19,551.42

5,549,845.67

V1-A5 (Cert)

23312JBM4

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-A5 (EC)

N/A

4.227451%

7,322,410.88

7,322,410.88

0.00

25,795.95

0.00

0.00

25,795.95

7,322,410.88

V1-AM (Cert)

23312JBP7

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-AM (EC)

N/A

4.227451%

2,904,622.73

2,904,622.73

0.00

10,232.63

0.00

0.00

10,232.63

2,904,622.73

V1-B (Cert)

23312JBR3

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-B (EC)

N/A

4.227451%

1,337,651.55

1,337,651.55

0.00

4,712.38

0.00

0.00

4,712.38

1,337,651.55

V1-C (Cert)

23312JBT9

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-C (EC)

N/A

4.227451%

1,375,862.24

1,375,862.24

0.00

4,846.99

0.00

0.00

4,846.99

1,375,862.24

V1-D (Cert)

23312JBV4

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-D (EC)

N/A

4.227451%

1,490,522.05

1,490,522.05

0.00

5,250.92

0.00

0.00

5,250.92

1,490,522.05

V1-E (Cert)

23312JBX0

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-E (EC)

N/A

4.227451%

726,142.00

726,141.81

0.00

2,558.11

0.00

0.00

2,558.11

726,141.81

V1-F (Cert)

23312JBZ5

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-F (EC)

N/A

4.227451%

305,741.00

305,741.00

0.00

1,077.09

0.00

0.00

1,077.09

305,741.00

V1-G (Cert)

23312JCB7

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-G (EC)

N/A

4.227451%

1,031,927.03

675,276.79

0.00

2,342.64

0.00

0.00

2,342.64

675,276.79

Regular Interest Total

30,574,810.19

22,507,735.83

18,149.51

79,255.69

0.00

0.00

97,405.20

22,489,586.32

Exchangeable Certificate Detail continued to next page

Exchangeable Certificate Details

V1-A1

23312JAA1

N/A

666,258.97

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-A2

23312JAB9

N/A

2,676,107.83

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-A3

23312JAC7

N/A

4,190,133.48

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-ASB

23312JAD5

N/A

997,584.76

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-A4

23312JAE3

N/A

5,549,845.67

0.00

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 30

Exchangeable Certificate Detail

Pass-Through

Prepayment

Class

CUSIP

Rate

Original Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Exchangeable Certificate Details

V1-A5

23312JAF0

N/A

7,322,410.88

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-AM

23312JAH6

N/A

2,904,622.73

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-B

23312JAJ2

N/A

1,337,651.55

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-C

23312JAK9

N/A

1,375,862.24

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-D

23312JAQ6

N/A

1,490,522.05

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-E

23312JAT0

N/A

726,142.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-F

23312JAV5

N/A

305,741.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V1-G

23312JAX1

N/A

1,031,927.03

0.00

0.00

0.00

0.00

0.00

0.00

0.00

V-2

23312JCE1

4.227451%

30,574,810.00

22,507,735.82

18,149.51

79,255.69

0.00

0.00

97,405.20

22,489,586.31

Exchangeable Certificates Total

61,149,620.19

22,507,735.82

18,149.51

79,255.69

0.00

0.00

97,405.20

22,489,586.31

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 30

Additional Information

Total Available Distribution Amount (1)

3,607,599.93

Credit Opportunity

Other identity under which the Directing Certificateholder or it's parent entity primarily operates:

Partners Aggregator I

L.P.

(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

3,047,193.48

Master Servicing Fee

5,886.76

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,450.60

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

358.92

ARD Interest

0.00

Operating Advisor Fee

1,866.38

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

3,047,193.48

Total Fees

12,562.66

Principal

Expenses/Reimbursements

Scheduled Principal

672,204.05

Reimbursement for Interest on Advances

(120.85)

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

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)

1,464.44

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

672,204.05

Total Expenses/Reimbursements

1,343.59

Interest Reserve Deposit

97,891.32

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,935,395.88

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

672,204.05

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

3,607,599.93

Total Funds Collected

3,719,397.53

Total Funds Distributed

3,719,397.50

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 30

Certificate Ratings Detail

DBRS, Inc.

Fitch Ratings, Inc.

