Distribution Date: 11/18/25 BANK 2017-BNK6
Determination Date: 11/12/25  
Next Distribution Date: 12/17/25  
Record Date: 10/31/25 Commercial Mortgage Pass-Through Certificates
    Series 2017-BNK6
Revision: October 2025 - April 2026  
The servicer revised ARA values and dates for loan 4, for a period spanning from October 2025 to April 2026

 

           
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   commercial.servicing@trimont.com
Bond / Collateral Reconciliation - Cash Flows 6        
      One South, 101 South Tryon Street, Suite 1400 | Charlotte, NC 28280 | 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 7,873,998.04 830,522.79 21,581.32 0.00 0.00 852,104.11 7,043,475.25 35.88% 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% 225,000,000.00 204,281,735.48 1,033,069.70 553,943.97 0.00 0.00 1,587,013.67 203,248,665.78 35.88% 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 35.88% 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 21.99% 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 16.15% 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 11.26% 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 6.21% 6.50%
E 060352AX9 2.796762% 19,948,000.00 19,948,000.00 0.00 46,491.51 0.00 0.00 46,491.51 19,948,000.00 3.36% 4.25%
F 060352AZ4 2.796762% 8,866,000.00 8,866,000.00 0.00 20,663.41 0.00 0.00 20,663.41 8,866,000.00 2.10% 3.25%
G* 060352BB6 2.796762% 28,814,330.00 14,747,953.83 0.00 22,807.58 0.00 0.00 22,807.58 14,747,953.83 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 4.296762% 46,662,596.37 37,046,246.71 98,083.82 132,040.44 0.00 0.00 230,124.26 36,948,162.89 0.00% 0.00%
Regular SubTotal   933,251,926.37 740,924,934.06 1,961,676.31 2,141,930.70 0.00 0.00 4,103,607.01 738,963,257.75    
 
 
X-A 060352AG6 0.902076% 620,612,000.00 451,967,733.53 0.00 339,757.53 0.00 0.00 339,757.53 450,104,141.03    
X-B 060352AH4 0.481012% 172,885,000.00 172,885,000.00 0.00 69,299.86 0.00 0.00 69,299.86 172,885,000.00    
X-D 060352AM3 1.196762% 35,464,000.00 35,464,000.00 0.00 35,368.32 0.00 0.00 35,368.32 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 14,747,953.83 0.00 18,434.94 0.00 0.00 18,434.94 14,747,953.83    
Notional SubTotal   886,589,330.00 703,878,687.36 0.00 498,878.15 0.00 0.00 498,878.15 702,015,094.86    
 
Deal Distribution Total       1,961,676.31 2,640,808.85 0.00 0.00 4,602,485.16      
 
* 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 197.34330927 20.81510752 0.54088521 0.00000000 0.00000000 0.00000000 0.00000000 21.35599273 176.52820175
A-3 060352AD3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-4 060352AE1 907.91882436 4.59142089 2.46197320 0.00000000 0.00000000 0.00000000 0.00000000 7.05339409 903.32740347
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 2.33063515 0.00000000 0.00000000 0.00000000 0.00000000 2.33063515 1,000.00000000
F 060352AZ4 1,000.00000000 0.00000000 2.33063501 0.00000000 0.00000000 0.00000000 0.00000000 2.33063501 1,000.00000000
G 060352BB6 511.82706070 0.00000000 0.79153602 0.40134614 67.68005572 0.00000000 0.00000000 0.79153602 511.82706070
R 060352BD2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RR Interest BCC2DYB70 793.91738977 2.10197948 2.82968481 0.01304385 2.31104178 0.00000000 0.00000000 4.93166429 791.81541029
 
Notional Certificates                  
X-A 060352AG6 728.26135094 0.00000000 0.54745562 0.00000000 0.00000000 0.00000000 0.00000000 0.54745562 725.25852067
X-B 060352AH4 1,000.00000000 0.00000000 0.40084368 0.00000000 0.00000000 0.00000000 0.00000000 0.40084368 1,000.00000000
X-D 060352AM3 1,000.00000000 0.00000000 0.99730205 0.00000000 0.00000000 0.00000000 0.00000000 0.99730205 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 511.82706070 0.00000000 0.63978375 0.00000000 0.00000000 0.00000000 0.00000000 0.63978375 511.82706070
 
 
 
