
Distribution Date:	08/12/25	DBJPM 2017-C6 Mortgage Trust
Determination Date:	08/06/25
Next Distribution Date:	09/12/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2017-C6


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	3		Lainie Kaye		cmbs.requests@db.com
Certificate Interest Reconciliation Detail	4		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Exchangeable Certificate Detail	5-6		Association
Additional Information	7		Executive Vice President - Division Head	(913) 253-9000	askmidlandls.com
Bond / Collateral Reconciliation - Cash Flows	8		10851 Mastin Street, Suite 300 \| Overland Park, KS 66210 \| United States
Certificate Ratings Detail	9	Special Servicer	K-Star Asset Management LLC
Bond / Collateral Reconciliation - Balances	10		Mike Stauber	(214) 390-7233	Michael.Stauber@kkr.com
			5949 Sherry Lane, Suite 950 \| Dallas, TX 75225 \| United States
Current Mortgage Loan and Property Stratification	11-15
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Mortgage Loan Detail (Part 1)	16-17		Bank, N.A.
Mortgage Loan Detail (Part 2)	18-19		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Principal Prepayment Detail	20		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Detail	21	Operating Advisor & Asset	Pentalpha Surveillance LLC
Delinquency Loan Detail	22	Representations Reviewer
			Attention: Transaction Manager		notices@pentalphasurveillance.com
Collateral Stratification and Historical Detail	23
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Specially Serviced Loan Detail - Part 1	24
		Rating Agency	Fitch Ratings, Inc.
Specially Serviced Loan Detail - Part 2	25			(212) 908-0500
Modified Loan Detail	26		33 Whitehall Street \| New York, NY 10004 \| United States
Historical Liquidated Loan Detail	27	Rating Agency	Moody's Investors Service, Inc
Historical Bond / Collateral Loss Reconciliation Detail	28		General Contact	(212) 553-1653
Interest Shortfall Detail - Collateral Level	29		7 World Trade Center, at 250 Greenwich Street \| New York, NY 10007 \| United States
Supplemental Notes	30	Rating Agency	Standard & Poor's Rating Services
				(212) 438-2430
			55 Water Street \| New York, NY 10041 \| United States
		Rating Agency	DBRS, Inc.
			US office	(312) 332-3492
			333 West Wacker Drive, Suite 1800 \| Chicago, IL 60606 \| United States
		Directing Certificateholder	KKR Real Estate Credit Opportunity Partners Aggregator I L.P.
			-

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 30


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	23312JAA1	1.907000%	24,010,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	31.89%
A-2	23312JAB9	2.917000%	96,439,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	31.89%
A-3	23312JAC7	3.269000%	151,000,000.00	11,564,828.83	83,623.15	31,504.52	0.00	0.00	115,127.67	11,481,205.68	41.14%	31.89%
A-SB	23312JAD5	3.121000%	35,950,000.00	12,574,504.02	617,602.19	32,704.19	0.00	0.00	650,306.38	11,956,901.83	41.14%	31.89%
A-4	23312JAE3	3.071000%	200,000,000.00	200,000,000.00	0.00	511,833.33	0.00	0.00	511,833.33	200,000,000.00	41.14%	31.89%
A-5	23312JAF0	3.328000%	263,878,000.00	263,878,000.00	0.00	731,821.65	0.00	0.00	731,821.65	263,878,000.00	41.14%	31.89%
A-M	23312JAH6	3.561000%	104,674,000.00	104,674,000.00	0.00	310,620.10	0.00	0.00	310,620.10	104,674,000.00	28.50%	22.65%
B	23312JAJ2	3.792000%	48,205,000.00	48,205,000.00	0.00	152,327.80	0.00	0.00	152,327.80	48,205,000.00	22.67%	18.39%
C	23312JAK9	4.174000%	49,582,000.00	49,582,000.00	0.00	172,462.72	0.00	0.00	172,462.72	49,582,000.00	16.69%	14.01%
D	23312JAQ6	3.366794%	53,714,000.00	53,714,000.00	0.00	150,703.31	0.00	0.00	150,703.31	53,714,000.00	10.20%	9.27%
E-RR	23312JAT0	4.366794%	26,168,000.00	26,168,000.00	0.00	95,225.22	0.00	0.00	95,225.22	26,168,000.00	7.04%	6.96%
F-RR	23312JAV5	4.366794%	11,018,000.00	11,018,000.00	0.00	40,094.45	0.00	0.00	40,094.45	11,018,000.00	5.71%	5.98%
G-RR*	23312JAX1	4.366794%	37,187,594.00	24,861,982.67	0.00	72,127.92	0.00	(28,291.34)	72,127.92	24,890,274.01	2.70%	2.70%
VRR Interest	N/A	4.366794%	30,574,810.00	22,372,546.61	19,458.46	80,904.53	0.00	(785.06)	100,362.99	22,353,873.21	0.00%	0.00%
S	23312JAZ6	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	23312JBA0	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,132,400,404.02	828,612,862.13	720,683.80	2,382,329.74	0.00	(29,076.40)	3,103,013.54	827,921,254.73