Moody's Investors Service, Inc

Standard & Poor's Rating Services

Date Last

Date Last

Date Last

Date Last

Class

CUSIP

Original

Current¹

Original

Current¹

Original

Current¹

Original

Current¹

Changed

Changed

Changed

Changed

A1

23312JAA1

AAA

N/A

AAA

PIF

01/01/25

Aaa

N'A

01/01/25

AAA

N'A

01/01/25

A2

23312JAB9

AAA

N/A

AAA

PIF

01/01/25

Aaa

N'A

01/01/25

AAA

N'A

01/01/25

A3

23312JAC7

AAA

AAA

AAA

AAA

01/01/25

Aaa

Aaa

01/01/25

AAA

AAA

01/01/25

ASB

23312JAD5

AAA

AAA

AAA

AAA

01/01/25

Aaa

Aaa

01/01/25

AAA

AAA

01/01/25

A4

23312JAE3

AAA

AAA

AAA

AAA

01/01/25

Aaa

Aaa

01/01/25

AAA

AAA

01/01/25

A5

23312JAF0

AAA

AAA

AAA

AAA

01/01/25

Aaa

Aaa

01/01/25

AAA

AAA

01/01/25

XA

23312JAG8

AAA

AAA

AAA

AAA

01/01/25

Aa1

Aa1

01/01/25

AA+

AA+

01/01/25

XB

23312JAL7

AA (low)

AA (low)

A-

A-

01/01/25

NR

NR

01/01/25

NR

N'A

01/01/25

XD

23312JAN3

BBB (high)

BBB

BBB-

BBB-

01/01/25

NR

NR

01/01/25

NR

N'A

01/01/25

AM

23312JAH6

AAA

AAA

AAA

AAA

01/01/25

Aa3

Aa3

01/01/25

AA+

AA+

01/01/25

B

23312JAJ2

AA (high)

AA (high)

AA-

AA-

01/01/25

NR

NR

01/01/25

AA-

AA-

01/01/25

C

23312JAK9

A (high)

A (high)

A-

A-

01/01/25

NR

NR

01/01/25

NR

N'A

01/01/25

D

23312JAQ6

BBB

BBB (low)

BBB-

BBB-

01/01/25

NR

NR

01/01/25

NR

N'A

01/01/25

ERR

23312JAT0

BB (high)

N/A

BB-

N'A

01/01/25

NR

N'A

01/01/25

NR

N'A

01/01/25

FRR

23312JAV5

BB (high)

B

B-

N'A

01/01/25

NR

N'A

01/01/25

NR

N'A

01/01/25

GRR

23312JAX1

NR

N/A

NR

N'A

01/01/25

NR

N'A

01/01/25

NR

N'A

01/01/25

VRR_1_RI

NR

N/A

NR

N'A

01/01/25

NR

N'A

01/01/25

NR

N'A

01/01/25

S

23312JAZ6

NR

N/A

NR

N'A

01/01/25

NR

N'A

01/01/25

NR

N'A

01/01/25

NR

- Designates that the class was not rated by the above agency at the time of original issuance.

N/A

- Data not available this period.

X

- Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance.

(1)

For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30

days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies.

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 30

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

833,619,869.96

833,619,869.96

Beginning Certificate Balance

833,619,869.96

(-) Scheduled Principal Collections

672,204.05

672,204.05

(-) Principal Distributions

672,204.05

(-) 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

832,947,665.91

832,947,665.91

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

833,716,980.55

833,716,980.55

Ending Certificate Balance

832,947,665.91

Ending Actual Collateral Balance

832,963,419.86

832,963,419.86

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.23%

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 10 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

