Bank 2017 BNK6

10/29/2024 | Press release | Distributed by Public on 10/29/2024 12:09

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BANK 2017-BNK6

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2017-BNK6

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

Wells Fargo Bank, National Association

Additional Information

5

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | 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

[email protected]; [email protected];

Mortgage Loan Detail (Part 1)

13-15

[email protected]

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

[email protected]

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)

[email protected];

[email protected]

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

[email protected]

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

18,781,988.59

776,964.03

51,478.30

0.00

0.00

828,442.33

18,005,024.56

36.10%

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

212,914,811.09

0.00

577,354.00

0.00

0.00

577,354.00

212,914,811.09

36.10%

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

36.10%

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

22.87%

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

17.30%

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

12.64%

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

7.82%

6.50%

E

060352AX9

2.671911%

19,948,000.00

19,948,000.00

0.00

44,416.06

0.00

0.00

44,416.06

19,948,000.00

5.11%

4.25%

F

060352AZ4

2.671911%

8,866,000.00

8,866,000.00

0.00

8,859.95

0.00

0.00

8,859.95

8,866,000.00

3.91%

3.25%

G*

060352BB6

2.671911%

28,814,330.00

28,814,330.00

0.00

0.00

0.00

0.00

0.00

28,814,330.00

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

4.171911%

46,662,596.37

38,815,059.50

40,892.84

130,994.72

0.00

0.00

171,887.56

38,774,166.66

0.00%

0.00%

Regular SubTotal

933,251,926.37

776,301,189.18

817,856.87

2,157,505.50

0.00

0.00

2,975,362.37

775,483,332.31

X-A

060352AG6

0.782244%

620,612,000.00

471,508,799.68

0.00

307,362.63

0.00

0.00

307,362.63

470,731,835.65

X-B

060352AH4

0.356160%

172,885,000.00

172,885,000.00

0.00

51,312.34

0.00

0.00

51,312.34

172,885,000.00

X-D

060352AM3

1.071911%

35,464,000.00

35,464,000.00

0.00

31,678.53

0.00

0.00

31,678.53

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

28,814,330.00

0.00

36,017.91

0.00

0.00

36,017.91

28,814,330.00

Notional SubTotal

886,589,330.00

737,486,129.68

0.00

462,388.91

0.00

0.00

462,388.91

736,709,165.65

Deal Distribution Total

817,856.87

2,619,894.41

0.00

0.00

3,437,751.28

*

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

470.72653108

19.47278271

1.29018296

0.00000000

0.00000000

0.00000000

0.00000000

20.76296566

451.25374837

A-3

060352AD3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

060352AE1

946.28804929

0.00000000

2.56601778

0.00000000

0.00000000

0.00000000

0.00000000

2.56601778

946.28804929

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

2.22659214

0.00000000

0.00000000

0.00000000

0.00000000

2.22659214

1,000.00000000

F

060352AZ4

1,000.00000000

0.00000000

0.99931762

1.22727498

9.90766862

0.00000000

0.00000000

0.99931762

1,000.00000000

G

060352BB6

1,000.00000000

0.00000000

0.00000000

2.22659212

75.83687006

0.00000000

0.00000000

0.00000000

1,000.00000000

R

060352BD2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC2DYB70

831.82382721

0.87635158

2.80727457

0.08463760

2.62719672

0.00000000

0.00000000

3.68362615

830.94747563

Notional Certificates

X-A

060352AG6

759.74811908

0.00000000

0.49525731

0.00000000

0.00000000

0.00000000

0.00000000

0.49525731

758.49618707

X-B

060352AH4

1,000.00000000

0.00000000

0.29680042

0.00000000

0.00000000

0.00000000

0.00000000

0.29680042

1,000.00000000

X-D

060352AM3

1,000.00000000

0.00000000

0.89325880

0.00000000

0.00000000

0.00000000

0.00000000

0.89325880

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

