bal17bk6_ex991-202508.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	08/15/25	BANK 2017-BNK6
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2017-BNK6
June 2025 Revision
Servicer requested revision to remove the liquidation on Loan #12 and it will be reported in July instead


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.

Certificate Factor Detail	3		Leland F. Bunch, III	(646) 855-3953

Certificate Interest Reconciliation Detail	4		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States

Bond / Collateral Reconciliation - Balances	7	Special Servicer	LNR Partners, Inc.

Current Mortgage Loan and Property Stratification	8-12		Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;
Mortgage Loan Detail (Part 1)	13-15				lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Mortgage Loan Detail (Part 2)	16-18
		Master & Special Servicer	National Cooperative Bank, N.A.
Principal Prepayment Detail	19
			Tom Klump	(703) 302-8080	tklump@ncb.coop

Historical Detail	20		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States

Delinquency Loan Detail	21	Operating Advisor & Asset	Park Bridge Lender Services LLC
Collateral Stratification and Historical Detail	22	Representations Reviewer
			David Rodgers	(212) 230-9025
Specially Serviced Loan Detail - Part 1	23
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 2	24
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Modified Loan Detail	25		Bank, N.A.

Historical Liquidated Loan Detail	26		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Historical Bond / Collateral Loss Reconciliation Detail	27		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Interest Shortfall Detail - Collateral Level	28	Trustee	Wilmington Trust, National Association

Supplemental Notes	29		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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	060352AA9	1.941000%	31,100,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	060352AB7	3.075000%	26,600,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	060352AC5	3.289000%	39,900,000.00	10,395,802.74	753,876.67	28,493.16	0.00	0.00	782,369.83	9,641,926.07	35.58%	30.00%
A-3	060352AD3	3.125000%	58,200,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	060352AE1	3.254000%	225,000,000.00	206,720,859.45	0.00	560,558.06	0.00	0.00	560,558.06	206,720,859.45	35.58%	30.00%
A-5	060352AF8	3.518000%	239,812,000.00	239,812,000.00	0.00	703,048.85	0.00	0.00	703,048.85	239,812,000.00	35.58%	30.00%
A-S	060352AJ0	3.741000%	97,525,000.00	97,525,000.00	0.00	304,034.19	0.00	0.00	304,034.19	97,525,000.00	21.80%	19.00%
B	060352AK7	3.964000%	41,005,000.00	41,005,000.00	0.00	135,453.18	0.00	0.00	135,453.18	41,005,000.00	16.01%	14.38%
C	060352AL5	3.851000%	34,355,000.00	34,355,000.00	0.00	110,250.92	0.00	0.00	110,250.92	34,355,000.00	11.16%	10.50%
D	060352AV3	3.100000%	35,464,000.00	35,464,000.00	0.00	91,615.33	0.00	0.00	91,615.33	35,464,000.00	6.15%	6.50%
E	060352AX9	2.798655%	19,948,000.00	19,948,000.00	0.00	46,522.98	0.00	0.00	46,522.98	19,948,000.00	3.33%	4.25%
F	060352AZ4	2.798655%	8,866,000.00	8,866,000.00	0.00	20,677.40	0.00	0.00	20,677.40	8,866,000.00	2.08%	3.25%
G*	060352BB6	2.798655%	28,814,330.00	14,748,523.83	0.00	22,229.56	0.00	0.00	22,229.56	14,748,523.83	0.00%	0.00%
R	060352BD2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2DYB70	4.298655%	46,662,596.37	37,307,378.21	39,677.72	133,002.58	0.00	0.00	172,680.30	37,267,700.49	0.00%	0.00%
Regular SubTotal			933,251,926.37	746,147,564.23	793,554.39	2,155,886.21	0.00	0.00	2,949,440.60	745,354,009.84


X-A	060352AG6	0.905302%	620,612,000.00	456,928,662.19	0.00	344,715.50	0.00	0.00	344,715.50	456,174,785.52
X-B	060352AH4	0.482905%	172,885,000.00	172,885,000.00	0.00	69,572.52	0.00	0.00	69,572.52	172,885,000.00
X-D	060352AM3	1.198655%	35,464,000.00	35,464,000.00	0.00	35,424.25	0.00	0.00	35,424.25	35,464,000.00
X-E	060352AP6	1.500000%	19,948,000.00	19,948,000.00	0.00	24,935.00	0.00	0.00	24,935.00	19,948,000.00
X-F	060352AR2	1.500000%	8,866,000.00	8,866,000.00	0.00	11,082.50	0.00	0.00	11,082.50	8,866,000.00
X-G	060352AT8	1.500000%	28,814,330.00	14,748,523.83	0.00	18,435.65	0.00	0.00	18,435.65	14,748,523.83
Notional SubTotal			886,589,330.00	708,840,186.02	0.00	504,165.42	0.00	0.00	504,165.42	708,086,309.35