4

84,271,364.03

10.12%

29

4.7243

NAP

Defeased

4

84,271,364.03

10.12%

29

4.7243

NAP

7,499,999 or less

4

22,497,045.55

2.70%

28

4.6336

1.791251

1.39 or less

8

174,519,381.27

20.95%

28

4.5981

1.223123

7,500,000 to 14,999,999

6

64,077,197.70

7.69%

29

4.5503

1.905796

1.40 to 1.44

1

15,508,851.22

1.86%

26

4.5400

1.400000

15,000,000 to 24,999,999

9

177,280,047.19

21.28%

28

4.3305

1.895575

1.45 to 1.54

2

28,752,629.43

3.45%

28

4.6810

1.526898

25,000,000 to 49,999,999

7

250,659,201.68

30.09%

28

4.3517

2.155209

1.55 to 1.99

11

316,084,100.42

37.95%

28

4.0700

1.713541

50,000,000 to 74,999,999

3

159,162,809.76

19.11%

14

3.8200

2.585032

2.00 to 2.49

3

88,552,809.76

10.63%

4

3.8246

2.387243

75,000,000 or greater

1

75,000,000.00

9.00%

29

3.6694

1.570000

2.50 to 2.87

1

10,258,529.78

1.23%

28

4.5250

2.840000

Totals

34

832,947,665.91

100.00%

26

4.2447

2.029971

2.88 or greater

4

115,000,000.00

13.81%

28

3.9871

4.405652

Totals

34

832,947,665.91

100.00%

26

4.2447

2.029971

(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.

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 30

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

12

84,271,364.03

10.12%

29

4.7243

NAP

Virginia

2

2,791,074.54

0.34%

29

4.4860

1.270000

Arizona

1

1,422,723.09

0.17%

29

4.4860

1.270000

Washington

3

12,322,540.78

1.48%

28

4.0374

1.555655

Arkansas

1

289,089.82

0.03%

29

4.4860

1.270000

Wisconsin

2

1,460,616.32

0.18%

28

4.1423

1.488883

California

23

265,410,715.12

31.86%

20

4.2000

2.370442

Wyoming

1

851,821.44

0.10%

29

4.4860

1.270000

Colorado

1

3,320,800.00

0.40%

27

3.7950

1.710000

Totals

116

832,947,665.91

100.00%

26

4.2447

2.029971

Connecticut

1

770,264.04

0.09%

29

4.4860

1.270000

Property Type³

Florida

1

6,384,299.73

0.77%

28

4.6900

1.360000

Georgia

3

44,911,839.72

5.39%

28

4.6432

1.469391

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Illinois

3

3,126,365.96

0.38%

29

4.4860

1.270000

Properties

Balance

Agg. Bal.

DSCR¹

Indiana

5

5,636,520.71

0.68%

29

4.4860

1.270000

Defeased

12

84,271,364.03

10.12%

29

4.7243

NAP

Kentucky

2

25,479,458.53

3.06%

28

4.7345

1.768898

Industrial

1

6,890,000.00

0.83%

29

4.5900

2.490000

Maryland

2

1,889,821.44

0.23%

28

4.1065

1.511674

Lodging

67

128,115,689.34

15.38%

29

4.3975

2.644856

Massachusetts

1

13,115,689.20

1.57%

29

4.7500

0.930000

Mixed Use

5

108,731,581.31

13.05%

28

4.0788

2.971028

Michigan

4

10,569,749.92

1.27%

28

4.0681

1.536096

Multi-Family

3

37,720,007.54

4.53%

28

4.7320

1.796331

Minnesota

3

1,999,370.16

0.24%

29

4.3856

1.333908

Office

6

205,602,158.13

24.68%

18

3.8538

1.795899

Nevada

2

41,889,227.48

5.03%

28

4.5749

1.780833

Other

12

45,400,000.00

5.45%

27

3.7950

1.710000

New Jersey

1

1,468,032.77

0.18%

29

4.4860

1.270000

Retail

9

205,958,335.92

24.73%

28

4.4158

1.675401

New York

7

226,722,745.82

27.22%

28

3.8629

2.338745

Self Storage

1

10,258,529.78

1.23%

28

4.5250

2.840000

North Carolina

1

1,241,484.50

0.15%

29

4.4860

1.270000

Totals

116

832,947,665.91

100.00%

26

4.2447

2.029971

Ohio

3

3,497,905.25

0.42%

29

4.4860

1.270000

Oklahoma

2

1,119,296.28

0.13%

29

4.4860

1.270000

Oregon

2

24,330,509.95

2.92%

29

4.3140

2.388965

Pennsylvania

3

2,637,021.71

0.32%

29

4.4860

1.270000

Texas

23

32,954,917.74

3.96%

27

4.4783

1.352240

Utah

1

11,062,400.00

1.33%

27

3.7950

1.710000

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 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

4

84,271,364.03

10.12%

29

4.7243

NAP

Defeased

4

84,271,364.03

10.12%

29

4.7243

NAP

4.4999% or less

16

530,983,209.62

63.75%

24

3.9983

2.308698

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.5000% to 4.7499%

9

151,267,279.82

18.16%

28

4.5981

1.668286

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.7500% or greater

5

66,425,812.44

7.97%

28

4.8022

1.349481

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

34

832,947,665.91

100.00%

26

4.2447

2.029971

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

49 months or greater

30

748,676,301.88

89.88%

25

4.1908

2.094200

Totals

34

832,947,665.91

100.00%

26

4.2447

2.029971

(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.