1,000.00000000

0.00000000

1.24999991

0.00000000

0.00000000

0.00000000

0.00000000

1.24999991

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 29

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

51,478.30

0.00

51,478.30

0.00

0.00

0.00

51,478.30

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

09/01/24 - 09/30/24

30

0.00

577,354.00

0.00

577,354.00

0.00

0.00

0.00

577,354.00

0.00

A-5

09/01/24 - 09/30/24

30

0.00

703,048.85

0.00

703,048.85

0.00

0.00

0.00

703,048.85

0.00

X-A

09/01/24 - 09/30/24

30

0.00

307,362.63

0.00

307,362.63

0.00

0.00

0.00

307,362.63

0.00

X-B

09/01/24 - 09/30/24

30

0.00

51,312.34

0.00

51,312.34

0.00

0.00

0.00

51,312.34

0.00

X-D

09/01/24 - 09/30/24

30

0.00

31,678.53

0.00

31,678.53

0.00

0.00

0.00

31,678.53

0.00

X-E

09/01/24 - 09/30/24

30

0.00

24,935.00

0.00

24,935.00

0.00

0.00

0.00

24,935.00

0.00

X-F

09/01/24 - 09/30/24

30

0.00

11,082.50

0.00

11,082.50

0.00

0.00

0.00

11,082.50

0.00

X-G

09/01/24 - 09/30/24

30

0.00

36,017.91

0.00

36,017.91

0.00

0.00

0.00

36,017.91

0.00

A-S

09/01/24 - 09/30/24

30

0.00

304,034.19

0.00

304,034.19

0.00

0.00

0.00

304,034.19

0.00

B

09/01/24 - 09/30/24

30

0.00

135,453.18

0.00

135,453.18

0.00

0.00

0.00

135,453.18

0.00

C

09/01/24 - 09/30/24

30

0.00

110,250.92

0.00

110,250.92

0.00

0.00

0.00

110,250.92

0.00

D

09/01/24 - 09/30/24

30

0.00

91,615.33

0.00

91,615.33

0.00

0.00

0.00

91,615.33

0.00

E

09/01/24 - 09/30/24

30

0.00

44,416.06

0.00

44,416.06

0.00

0.00

0.00

44,416.06

0.00

F

09/01/24 - 09/30/24

30

76,789.39

19,740.97

0.00

19,740.97

10,881.02

0.00

0.00

8,859.95

87,841.39

G

09/01/24 - 09/30/24

30

2,116,318.66

64,157.76

0.00

64,157.76

64,157.76

0.00

0.00

0.00

2,185,188.60

RR Interest

09/01/24 - 09/30/24

30

118,231.37

134,944.13

0.00

134,944.13

3,949.41

0.00

0.00

130,994.72

122,591.82

Totals

2,311,339.42

2,698,882.60

0.00

2,698,882.60

78,988.19

0.00

0.00

2,619,894.41

2,395,621.81

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 29

Additional Information

Total Available Distribution Amount (1)

3,437,751.28

(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

2,712,976.36

Master Servicing Fee

7,057.50

Interest Reductions due to Nonrecoverability Determination

(75,458.67)

Certificate Administrator Fee

4,568.35

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

323.46

ARD Interest

0.00

Operating Advisor Fee

1,120.03

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

207.01

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,637,517.69

Total Fees

13,566.36

Principal

Expenses/Reimbursements

Scheduled Principal

817,856.87

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

4,056.92

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

817,856.87

Total Expenses/Reimbursements

4,056.92

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,619,894.41

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

817,856.87

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

3,437,751.28

Total Funds Collected

3,455,374.56

Total Funds Distributed

3,455,374.56

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 29

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

776,301,190.13

776,301,190.13

Beginning Certificate Balance

776,301,189.18

(-) Scheduled Principal Collections

817,856.87

817,856.87

(-) Principal Distributions

817,856.87

(-) 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

775,483,333.26

775,483,333.26

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

777,505,570.03

777,505,570.03

Ending Certificate Balance

775,483,332.31

Ending Actual Collateral Balance

776,687,713.16

776,687,713.16

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.95)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.95)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.17%

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

© 2021 Computershare. All rights reserved. Confidential.