 
© 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 10/01/25 - 10/30/25 30 0.00 21,581.32 0.00 21,581.32 0.00 0.00 0.00 21,581.32 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 10/01/25 - 10/30/25 30 0.00 553,943.97 0.00 553,943.97 0.00 0.00 0.00 553,943.97 0.00  
A-5 10/01/25 - 10/30/25 30 0.00 703,048.85 0.00 703,048.85 0.00 0.00 0.00 703,048.85 0.00  
X-A 10/01/25 - 10/30/25 30 0.00 339,757.53 0.00 339,757.53 0.00 0.00 0.00 339,757.53 0.00  
X-B 10/01/25 - 10/30/25 30 0.00 69,299.86 0.00 69,299.86 0.00 0.00 0.00 69,299.86 0.00  
X-D 10/01/25 - 10/30/25 30 0.00 35,368.32 0.00 35,368.32 0.00 0.00 0.00 35,368.32 0.00  
X-E 10/01/25 - 10/30/25 30 0.00 24,935.00 0.00 24,935.00 0.00 0.00 0.00 24,935.00 0.00  
X-F 10/01/25 - 10/30/25 30 0.00 11,082.50 0.00 11,082.50 0.00 0.00 0.00 11,082.50 0.00  
X-G 10/01/25 - 10/30/25 30 0.00 18,434.94 0.00 18,434.94 0.00 0.00 0.00 18,434.94 0.00  
A-S 10/01/25 - 10/30/25 30 0.00 304,034.19 0.00 304,034.19 0.00 0.00 0.00 304,034.19 0.00  
B 10/01/25 - 10/30/25 30 0.00 135,453.18 0.00 135,453.18 0.00 0.00 0.00 135,453.18 0.00  
C 10/01/25 - 10/30/25 30 0.00 110,250.92 0.00 110,250.92 0.00 0.00 0.00 110,250.92 0.00  
D 10/01/25 - 10/30/25 30 0.00 91,615.33 0.00 91,615.33 0.00 0.00 0.00 91,615.33 0.00  
E 10/01/25 - 10/30/25 30 0.00 46,491.51 0.00 46,491.51 0.00 0.00 0.00 46,491.51 0.00  
F 10/01/25 - 10/30/25 30 0.00 20,663.41 0.00 20,663.41 0.00 0.00 0.00 20,663.41 0.00  
G 10/01/25 - 10/30/25 30 1,934,083.30 34,372.10 0.00 34,372.10 11,564.52 0.00 0.00 22,807.58 1,950,155.46  
RR Interest 10/01/25 - 10/30/25 30 106,847.97 132,649.10 0.00 132,649.10 608.66 0.00 0.00 132,040.44 107,839.21  
Totals     2,040,931.27 2,652,982.03 0.00 2,652,982.03 12,173.18 0.00 0.00 2,640,808.85 2,057,994.67  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 4 of 29

 


     
  Additional Information  
Total Available Distribution Amount (1) 4,602,485.16  
(1) The Available Distribution Amount includes any Prepayment Premiums.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 5 of 29

 


       
Bond / Collateral Reconciliation - Cash Flows  
 
Total Funds Collected   Total Funds Distributed  
Interest   Fees  
Interest Paid or Advanced 2,666,362.97 Master Servicing Fee 6,975.06
Interest Reductions due to Nonrecoverability Determination 0.00 Certificate Administrator Fee 4,501.52
Interest Adjustments 0.00 Trustee Fee 290.00
Deferred Interest 0.00 CREFC® Intellectual Property Royalty License Fee 319.01
ARD Interest 0.00 Operating Advisor Fee 1,091.15
Net Prepayment Interest Excess / (Shortfall) 0.00 Asset Representations Reviewer Fee 204.17
Extension Interest 0.00    
Interest Reserve Withdrawal 0.00    
Total Interest Collected 2,666,362.97 Total Fees 13,380.91
 
Principal   Expenses/Reimbursements  
Scheduled Principal 802,757.15 Reimbursement for Interest on Advances 0.00
Unscheduled Principal Collections   ASER Amount 0.00
Principal Prepayments 0.00 Special Servicing Fees (Monthly) 12,170.18
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 1,158,919.16 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 3.00
Total Principal Collected 1,961,676.31 Total Expenses/Reimbursements 12,173.18
 
    Interest Reserve Deposit 0.00
 
Other   Payments to Certificateholders and Others  
Prepayment Penalties / Yield Maintenance 0.00 Interest Distribution 2,640,808.85
Gain on Sale / Excess Liquidation Proceeds 0.00 Principal Distribution 1,961,676.31
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 4,602,485.16
Total Funds Collected 4,628,039.28 Total Funds Distributed 4,628,039.25
 