© 2021 Computershare. All rights reserved. Confidential.

Page 13 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

4

84,271,364.03

10.12%

29

4.7243

NAP

Defeased

4

84,271,364.03

10.12%

29

4.7243

NAP

60 months or less

30

748,676,301.88

89.88%

25

4.1908

2.094200

Interest Only

15

498,947,809.76

59.90%

24

3.9747

2.379126

61 months to 115 months

0

0.00

0.00%

0

0.0000

0.000000

60 months or less

0

0.00

0.00%

0

0.0000

0.000000

116 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

61 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

120 months or greater

15

249,728,492.12

29.98%

28

4.6225

1.524928

Totals

34

832,947,665.91

100.00%

26

4.2447

2.029971

Totals

34

832,947,665.91

100.00%

26

4.2447

2.029971

(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.

© 2021 Computershare. All rights reserved. Confidential.

Page 14 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

4

84,271,364.03

10.12%

29

4.7243

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

28

735,445,026.28

88.29%

25

4.1820

2.086198

13 months to 24 months

2

13,231,275.60

1.59%

28

4.6789

2.538935

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

34

832,947,665.91

100.00%

26

4.2447

2.029971

(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.

© 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

1A2A2

30312632

OF

New York

NY

Actual/360

3.669%

236,982.08

0.00

0.00

N/A

06/01/27

--

75,000,000.00

75,000,000.00

01/01/25

1A2C12

30312633

OF

New York

NY

Actual/360

3.669%

59,245.52

0.00

0.00

N/A

06/01/27

--

18,750,000.00

18,750,000.00

01/01/25

3A1C1

30312641

MU

New York

NY

Actual/360

3.954%

170,239.40

0.00

0.00

N/A

05/06/27

--

50,000,000.00

50,000,000.00

12/06/24

3A1C4

30312642

MU

New York

NY

Actual/360

3.954%

68,095.76

0.00

0.00

N/A

05/06/27

--

20,000,000.00

20,000,000.00

12/06/24

3A1C5

30312643

MU

New York

NY

Actual/360

3.954%

34,047.88

0.00

0.00

N/A

05/06/27

--

10,000,000.00

10,000,000.00

12/06/24

4A1

30312644

LO

Various

Various

Actual/360

4.486%

154,517.78

0.00

0.00

N/A

06/01/27

--

40,000,000.00

40,000,000.00

01/01/25

4A7

30312650

LO

Various

Various

Actual/360

4.486%

154,517.78

0.00

0.00

N/A

06/01/27

--

40,000,000.00

40,000,000.00

01/01/25

5

30312661

MF

Dallas

TX

Actual/360

4.710%

240,165.41

113,488.30

0.00

N/A

06/06/27

--

59,214,812.43

59,101,324.13

01/06/25

6

30312585

OF

San Francisco

CA

Actual/360

3.555%

181,377.09

91,547.39

0.00

N/A

04/06/24

04/06/28

59,254,357.15

59,162,809.76

01/06/25

7

30312591

RT

New York

NY

Actual/360

4.000%

172,222.22

0.00

0.00

05/01/27

05/01/29

--

50,000,000.00

50,000,000.00

01/01/25

9

30312473

98

Various

Various

Actual/360

3.795%

148,363.42

0.00

0.00

04/06/27

04/06/28

--

45,400,000.00

45,400,000.00

01/06/25

11

30312664

RT

Lake Forest

CA

Actual/360

4.670%

134,335.92

52,241.94

0.00

N/A

05/06/27

--

33,405,354.25

33,353,112.31

01/06/25

12

30312665

LO

Monterey

CA

Actual/360

4.063%

122,454.31

0.00

0.00

N/A

05/01/27

--

35,000,000.00

35,000,000.00

01/01/25

13