Deal Distribution Total					793,554.39	2,660,051.63	0.00	0.00	3,453,606.02

*	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	060352AA9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	060352AB7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	060352AC5	260.54643459	18.89415213	0.71411429	0.00000000	0.00000000	0.00000000	0.00000000	19.60826642	241.65228246
A-3	060352AD3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	060352AE1	918.75937533	0.00000000	2.49136916	0.00000000	0.00000000	0.00000000	0.00000000	2.49136916	918.75937533
A-5	060352AF8	1,000.00000000	0.00000000	2.93166668	0.00000000	0.00000000	0.00000000	0.00000000	2.93166668	1,000.00000000
A-S	060352AJ0	1,000.00000000	0.00000000	3.11750003	0.00000000	0.00000000	0.00000000	0.00000000	3.11750003	1,000.00000000
B	060352AK7	1,000.00000000	0.00000000	3.30333325	0.00000000	0.00000000	0.00000000	0.00000000	3.30333325	1,000.00000000
C	060352AL5	1,000.00000000	0.00000000	3.20916664	0.00000000	0.00000000	0.00000000	0.00000000	3.20916664	1,000.00000000
D	060352AV3	1,000.00000000	0.00000000	2.58333324	0.00000000	0.00000000	0.00000000	0.00000000	2.58333324	1,000.00000000
E	060352AX9	1,000.00000000	0.00000000	2.33221275	0.00000000	0.00000000	0.00000000	0.00000000	2.33221275	1,000.00000000
F	060352AZ4	1,000.00000000	0.00000000	2.33221295	0.00000000	0.00000000	0.00000000	0.00000000	2.33221295	1,000.00000000
G	060352BB6	511.84684253	0.00000000	0.77147586	0.42225969	68.45710901	0.00000000	0.00000000	0.77147586	511.84684253
R	060352BD2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2DYB70	799.51355287	0.85031102	2.85030389	0.01372363	2.32696567	0.00000000	0.00000000	3.70061491	798.66324185

Notional Certificates
X-A	060352AG6	736.25495832	0.00000000	0.55544446	0.00000000	0.00000000	0.00000000	0.00000000	0.55544446	735.04022726
X-B	060352AH4	1,000.00000000	0.00000000	0.40242080	0.00000000	0.00000000	0.00000000	0.00000000	0.40242080	1,000.00000000
X-D	060352AM3	1,000.00000000	0.00000000	0.99887915	0.00000000	0.00000000	0.00000000	0.00000000	0.99887915	1,000.00000000
X-E	060352AP6	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-F	060352AR2	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-G	060352AT8	511.84684253	0.00000000	0.63980839	0.00000000	0.00000000	0.00000000	0.00000000	0.63980839	511.84684253




© 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	07/01/25 - 07/30/25	30	0.00	28,493.16	0.00	28,493.16	0.00	0.00	0.00	28,493.16	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	07/01/25 - 07/30/25	30	0.00	560,558.06	0.00	560,558.06	0.00	0.00	0.00	560,558.06	0.00
A-5	07/01/25 - 07/30/25	30	0.00	703,048.85	0.00	703,048.85	0.00	0.00	0.00	703,048.85	0.00
X-A	07/01/25 - 07/30/25	30	0.00	344,715.50	0.00	344,715.50	0.00	0.00	0.00	344,715.50	0.00
X-B	07/01/25 - 07/30/25	30	0.00	69,572.52	0.00	69,572.52	0.00	0.00	0.00	69,572.52	0.00
X-D	07/01/25 - 07/30/25	30	0.00	35,424.25	0.00	35,424.25	0.00	0.00	0.00	35,424.25	0.00
X-E	07/01/25 - 07/30/25	30	0.00	24,935.00	0.00	24,935.00	0.00	0.00	0.00	24,935.00	0.00
X-F	07/01/25 - 07/30/25	30	0.00	11,082.50	0.00	11,082.50	0.00	0.00	0.00	11,082.50	0.00
X-G	07/01/25 - 07/30/25	30	0.00	18,435.65	0.00	18,435.65	0.00	0.00	0.00	18,435.65	0.00
A-S	07/01/25 - 07/30/25	30	0.00	304,034.19	0.00	304,034.19	0.00	0.00	0.00	304,034.19	0.00
B	07/01/25 - 07/30/25	30	0.00	135,453.18	0.00	135,453.18	0.00	0.00	0.00	135,453.18	0.00
C	07/01/25 - 07/30/25	30	0.00	110,250.92	0.00	110,250.92	0.00	0.00	0.00	110,250.92	0.00
D	07/01/25 - 07/30/25	30	0.00	91,615.33	0.00	91,615.33	0.00	0.00	0.00	91,615.33	0.00
E	07/01/25 - 07/30/25	30	0.00	46,522.98	0.00	46,522.98	0.00	0.00	0.00	46,522.98	0.00
F	07/01/25 - 07/30/25	30	0.00	20,677.40	0.00	20,677.40	0.00	0.00	0.00	20,677.40	0.00
G	07/01/25 - 07/30/25	30	1,955,817.21	34,396.69	0.00	34,396.69	12,167.13	0.00	0.00	22,229.56	1,972,545.73
RR Interest	07/01/25 - 07/30/25	30	107,556.59	133,642.96	0.00	133,642.96	640.38	0.00	0.00	133,002.58	108,582.26
Totals			2,063,373.80	2,672,859.14	0.00	2,672,859.14	12,807.51	0.00	0.00	2,660,051.63	2,081,127.99