© 2021 Computershare. All rights reserved. Confidential.     Page 6 of 29

 


           
    Bond / Collateral Reconciliation - Balances  
 
    Collateral Reconciliation   Certificate Reconciliation  
      Total   Total
Beginning Scheduled Collateral Balance 740,924,934.06 740,924,934.06 Beginning Certificate Balance 740,924,934.06
(-) Scheduled Principal Collections 802,757.15 802,757.15 (-) Principal Distributions 1,961,676.31
(-) Unscheduled Principal Collections 1,158,919.16 1,158,919.16 (-) 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 738,963,257.75 738,963,257.75 Certificate Other Adjustments** 0.00
Beginning Actual Collateral Balance 740,967,762.30 740,967,762.30 Ending Certificate Balance 738,963,257.75
Ending Actual Collateral Balance 738,963,257.72 738,963,257.72    
 
 
 
    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 50,562,294.83 6.84% 19 4.4546 NAP Defeased 7 50,562,294.83 6.84% 19 4.4546 NAP
  5,000,000 or less 27 79,026,866.88 10.69% 19 3.9723 2.166354 1.30 or less 16 182,911,204.37 24.75% 19 4.2882 0.923770
5,000,001 to 10,000,000 14 102,850,451.04 13.92% 26 4.3429 1.823710 1.31 to 1.40 3 19,133,768.64 2.59% 19 4.4098 1.381954
10,000,001 to 15,000,000 3 37,572,658.40 5.08% 18 4.5811 3.763684 1.41 to 1.50 4 15,758,384.10 2.13% 19 4.0305 1.467781
15,000,001 to 25,000,000 9 184,752,668.14 25.00% 19 4.1029 2.386280 1.51 to 1.60 2 11,271,033.02 1.53% 16 4.7408 1.550001
25,000,001 to 50,000,000 7 228,824,795.02 30.97% 18 4.0351 2.171207 1.61 to 1.70 3 52,578,973.35 7.12% 20 4.2129 1.675564
  50,000,001 or greater 1 55,373,523.44 7.49% 19 4.4860 1.077700 1.71 to 2.50 18 237,510,261.72 32.14% 21 4.2517 2.072531
  Totals 68 738,963,257.75 100.00% 20 4.1784 2.132265 2.51 to 3.00 1 7,449,904.40 1.01% 20 4.2280 2.610200
                3.01 or greater 14 161,787,433.32 21.89% 19 3.7947 4.090259
                Totals 68 738,963,257.75 100.00% 20 4.1784 2.132265
(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 50,562,294.83 6.84% 19 4.4546 NAP Texas 26 69,502,962.48 9.41% 20 4.2984 1.385130
Alabama 1 9,126,702.71 1.24% 15 4.9900 1.554700 Virginia 4 19,181,799.78 2.60% 19 4.2295 1.631311
Arizona 2 16,859,235.00 2.28% 19 4.4333 1.374112 Washington 2 2,991,928.91 0.40% 19 4.4860 1.077700
Arkansas 1 200,099.03 0.03% 19 4.4860 1.077700 Wisconsin 1 508,063.37 0.07% 19 4.4860 1.077700
California 28 208,895,466.45 28.27% 22 4.0797 2.497241 Wyoming 1 589,604.43 0.08% 19 4.4860 1.077700
Colorado 1 7,802,029.67 1.06% 20 4.4500 2.261800 Totals 139 738,963,257.75 100.00% 20 4.1784 2.132265
Connecticut 1 533,152.92 0.07% 19 4.4860 1.077700              
                  Property Type³      
Florida 1 30,000,000.00 4.06% 8 4.5700 1.744300              
Illinois 3 2,163,973.72 0.29% 19 4.4860 1.077700   # Of Scheduled % Of     Weighted Avg
              Property Type       WAM² WAC  
Indiana 6 7,574,622.82 1.03% 19 4.5801 1.761361   Properties Balance Agg. Bal.     DSCR¹
Kentucky 1 1,034,943.97 0.14% 19 4.4860 1.077700 Defeased 8 50,562,294.83 6.84% 19 4.4546 NAP
Louisiana 1 7,814,948.15 1.06% 20 4.7300 1.299400 Industrial 1 30,000,000.00 4.06% 8 4.5700 1.744300
Maryland 2 37,751,453.08 5.11% 19 4.4506 1.178304 Lodging 68 96,657,322.59 13.08% 19 4.6018 1.711523
Michigan 4 6,729,169.11 0.91% 20 4.5966 1.660140 Mixed Use 2 114,607,852.26 15.51% 19 3.5223 2.071596
Minnesota 2 1,182,896.23 0.16% 19 4.4860 1.077700 Mobile Home Park 1 3,673,197.67 0.50% 19 4.6800 2.487500
Montana 1 9,887,823.19 1.34% 19 4.1800 3.269700 Multi-Family 16 40,841,565.77 5.53% 19 3.7776 1.898964
Nevada 2 16,862,352.20 2.28% 19 4.9498 5.436011 Office 12 126,414,502.68 17.11% 19 4.1840 1.411518
New Jersey 2 6,935,522.86 0.94% 20 3.9261 (0.120343) Other 1 13,719,073.87 1.86% 19 5.0300 5.692900
New Mexico 1 5,941,026.98 0.80% 19 4.4580 1.617400 Retail 19 228,677,127.96 30.95% 19 4.2115 2.432722
New York 18 169,179,512.14 22.89% 19 3.6603 2.082701 Self Storage 11 33,810,320.08 4.58% 42 4.2711 2.098131
North Carolina 2 24,805,388.72 3.36% 18 5.1367 2.213443 Totals 139 738,963,257.75 100.00% 20 4.1784 2.132265
Ohio 3 2,421,141.73 0.33% 19 4.4860 1.077700              
Oklahoma 2 774,742.22 0.10% 19 4.4860 1.077700              
Oregon 1 1,267,022.32 0.17% 19 4.4860 1.077700              
Pennsylvania 11 19,883,378.67 2.69% 19 4.0819 1.770294              
 