30298407

OF

Reno

NV

Actual/360

4.580%

122,969.22

53,480.96

0.00

N/A

04/06/27

--

31,179,686.72

31,126,205.76

01/06/25

14

30312666

RT

Columbus

GA

Actual/360

4.620%

102,734.86

43,709.63

0.00

N/A

05/06/27

--

25,823,593.24

25,779,883.61

01/06/25

15

30312667

RT

Palm Desert

CA

Actual/360

4.370%

89,035.57

48,186.79

0.00

N/A

05/06/27

--

23,660,444.04

23,612,257.25

01/06/25

17

30312669

MF

Lexington

KY

Actual/360

4.750%

98,233.82

32,178.01

0.00

N/A

05/01/27

--

24,016,418.01

23,984,240.00

01/01/25

18

30298535

RT

Oregon City

OR

Actual/360

4.300%

83,312.50

0.00

0.00

N/A

06/06/27

--

22,500,000.00

22,500,000.00

01/06/25

19

30312670

RT

Warner Robins

GA

Actual/360

4.750%

72,195.78

34,024.66

0.00

N/A

04/01/27

--

17,650,580.77

17,616,556.11

01/01/25

20

30312671

MU

Santa Monica

CA

Actual/360

4.180%

71,970.89

0.00

0.00

N/A

06/06/27

--

19,995,000.00

19,995,000.00

01/06/25

21

30312672

IN

El Paso

TX

Actual/360

4.630%

66,472.45

26,126.53

0.00

N/A

06/06/27

--

16,672,530.99

16,646,404.46

01/06/25

22

30312673

RT

College Station

TX

Actual/360

4.540%

60,729.41

25,175.27

0.00

N/A

03/01/27

--

15,534,026.49

15,508,851.22

01/01/25

23

30312674

OF

Goleta

CA

Actual/360

4.460%

58,894.68

21,795.14

0.00

N/A

05/06/27

--

15,334,937.75

15,313,142.61

01/06/25

24

30312675

LO

Braintree

MA

Actual/360

4.750%

53,749.15

25,019.60

0.00

N/A

06/06/27

--

13,140,708.80

13,115,689.20

01/06/25

27

30298584

MF

Las Vegas

NV

Actual/360

4.560%

42,345.97

21,180.98

0.00

N/A

06/06/27

--

10,784,202.70

10,763,021.72

01/06/25

28

30312679

SS

El Monte

CA

Actual/360

4.525%

40,052.21

20,420.24

0.00

N/A

05/06/27

--

10,278,950.02

10,258,529.78

01/06/25

29

30312680

RT

El Cajon

CA

Actual/360

4.520%

43,667.35

15,753.95

0.00

N/A

05/06/27

--

11,219,129.64

11,203,375.69

12/06/24

32

30312683

MU

Redwood City

CA

Actual/360

4.990%

37,609.41

16,011.65

0.00

N/A

06/06/27

--

8,752,592.96

8,736,581.31

01/06/25

© 2021 Computershare. All rights reserved. Confidential.

Page 16 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

33

30312684

RT

Fern Park

FL

Actual/360

4.690%

25,833.67

12,371.55

0.00

N/A

05/01/27

--

6,396,671.28

6,384,299.73

01/01/25

35

30298538

IN

Carlsbad

CA

Actual/360

4.590%

27,232.73

0.00

0.00

N/A

06/06/27

--

6,890,000.00

6,890,000.00

01/06/25

36

30312685

OF

San Francisco

CA

Actual/360

4.350%

23,411.46

0.00

0.00

N/A

05/06/27

--

6,250,000.00

6,250,000.00

01/06/25

38

30312687

MF

St. Petersburg

FL

Actual/360

5.110%

19,277.62

7,900.60

0.00

N/A

05/06/27

--

4,380,999.83

4,373,099.23

01/06/25

39

30312688

OF

Irving

TX

Actual/360

4.900%

17,539.72

6,342.98

0.00

N/A

02/06/27

--

4,156,879.19

4,150,536.21

01/06/25

40

30312689

MF

Massena

NY

Actual/360

5.210%

13,360.44

5,247.88

0.00

N/A

06/06/27

--

2,977,993.70

2,972,745.82

01/06/25

Totals

3,047,193.48

672,204.05

0.00

833,619,869.96

832,947,665.91

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 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

