JPMCC Commercial Mortgage Securities Trust 2017-JP6

10/30/2024 | Press release | Distributed by Public on 10/30/2024 11:14

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

JPMCC Commercial Mortgage Securities Trust 2017-JP6

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2017-JP6

August Revision

Revsion is due to a change in the ARA on Loan 16.

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail

3

Kunal Singh

(212) 834-5467

Certificate Interest Reconciliation Detail

4

383 Madison Avenue, 8th Floor | New York, NY 10179 | United States

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

Additional Information

5

Association

Bond / Collateral Reconciliation - Cash Flows

6

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

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

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

Rialto Capital Advisors, LLC

Mortgage Loan Detail (Part 1)

13-14

General

(305) 229-6465

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

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

Principal Prepayment Detail

17

Representations Reviewer

Historical Detail

18

Attention: Transaction Manager

[email protected]

Delinquency Loan Detail

19

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

Certificate Administrator

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

Collateral Stratification and Historical Detail

20

Bank, N.A.

Specially Serviced Loan Detail - Part 1

21

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 2

22

[email protected]

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

Modified Loan Detail

23

Directing Certificateholder

RREF III-D AIV RR, LLC

Historical Liquidated Loan Detail

24

-

Historical Bond / Collateral Loss Reconciliation Detail

25

Interest Shortfall Detail - Collateral Level

26

Supplemental Notes

27

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 27

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

48128KAQ4

1.930600%

26,228,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

48128KAR2

3.050000%

123,971,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

48128KAS0

3.108500%

86,731,000.00

42,229,789.63

0.00

109,392.75

0.00

0.00

109,392.75

42,229,789.63

40.99%

30.00%

A-4

48128KAT8

3.223800%

80,000,000.00

80,000,000.00

0.00

214,920.00

0.00

0.00

214,920.00

80,000,000.00

40.99%

30.00%

A-5

48128KAU5

3.489800%

200,074,000.00

200,074,000.00

0.00

581,848.54

0.00

0.00

581,848.54

200,074,000.00

40.99%

30.00%

A-SB

48128KBA8

3.282900%

33,632,000.00

18,138,744.92

684,875.18

49,623.07

0.00

0.00

734,498.25

17,453,869.74

40.99%

30.00%

A-S

48128KAX9

3.743800%

76,695,000.00

76,695,000.00

0.00

239,275.62

0.00

0.00

239,275.62

76,695,000.00

27.67%

20.25%

B

48128KAY7

3.946100%

34,415,000.00

34,415,000.00

0.00

113,170.86

0.00

0.00

113,170.86

34,415,000.00

21.69%

15.87%

C

48128KAZ4

3.701656%

34,415,000.00

34,415,000.00

0.00

106,160.40

0.00

0.00

106,160.40

34,415,000.00

15.71%

11.50%

D

48128KAA9

4.451656%

9,832,000.00

9,832,000.00

0.00

36,473.90

0.00

0.00

36,473.90

9,832,000.00

14.00%

10.25%

E-RR

48128KAD3

4.451656%

29,499,000.00

29,499,000.00

0.00

109,432.82

0.00

0.00

109,432.82

29,499,000.00

8.88%

6.50%

F-RR

48128KAF8

4.451656%