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 50,562,294.83 6.84% 19 4.4546 NAP Defeased 7 50,562,294.83 6.84% 19 4.4546 NAP
  4.00000% or less 27 232,340,653.85 31.44% 19 3.6288 2.870751 12 months or less 0 0.00 0.00% 0 0.0000 0.000000
  4.00001% to 4.49999% 21 317,212,815.77 42.93% 19 4.2718 1.726272 13 months to 24 months 0 0.00 0.00% 0 0.0000 0.000000
  4.5000% to 4.99999% 11 101,182,347.84 13.69% 23 4.6619 1.491233 25 months to 36 months 0 0.00 0.00% 0 0.0000 0.000000
  5.00000% or greater 2 37,665,145.46 5.10% 18 5.1126 3.506705 37 months to 48 months 0 0.00 0.00% 0 0.0000 0.000000
  Totals 68 738,963,257.75 100.00% 20 4.1784 2.132265 49 months or greater 61 688,400,962.92 93.16% 20 4.1581 2.175411
                Totals 68 738,963,257.75 100.00% 20 4.1784 2.132265
(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 50,562,294.83 6.84% 19 4.4546 NAP Defeased 7 50,562,294.83 6.84% 19 4.4546 NAP
  60 months or less 60 682,125,152.88 92.31% 19 4.1522 2.177187 Interest Only 18 337,571,523.44 45.68% 18 3.9655 2.564669
61 months to 84 months 0 0.00 0.00% 0 0.0000 0.000000 240 months or less 3 46,096,351.75 6.24% 35 4.8596 1.920433
85 months to 111 months 0 0.00 0.00% 0 0.0000 0.000000 241 months to 300 months 33 287,895,666.65 38.96% 19 4.2916 1.812426
112 months to 120 months 0 0.00 0.00% 0 0.0000 0.000000 301 months or greater 7 16,837,421.08 2.28% 19 3.8170 1.275790
  121 months or greater 1 6,275,810.04 0.85% 139 4.8000 1.982300 Totals 68 738,963,257.75 100.00% 20 4.1784 2.132265
  Totals 68 738,963,257.75 100.00% 20 4.1784 2.132265              
(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 50,562,294.83 6.84% 19 4.4546 NAP     No outstanding loans in this group  
Underwriter's Information 6 87,496,000.00 11.84% 19 3.5210 3.934027          
  1 year or less 48 577,153,328.64 78.10% 20 4.2506 1.942821          
  1 year to 2 years 6 19,914,035.89 2.69% 20 4.1780 1.204304          
  2 years or greater 1 3,837,598.39 0.52% 20 4.6800 2.099000          
  Totals 68 738,963,257.75 100.00% 20 4.1784 2.132265          
(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 11/09/25
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 11/01/25
4 308170004 LO Various Various Actual/360 4.486% 218,381.69 1,158,919.16 0.00 N/A 06/01/27 -- 56,532,442.60 55,373,523.44 11/01/25
5 453011580 OF White Plains NY Actual/360 4.076% 134,807.49 69,960.55 0.00 N/A 07/01/27 -- 38,407,906.92 38,337,946.37 11/01/25
6 300801624 RT Capitol Heights MD Actual/360 4.450% 142,646.92 63,877.77 0.00 N/A 06/01/27 -- 37,225,726.42 37,161,848.65 11/01/25