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,686,324.25	Master Servicing Fee	7,016.70
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,535.29
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	321.26
ARD Interest	0.00	Operating Advisor Fee	1,096.24
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	205.60
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,686,324.25	Total Fees	13,465.10

Principal		Expenses/Reimbursements
Scheduled Principal	793,554.39	Reimbursement for Interest on Advances	37.77
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	12,769.74
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	793,554.39	Total Expenses/Reimbursements	12,807.51

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,660,051.63
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	793,554.39
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,453,606.02
Total Funds Collected	3,479,878.64	Total Funds Distributed	3,479,878.63

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		746,147,564.23	746,147,564.23	Beginning Certificate Balance	746,147,564.23
(-) Scheduled Principal Collections		793,554.39	793,554.39	(-) Principal Distributions	793,554.39
(-) 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		745,354,009.84	745,354,009.84	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		746,154,392.40	746,154,392.40	Ending Certificate Balance	745,354,009.84
Ending Actual Collateral Balance		745,387,566.09	745,387,566.09



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
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	4.30%
				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 7 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	7	50,832,221.93	6.82%	22	4.4545	NAP	Defeased	7	50,832,221.93	6.82%	22	4.4545	NAP
	5,000,000 or less	27	79,370,622.88	10.65%	22	3.9726	1.712957	1.30 or less	18	191,269,020.71	25.66%	22	4.2897	0.750824
5,000,001 to 10,000,000		14	103,320,549.48	13.86%	29	4.3434	1.846824	1.31 to 1.40	1	15,995,982.33	2.15%	22	4.4300	1.345700
10,000,001 to 15,000,000		3	37,703,123.39	5.06%	21	4.5821	3.780351	1.41 to 1.50	4	13,732,426.20	1.84%	22	3.9725	1.462907
15,000,001 to 25,000,000		9	185,576,244.59	24.90%	22	4.1044	2.303867	1.51 to 1.60	3	14,383,108.02	1.93%	19	4.5497	1.585941
25,000,001 to 50,000,000		7	229,233,747.57	30.76%	21	4.0355	2.153130	1.61 to 1.70	5	59,395,382.27	7.97%	23	4.1968	1.639323
	50,000,001 or greater	1	59,317,500.00	7.96%	22	4.4860	1.077700	1.71 to 2.50	16	233,112,496.14	31.28%	24	4.2488	2.067422
	Totals	68	745,354,009.84	100.00%	23	4.1807	2.056533	2.51 to 3.00	3	24,181,657.29	3.24%	22	4.2283	2.758270
								3.01 or greater	11	142,451,714.95	19.11%	22	3.7653	4.214052
								Totals	68	745,354,009.84	100.00%	23	4.1807	2.056533
(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 8 of 29