16,715,000.00

16,715,000.00

0.00

62,007.85

0.00

0.00

62,007.85

16,715,000.00

5.98%

4.38%

G-RR

48128KAH4

4.451656%

7,867,000.00

7,867,000.00

0.00

29,184.31

0.00

0.00

29,184.31

7,867,000.00

4.61%

3.37%

NR-RR*

48128KAK7

4.451656%

26,548,166.00

26,548,166.00

0.00

89,293.03

0.00

0.00

89,293.03

26,548,166.00

0.00%

0.00%

R

48128KAL5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Z

48128KAP6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

786,622,166.00

576,428,700.55

684,875.18

1,740,783.15

0.00

0.00

2,425,658.33

575,743,825.37

X-A

48128KAV3

1.013768%

627,331,000.00

417,137,534.55

0.00

352,400.53

0.00

0.00

352,400.53

416,452,659.37

X-B

48128KAW1

0.627778%

68,830,000.00

68,830,000.00

0.00

36,008.29

0.00

0.00

36,008.29

68,830,000.00

Notional SubTotal

696,161,000.00

485,967,534.55

0.00

388,408.82

0.00

0.00

388,408.82

485,282,659.37

Deal Distribution Total

684,875.18

2,129,191.97

0.00

0.00

2,814,067.15

*

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 27

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

48128KAQ4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

48128KAR2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

48128KAS0

486.90536982

0.00000000

1.26128777

0.00000000

0.00000000

0.00000000

0.00000000

1.26128777

486.90536982

A-4

48128KAT8

1,000.00000000

0.00000000

2.68650000

0.00000000

0.00000000

0.00000000

0.00000000

2.68650000

1,000.00000000

A-5

48128KAU5

1,000.00000000

0.00000000

2.90816668

0.00000000

0.00000000

0.00000000

0.00000000

2.90816668

1,000.00000000

A-SB

48128KBA8

539.32995124

20.36379579

1.47547187

0.00000000

0.00000000

0.00000000

0.00000000

21.83926766

518.96615545

A-S

48128KAX9

1,000.00000000

0.00000000

3.11983337

0.00000000

0.00000000

0.00000000

0.00000000

3.11983337

1,000.00000000

B

48128KAY7

1,000.00000000

0.00000000

3.28841668

0.00000000

0.00000000

0.00000000

0.00000000

3.28841668

1,000.00000000

C

48128KAZ4

1,000.00000000

0.00000000

3.08471306

0.00000000

0.00000000

0.00000000

0.00000000

3.08471306

1,000.00000000

D

48128KAA9

1,000.00000000

0.00000000

3.70971318

0.00000000

0.00000000

0.00000000

0.00000000

3.70971318

1,000.00000000

E-RR

48128KAD3

1,000.00000000

0.00000000

3.70971287

0.00000000

0.00000000

0.00000000

0.00000000

3.70971287

1,000.00000000

F-RR

48128KAF8

1,000.00000000

0.00000000

3.70971283

0.00000000

0.00000000

0.00000000

0.00000000

3.70971283

1,000.00000000

G-RR

48128KAH4

1,000.00000000

0.00000000

3.70971272

0.00000000

0.00000000

0.00000000

0.00000000

3.70971272

1,000.00000000

NR-RR

48128KAK7

1,000.00000000

0.00000000

3.36343497

0.34627816

9.39170676

0.00000000

0.00000000

3.36343497

1,000.00000000

R

48128KAL5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Z

48128KAP6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

48128KAV3

664.94009470

0.00000000

0.56174576

0.00000000

0.00000000

0.00000000

0.00000000

0.56174576

663.84836613

X-B

48128KAW1

1,000.00000000

0.00000000

0.52314819

0.00000000

0.00000000

0.00000000

0.00000000

0.52314819

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3

09/01/24 - 09/30/24

30

0.00

109,392.75

0.00

109,392.75

0.00

0.00

0.00

109,392.75

0.00

A-4

09/01/24 - 09/30/24