Page 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

6

44,724,545.96

5.77%

32

4.4470

NAP

Defeased

6

44,724,545.96

5.77%

32

4.4470

NAP

5,000,000 or less

28

83,077,684.42

10.71%

32

3.9696

1.904726

1.30 or less

15

157,858,922.27

20.36%

32

4.4631

0.742235

5,000,001 to 10,000,000

14

101,717,131.56

13.12%

40

4.3722

2.024293

1.31 to 1.40

6

68,872,542.15

8.88%

32

4.3974

1.335167

10,000,001 to 15,000,000

4

48,291,097.54

6.23%

32

4.5001

3.326066

1.41 to 1.50

2

13,415,028.72

1.73%

31

4.2187

1.460549

15,000,001 to 25,000,000

9

182,414,242.45

23.52%

32

4.2019

2.253797

1.51 to 1.60

4

74,782,347.67

9.64%

32

4.1179

1.565262

25,000,001 to 50,000,000

8

255,941,131.33

33.00%

31

4.0193

2.152458

1.61 to 1.70

3

21,134,474.23

2.73%

32

4.6348

1.644159

50,000,001 or greater

1

59,317,500.00

7.65%

32

4.4860

0.756400

1.71 to 2.50

18

213,251,951.60

27.50%

34

4.1294

2.144629

Totals

70

775,483,333.26

100.00%

33

4.1935

2.058320

2.51 to 3.00

3

18,965,498.08

2.45%

32

4.2231

2.701992

3.01 or greater

13

162,478,022.58

20.95%

32

3.8314

3.954680

Totals

70

775,483,333.26

100.00%

33

4.1935

2.058320

(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

7

44,724,545.96

5.77%

32

4.4470

NAP

Texas

26

71,221,506.50

9.18%

33

4.3002

1.394206

Alabama

1

9,342,075.98

1.20%

28

4.9900

1.528100

Virginia

4

19,472,964.44

2.51%

32

4.2313

2.509614

Arizona

2

17,451,366.46

2.25%

32

4.4334

1.049728

Washington

2

3,205,028.90

0.41%

32

4.4860

0.756400

Arkansas

1

214,351.07

0.03%

32

4.4860

0.756400

Wisconsin

1

544,250.16

0.07%

32

4.4860

0.756400

California

28

212,212,037.23

27.37%

36

4.0839

2.579747

Wyoming

1

631,598.98

0.08%

32

4.4860

0.756400

Colorado

1

8,018,480.22

1.03%

33

4.4500

2.268600

Totals

141

775,483,333.26

100.00%

33

4.1935

2.058320

Connecticut

2

20,044,332.54

2.58%

33

4.6453

1.309576

Property Type³

Florida

1

30,000,000.00

3.87%

21

4.5700

1.854100

Illinois

3

2,318,102.65

0.30%

32

4.4860

0.756400

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Indiana

6

7,951,577.62

1.03%

32

4.5780

1.571951

Properties

Balance

Agg. Bal.