			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	8	50,832,221.93	6.82%	22	4.4545	NAP	Texas	26	70,502,822.77	9.46%	23	4.3004	1.338161
Alabama	1	9,176,674.54	1.23%	18	4.9900	1.604400	Virginia	4	19,354,932.04	2.60%	22	4.2313	1.667780
Arizona	2	17,050,887.04	2.29%	22	4.4335	1.329119	Washington	2	3,205,028.90	0.43%	22	4.4860	1.077700
Arkansas	1	214,351.07	0.03%	22	4.4860	1.077700	Wisconsin	1	544,250.16	0.07%	22	4.4860	1.077700
California	28	210,580,514.54	28.25%	26	4.0825	2.380198	Wyoming	1	631,598.98	0.08%	22	4.4860	1.077700
Colorado	1	7,852,325.67	1.05%	23	4.4500	1.977300	Totals	139	745,354,009.84	100.00%	23	4.1807	2.056533
Connecticut	1	571,126.71	0.08%	22	4.4860	1.077700
									Property Type³
Florida	1	30,000,000.00	4.02%	11	4.5700	1.744300
Illinois	3	2,318,102.65	0.31%	22	4.4860	1.077700		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Indiana	6	7,875,523.76	1.06%	22	4.5771	1.887623		Properties	Balance	Agg. Bal.			DSCR¹
Kentucky	1	1,108,657.81	0.15%	22	4.4860	1.077700	Defeased	8	50,832,221.93	6.82%	22	4.4545	NAP
Louisiana	1	7,853,896.24	1.05%	23	4.7300	1.299400	Industrial	1	30,000,000.00	4.02%	11	4.5700	1.744300
Maryland	2	37,988,925.17	5.10%	22	4.4506	1.167285	Lodging	68	100,915,949.79	13.54%	22	4.5981	1.726212
Michigan	4	6,951,957.53	0.93%	23	4.5936	1.643948	Mixed Use	2	114,780,780.07	15.40%	22	3.5228	1.920461
Minnesota	2	1,267,147.96	0.17%	22	4.4860	1.077700	Mobile Home Park	1	3,696,219.79	0.50%	22	4.6800	2.803400
Montana	1	9,950,063.99	1.33%	22	4.1800	3.571700	Multi-Family	16	41,014,890.87	5.50%	22	3.7777	1.062520
Nevada	2	16,957,855.45	2.28%	22	4.9499	5.853022	Office	12	126,862,009.42	17.02%	22	4.1842	1.397307
New Jersey	2	7,038,219.82	0.94%	23	3.9315	(0.108910)	Other	1	13,800,578.56	1.85%	22	5.0300	6.177000
New Mexico	1	5,974,431.59	0.80%	22	4.4580	1.617400	Retail	19	229,386,738.58	30.78%	22	4.2122	2.366384
New York	18	169,566,312.25	22.75%	22	3.6610	1.851708	Self Storage	11	34,064,620.79	4.57%	45	4.2720	2.152409
North Carolina	2	25,083,470.28	3.37%	21	5.1353	2.211024	Totals	139	745,354,009.84	100.00%	23	4.1807	2.056533
Ohio	3	2,593,587.43	0.35%	22	4.4860	1.077700
Oklahoma	2	829,923.20	0.11%	22	4.4860	1.077700
Oregon	1	1,357,265.92	0.18%	22	4.4860	1.077700
Pennsylvania	11	20,121,934.40	2.70%	22	4.0842	1.824159

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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 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	7	50,832,221.93	6.82%	22	4.4545	NAP	Defeased	7	50,832,221.93	6.82%	22	4.4545	NAP
	4.00000% or less	27	232,799,595.79	31.23%	22	3.6293	2.634580	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.00001% to 4.49999%	21	322,172,870.77	43.22%	22	4.2744	1.698630	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.99999%	11	101,585,794.46	13.63%	26	4.6621	1.516429	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.00000% or greater	2	37,963,526.89	5.09%	21	5.1127	3.680224	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	68	745,354,009.84	100.00%	23	4.1807	2.056533	49 months or greater	61	694,521,787.91	93.18%	23	4.1607	2.094022
								Totals	68	745,354,009.84	100.00%	23	4.1807	2.056533
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 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	7	50,832,221.93	6.82%	22	4.4545	NAP	Defeased	7	50,832,221.93	6.82%	22	4.4545	NAP
	60 months or less	60	688,148,540.52	92.33%	22	4.1548	2.094906	Interest Only	18	341,515,500.00	45.82%	21	3.9715	2.476933
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	240 months or less	3	46,532,178.05	6.24%	38	4.8597	1.906884
85 months to 111 months		0	0.00	0.00%	0	0.0000	0.000000	241 months to 300 months	33	289,573,220.34	38.85%	22	4.2915	1.791965
112 months to 120 months		0	0.00	0.00%	0	0.0000	0.000000	301 months or greater	7	16,900,889.52	2.27%	22	3.8170	0.047108
	121 months or greater	1	6,373,247.39	0.86%	142	4.8000	1.998600	Totals	68	745,354,009.84	100.00%	23	4.1807	2.056533
	Totals	68	745,354,009.84	100.00%	23	4.1807	2.056533
(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 11 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	7	50,832,221.93	6.82%	22	4.4545	NAP			No outstanding loans in this group
Underwriter's Information		6	87,496,000.00	11.74%	22	3.5210	3.934027
	1 year or less	46	576,522,175.46	77.35%	23	4.2579	1.852838
	1 year to 2 years	8	26,649,177.63	3.58%	23	4.0830	1.269811
	2 years or greater	1	3,854,434.82	0.52%	23	4.6800	2.099000
	Totals	68	745,354,009.84	100.00%	23	4.1807	2.056533
(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