30

0.00

214,920.00

0.00

214,920.00

0.00

0.00

0.00

214,920.00

0.00

A-5

09/01/24 - 09/30/24

30

0.00

581,848.54

0.00

581,848.54

0.00

0.00

0.00

581,848.54

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

49,623.07

0.00

49,623.07

0.00

0.00

0.00

49,623.07

0.00

X-A

09/01/24 - 09/30/24

30

0.00

352,400.53

0.00

352,400.53

0.00

0.00

0.00

352,400.53

0.00

X-B

09/01/24 - 09/30/24

30

0.00

36,008.29

0.00

36,008.29

0.00

0.00

0.00

36,008.29

0.00

A-S

09/01/24 - 09/30/24

30

0.00

239,275.62

0.00

239,275.62

0.00

0.00

0.00

239,275.62

0.00

B

09/01/24 - 09/30/24

30

0.00

113,170.86

0.00

113,170.86

0.00

0.00

0.00

113,170.86

0.00

C

09/01/24 - 09/30/24

30

0.00

106,160.40

0.00

106,160.40

0.00

0.00

0.00

106,160.40

0.00

D

09/01/24 - 09/30/24

30

0.00

36,473.90

0.00

36,473.90

0.00

0.00

0.00

36,473.90

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

109,432.82

0.00

109,432.82

0.00

0.00

0.00

109,432.82

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

62,007.85

0.00

62,007.85

0.00

0.00

0.00

62,007.85

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

29,184.31

0.00

29,184.31

0.00

0.00

0.00

29,184.31

0.00

NR-RR

09/01/24 - 09/30/24

30

239,251.99

98,486.07

0.00

98,486.07

9,193.05

0.00

0.00

89,293.03

249,332.59

Totals

239,251.99

2,138,385.01

0.00

2,138,385.01

9,193.05

0.00

0.00

2,129,191.97

249,332.59

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

2,814,067.15

(1) The Available Distribution Amount includes any Prepayment Premiums.

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,148,686.37

Master Servicing Fee

4,554.18

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

3,986.97

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

240.18

ARD Interest

0.00

Operating Advisor Fee

1,231.81

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

288.21

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,148,686.37

Total Fees

10,301.35

Principal

Expenses/Reimbursements

Scheduled Principal

684,875.18

Reimbursement for Interest on Advances

207.06

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

7,100.87

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

1,885.12

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

684,875.18

Total Expenses/Reimbursements

9,193.05

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,129,191.97

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

684,875.18

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

2,814,067.15

Total Funds Collected

2,833,561.55

Total Funds Distributed

2,833,561.55

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

576,428,701.29

576,428,701.29

Beginning Certificate Balance

576,428,700.55

(-) Scheduled Principal Collections

684,875.18

684,875.18

(-) Principal Distributions

684,875.18

(-) 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

575,743,826.11

575,743,826.11

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

576,616,123.24

576,616,123.24

Ending Certificate Balance

575,743,825.37

Ending Actual Collateral Balance

575,942,379.94

575,942,379.94

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.74)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.74)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.45%