DSCR¹

Kentucky

1

1,108,657.81

0.14%

32

4.4860

0.756400

Defeased

7

44,724,545.96

5.77%

32

4.4470

NAP

Louisiana

1

7,983,098.19

1.03%

33

4.7300

1.113600

Industrial

1

30,000,000.00

3.87%

21

4.5700

1.854100

Maryland

2

38,636,900.59

4.98%

32

4.4506

1.326132

Lodging

69

121,424,804.92

15.66%

32

4.6086

1.316490

Michigan

4

7,007,967.49

0.90%

33

4.5943

1.505571

Mixed Use

2

115,352,108.25

14.87%

32

3.5245

2.154057

Minnesota

2

1,267,147.96

0.16%

32

4.4860

0.756400

Mobile Home Park

1

3,772,273.65

0.49%

32

4.6800

2.475500

Montana

1

10,155,860.93

1.31%

32

4.1800

3.824300

Multi-Family

18

51,157,873.79

6.60%

32

3.8798

1.605150

Nevada

2

17,273,742.24

2.23%

32

4.9502

3.790909

Office

12

128,343,964.08

16.55%

32

4.1847

1.540846

New Jersey

2

7,138,857.90

0.92%

33

3.9300

0.141012

Other

1

14,069,910.39

1.81%

32

5.0300

3.685300

New Mexico

1

6,085,028.72

0.78%

32

4.4580

1.421700

Retail

19

231,735,118.03

29.88%

32

4.2145

2.481251

New York

20

180,416,595.26

23.27%

32

3.6981

1.954355

Self Storage

11

34,902,734.15

4.50%

55

4.2748

2.190544

North Carolina

2

25,795,290.24

3.33%

31

5.1359

1.154565

Totals

141

775,483,333.26

100.00%

33

4.1935

2.058320

Ohio

3

2,593,587.43

0.33%

32

4.4860

0.756400

Oklahoma

2

829,923.20

0.11%

32

4.4860

0.756400

Oregon

1

1,357,265.92

0.18%

32

4.4860

0.756400

Pennsylvania

11

20,481,190.63

2.64%

32

4.0835

1.855679

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

6

44,724,545.96

5.77%

32

4.4470

NAP

Defeased

6

44,724,545.96

5.77%

32

4.4470

NAP

4.00000% or less

28

236,886,540.14

30.55%

32

3.6329

2.761634

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.00001% to 4.49999%

21

325,536,455.84

41.98%

32

4.2743

1.815550

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.5000% to 4.99999%

13

129,391,112.64

16.69%

36

4.6521

1.588212

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.00000% or greater

2

38,944,678.68

5.02%

31

5.1130

2.078279

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

70

775,483,333.26

100.00%

33

4.1935

2.058320

49 months or greater

64

730,758,787.30

94.23%

33

4.1780

2.095986

Totals

70

775,483,333.26

100.00%

33

4.1935

2.058320

(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

6

44,724,545.96

5.77%

32

4.4470

NAP

Defeased

6

44,724,545.96

5.77%

32

4.4470

NAP

60 months or less

63

724,066,952.49

93.37%

32

4.1722

2.096430

Interest Only

19

348,515,500.00

44.94%

31

3.9822

2.589591

61 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

3

47,963,064.85

6.18%

48

4.8602

1.257458

85 months to 111 months

0

0.00

0.00%

0

0.0000

0.000000

241 months to 300 months

35

317,167,451.29

40.90%

32

4.3095

1.730770

112 months to 120 months

0

0.00

0.00%

0

0.0000

0.000000

301 months or greater

7

17,112,771.16

2.21%

32

3.8170

1.162393

121 months or greater

1

6,691,834.81

0.86%

152

4.8000

2.047900

Totals

70

775,483,333.26

100.00%

33

4.1935

2.058320

Totals

70

775,483,333.26

100.00%

33

4.1935

2.058320

(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

6

44,724,545.96

5.77%

32

4.4470

NAP

No outstanding loans in this group

Underwriter's Information

6

87,496,000.00

11.28%

32

3.5210

3.934027

1 year or less

45

593,199,772.64

76.49%

33

4.2739

1.886463

1 year to 2 years

12

46,152,569.88

5.95%

33

4.1481

1.304166

2 years or greater

1

3,910,444.78

0.50%

33

4.6800

2.099000

Totals

70

775,483,333.26

100.00%

33

4.1935

2.058320

(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%

107,187.50

0.00

0.00

N/A

06/09/27

--

37,500,000.00

37,500,000.00

10/09/24

3

308170003

RT

Torrance

CA

Actual/360

3.658%

74,817.21

0.00

0.00

N/A

06/01/27

--

24,547,000.00