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 11/11/25
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 11/05/25
9 310932793 LO Greensboro NC Actual/360 5.160% 106,717.93 71,467.02 0.00 N/A 05/11/27 -- 24,017,538.61 23,946,071.59 11/11/25
10 308170010 MU El Segundo CA Actual/360 3.860% 81,983.07 56,953.26 0.00 N/A 07/01/27 -- 24,664,805.52 24,607,852.26 11/01/25
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 11/11/25
14 300801631 SS Various PA Actual/360 4.041% 62,961.72 35,633.48 0.00 N/A 06/01/27 -- 18,093,747.37 18,058,113.89 11/01/25
15 310939896 OF Santa Rosa CA Actual/360 4.290% 68,566.88 32,761.43 0.00 N/A 06/11/27 -- 18,560,851.70 18,528,090.27 11/11/25
16 310939307 OF Frisco TX Actual/360 4.600% 65,231.72 33,964.97 0.00 N/A 07/11/27 -- 16,468,034.98 16,434,070.01 11/11/25
17 310939390 RT Tucson AZ Actual/360 4.430% 60,709.31 40,006.37 0.00 N/A 06/11/27 -- 15,914,476.49 15,874,470.12 11/11/25
18 1648253 98 Las Vegas NV Actual/360 5.030% 59,538.06 26,646.99 0.00 N/A 06/01/27 -- 13,745,720.86 13,719,073.87 11/01/25
19 410940573 SS Millbrae CA Actual/360 4.280% 44,972.06 26,614.12 0.00 N/A 06/11/27 -- 12,202,246.69 12,175,632.57 11/11/25
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 11/11/25
21 1749660 LO Bozeman MT Actual/360 4.180% 35,664.24 20,438.58 0.00 N/A 06/01/27 -- 9,908,261.77 9,887,823.19 11/01/25
22 600940129 SS St. Louis MO Actual/360 4.550% 40,103.53 18,507.43 0.00 N/A 06/11/27 03/11/27 10,235,568.63 10,217,061.20 11/11/25
23 310939962 RT Norwalk CA Actual/360 4.590% 42,961.73 15,923.66 0.00 N/A 05/11/27 -- 10,869,508.19 10,853,584.53 11/11/25
24 410937694 RT Opelika AL Actual/360 4.990% 39,287.01 16,307.31 0.00 N/A 02/11/27 -- 9,143,010.02 9,126,702.71 11/11/25
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 11/01/25
26 610941043 RT Chicago IL Actual/360 4.680% 33,814.00 15,859.89 0.00 N/A 07/11/27 -- 8,390,570.20 8,374,710.31 11/11/25
27 300801639 RT Lakewood CO Actual/360 4.450% 29,960.20 16,507.86 0.00 N/A 07/01/27 -- 7,818,537.53 7,802,029.67 11/01/25
28 410940249 SS Mission Viejo Aliso V CA Actual/360 4.800% 26,073.66 32,332.51 0.00 N/A 06/11/37 -- 6,308,142.55 6,275,810.04 11/11/25
29 1749413 RT New Orleans LA Actual/360 4.730% 31,882.42 12,693.48 0.00 N/A 07/01/27 -- 7,827,641.63 7,814,948.15 11/01/25
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 11/11/25
32 300801637 LO Norfolk VA Actual/360 4.228% 27,165.66 11,595.91 0.00 N/A 07/01/27 -- 7,461,500.31 7,449,904.40 11/01/25
 