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 27

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

2

13,596,739.08

2.36%

29

4.9915

NAP

Defeased

2

13,596,739.08

2.36%

29

4.9915

NAP

9,999,999 or less

14

97,083,166.70

16.86%

29

5.0502

1.425590

1.49 or less

10

125,640,376.29

21.82%

29

5.1251

0.954039

10,000,000 to 19,999,999

10

141,690,713.20

24.61%

29

4.8049

1.514820

1.50 to 1.74

11

204,419,809.27

35.51%

31

4.2828

1.644203

20,000,000 to 24,999,999

3

66,543,650.08

11.56%

28

5.1625

1.669038

1.75 to 1.99

4

59,659,614.24

10.36%

29

5.1722

1.853058

25,000,000 to 49,999,999

3

94,216,616.13

16.36%

30

4.2823

2.052704

2.00 to 2.24

2

58,439,937.03

10.15%

31

3.7852

2.069418

50,000,000 or greater

2

162,612,940.92

28.24%

17

3.6238

1.942246

2.25 or greater

5

113,987,350.20

19.80%

9

4.0195

2.507917

Totals

34

575,743,826.11

100.00%

26

4.4729

1.745116

Totals

34

575,743,826.11

100.00%

26

4.4729

1.745116

(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 27

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

21

13,596,739.08

2.36%

29

4.9915

NAP

Defeased

21

13,596,739.08

2.36%

29

4.9915

NAP

California

8

153,810,777.47

26.72%

14

4.1814

1.984029

Industrial

3

24,973,788.74

4.34%

30

4.5164

2.837330

Colorado

2

45,666,756.89

7.93%

27

5.1819

1.549737

Lodging

6

69,381,783.25

12.05%

28

5.0665

1.207671

Connecticut

1

13,800,000.00

2.40%

29

5.1500

1.540000

Mixed Use

1

3,497,571.90

0.61%

30

5.2160

0.700000

Florida

4

43,339,653.65

7.53%

30

5.0247

1.407444

Office

11

319,971,250.39

55.58%

23

4.1744

1.792521

Georgia

2

10,592,365.44

1.84%

31

5.0177

1.614588

Retail

15

144,322,692.74

25.07%

30

4.7749

1.681516

Michigan

5

52,973,130.49

9.20%

30

4.4567

2.164809

Totals

57

575,743,826.11

100.00%

26

4.4729

1.745116

New Mexico

1

5,502,959.96

0.96%

31

5.1600

1.510000

New York

2

138,000,000.00

23.97%

32

3.7652

1.772754

North Carolina

1

4,560,040.86

0.79%

30

5.2700

1.540000

Ohio

1

8,364,490.43

1.45%

30

4.9100

0.740000

Pennsylvania

4

47,258,699.44

8.21%

29

5.2317

1.272311

Puerto Rico

2

10,835,873.32

1.88%

31

5.1500

1.280000

South Carolina

1

11,137,344.11

1.93%

26

4.6370

1.590000

Texas

1

7,584,985.26

1.32%

30

5.0200

1.580000

Utah

1

8,720,009.70

1.51%

30

5.0050

1.550000

Totals

57

575,743,826.11

100.00%

26

4.4729

1.745116

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 27

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

2

13,596,739.08

2.36%

29

4.9915

NAP

Defeased

2

13,596,739.08

2.36%

29

4.9915

NAP

3.99999% or less

3

181,052,877.95

31.45%

18

3.5928

1.970534

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.00000% to 4.49999%

3

80,668,785.98

14.01%

31

4.1125

2.168989

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.50000% to 4.99999%

9

95,421,529.14

16.57%

29

4.8301

1.593911

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.00000% or greater

17

205,003,893.96

35.61%

29

5.1913

1.412167

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

34

575,743,826.11

100.00%

26

4.4729

1.745116

49 months or greater

32

562,147,087.03

97.64%

26

4.4604

1.731457

Totals

34

575,743,826.11

100.00%

26

4.4729

1.745116

(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 27

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

2

13,596,739.08

2.36%

29

4.9915

NAP

Defeased

2

13,596,739.08

2.36%

29

4.9915

NAP

84 months or less

32

562,147,087.03

97.64%

26

4.4604

1.731457

Interest Only

7

259,312,940.92

45.04%

22

3.9699

1.995374

85 months to119 months

0

0.00

0.00%

0

0.0000

0.000000

354 months or less