1A2A2

76,147,766.76

69,960,155.41

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

1A2C12

76,147,766.76

69,960,155.41

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A1C1

68,126,305.00

26,664,037.33

01/01/24

09/30/24

--

0.00

0.00

170,077.94

170,077.94

0.00

0.00

3A1C4

68,126,305.00

26,664,037.33

01/01/24

09/30/24

--

0.00

0.00

68,031.17

68,031.17

0.00

0.00

3A1C5

68,126,305.00

26,664,037.33

01/01/24

09/30/24

--

0.00

0.00

34,015.59

34,015.59

0.00

0.00

4A1

0.00

40,818,869.01

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A7

0.00

40,818,869.01

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

6

16,528,450.64

16,903,389.04

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

7,095,772.58

7,080,603.98

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

0.00

14,958,046.59

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,778,223.08

2,923,498.83

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

11,024,053.79

10,998,815.79

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

3,831,291.05

4,137,793.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,768,285.81

2,781,070.57

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

2,560,514.87

2,634,931.62

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

2,745,479.25

2,880,221.64

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

2,354,930.54

2,733,732.75

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,986,093.36

1,915,422.27

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,651,751.19

1,512,934.69

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

22

1,666,984.92

1,567,814.71

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,166,971.05

1,232,193.92

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

891,215.16

1,077,519.54

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,253,677.65

1,461,987.58

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

2,079,408.97

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,081,717.30

1,315,742.75

01/01/24

06/30/24

--

0.00

0.00

59,373.00

59,373.00

0.00

0.00

32

564,008.08

517,473.47

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 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

33

681,591.47

688,816.03

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

659,480.28

807,104.71

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

360,640.02

443,930.72

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

40

362,020.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

422,767,009.88

382,123,205.55

0.00

0.00

331,497.70

331,497.70

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 19 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 20 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

01/10/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.244747%

4.227249%

26

12/12/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.244952%

4.227451%

27

11/13/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.245172%

4.227668%

28

10/11/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.245374%

4.227867%

29

09/12/24

0

0.00

0

0.00

0

0.00

0

0.00

1

0.00

0

0.00

0

0.00

2

7,519,747.13

4.245591%

4.228082%

30

08/12/24

0

0.00

0

0.00

2

15,334,028.84

0

0.00

1

6,217,087.59

1

73,196,147.02

0

0.00

0

0.00

4.200913%

4.183314%

28

07/12/24

0

0.00

1

59,719,517.43

2

15,350,952.12

0

0.00

1

6,217,087.59

1

59,719,517.43

0

0.00

0

0.00

4.201134%

4.183532%

29

06/12/24

0

0.00

0

0.00

2

15,369,004.33

0

0.00

1

6,217,087.59

0

0.00

1

5,769,340.56

0

0.00

4.201243%

4.183638%

30

05/10/24

0

0.00

0

0.00

2

15,385,785.73

0

0.00

1

6,217,087.59

0

0.00

0

0.00

1

10,553,031.27

4.197574%

4.179986%

31

04/12/24

0

0.00

0

0.00

2

15,403,701.18

0

0.00

1

6,217,087.59

0

0.00

0

0.00

0

0.00

4.201142%

4.183140%

32

03/12/24

0

0.00

0

0.00

2

15,420,341.83

0

0.00

1

6,217,087.59

0

0.00

0

0.00

0

0.00

4.201420%

4.183415%

33

02/12/24

0

0.00

0

0.00

2

15,451,889.61

0

0.00

1

6,229,648.65

0

0.00

0

0.00

0

0.00

4.201750%

4.183741%

34

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

© 2021 Computershare. All rights reserved. Confidential.