X-A	23312JAG8	1.089910%	875,951,000.00	592,691,332.84	0.00	538,317.04	0.00	0.00	538,317.04	591,990,107.51
X-B	23312JAL7	0.381104%	97,787,000.00	97,787,000.00	0.00	31,055.89	0.00	0.00	31,055.89	97,787,000.00
X-D	23312JAN3	1.000000%	53,714,000.00	53,714,000.00	0.00	44,761.67	0.00	0.00	44,761.67	53,714,000.00
Notional SubTotal			1,027,452,000.00	744,192,332.84	0.00	614,134.60	0.00	0.00	614,134.60	743,491,107.51

Deal Distribution Total					720,683.80	2,996,464.34	0.00	(29,076.40)	3,717,148.14

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 30


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	23312JAA1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	23312JAB9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	23312JAC7	76.58827040	0.55379570	0.20863921	0.00000000	0.00000000	0.00000000	0.00000000	0.76243490	76.03447470
A-SB	23312JAD5	349.77758053	17.17947677	0.90971321	0.00000000	0.00000000	0.00000000	0.00000000	18.08918999	332.59810376
A-4	23312JAE3	1,000.00000000	0.00000000	2.55916665	0.00000000	0.00000000	0.00000000	0.00000000	2.55916665	1,000.00000000
A-5	23312JAF0	1,000.00000000	0.00000000	2.77333332	0.00000000	0.00000000	0.00000000	0.00000000	2.77333332	1,000.00000000
A-M	23312JAH6	1,000.00000000	0.00000000	2.96750005	0.00000000	0.00000000	0.00000000	0.00000000	2.96750005	1,000.00000000
B	23312JAJ2	1,000.00000000	0.00000000	3.16000000	0.00000000	0.00000000	0.00000000	0.00000000	3.16000000	1,000.00000000
C	23312JAK9	1,000.00000000	0.00000000	3.47833327	0.00000000	0.00000000	0.00000000	0.00000000	3.47833327	1,000.00000000
D	23312JAQ6	1,000.00000000	0.00000000	2.80566165	0.00000000	0.00000000	0.00000000	0.00000000	2.80566165	1,000.00000000
E-RR	23312JAT0	1,000.00000000	0.00000000	3.63899496	0.00000000	0.00000000	0.00000000	0.00000000	3.63899496	1,000.00000000
F-RR	23312JAV5	1,000.00000000	0.00000000	3.63899528	0.00000000	0.00000000	0.00000000	0.00000000	3.63899528	1,000.00000000
G-RR	23312JAX1	668.55582725	0.00000000	1.93956942	0.49330188	24.93306773	0.00000000	(0.76077361)	1.93956942	669.31660085
VRR Interest	N/A	731.73133733	0.63642129	2.64611718	0.01664933	0.84151300	0.00000000	(0.02567669)	3.28253847	731.12059274
S	23312JAZ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	23312JBA0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	23312JAG8	676.62612731	0.00000000	0.61455154	0.00000000	0.00000000	0.00000000	0.00000000	0.61455154	675.82559699
X-B	23312JAL7	1,000.00000000	0.00000000	0.31758710	0.00000000	0.00000000	0.00000000	0.00000000	0.31758710	1,000.00000000
X-D	23312JAN3	1,000.00000000	0.00000000	0.83333340	0.00000000	0.00000000	0.00000000	0.00000000	0.83333340	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 30