25

302,834,146.11

52.60%

29

4.8803

1.505469

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

355 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

34

575,743,826.11

100.00%

26

4.4729

1.745116

Totals

34

575,743,826.11

100.00%

26

4.4729

1.745116

(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 27

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

2

13,596,739.08

2.36%

29

4.9915

NAP

No outstanding loans in this group

Underwriter's Information

1

17,245,826.55

3.00%

31

5.1500

1.280000

12 months or less

30

521,701,260.48

90.61%

25

4.4002

1.741554

13 months to 24 months

1

23,200,000.00

4.03%

27

5.3000

1.840000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

34

575,743,826.11

100.00%

26

4.4729

1.745116

(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 27

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

30312582

OF

New York

NY

Actual/360

3.669%

299,667.67

0.00

0.00

N/A

06/01/27

--

98,000,000.00

98,000,000.00

10/01/24

2

30312583

OF

San Francisco

CA

Actual/360

3.555%

191,710.58

104,953.78

0.00

N/A

04/06/24

04/06/28

64,717,894.70

64,612,940.92

09/06/24

4

30312590

RT

New York

NY

Actual/360

4.000%

133,333.33

0.00

0.00

05/01/27

05/01/29

--

40,000,000.00

40,000,000.00

10/01/24

6

30312593

OF

Bingham Farms

MI

Actual/360

4.254%

97,215.64

55,355.99

0.00

N/A

05/01/27

--

27,424,141.97

27,368,785.98

10/01/24

7

30312594

OF

Burbank

CA

Actual/360

4.732%

106,087.96

55,286.55

0.00

N/A

02/01/27

--

26,903,116.70

26,847,830.15

10/01/24

8

30312595

LO

Colorado Springs

CO

Actual/360

5.060%

94,921.10

44,175.17

0.00

N/A

02/01/27

--

22,510,932.06

22,466,756.89

10/01/24

10

30312597

OF

Aurora

CO

Actual/360

5.300%

102,466.67

0.00

0.00

N/A

01/06/27

--

23,200,000.00

23,200,000.00

10/06/24

12

30312599

RT

Wellington

FL

Actual/360

5.120%

89,204.94

30,514.52

0.00

N/A

04/06/27

--

20,907,407.71

20,876,893.19

10/06/24

14

30312601

OF

Fort Washington

PA

Actual/360

5.280%

84,818.81

31,534.48

0.00

N/A

03/06/27

--

19,277,001.96

19,245,467.48

10/06/24

15

30312604

OF

Sunnyvale

CA

Actual/360

3.319%

51,138.22

47,080.91

0.00

N/A

04/01/27

--

18,487,017.94

18,439,937.03

10/01/24

16

30312605

RT

Various

Various

Actual/360

5.150%

74,177.90

38,343.93

0.00

N/A

05/06/27

--

17,284,170.48

17,245,826.55

08/06/24

18

30312607

OF

Bristol

PA

Actual/360

5.400%

59,061.92

21,236.98

0.00

N/A

02/06/27

--

13,124,871.12

13,103,634.14

10/06/24

19

30312608

LO

Modesto

CA

Actual/360

5.320%

58,687.79

20,341.93

0.00

N/A

01/01/27

--

13,237,848.18

13,217,506.25

10/01/24

20

30312609

RT

Bridgeport

CT

Actual/360

5.150%

59,225.00

0.00

0.00

03/06/27

03/06/37

--

13,800,000.00

13,800,000.00

10/06/24

21

30312610

IN

Romulus

MI

Actual/360

4.160%

46,106.67

0.00

0.00

N/A

04/06/27

--

13,300,000.00

13,300,000.00

10/06/24

22

30312611

LO

Clemson

SC

Actual/360

4.637%

43,127.34

23,495.28

0.00

N/A

12/01/26

--

11,160,839.39

11,137,344.11

10/01/24

23

30312612

RT

Philadelphia

PA

Actual/360

4.962%

47,269.54

19,543.16

0.00

N/A

04/06/27

--

11,431,569.08

11,412,025.92

09/06/24

24

30312613

OF

Tallahassee

FL

Actual/360

4.951%

44,601.71

21,379.80

0.00

N/A

03/06/27

--

10,810,351.52

10,788,971.72

10/06/24

25

30312614

LO

Elk Grove

CA

Actual/360

5.206%

42,400.19

15,295.38

0.00

N/A

01/01/27

--

9,773,381.26

9,758,085.88

10/01/24

26

30312615

OF

Bakersfield

CA

Actual/360

5.116%

41,179.57

15,335.10

0.00

N/A

01/06/27

--

9,659,008.37

9,643,673.27

10/06/24

28

30312617

LO

Augusta

GA

Actual/360

4.980%

34,271.22

16,075.18

0.00

N/A

05/06/27