 
 
 
© 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 11/11/25
34 300801626 SS Houston TX Actual/360 4.500% 23,428.82 12,748.51 0.00 N/A 06/01/27 -- 6,046,145.93 6,033,397.42 11/01/25
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 11/01/25
36 410940660 SS Grass Valley CA Actual/360 4.240% 23,163.92 11,230.90 0.00 N/A 07/11/27 -- 6,344,348.73 6,333,117.83 11/11/25
37 300801630 RT Santa Fe NM Actual/360 4.458% 22,848.58 10,932.34 0.00 N/A 06/01/27 -- 5,951,959.32 5,941,026.98 11/01/25
38 1749246 RT Bedford TX Actual/360 3.940% 18,419.66 12,387.92 0.00 N/A 07/01/27 -- 5,429,079.96 5,416,692.04 11/01/25
39 1749679 OF Marlton NJ Actual/360 3.830% 19,555.25 9,931.14 0.00 N/A 07/01/27 -- 5,929,327.17 5,919,396.03 11/01/25
41 1749249 RT Arlington TX Actual/360 3.940% 15,585.87 10,482.08 0.00 N/A 07/01/27 -- 4,593,837.14 4,583,355.06 11/01/25
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 11/01/25
43 470104450 MF Spring Valley NY Actual/360 3.740% 14,502.89 5,592.87 0.00 N/A 07/01/27 -- 4,503,226.51 4,497,633.64 11/01/25
44 300801625 SS Fort Worth TX Actual/360 4.500% 14,930.13 8,124.05 0.00 N/A 06/01/27 -- 3,852,936.27 3,844,812.22 11/01/25
45 410938782 RT Blue Jay CA Actual/360 4.200% 14,829.71 6,442.54 0.00 N/A 06/11/27 -- 4,100,381.04 4,093,938.50 11/11/25
46 300801655 MH Kokomo IN Actual/360 4.680% 14,833.40 7,545.72 0.00 N/A 06/01/27 -- 3,680,743.39 3,673,197.67 11/01/25
47 1749248 RT Temple TX Actual/360 4.160% 12,948.33 7,979.14 0.00 N/A 07/01/27 -- 3,614,608.19 3,606,629.05 11/01/25
48 470105100 MF Forest Hills NY Actual/360 3.710% 11,130.62 8,225.03 0.00 N/A 07/01/27 -- 3,484,066.31 3,475,841.28 11/01/25
49 1749596 RT Houghton MI Actual/360 4.680% 15,487.56 5,468.61 0.00 N/A 07/01/27 -- 3,843,067.00 3,837,598.39 11/01/25
50 470105060 MF Hartsdale NY Actual/360 3.710% 10,574.16 7,859.79 0.00 N/A 06/01/27 -- 3,309,885.39 3,302,025.60 11/01/25
51 470104140 MF Yonkers NY Actual/360 3.830% 11,149.30 4,129.26 0.00 N/A 06/01/27 -- 3,380,566.60 3,376,437.34 11/01/25
52 470104430 MF Jackson Heights NY Actual/360 3.840% 10,026.38 7,064.28 0.00 N/A 06/01/27 -- 3,032,172.22 3,025,107.94 11/01/25
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 11/01/25
55 1749247 RT North Richland Hills TX Actual/360 3.960% 9,974.49 6,654.43 0.00 N/A 07/01/27 -- 2,925,071.08 2,918,416.65 11/01/25
56 1749245 SS Fort Worth TX Actual/360 3.940% 9,918.28 6,670.41 0.00 N/A 03/01/27 -- 2,923,351.52 2,916,681.11 11/01/25
57 300801636 SS Las Vegas NV Actual/360 4.600% 12,468.90 4,550.89 0.00 N/A 07/01/27 -- 3,147,829.22 3,143,278.33 11/01/25
60 470101160 MF New York NY Actual/360 3.890% 7,863.19 2,826.02 0.00 N/A 06/01/27 -- 2,347,416.81 2,344,590.79 11/01/25
61 470104550 MF Oyster Bay NY Actual/360 3.680% 6,811.39 5,126.58 0.00 N/A 06/01/27 -- 2,149,456.89 2,144,330.31 11/01/25
62 470104320 MF East Islip NY Actual/360 3.810% 7,094.68 2,654.12 0.00 N/A 06/01/27 -- 2,162,462.39 2,159,808.27 11/01/25
63 470104510 MF Elmhurst NY Actual/360 3.760% 6,992.62 2,682.67 0.00 N/A 06/01/27 -- 2,159,698.85 2,157,016.18 11/01/25
65 600939800 RT Watsonville CA Actual/360 4.750% 7,062.51 3,500.85 0.00 N/A 06/11/27 -- 1,726,658.86 1,723,158.01 11/11/25
 
 
 