						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
1	453011572	MU	New York	NY	Actual/360	3.430%	110,760.42	0.00	0.00	N/A	06/09/27	--	37,500,000.00	37,500,000.00	08/09/25
3	308170003	RT	Torrance	CA	Actual/360	3.658%	77,311.12	0.00	0.00	N/A	06/01/27	--	24,547,000.00	24,547,000.00	08/01/25
4	308170004	LO	Various	Various	Actual/360	4.486%	229,140.21	0.00	0.00	N/A	06/01/27	--	59,317,500.00	59,317,500.00	08/01/25
5	453011580	OF	White Plains	NY	Actual/360	4.076%	135,554.14	69,213.90	0.00	N/A	07/01/27	--	38,620,635.28	38,551,421.38	08/01/25
6	300801624	RT	Capitol Heights	MD	Actual/360	4.450%	143,393.12	63,131.57	0.00	N/A	06/01/27	--	37,420,457.76	37,357,326.19	08/01/25
7	310941728	OF	San Jose	CA	Actual/360	4.140%	107,181.72	0.00	0.00	N/A	05/11/27	--	30,065,000.00	30,065,000.00	08/11/25
8	610941656	IN	Lakeland	FL	Actual/360	4.570%	118,058.33	0.00	0.00	N/A	07/05/26	--	30,000,000.00	30,000,000.00	08/05/25
9	310932793	LO	Greensboro	NC	Actual/360	5.160%	107,677.32	70,507.63	0.00	N/A	05/11/27	--	24,233,455.96	24,162,948.33	08/11/25
10	308170010	MU	El Segundo	CA	Actual/360	3.860%	82,555.96	56,380.37	0.00	N/A	07/01/27	--	24,837,160.44	24,780,780.07	08/01/25
11	310939872	RT	Pearland	TX	Actual/360	4.222%	92,930.62	0.00	0.00	N/A	07/11/27	--	25,560,000.00	25,560,000.00	08/11/25
14	300801631	SS	Various	PA	Actual/360	4.041%	63,338.14	35,257.06	0.00	N/A	06/01/27	--	18,201,922.28	18,166,665.22	08/01/25
15	310939896	OF	Santa Rosa	CA	Actual/360	4.290%	68,935.39	32,392.92	0.00	N/A	06/11/27	--	18,660,605.89	18,628,212.97	08/11/25
16	310939307	OF	Frisco	TX	Actual/360	4.600%	65,640.41	33,556.28	0.00	N/A	07/11/27	--	16,571,211.95	16,537,655.67	07/11/25
17	310939390	RT	Tucson	AZ	Actual/360	4.430%	61,171.08	39,544.60	0.00	N/A	06/11/27	--	16,035,526.93	15,995,982.33	08/11/25
18	1648253	98	Las Vegas	NV	Actual/360	5.030%	59,889.57	26,295.48	0.00	N/A	06/01/27	--	13,826,874.04	13,800,578.56	08/01/25
19	410940573	SS	Millbrae	CA	Actual/360	4.280%	45,269.47	26,316.71	0.00	N/A	06/11/27	--	12,282,942.20	12,256,625.49	08/11/25
20	310940549	RT	Beverly Hills	CA	Actual/360	4.100%	45,897.22	0.00	0.00	N/A	05/11/27	--	13,000,000.00	13,000,000.00	08/11/25
21	1749660	LO	Bozeman	MT	Actual/360	4.180%	35,887.47	20,215.35	0.00	N/A	06/01/27	--	9,970,279.34	9,950,063.99	08/01/25
22	600940129	SS	St. Louis	MO	Actual/360	4.550%	40,324.39	18,286.57	0.00	N/A	06/11/27	03/11/27	10,291,939.72	10,273,653.15	08/11/25
23	310939962	RT	Norwalk	CA	Actual/360	4.590%	43,154.48	15,730.91	0.00	N/A	05/11/27	--	10,918,275.74	10,902,544.83	08/11/25
24	410937694	RT	Opelika	AL	Actual/360	4.990%	39,500.81	16,093.51	0.00	N/A	02/11/27	--	9,192,768.05	9,176,674.54	08/11/25
25	1749302	OF	Alexandria	VA	Actual/360	4.180%	35,274.56	0.00	0.00	N/A	06/01/27	--	9,800,000.00	9,800,000.00	08/01/25
26	610941043	RT	Chicago	IL	Actual/360	4.680%	34,008.56	15,665.33	0.00	N/A	07/11/27	--	8,438,848.81	8,423,183.48	08/11/25
27	300801639	RT	Lakewood	CO	Actual/360	4.450%	30,152.20	16,315.86	0.00	N/A	07/01/27	--	7,868,641.53	7,852,325.67	08/01/25
28	410940249	SS	Mission Viejo Aliso V	CA	Actual/360	4.800%	26,474.74	31,931.43	0.00	N/A	06/11/37	--	6,405,178.82	6,373,247.39	08/11/25
29	1749413	RT	New Orleans	LA	Actual/360	4.730%	32,040.41	12,535.49	0.00	N/A	07/01/27	--	7,866,431.73	7,853,896.24	08/01/25
31	410940643	RT	Norwalk	CA	Actual/360	4.670%	33,377.53	0.00	0.00	N/A	07/11/27	--	8,300,000.00	8,300,000.00	08/11/25
32	300801637	LO	Norfolk	VA	Actual/360	4.228%	27,294.56	11,467.01	0.00	N/A	07/01/27	--	7,496,904.51	7,485,437.50	08/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
33	310939475	OF	San Francisco	CA	Actual/360	4.020%	25,374.02	0.00	0.00	N/A	05/11/27	--	7,330,000.00	7,330,000.00	08/11/25
34	300801626	SS	Houston	TX	Actual/360	4.500%	23,578.78	12,598.55	0.00	N/A	06/01/27	--	6,084,845.68	6,072,247.13	08/01/25
35	1749137	MF	New Paltz	NY	Actual/360	4.500%	27,125.00	0.00	0.00	N/A	06/01/27	03/01/27	7,000,000.00	7,000,000.00	08/01/25
36	410940660	SS	Grass Valley	CA	Actual/360	4.240%	23,288.75	11,106.07	0.00	N/A	07/11/27	--	6,378,537.37	6,367,431.30	08/11/25
37	300801630	RT	Santa Fe	NM	Actual/360	4.458%	22,976.32	10,804.60	0.00	N/A	06/01/27	--	5,985,236.19	5,974,431.59	08/01/25
38	1749246	RT	Bedford	TX	Actual/360	3.940%	18,546.90	12,260.68	0.00	N/A	07/01/27	--	5,466,582.54	5,454,321.86	08/01/25
39	1749679	OF	Marlton	NJ	Actual/360	3.830%	19,654.93	9,831.46	0.00	N/A	07/01/27	--	5,959,550.86	5,949,719.40	08/01/25
41	1749249	RT	Arlington	TX	Actual/360	3.940%	15,693.53	10,374.42	0.00	N/A	07/01/27	--	4,625,570.08	4,615,195.66	08/01/25
42	470105220	MF	Long Beach	NY	Actual/360	3.650%	15,715.28	0.00	0.00	N/A	07/01/27	--	5,000,000.00	5,000,000.00	08/01/25