24,547,000.00

10/01/24

4

308170004

LO

Various

Various

Actual/360

4.486%

221,748.59

0.00

0.00

N/A

06/01/27

--

59,317,500.00

59,317,500.00

10/01/24

5

453011580

OF

White Plains

NY

Actual/360

4.076%

133,590.56

71,177.48

0.00

N/A

07/01/27

--

39,329,898.95

39,258,721.47

10/01/24

6

300801624

RT

Capitol Heights

MD

Actual/360

4.450%

141,178.65

65,346.04

0.00

N/A

06/01/27

--

38,070,647.65

38,005,301.61

10/01/24

7

310941728

OF

San Jose

CA

Actual/360

4.140%

103,724.25

0.00

0.00

N/A

05/11/27

--

30,065,000.00

30,065,000.00

10/11/24

8

610941656

IN

Lakeland

FL

Actual/360

4.570%

114,250.00

0.00

0.00

N/A

07/05/26

--

30,000,000.00

30,000,000.00

10/05/24

9

310932793

LO

Greensboro

NC

Actual/360

5.160%

107,266.45

70,918.50

0.00

N/A

05/11/27

--

24,945,686.79

24,874,768.29

10/11/24

10

308170010

MU

El Segundo

CA

Actual/360

3.860%

81,733.28

57,203.05

0.00

N/A

07/01/27

--

25,409,311.30

25,352,108.25

10/01/24

11

310939872

RT

Pearland

TX

Actual/360

4.222%

89,932.86

0.00

0.00

N/A

07/11/27

--

25,560,000.00

25,560,000.00

10/11/24

12

600940183

LO

Trumbull

CT

Actual/360

4.650%

0.00

0.00

0.00

N/A

07/11/27

--

19,473,205.83

19,473,205.83

04/11/21

14

300801631

SS

Various

PA

Actual/360

4.041%

62,507.57

36,087.63

0.00

N/A

06/01/27

--

18,562,009.08

18,525,921.45

10/01/24

15

310939896

OF

Santa Rosa

CA

Actual/360

4.290%

67,901.54

33,426.77

0.00

N/A

06/11/27

--

18,993,438.58

18,960,011.81

10/11/24

16

310939307

OF

Frisco

TX

Actual/360

4.600%

64,837.89

34,358.80

0.00

N/A

07/11/27

--

16,914,232.12

16,879,873.32

10/11/24

17

310939390

RT

Tucson

AZ

Actual/360

4.430%

60,678.08

40,037.60

0.00

N/A

06/11/27

--

16,436,499.35

16,396,461.75

10/11/24

18

1648253

98

Las Vegas

NV

Actual/360

5.030%

59,089.95

27,095.10

0.00

N/A

06/01/27

--

14,097,005.49

14,069,910.39

10/01/24

19

410940573

SS

Millbrae

CA

Actual/360

4.280%

44,765.16

26,821.02

0.00

N/A

06/11/27

--

12,550,980.16

12,524,159.14

10/11/24

20

310940549

RT

Beverly Hills

CA

Actual/360

4.100%

44,416.67

0.00

0.00

N/A

05/11/27

--

13,000,000.00

13,000,000.00

10/11/24

21

1749660

LO

Bozeman

MT

Actual/360

4.180%

35,448.20

20,654.62

0.00

N/A

06/01/27

--

10,176,515.55

10,155,860.93

10/01/24

22

600940129

SS

St. Louis

MO

Actual/360

4.550%

39,736.36

18,874.60

0.00

N/A

06/11/27

03/11/27

10,479,918.39

10,461,043.79

10/11/24

23

310939962

RT

Norwalk

CA

Actual/360

4.590%

42,387.98

16,497.41

0.00

N/A

05/11/27

--

11,081,823.63

11,065,326.22

10/11/24

24

410937694

RT

Opelika

AL

Actual/360

4.990%

38,916.82

16,677.50

0.00

N/A

02/11/27

--

9,358,753.48

9,342,075.98

10/11/24

25

1749302

OF

Alexandria

VA

Actual/360

4.180%

34,136.67

0.00

0.00

N/A

06/01/27

--

9,800,000.00

9,800,000.00

10/01/24

26

610941043

RT

Chicago

IL

Actual/360

4.680%

33,538.70

16,135.19

0.00

N/A

07/11/27

--

8,599,667.71

8,583,532.52

10/11/24

27

300801639

RT

Lakewood

CO

Actual/360

4.450%

29,797.02

16,671.04

0.00

N/A

07/01/27

--

8,035,151.26

8,018,480.22

10/01/24

28

410940249

SS

Mission Viejo Aliso V

CA

Actual/360

4.800%

26,893.39

31,512.78

0.00

N/A

06/11/37

--

6,723,347.59

6,691,834.81

10/11/24

29

1749413

RT

New Orleans

LA

Actual/360

4.730%

31,518.18

13,057.72

0.00

N/A

07/01/27

--

7,996,155.91

7,983,098.19

10/01/24

31

410940643

RT

Norwalk

CA

Actual/360

4.670%

32,300.83

0.00

0.00

N/A

07/11/27

--

8,300,000.00

8,300,000.00

10/11/24

© 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

32

300801637

LO

Norfolk

VA

Actual/360

4.228%

26,831.59

11,929.98

0.00

N/A

07/01/27

--

7,615,399.88

7,603,469.90

10/01/24

33

310939475

OF

San Francisco

CA

Actual/360