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	07/01/25 - 07/30/25	30	0.00	31,504.52	0.00	31,504.52	0.00	0.00	0.00	31,504.52	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	32,704.19	0.00	32,704.19	0.00	0.00	0.00	32,704.19	0.00
A-4	07/01/25 - 07/30/25	30	0.00	511,833.33	0.00	511,833.33	0.00	0.00	0.00	511,833.33	0.00
A-5	07/01/25 - 07/30/25	30	0.00	731,821.65	0.00	731,821.65	0.00	0.00	0.00	731,821.65	0.00
X-A	07/01/25 - 07/30/25	30	0.00	538,317.04	0.00	538,317.04	0.00	0.00	0.00	538,317.04	0.00
X-B	07/01/25 - 07/30/25	30	0.00	31,055.89	0.00	31,055.89	0.00	0.00	0.00	31,055.89	0.00
X-D	07/01/25 - 07/30/25	30	0.00	44,761.67	0.00	44,761.67	0.00	0.00	0.00	44,761.67	0.00
A-M	07/01/25 - 07/30/25	30	0.00	310,620.10	0.00	310,620.10	0.00	0.00	0.00	310,620.10	0.00
B	07/01/25 - 07/30/25	30	0.00	152,327.80	0.00	152,327.80	0.00	0.00	0.00	152,327.80	0.00
C	07/01/25 - 07/30/25	30	0.00	172,462.72	0.00	172,462.72	0.00	0.00	0.00	172,462.72	0.00
D	07/01/25 - 07/30/25	30	0.00	150,703.31	0.00	150,703.31	0.00	0.00	0.00	150,703.31	0.00
E-RR	07/01/25 - 07/30/25	30	0.00	95,225.22	0.00	95,225.22	0.00	0.00	0.00	95,225.22	0.00
F-RR	07/01/25 - 07/30/25	30	0.00	40,094.45	0.00	40,094.45	0.00	0.00	0.00	40,094.45	0.00
G-RR	07/01/25 - 07/30/25	30	908,856.09	90,472.63	0.00	90,472.63	18,344.71	0.00	0.00	72,127.92	927,200.80
VRR Interest	07/01/25 - 07/30/25	30	25,220.05	81,413.59	0.00	81,413.59	509.05	0.00	0.00	80,904.53	25,729.10
S	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			934,076.14	3,015,318.11	0.00	3,015,318.11	18,853.76	0.00	0.00	2,996,464.34	952,929.90




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 30


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
V1-A1 (Cert)	23312JBB8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A1 (EC)	N/A	N/A	666,258.97	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A2 (Cert)	23312JBD4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A2 (EC)	N/A	N/A	2,676,107.83	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A3 (Cert)	23312JBF9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A3 (EC)	N/A	4.366794%	4,190,133.48	320,915.08	2,320.48	1,167.81	0.00	0.00	3,488.29	318,594.60
V1-ASB (Cert)	23312JBH5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-ASB (EC)	N/A	4.366794%	997,584.76	348,932.78	17,137.98	1,269.76	0.00	0.00	18,407.74	331,794.80
V1-A4 (Cert)	23312JBK8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A4 (EC)	N/A	4.366794%	5,549,845.67	5,549,845.67	0.00	20,195.86	0.00	0.00	20,195.86	5,549,845.67
V1-A5 (Cert)	23312JBM4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A5 (EC)	N/A	4.366794%	7,322,410.88	7,322,410.88	0.00	26,646.22	0.00	0.00	26,646.22	7,322,410.88
V1-AM (Cert)	23312JBP7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-AM (EC)	N/A	4.366794%	2,904,622.73	2,904,622.73	0.00	10,569.91	0.00	0.00	10,569.91	2,904,622.73
V1-B (Cert)	23312JBR3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-B (EC)	N/A	4.366794%	1,337,651.55	1,337,651.55	0.00	4,867.71	0.00	0.00	4,867.71	1,337,651.55
V1-C (Cert)	23312JBT9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-C (EC)	N/A	4.366794%	1,375,862.24	1,375,862.24	0.00	5,006.76	0.00	0.00	5,006.76	1,375,862.24
V1-D (Cert)	23312JBV4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-D (EC)	N/A	4.366794%	1,490,522.05	1,490,522.05	0.00	5,424.00	0.00	0.00	5,424.00	1,490,522.05
V1-E (Cert)	23312JBX0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-E (EC)	N/A	4.366794%	726,142.00	726,141.81	0.00	2,642.43	0.00	0.00	2,642.43	726,141.81
V1-F (Cert)	23312JBZ5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-F (EC)	N/A	4.366794%	305,741.00	305,741.00	0.00	1,112.59	0.00	0.00	1,112.59	305,741.00
V1-G (Cert)	23312JCB7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-G (EC)	N/A	4.366794%	1,031,927.03	689,900.83	0.00	2,001.49	0.00	(785.06)	2,001.49	690,685.89
Regular Interest Total			30,574,810.19	22,372,546.62	19,458.46	80,904.54	0.00	(785.06)	100,363.00	22,353,873.22
								Exchangeable Certificate Detail continued to next page
Exchangeable Certificate Details
V1-A1	23312JAA1	N/A	666,258.97	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A2	23312JAB9	N/A	2,676,107.83	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A3	23312JAC7	N/A	4,190,133.48	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-ASB	23312JAD5	N/A	997,584.76	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-A4	23312JAE3	N/A	5,549,845.67	0.00	0.00	0.00	0.00	0.00	0.00	0.00

© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 30


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
V1-A5	23312JAF0	N/A	7,322,410.88	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-AM	23312JAH6	N/A	2,904,622.73	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-B	23312JAJ2	N/A	1,337,651.55	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-C	23312JAK9	N/A	1,375,862.24	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-D	23312JAQ6	N/A	1,490,522.05	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-E	23312JAT0	N/A	726,142.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-F	23312JAV5	N/A	305,741.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V1-G	23312JAX1	N/A	1,031,927.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00
V-2	23312JCE1	4.366794%	30,574,810.00	22,372,546.61	19,458.46	80,904.53	0.00	(785.06)	100,362.99	22,353,873.21
Exchangeable Certificates Total			61,149,620.19	22,372,546.61	19,458.46	80,904.53	0.00	(785.06)	100,362.99	22,353,873.21




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 30


	Additional Information

Total Available Distribution Amount (1)	3,717,148.14

	Credit Opportunity
Other identity under which the Directing Certificateholder or it's parent entity primarily operates:	Partners Aggregator I
	L.P.
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,027,790.13	Master Servicing Fee	5,836.22
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,423.87
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	356.76
ARD Interest	0.00	Operating Advisor Fee	1,855.17
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,027,790.13	Total Fees	12,472.03

Principal		Expenses/Reimbursements
Scheduled Principal	691,607.40	Reimbursement for Interest on Advances	167.08
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	17,222.22
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	29,076.40	Special Servicing Fees (Work Out)	1,464.44
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	720,683.80	Total Expenses/Reimbursements	18,853.74

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,996,464.34
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	720,683.80
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,717,148.14
Total Funds Collected	3,748,473.93	Total Funds Distributed	3,748,473.91


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 30

Certificate Ratings Detail

DBRS, Inc.

Fitch Ratings, Inc.

Moody's Investors Service, Inc

Standard & Poor's Rating Services

Date Last

Class

CUSIP

Original

Current¹

Original

Current¹

Original

Current¹

Original

Current¹

Changed

23312JAA1

AAA

N/A

AAA

PIF

08/01/25

Aaa

N'A

08/01/25

AAA

N'A

08/01/25

23312JAB9

AAA

N/A

AAA

PIF

08/01/25

Aaa

N'A

08/01/25

AAA

N'A

08/01/25

23312JAC7

AAA

08/01/25

Aaa

08/01/25

AAA

08/01/25

ASB

23312JAD5

AAA

08/01/25

Aaa

08/01/25

AAA

08/01/25

23312JAE3

AAA

08/01/25

Aaa

08/01/25

AAA

08/01/25

23312JAF0

AAA

08/01/25

Aaa

08/01/25

AAA

08/01/25

23312JAG8

AAA

08/01/25

Aa1

08/01/25

AA+

AA-

08/01/25

23312JAL7

AA (low)

A-

08/01/25

N'A

08/01/25

23312JAN3

BBB (high)

BBB

BBB-

08/01/25

N'A

08/01/25

23312JAH6

AAA

08/01/25

Aa3

08/01/25

AA+

AA-

08/01/25

23312JAJ2

AA (high)

AA-

08/01/25

AA-

BBB+

08/01/25

23312JAK9

A (high)

A-

08/01/25

N'A

08/01/25

23312JAQ6

BBB

BBB (low)

BBB-

08/01/25

N'A

08/01/25

ERR

23312JAT0

BB (high)

N/A

BB-

N'A

08/01/25

N'A

08/01/25

N'A

08/01/25

FRR

23312JAV5

BB (high)

B-

N'A

08/01/25

N'A

08/01/25

N'A

08/01/25

GRR

23312JAX1

N/A

N'A

08/01/25

N'A

08/01/25

N'A

08/01/25

VRR_1_RI

N/A

N'A

08/01/25

N'A

08/01/25

N'A

08/01/25

23312JAZ6

N/A

N'A

08/01/25

N'A

08/01/25

N'A

08/01/25

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

N/A

- Data not available this period.