43	470104450	MF	Spring Valley	NY	Actual/360	3.740%	14,558.08	5,537.68	0.00	N/A	07/01/27	--	4,520,361.58	4,514,823.90	08/01/25
44	300801625	SS	Fort Worth	TX	Actual/360	4.500%	15,025.69	8,028.49	0.00	N/A	06/01/27	--	3,877,597.88	3,869,569.39	08/01/25
45	410938782	RT	Blue Jay	CA	Actual/360	4.200%	14,900.82	6,371.43	0.00	N/A	06/11/27	--	4,120,043.72	4,113,672.29	08/11/25
46	300801655	MH	Kokomo	IN	Actual/360	4.680%	14,925.80	7,453.32	0.00	N/A	06/01/27	--	3,703,673.11	3,696,219.79	08/01/25
47	1749248	RT	Temple	TX	Actual/360	4.160%	13,034.95	7,892.52	0.00	N/A	07/01/27	--	3,638,789.32	3,630,896.80	08/01/25
48	470105100	MF	Forest Hills	NY	Actual/360	3.710%	11,210.09	8,145.56	0.00	N/A	07/01/27	--	3,508,941.07	3,500,795.51	08/01/25
49	1749596	RT	Houghton	MI	Actual/360	4.680%	15,555.14	5,401.03	0.00	N/A	07/01/27	--	3,859,835.85	3,854,434.82	08/01/25
50	470105060	MF	Hartsdale	NY	Actual/360	3.710%	10,650.10	7,783.85	0.00	N/A	06/01/27	--	3,333,653.57	3,325,869.72	08/01/25
51	470104140	MF	Yonkers	NY	Actual/360	3.830%	11,191.06	4,087.50	0.00	N/A	06/01/27	--	3,393,229.72	3,389,142.22	08/01/25
52	470104430	MF	Jackson Heights	NY	Actual/360	3.840%	10,097.06	6,993.60	0.00	N/A	06/01/27	--	3,053,546.68	3,046,553.08	08/01/25
53	470104740	MF	New York	NY	Actual/360	3.760%	11,656.00	0.00	0.00	N/A	06/01/27	--	3,600,000.00	3,600,000.00	08/01/25
55	1749247	RT	North Richland Hills	TX	Actual/360	3.960%	10,043.19	6,585.73	0.00	N/A	07/01/27	--	2,945,218.23	2,938,632.50	08/01/25
56	1749245	SS	Fort Worth	TX	Actual/360	3.940%	9,986.79	6,601.90	0.00	N/A	03/01/27	--	2,943,545.19	2,936,943.29	08/01/25
57	300801636	SS	Las Vegas	NV	Actual/360	4.600%	12,524.13	4,495.66	0.00	N/A	07/01/27	--	3,161,772.55	3,157,276.89	08/01/25
60	470101160	MF	New York	NY	Actual/360	3.890%	7,892.25	2,796.96	0.00	N/A	06/01/27	--	2,356,089.82	2,353,292.86	08/01/25
61	470104550	MF	Oyster Bay	NY	Actual/360	3.680%	6,860.51	5,077.46	0.00	N/A	06/01/27	--	2,164,957.86	2,159,880.40	08/01/25
62	470104320	MF	East Islip	NY	Actual/360	3.810%	7,121.38	2,627.42	0.00	N/A	06/01/27	--	2,170,599.71	2,167,972.29	08/01/25
63	470104510	MF	Elmhurst	NY	Actual/360	3.760%	7,019.24	2,656.05	0.00	N/A	06/01/27	--	2,167,918.70	2,165,262.65	08/01/25
65	600939800	RT	Watsonville	CA	Actual/360	4.750%	7,106.05	3,457.31	0.00	N/A	06/11/27	--	1,737,301.60	1,733,844.29	08/11/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
66	470104890	MF	Yonkers	NY	Actual/360	3.820%	5,100.41	3,540.88	0.00	N/A	07/01/27	--	1,550,538.39	1,546,997.51	08/01/25
67	410939766	RT	San Francisco	CA	Actual/360	4.470%	5,899.80	3,188.48	0.00	N/A	06/11/27	--	1,532,747.45	1,529,558.97	08/11/25
68	470104340	MF	New York	NY	Actual/360	3.810%	4,895.95	1,806.35	0.00	N/A	06/01/27	--	1,492,287.28	1,490,480.93	08/01/25
69	470104220	MF	New York	NY	Actual/360	3.890%	4,219.72	2,846.71	0.00	N/A	07/01/27	--	1,259,721.94	1,256,875.23	08/01/25
71	470104770	MF	New York	NY	Actual/360	4.160%	2,940.38	911.12	0.00	N/A	06/01/27	--	820,825.79	819,914.67	08/01/25
72	470104360	MF	Brooklyn	NY	Actual/360	4.240%	2,477.22	1,453.62	0.00	N/A	07/01/27	--	678,483.52	677,029.90	08/01/25
1A	310941514				Actual/360	3.430%	89,199.06	0.00	0.00	N/A	06/09/27	--	30,200,000.00	30,200,000.00	08/09/25
1B	453011573				Actual/360	3.430%	65,865.53	0.00	0.00	N/A	06/09/27	--	22,300,000.00	22,300,000.00	08/09/25
3A	310941127				Actual/360	3.658%	64,429.61	0.00	0.00	N/A	06/01/27	--	20,457,000.00	20,457,000.00	08/01/25
3B	308170103				Actual/360	3.658%	17,174.30	0.00	0.00	N/A	06/01/27	--	5,453,000.00	5,453,000.00	08/01/25
3C	308170203				Actual/360	3.658%	14,308.24	0.00	0.00	N/A	06/01/27	--	4,543,000.00	4,543,000.00	08/01/25
3D	310941341				Actual/360	3.658%	14,308.24	0.00	0.00	N/A	06/01/27	--	4,543,000.00	4,543,000.00	08/01/25
Totals							2,686,324.25	793,554.39	0.00				746,147,564.23	745,354,009.84
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 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	191,484,942.40	94,476,466.36	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	59,746,222.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	35,623,487.66	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	11,466,548.54	2,889,658.76	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,898,277.17	1,586,594.82	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,240,489.01	1,220,745.11	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	5,236,599.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	9,253,868.76	9,461,831.56	05/01/24	04/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,536,931.32	277,304.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,522,524.44	1,287,296.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,326,769.82	1,144,972.44	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	3,064,605.85	743,591.91	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	(513,101.17)	(65,872.94)	01/01/25	03/31/25	--	0.00	0.00	99,125.34	99,125.34	0.00	0.00