4.020%

24,555.50

0.00

0.00

N/A

05/11/27

--

7,330,000.00

7,330,000.00

10/11/24

34

300801626

SS

Houston

TX

Actual/360

4.500%

23,300.46

12,876.87

0.00

N/A

06/01/27

--

6,213,454.75

6,200,577.88

10/01/24

35

1749137

MF

New Paltz

NY

Actual/360

4.500%

26,250.00

0.00

0.00

N/A

06/01/27

--

7,000,000.00

7,000,000.00

10/01/24

36

410940660

SS

Grass Valley

CA

Actual/360

4.240%

22,940.52

11,454.30

0.00

N/A

07/11/27

--

6,492,600.35

6,481,146.05

10/11/24

37

300801630

RT

Santa Fe

NM

Actual/360

4.458%

22,647.24

11,133.68

0.00

N/A

06/01/27

--

6,096,162.40

6,085,028.72

10/01/24

38

1749246

RT

Bedford

TX

Actual/360

3.940%

18,357.41

12,450.17

0.00

N/A

07/01/27

--

5,591,090.38

5,578,640.21

10/01/24

39

1749679

OF

Marlton

NJ

Actual/360

3.830%

19,343.10

10,143.29

0.00

N/A

07/01/27

--

6,060,500.77

6,050,357.48

10/01/24

41

1749249

RT

Arlington

TX

Actual/360

3.940%

15,533.20

10,534.75

0.00

N/A

07/01/27

--

4,730,922.84

4,720,388.09

10/01/24

42

470105220

MF

Long Beach

NY

Actual/360

3.650%

15,208.33

0.00

0.00

N/A

07/01/27

--

5,000,000.00

5,000,000.00

10/01/24

43

470104450

MF

Spring Valley

NY

Actual/360

3.740%

14,268.16

5,827.60

0.00

N/A

07/01/27

--

4,578,019.84

4,572,192.24

10/01/24

44

300801625

SS

Fort Worth

TX

Actual/360

4.500%

14,848.33

8,205.85

0.00

N/A

06/01/27

--

3,959,554.63

3,951,348.78

10/01/24

45

410938782

RT

Blue Jay

CA

Actual/360

4.200%

14,650.42

6,621.83

0.00

N/A

06/11/27

--

4,185,833.30

4,179,211.47

10/11/24

46

300801655

MH

Kokomo

IN

Actual/360

4.680%

14,741.65

7,637.47

0.00

N/A

06/01/27

--

3,779,911.12

3,772,273.65

10/01/24

47

1749248

RT

Temple

TX

Actual/360

4.160%

12,892.88

8,034.59

0.00

N/A

07/01/27

--

3,719,099.78

3,711,065.19

10/01/24

48

470105100

MF

Forest Hills

NY

Actual/360

3.710%

11,103.72

8,251.93

0.00

N/A

07/01/27

--

3,591,500.58

3,583,248.65

10/01/24

49

1749596

RT

Houghton

MI

Actual/360

4.680%

15,272.90

5,683.27

0.00

N/A

07/01/27

--

3,916,128.05

3,910,444.78

10/01/24

50

470105060

MF

Hartsdale

NY

Actual/360

3.710%

10,550.42

7,883.53

0.00

N/A

06/01/27

--

3,412,533.20

3,404,649.67

10/01/24

51

470104140

MF

Yonkers

NY

Actual/360

3.830%

10,966.15

4,312.41

0.00

N/A

06/01/27

--

3,435,869.81

3,431,557.40

10/01/24

52

470104430

MF

Jackson Heights

NY

Actual/360

3.840%

9,998.38

7,092.28

0.00

N/A

06/01/27

--

3,124,492.79

3,117,400.51

10/01/24

53

470104740

MF

New York

NY

Actual/360

3.760%

11,280.00

0.00

0.00

N/A

06/01/27

--

3,600,000.00

3,600,000.00

10/01/24

55

1749247

RT

North Richland Hills

TX

Actual/360

3.960%

9,939.96

6,688.96

0.00

N/A

07/01/27

--

3,012,108.37

3,005,419.41

10/01/24

56

1749245

SS

Fort Worth

TX

Actual/360

3.940%

9,884.76

6,703.93

0.00

N/A

03/01/27

--

3,010,587.78

3,003,883.85

10/01/24

57

300801636

SS

Las Vegas

NV

Actual/360

4.600%

12,299.45

4,720.34

0.00

N/A

07/01/27

--

3,208,552.19

3,203,831.85

10/01/24

58

470104640

MF

Brooklyn

NY

Actual/360

3.840%

8,236.65

5,810.47

0.00

N/A

07/01/27

--

2,573,953.68

2,568,143.21

10/01/24

60

470101160

MF

New York

NY

Actual/360

3.890%

7,732.38

2,956.83

0.00

N/A

06/01/27

--

2,385,311.17

2,382,354.34

10/01/24

61

470104550

MF

Oyster Bay

NY

Actual/360

3.680%

6,796.96

5,141.01

0.00

N/A

06/01/27

--

2,216,399.47

2,211,258.46

10/01/24

62

470104320

MF

East Islip

NY

Actual/360

3.810%

6,978.63

2,770.17

0.00

N/A

06/01/27

--

2,197,995.05

2,195,224.88

10/01/24

© 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

63

470104510

MF

Elmhurst

NY

Actual/360

3.760%

6,879.48

2,795.81

0.00

N/A

06/01/27

--

2,195,579.06

2,192,783.25

10/01/24

65

600939800

RT

Watsonville

CA