 
© 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% 5,064.81 3,576.48 0.00 N/A 07/01/27 -- 1,539,716.99 1,536,140.51 11/01/25
67 410939766 RT San Francisco CA Actual/360 4.470% 5,862.11 3,226.17 0.00 N/A 06/11/27 -- 1,522,955.62 1,519,729.45 11/11/25
68 470104340 MF New York NY Actual/360 3.810% 4,877.59 1,824.71 0.00 N/A 06/01/27 -- 1,486,692.87 1,484,868.16 11/01/25
69 470104220 MF New York NY Actual/360 3.890% 4,190.56 2,875.87 0.00 N/A 07/01/27 -- 1,251,017.66 1,248,141.79 11/01/25
71 470104770 MF New York NY Actual/360 4.160% 2,930.21 921.29 0.00 N/A 06/01/27 -- 817,987.99 817,066.70 11/01/25
72 470104360 MF Brooklyn NY Actual/360 4.240% 2,460.95 1,469.89 0.00 N/A 07/01/27 -- 674,027.15 672,557.26 11/01/25
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 11/09/25
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 11/09/25
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 11/01/25
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 11/01/25
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 11/01/25
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 11/01/25
Totals             2,666,362.97 1,961,676.31 0.00       740,924,934.06 738,963,257.75  
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  
1 191,484,942.40 143,816,580.70 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
3 59,746,222.00 29,982,273.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
4 35,623,487.66 0.00 -- -- 11/06/25 3,600,329.11 0.00 0.00 0.00 0.00 0.00    
5 11,466,548.54 8,935,647.16 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
6 3,898,277.17 2,400,497.29 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
7 5,240,489.01 3,728,283.85 01/01/25 09/30/25 -- 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 1,045,421.36 01/01/25 06/30/25 -- 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 1,660,532.84 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
15 3,064,605.85 2,185,460.96 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
16 (513,101.17) (119,527.00) 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
17 1,664,535.24 1,322,888.17 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
18 4,468,569.00 2,943,891.50 01/01/25 06/30/25 -- 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 1,374,472.64 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
21 2,878,214.68 2,516,139.16 10/01/24 09/30/25 -- 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 1,150,367.80 680,668.61 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
24 1,084,060.66 801,677.25 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
25 696,016.10 373,572.31 01/01/25 09/30/25 -- 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 1,412,984.47 996,713.99 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
28 1,134,439.00 1,052,396.85 01/01/25 09/30/25 -- 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 1,361,936.60 10/01/24 09/30/25 -- 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  
33 504,420.74 338,873.61 01/01/25 09/30/25 -- 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  
36 816,423.74 581,484.31 01/01/25 09/30/25 -- 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    
41 590,631.07 461,021.72 01/01/25 09/30/25 -- 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  
45 465,909.27 262,322.24 01/01/25 09/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
46 701,870.00 340,872.62 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
47 466,700.22 199,170.01 01/01/25 06/30/25 -- 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    
52 245,459.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
53 727,488.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
55 568,368.29 339,289.09 01/01/25 06/30/25 -- 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  
57 891,935.84 673,569.28 01/01/25 09/30/25 -- 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    
65 174,769.00 133,211.44 01/01/25 09/30/25 -- 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  
66 139,178.31 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    
68 197,857.00 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 (32,896.00) 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
72 52,576.48 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 362,790,727.15 222,226,102.12       3,600,329.11 0.00 0.00 0.00 0.00 0.00    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 18 of 29

 


           
    Principal Prepayment Detail    
      Unscheduled Principal Prepayment Penalties
Pros ID Loan Number Amount Prepayment / Liquidation Code Prepayment Premium Amount Yield Maintenance Amount
4 308170004 1,158,919.16 Partial Liquidation (Curtailment) 0.00 0.00
Totals   1,158,919.16   0.00 0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.       Page 19 of 29

 


                                       
                Historical Detail              
 
            Delinquencies¹           Prepayments   Rate and Maturities
    30-59 Days   60-89 Days   90 Days or More   Foreclosure   REO   Modifications   Curtailments   Payoff Next Weighted Avg.  
Distribution                                      
  # Balance # Balance # Balance # Balance # Balance # Balance # Amount # Amount Coupon Remit WAM¹
Date                                      
11/18/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 1,158,919.16 0 0.00 4.178425% 4.138712% 20
10/20/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 1 56,532,442.60 1 2,785,057.40 0 0.00 4.179130% 4.139082% 21
09/17/25 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 4.180512% 4.139646% 22
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
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.                      
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                       Page 20 of 29

 