17	1,664,535.24	853,665.26	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	4,468,569.00	1,597,117.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
20	2,075,446.87	376,354.63	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	2,878,214.68	2,743,886.87	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
23	1,150,367.80	360,159.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,084,060.66	551,049.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	696,016.10	248,640.04	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
27	1,412,984.47	585,149.42	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,134,439.00	707,339.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	669,666.93	185,026.67	05/01/24	07/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
31	635,200.83	158,799.96	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,450,073.72	1,408,943.84	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
33	504,420.74	226,151.06	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
36	816,423.74	394,469.44	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	630,178.24	346,304.80	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	686,078.64	359,485.82	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	156,333.50	38,015.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	590,631.07	334,762.89	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	122,197.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	260,033.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
45	465,909.27	169,471.71	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	701,870.00	191,646.99	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	466,700.22	112,112.38	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	1,138,064.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	404,658.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	316,170.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	230,279.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	357,809.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	185,636.24	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	568,368.29	99,062.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	891,935.84	230,755.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	293,889.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	219,386.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	140,389.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	88,918.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	174,769.00	74,802.67	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
66	149,187.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	180,977.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	(951,819.19)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	204,743.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
71	(2,962.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
72	20,084.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	361,218,999.41	125,375,762.06				0.00	0.00	99,125.34	99,125.34	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 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
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.180729%	4.139881%	23
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	4,667,093.08	4.180946%	4.140114%	24
06/17/25	0	0.00	0	0.00	1	19,473,205.83	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.193085%	4.145860%	25
05/16/25	0	0.00	0	0.00	1	19,473,205.83	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.193281%	4.146079%	26
04/17/25	0	0.00	0	0.00	1	19,473,205.83	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.193488%	4.146310%	27
03/17/25	0	0.00	0	0.00	1	19,473,205.83	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.193681%	4.146526%	28
02/18/25	0	0.00	0	0.00	1	19,473,205.83	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.193909%	4.166045%	29
01/17/25	0	0.00	0	0.00	1	19,473,205.83	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.194100%	4.166239%	30
12/17/24	0	0.00	0	0.00	1	19,473,205.83	0	0.00	0	0.00	0	0.00	0	0.00	1	2,556,741.24	4.194289%	4.166431%	31
11/18/24	0	0.00	0	0.00	1	19,473,205.83	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.193316%	4.165254%	32
10/18/24	0	0.00	0	0.00	1	19,473,205.83	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.193501%	4.165441%	33
09/17/24	0	0.00	0	0.00	1	19,473,205.83	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.193697%	4.165639%	34
(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