Actual/360

4.750%

7,016.92

3,546.44

0.00

N/A

06/11/27

--

1,772,694.45

1,769,148.01

10/11/24

66

470104890

MF

Yonkers

NY

Actual/360

3.820%

5,050.23

3,591.06

0.00

N/A

07/01/27

--

1,586,459.32

1,582,868.26

10/01/24

67

410939766

RT

San Francisco

CA

Actual/360

4.470%

5,830.69

3,257.59

0.00

N/A

06/11/27

--

1,565,285.77

1,562,028.18

10/11/24

68

470104340

MF

New York

NY

Actual/360

3.810%

4,797.81

1,904.49

0.00

N/A

06/01/27

--

1,511,121.57

1,509,217.08

10/01/24

69

470104220

MF

New York

NY

Actual/360

3.890%

4,177.27

2,889.16

0.00

N/A

07/01/27

--

1,288,617.91

1,285,728.75

10/01/24

71

470104770

MF

New York

NY

Actual/360

4.160%

2,878.77

972.73

0.00

N/A

06/01/27

--

830,414.70

829,441.97

10/01/24

72

470104360

MF

Brooklyn

NY

Actual/360

4.240%

2,449.61

1,481.23

0.00

N/A

07/01/27

--

693,286.35

691,805.12

10/01/24

1A

310941514

Actual/360

3.430%

86,321.67

0.00

0.00

N/A

06/09/27

--

30,200,000.00

30,200,000.00

10/09/24

1B

453011573

Actual/360

3.430%

63,740.83

0.00

0.00

N/A

06/09/27

--

22,300,000.00

22,300,000.00

10/09/24

3A

310941127

Actual/360

3.658%

62,351.23

0.00

0.00

N/A

06/01/27

--

20,457,000.00

20,457,000.00

10/01/24

3B

308170103

Actual/360

3.658%

16,620.29

0.00

0.00

N/A

06/01/27

--

5,453,000.00

5,453,000.00

10/01/24

3C

308170203

Actual/360

3.658%

13,846.69

0.00

0.00

N/A

06/01/27

--

4,543,000.00

4,543,000.00

10/01/24

3D

310941341

Actual/360

3.658%

13,846.69

0.00

0.00

N/A

06/01/27

--

4,543,000.00

4,543,000.00

10/01/24

Totals

2,637,517.69

817,856.87

0.00

776,301,190.13

775,483,333.26

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

192,107,241.40

95,887,295.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

59,104,531.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4

45,032,538.00

6,583,641.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

12,219,880.56

5,572,631.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

3,842,133.52

1,793,236.76

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

4,938,496.56

2,643,074.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

5,580,306.92

2,779,930.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

5,786,464.19

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

10

1,925,192.30

1,418,428.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,810,578.94

1,369,573.67

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

(1,079,304.00)

2,495,684.00

07/01/22

06/30/23

03/11/24

18,409,982.88

1,491,509.25

(700.39)

2,595,931.54

0.00

0.00

14

2,491,184.96

1,184,737.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

2,986,394.00

1,541,711.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

(202,231.44)

(238,521.52)

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,718,798.12

686,202.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

3,812,108.00

1,905,746.00

01/01/24

06/30/24

--

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

1,942,587.19

539,900.65

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

3,178,468.16

2,913,611.12

07/01/23

06/30/24

--

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

1,113,363.51

622,698.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

982,122.02

525,595.22

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,251,424.32

594,182.64

01/01/24

06/30/24

--

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

1,146,494.93

666,375.97

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,191,792.15

724,606.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

692,389.18

480,527.95

05/01/23

01/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

635,200.83

476,401.00

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 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