--

8,258,124.44

8,242,049.26

10/06/24

29

30312618

RT

Macomb Township

MI

Actual/360

5.267%

36,255.92

15,611.93

0.00

N/A

03/06/27

--

8,260,319.40

8,244,707.47

10/06/24

30

30312619

OF

South Jordan

UT

Actual/360

5.005%

36,423.89

12,991.82

0.00

N/A

04/06/27

--

8,733,001.52

8,720,009.70

10/06/24

31

30312620

RT

Aurora

OH

Actual/360

4.910%

34,283.79

14,439.60

0.00

N/A

04/06/27

--

8,378,930.03

8,364,490.43

10/06/24

32

30312621

MF

Various

IL

Actual/360

4.715%

35,362.50

0.00

0.00

N/A

04/06/27

--

9,000,000.00

9,000,000.00

10/06/24

33

30312622

RT

Katy

TX

Actual/360

5.020%

31,784.38

12,873.32

0.00

N/A

04/06/27

--

7,597,858.58

7,584,985.26

10/06/24

35

30312624

IN

Orlando

FL

Actual/360

4.810%

29,455.68

10,596.16

0.00

N/A

04/06/27

--

7,348,609.74

7,338,013.58

10/06/24

36

30312625

RT

Ventura

CA

Actual/360

4.813%

25,669.33

0.00

0.00

N/A

04/06/27

--

6,400,000.00

6,400,000.00

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

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

37

30312626

RT

Albuquerque

NM

Actual/360

5.160%

23,707.69

10,457.47

0.00

N/A

05/06/27

--

5,513,417.43

5,502,959.96

10/06/24

38

30312627

RT

Corona

CA

Actual/360

4.898%

20,002.27

9,711.62

0.00

N/A

04/06/27

--

4,900,515.59

4,890,803.97

10/06/24

39

30312628

LO

Charlotte

NC

Actual/360

5.270%

20,083.01

12,940.54

0.00

N/A

04/06/27

--

4,572,981.40

4,560,040.86

10/06/24

40

30312629

MF

Various

FL

Actual/360

5.533%

21,249.61

11,888.33

0.00

N/A

01/06/27

--

4,608,627.41

4,596,739.08

10/06/24

41

30312630

IN

Miami

FL

Actual/360

5.113%

18,502.91

6,781.41

0.00

N/A

04/06/27

--

4,342,556.57

4,335,775.16

10/06/24

42

30312631

MU

Pittsburgh

PA

Actual/360

5.216%

15,231.62

6,634.84

0.00

N/A

04/06/27

--

3,504,206.74

3,497,571.90

10/06/24

Totals

2,148,686.37

684,875.18

0.00

576,428,701.29

575,743,826.11

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 14 of 27

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

76,147,766.76

73,084,670.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

16,528,450.64

16,903,389.04

01/01/24

06/30/24

--

0.00

0.00

296,394.70

296,394.70

0.00

0.00

4

7,095,772.58

7,311,501.20

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

3,499,016.06

3,771,053.66

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

5,117,285.63

5,131,335.80

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

3,390,264.64

2,731,738.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,375,687.54

2,893,744.42

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

4,345,467.00

4,673,900.00

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

32,662,774.21

32,732,110.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

0.00

--

--

08/12/24

0.00

0.00

112,251.04

224,897.07

0.00

0.00

18

1,690,715.56

395,421.35

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,103,672.33

914,549.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,128,823.10

1,128,543.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

3,749,794.93

3,871,198.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,504,844.78

1,434,411.04

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,251,437.39

0.00

--

--

--

0.00

0.00

66,765.07

66,765.07

14,276.67

0.00

24

364,945.16

143,944.01

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,366,900.60

627,098.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

683,513.34

727,457.38

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,221,946.93

1,182,975.15

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,160,205.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