Balance

Date

Code²

Date

REO Date

310939307

07/11/25

99,125.34

0.00

16,571,211.95

Totals

99,125.34

0.00

16,571,211.95

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

Page 21 of 29


				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		30,000,000	30,000,000	0			0
13 - 24 Months		708,980,762	708,980,762	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		6,373,247	6,373,247	0			0




Historical Delinquency Information

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

Aug-25	745,354,010	745,354,010	0	0		0	0
Jul-25	746,147,564	746,147,564	0	0		0	0
Jun-25	766,459,365	746,986,159	0	0	19,473,206		0
May-25	767,246,781	747,773,575	0	0	19,473,206		0
Apr-25	768,079,457	748,606,252	0	0	19,473,206		0
Mar-25	768,860,781	749,387,575	0	0	19,473,206		0
Feb-25	769,784,451	750,311,245	0	0	19,473,206		0
Jan-25	770,559,363	751,086,157	0	0	19,473,206		0
Dec-24	771,331,360	751,858,154	0	0	19,473,206		0
Nov-24	774,711,758	755,238,553	0	0	19,473,206		0
Oct-24	775,483,333	756,010,127	0	0	19,473,206		0
Sep-24	776,301,190	756,827,984	0	0	19,473,206		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
4	308170004	LO	Various	03/06/25	1
	Loan transferred to Special Servicing effective 2/24/25 due to imminent default. Hello Letter was noticed and PNA has been executed. Collateral consists of a 65 mixed service hotels, totaling 6,366 keys. Loan is paid through 7/1/2025. Servicer is
	actively negotiating modification terms with Borrower. Appraisal has been received and is under review.


1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 29


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
21	1749660	0.00	4.18000%	0.00	4.18000%	10	01/15/21	01/06/21	09/13/21
24	410937694	10,108,074.56	4.99000%	10,108,074.56 4.99000%		10	04/10/20	04/11/20	06/11/20
Totals		10,108,074.56		10,108,074.56
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

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number

Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

600940183

07/17/25

19,473,205.83

5,100,000.00

605,844,750.00

139,135,442.00

6,058,447.50

(133,076,994.50)

14,806,112.75

0.00

14,806,112.75

67.30%

Current Period Totals

0.00

Cumulative Totals

19,473,205.83

5,100,000.00

605,844,750.00

139,135,442.00

6,058,447.50

(133,076,994.50)

14,806,112.75

0.00

14,806,112.75

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

Page 26 of 29


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
Deal	Deal	08/15/25	0.00	(35,456.38)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
12	600940183	07/17/25	0.00	0.00	14,806,112.75	0.00	0.00	14,806,112.75	0.00	0.00	14,806,112.75
Current Period Totals			0.00	(35,456.38)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	(35,456.38)	14,806,112.75	0.00	0.00	14,806,112.75	0.00	0.00	14,806,112.75




© 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)
3A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	12.98	0.00	0.00	0.00
3B	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.46	0.00	0.00	0.00
3C	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.88	0.00	0.00	0.00
3D	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.88	0.00	0.00	0.00
3	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	15.57	0.00	0.00	0.00
4	0.00	0.00	12,769.74	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	12,769.74	0.00	0.00	0.00	0.00	0.00	37.77	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		12,807.51




© 2021 Computershare. All rights reserved. Confidential.												Page 28 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


			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
4	308170004	59,317,500.00	59,317,500.00	956,000,000.00	05/24/17	28,297,123.82	1.07770	12/31/24	06/01/27	I/O
Totals		59,317,500.00	59,317,500.00	956,000,000.00		28,297,123.82




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


	Additional Information
Total Available Distribution Amount (1)	3,453,606.02
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 29 of 29