32

1,462,518.92

1,451,761.44

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

461,472.61

228,685.57

01/01/24

06/30/24

--

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

749,243.57

691,896.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

912,041.82

407,286.22

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

586,808.00

306,641.09

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

702,173.45

366,049.23

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

390,588.40

101,077.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

532,982.70

347,928.61

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

178,816.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

43

342,275.00

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

395,342.84

296,300.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

579,185.00

339,267.27

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

540,180.26

290,967.35

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

393,679.96

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

193,450.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

51

230,277.59

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

52

288,499.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

53

248,977.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

55

572,103.10

356,924.55

01/01/24

06/30/24

--

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

857,931.80

442,906.85

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

58

258,310.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

60

106,715.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

61

111,398.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

62

158,530.00

0.00

--

--

--

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

63

55,936.33

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

65

209,584.86

109,216.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

66

62,230.43

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

67

187,374.80

73,442.86

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

68

110,312.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

69

206,671.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

71

71,547.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

72

102,722.21

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

367,872,692.95

138,977,622.38

18,409,982.88

1,491,509.25

(700.39)

2,595,931.54

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 29

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 29

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

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

08/16/24

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

4.153983%

4.126859%

32

07/17/24

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

4.154189%

4.127067%

33

06/17/24

0

0.00

0

0.00

1

19,473,205.83

0

0.00

0

0.00

0

0.00

2

4,133,562.83

0

0.00

4.154408%

4.127287%

34

05/17/24

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

4.151685%

4.124634%

35

04/17/24

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

4.152371%

4.125327%

36

03/15/24

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

4.152584%

4.125542%

37

02/16/24

1

17,144,737.63

0

0.00

1

19,513,551.42

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.152848%

4.125795%

38

01/18/24

0

0.00

0

0.00

1

19,548,715.21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.153079%

4.126016%

39

12/15/23

0

0.00

0

0.00

1

19,583,738.76

0

0.00

0

0.00

0

0.00

2

2,239,792.54

0

0.00

4.153309%

4.126237%

40

11/17/23

0

0.00

0

0.00

1

19,621,146.92

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.151985%

4.124939%

41

(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

12

600940183

04/11/21

41

6

(700.39)

2,595,931.54

450.00

20,677,585.76

05/20/20

6

Totals

(700.39)

2,595,931.54

450.00

20,677,585.76

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

0

0

0

0

13 - 24 Months

30,000,000

30,000,000

0

0

25 - 36 Months

738,791,498

719,318,293

19,473,206

0

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

6,691,835

6,691,835

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

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

Aug-24

829,509,681

810,036,475

0

0

19,473,206

0

Jul-24

830,272,409

810,799,204

0

0

19,473,206

0

Jun-24

831,081,737

811,608,531

0

0

19,473,206

0

May-24

835,972,123

816,498,917

0

0

19,473,206

0

Apr-24

837,145,809

817,672,603

0

0

19,473,206

0

Mar-24

837,905,780

818,432,574

0

0

19,473,206

0

Feb-24

838,803,041

802,144,752

17,144,738

0

19,513,551

0

Jan-24

839,592,091

820,043,376

0

0

19,548,715

0

Dec-23

840,378,163

820,794,424

0

0

19,583,739

0

Nov-23

843,453,767

823,832,620

0

0

19,621,147

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

12

600940183

19,473,205.83

20,677,585.76

7,300,000.00

11/30/23

1,804,888.00

1.32580

06/30/23

07/11/27

272

Totals

19,473,205.83

20,677,585.76

7,300,000.00

1,804,888.00

© 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

12

600940183

LO

CT

05/20/20

6

The loan initially transferred to Midland as Special Servicer on 5/20/20 for Imminent Default. Servicing rights transferred to LNR on 1/31/22. Borrower defaulted on payments and Loan remains past due. Lender has engaged counsel to

commence enforcem en t of remedies. GF was appointed receiver in December 2021. Lender in process of conducting a receivership sale, presently engaging with a Buyer in deal negotiations.

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

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

No liquidated loans this period

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

No realized losses this period

© 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)

12

0.00

0.00

4,056.92

0.00

0.00

0.00

0.00

75,458.67

0.00

0.00

0.00

0.00

Total

0.00

0.00

4,056.92

0.00

0.00

0.00

0.00

75,458.67

0.00

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

79,515.59

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 29

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29