30

921,371.77

961,179.83

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

705,812.23

527,463.46

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

33

883,934.21

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

35

749,914.83

982,486.23

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

536,230.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 27

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

37

768,654.64

669,152.96

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

837,383.64

853,717.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

701,840.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

41

709,780.30

754,221.53

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

323,548.52

57,524.53

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

173,527,755.45

164,464,787.81

0.00

0.00

475,410.81

588,056.84

14,276.67

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

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 17 of 27

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

1

17,245,826.55

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.472896%

4.451455%

26

09/17/24

1

17,284,170.48

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.473101%

4.451656%

27

08/16/24

1

17,319,883.44

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.473282%

4.451833%

28

07/17/24

2

28,822,713.81

1

64,914,120.12

0

0.00

0

0.00

0

0.00

1

64,914,120.12

0

0.00

0

0.00

4.473463%

4.452009%

29

06/17/24

1

11,486,590.74

1

17,393,314.24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.473344%

4.451888%

30

05/17/24

0

0.00

0

0.00

1

17,428,545.31

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.473676%

4.452215%

31

04/17/24

0

0.00

1

17,466,108.42

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.474037%

4.452570%

32

03/15/24

0

0.00

1

17,501,018.10

0

0.00

0

0.00

0

0.00

1

8,459,814.95

0

0.00

0

0.00

4.474364%

4.452892%

33

02/16/24

1

17,540,770.10

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.474752%

4.453275%

34

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.475075%

4.453592%

35

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.475395%

4.453907%

36

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.475745%

4.454251%

37

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

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

2

30312583

09/06/24

0

B

296,394.70

296,394.70

0.00

64,717,894.70

03/22/24

98

16

30312605

08/06/24

1

1

112,251.04

224,897.07

30,284.50

17,319,883.44

11/07/23

2

23

30312612

09/06/24

0

B

66,765.07

66,765.07

19,819.89

11,431,569.08

05/31/23

9

Totals

475,410.81

588,056.84

50,104.39

93,469,347.22

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 19 of 27

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

457,330,885

440,085,059

17,245,827

0

37 - 48 Months

64,612,941

64,612,941

0

0

49 - 60 Months

40,000,000

40,000,000

0

0

> 60 Months

13,800,000

13,800,000

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

575,743,826

558,498,000

17,245,827

0

0

0

Sep-24

576,428,701

559,144,531

17,284,170

0

0

0

Aug-24

577,061,548

559,741,664

17,319,883

0

0

0

Jul-24

577,691,851

483,955,017

28,822,714

64,914,120

0

0

Jun-24

578,569,960

484,471,055

11,486,591

17,393,314

65,219,000

0

May-24

579,097,657

496,450,112

0

0

82,647,545

0

Apr-24

579,666,412

496,981,304

0

17,466,108

65,219,000

0

Mar-24

580,189,507

562,688,488

0

17,501,018

0

0

Feb-24

580,797,256

563,256,486

17,540,770

0

0

0

Jan-24

581,315,600

581,315,600

0

0

0

0

Dec-23

581,831,770

581,831,770

0

0

0

0

Nov-23

582,389,414

582,389,414

0

0

0

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 20 of 27

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

2

30312583

64,612,940.92

64,717,894.70

294,000,000.00

03/13/17

16,819,936.04

2.34000

06/30/24

04/06/24

I/O

16

30312605

17,245,826.55

17,319,883.44

23,815,000.00

--

1,771,178.00

1.28000

--

05/06/27

246

23

30312612

11,412,025.92

11,431,569.08

18,900,000.00

01/04/17

1,171,507.39

1.46000

12/31/23

04/06/27

271

Totals

93,270,793.39

93,469,347.22

336,715,000.00

19,762,621.43

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

2

30312583

OF

CA

03/22/24

98

16

30312605

RT

Various

11/07/23

2

23

30312612

RT

PA

05/31/23

9

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 22 of 27

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

2

30312583

0.00

3.55470%

0.00

3.55470%

9

05/24/24

05/24/24

06/25/24

8

30312595

24,364,852.33

5.06000%

24,328,494.52 5.06000%

10

08/13/20

04/01/20

09/08/20

31

30312620

0.00

4.91000%

0.00

4.91000%

8

12/29/23

12/29/23

02/16/24

Totals

24,364,852.33

24,328,494.52

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 23 of 27

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

9

30312596 09/17/19

23,451,980.43

39,900,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

23,451,980.43

39,900,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 27

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

9

30312596

09/25/19

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

2

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

207.06

0.00

0.00

0.00

8

0.00

0.00

0.00

0.00

1,390.96

0.00

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

0.00

3,600.87

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

30

0.00

0.00

0.00

0.00

494.16

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

7,100.87

0.00

1,885.12

0.00

0.00

0.00

207.06

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

9,193.05

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

Risk Retention Compliance

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com , specifically under the "Risk Retention Compliance" tab for the JPMC 2017-JP6 transaction, certain

Information provided to the Certificate Administrator regarding compliance with Credit Risk Retention Rules. Investors should refer to the Certificate Administrator's website for all such information.

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27