                               
              Delinquency Loan Detail            
 
    Paid   Mortgage     Outstanding Servicing Resolution        
    Through Months Loan   Current P&I Outstanding P&I Servicer Actual Principal Transfer Strategy Bankruptcy Foreclosure  
Pros ID Loan ID Date Delinquent Status¹ Advances Advances Advances Balance Date Code²   Date Date REO Date
              No delinquent loans this period            
1 Mortgage Loan Status               2 Resolution Strategy Code            
A - Payment Not Received But Still in Grace Period 0 - Current   4 - Performing Matured Balloon   1 - Modification 6 - DPO     10 - Deed in Lieu of Foreclosures
B - Late Payment But Less Than 30 days 1 - 30-59 Days Delinquent 5 - Non Performing Matured Balloon   2 - Foreclosure 7 - REO     11- Full Payoff  
Delinquent                 3 - Bankruptcy 8 - Resolved     12 - Reps and Warranties
      2 - 60-89 Days Delinquent 6 - 121+ Days Delinquent                  
                  4 - Extension 9 - Pending Return to Master Servicer 13 - TBD  
      3 - 90-120 Days Delinquent                      
                  5 - Note Sale 98 - Other          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 21 of 29

 


                 
        Collateral Stratification and Historical Detail  
Maturity Dates and Loan Status¹            
 
    Total Performing Non-Performing REO/Foreclosure  
 
Past Maturity   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   702,687,448 702,687,448     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   6,275,810 6,275,810     0 0  
 
 
 
 
Historical Delinquency Information            
 
  Total Current 30-59 Days 60-89 Days 90+ Days REO/Foreclosure  
 
Nov-25 738,963,258 738,963,258 0 0   0 0  
Oct-25 740,924,934 740,924,934 0 0   0 0  
Sep-25 744,557,460 744,557,460 0 0   0 0  
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  
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.       Page 22 of 29

 


                     
      Specially Serviced Loan Detail - Part 1        
    Ending Scheduled       Net Operating       Remaining
Pros ID Loan ID Balance Actual Balance Appraisal Value Appraisal Date Income DSCR DSCR Date Maturity Date Amort Term
4 308170004 55,373,523.44 55,373,523.44 547,200,000.00 04/01/25 28,297,123.82 1.07770 12/31/24 06/01/27 I/O
Totals   55,373,523.44 55,373,523.44 547,200,000.00   28,297,123.82        
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.             Page 23 of 29

 


                 
          Specially Serviced Loan Detail - Part 2  
 
        Servicing        
    Property   Transfer Resolution      
Pros ID Loan ID Type¹ State Date Strategy Code²   Special Servicing Comments  
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 11/1/2025. A
  Modification Agreement was signed on 9/25/2025 which provides for the expedited sale of underperforming assets along with modifications to certain release provisions, cash-management terms and other terms to improve funding towards
  operations at remaining portfo lio.          
 
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
4 308170004 0.00 4.48600%   0.00 4.48600% 8 09/25/25 09/25/25 --
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 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
12 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 (600.00) 14,806,712.75 67.30%
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 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 (600.00) 14,806,712.75  
 
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 26 of 29

 


                       
        Historical Bond / Collateral Loss Reconciliation Detail      
      Certificate Reimb of Prior              
      Interest Paid Realized Losses   Loss Covered by         Total Loss
      from Collateral from Collateral Aggregate Credit Loss Applied to Loss Applied to Non-Cash Realized Losses Applied to
  Loan Distribution Principal Interest Realized Loss to Support/Deal Certificate Certificate Principal from Certificate
Pros ID Number Date Collections Collections Loan Structure Interest Payment Balance Adjustment NRA/WODRA Balance
Deal Deal 11/18/25 0.00 (35,688.82) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    10/20/25 0.00 (33,905.56) 0.00 0.00 0.00 0.00 0.00 0.00  
    09/17/25 0.00 (35,539.68) 0.00 0.00 0.00 0.00 0.00 0.00  
    08/15/25 0.00 (35,456.38) 0.00 0.00 0.00 0.00 0.00 0.00  
12 600940183 09/17/25 0.00 0.00 14,806,712.75 0.00 0.00 600.00 0.00 0.00 14,806,712.75
    07/17/25 0.00 0.00 14,806,112.75 0.00 0.00 14,806,112.75 0.00 0.00  
Current Period Totals   0.00 (35,688.82) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cumulative Totals   0.00 (140,590.44) 14,806,712.75 0.00 0.00 14,806,712.75 0.00 0.00 14,806,712.75
 
 
 
 
© 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)
4 0.00 0.00 12,170.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.00 0.00
Total 0.00 0.00 12,170.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.00 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 12,173.18
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                 Page 28 of 29

 


     
  Supplemental Notes  
  None  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 29 of 29