Page 21 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

3A1C1

30312641

12/06/24

0

A

170,077.94

170,077.94

0.00

50,000,000.00

3A1C4

30312642

12/06/24

0

A

68,031.17

68,031.17

0.00

20,000,000.00

3A1C5

30312643

12/06/24

0

A

34,015.59

34,015.59

0.00

10,000,000.00

29

30312680

12/06/24

0

A

59,373.00

59,373.00

500.00

11,219,129.64

Totals

331,497.70

331,497.70

500.00

91,219,129.64

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 22 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

0

0

0

0

25 - 36 Months

678,384,856

678,384,856

0

0

37 - 48 Months

104,562,810

104,562,810

0

0

49 - 60 Months

50,000,000

50,000,000

0

0

> 60 Months

0

0

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Jan-25

832,947,666

832,947,666

0

0

0

0

Dec-24

833,619,870

833,619,870

0

0

0

0

Nov-24

834,338,430

834,338,430

0

0

0

0

Oct-24

835,005,267

835,005,267

0

0

0

0

Sep-24

835,718,652

835,718,652

0

0

0

0

Aug-24

924,910,338

909,576,309

0

0

9,116,941

6,217,088

Jul-24

925,586,219

850,515,749

0

59,719,517

9,133,865

6,217,088

Jun-24

926,494,806

851,125,802

0

0

69,151,917

6,217,088

May-24

932,845,063

857,459,277

0

0

69,168,698

6,217,088

Apr-24

944,021,532

868,617,831

0

0

69,186,614

6,217,088

Mar-24

944,613,807

929,193,465

0

0

9,203,254

6,217,088

Feb-24

945,308,910

929,857,020

0

0

9,222,241

6,229,649

(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 23 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

No specially serviced loans this period

© 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

No specially serviced loans this period

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

2

30312634

0.00

3.56283%

0.00

3.56283%

10

06/05/24

06/05/24

07/31/24

4A1

30312644

40,000,000.00

4.48600%

40,000,000.00

4.48600%

8

08/31/20

09/01/20

09/08/20

4A1

30312644

0.00

4.48600%

0.00

4.48600%

8

09/08/20

09/01/20

08/31/20

4A7

30312650

40,000,000.00

4.48600%

40,000,000.00

4.48600%

8

08/31/20

09/01/20

09/08/20

4A7

30312650

0.00

4.48600%

0.00

4.48600%

8

09/08/20

09/01/20

08/31/20

6

30312585

0.00

3.55470%

0.00

3.55470%

9

05/24/24

05/24/24

06/25/24

11

30312664

0.00

4.67000%

0.00

4.67000%

10

05/03/21

05/06/21

06/09/21

11

30312664

0.00

4.67000%

0.00

4.67000%

10

06/09/21

05/06/21

05/03/21

Totals

80,000,000.00

80,000,000.00

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 26 of 30

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

25

30312676 05/12/22

12,734,638.88

11,600,000.00

8,726,507.97

1,579,841.01

8,726,507.97

7,146,666.96

5,587,971.92

0.00

175,992.11

5,411,979.81

40.61%

31

30312682 09/12/24

9,116,941.25

11,475,000.00

7,315,859.57

3,986,363.56

7,315,859.57

3,329,496.01

5,787,445.24

0.00

0.00

5,787,445.24

55.64%

34

30298581 09/12/24

6,217,087.59

8,550,000.00

8,518,693.99

4,311,450.66

8,518,693.99

4,207,243.33

2,009,844.26

0.00

0.00

2,009,844.26

28.71%

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

28,068,667.72

31,625,000.00

24,561,061.53

9,877,655.23

24,561,061.53

14,683,406.30

13,385,261.42

0.00

175,992.11

13,209,269.31

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

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 30

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

25

30312676

06/12/23

0.00

0.00

5,411,979.81

0.00

0.00

7,109.53

0.00

0.00

5,411,979.81

02/10/23

0.00

0.00

5,404,870.28

0.00

0.00

(1,500.00)

0.00

0.00

01/12/23

0.00

0.00

(457,463.52)

0.00

0.00

(181,601.64)

0.00

0.00

05/12/22

0.00

0.00

5,587,971.92

0.00

0.00

5,587,971.92

0.00

0.00

31

30312682

09/12/24

0.00

0.00

5,787,445.24

0.00

0.00

5,787,445.24

0.00

0.00

5,787,445.24

34

30298581

09/12/24

0.00

0.00

2,009,844.26

0.00

0.00

2,009,844.26

0.00

0.00

2,009,844.26

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

13,209,269.31

0.00

0.00

13,209,269.31

0.00

0.00

13,209,269.31

© 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)

4A1

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(120.85)

0.00

0.00

0.00

14

0.00

0.00

0.00

0.00

1,464.44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

1,464.44

0.00

0.00

0.00

(120.85)

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

1,343.59

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 30

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 30