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

(1)

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

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

Page 9 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		828,612,862.13	828,612,862.13	Beginning Certificate Balance	828,612,862.13
(-) Scheduled Principal Collections		691,607.40	691,607.40	(-) Principal Distributions	720,683.80
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	(29,076.40)
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	(29,076.40)
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		(29,076.40)	(29,076.40)	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		827,921,254.73	827,921,254.73	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		828,630,511.10	828,630,511.10	Ending Certificate Balance	827,921,254.73
Ending Actual Collateral Balance		827,921,254.73	827,921,254.73



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.37%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 10 of 30


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	83,120,764.68	10.04%	22	4.7243	NAP	Defeased	4	83,120,764.68	10.04%	22	4.7243	NAP
	7,499,999 or less	4	22,365,250.80	2.70%	21	4.6324	1.596966	1.39 or less	5	87,187,606.40	10.53%	21	4.7066	1.172009
7,500,000 to 14,999,999		6	63,341,944.24	7.65%	22	4.5490	1.673708	1.40 to 1.44	2	14,017,419.51	1.69%	21	4.6644	1.432093
15,000,000 to 24,999,999		9	176,070,906.50	21.27%	21	4.3289	1.669235	1.45 to 1.54	1	15,148,621.71	1.83%	21	4.4600	1.450000
25,000,000 to 49,999,999		7	249,537,750.74	30.14%	21	4.3505	2.141111	1.55 to 1.99	16	407,940,013.04	49.27%	16	4.0642	1.789547
50,000,000 to 74,999,999		3	158,484,637.77	19.14%	7	3.8211	1.950956	2.00 to 2.49	2	95,400,000.00	11.52%	21	3.9024	2.083312
	75,000,000 or greater	1	75,000,000.00	9.06%	22	3.6694	1.780000	2.50 to 2.87	3	115,000,000.00	13.89%	22	4.3573	2.689565
	Totals	34	827,921,254.73	100.00%	19	4.2432	1.852740	2.88 or greater	1	10,106,829.39	1.22%	21	4.5250	3.000000
								Totals	34	827,921,254.73	100.00%	19	4.2432	1.852740
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 30


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	12	83,120,764.68	10.04%	22	4.7243	NAP	Virginia	2	2,791,074.54	0.34%	22	4.4860	2.720000
Arizona	1	1,422,723.09	0.17%	22	4.4860	2.720000	Washington	3	12,322,540.78	1.49%	21	4.0374	2.330470
Arkansas	1	289,089.82	0.03%	22	4.4860	2.720000	Wisconsin	2	1,460,616.32	0.18%	21	4.1423	2.421523
California	23	263,426,643.77	31.82%	13	4.1999	1.898367	Wyoming	1	851,821.44	0.10%	22	4.4860	2.720000
Colorado	1	3,320,800.00	0.40%	20	3.7950	2.120000	Totals	116	827,921,254.73	100.00%	19	4.2432	1.852740
Connecticut	1	770,264.04	0.09%	22	4.4860	2.720000
									Property Type³
Florida	1	6,292,084.43	0.76%	21	4.6900	1.620000
Georgia	3	44,330,383.56	5.35%	21	4.6427	1.498718		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Illinois	3	3,126,365.96	0.38%	22	4.4860	2.720000		Properties	Balance	Agg. Bal.			DSCR¹
Indiana	5	5,636,520.71	0.68%	22	4.4860	2.720000	Defeased	12	83,120,764.68	10.04%	22	4.7243	NAP
Kentucky	2	25,234,476.86	3.05%	21	4.7344	1.892143	Industrial	1	6,890,000.00	0.83%	22	4.5900	1.640000
Maryland	2	1,889,821.44	0.23%	21	4.1065	2.390445	Lodging	67	127,928,913.63	15.45%	22	4.3970	2.522855
Massachusetts	1	12,928,913.49	1.56%	22	4.7500	1.040000	Mixed Use	5	108,611,428.21	13.12%	21	4.0778	1.857245
Michigan	4	10,569,749.92	1.28%	21	4.0681	2.357142	Multi-Family	3	37,277,944.71	4.50%	21	4.7321	1.788612
Minnesota	3	1,999,370.16	0.24%	22	4.3856	2.632853	Office	6	204,359,127.21	24.68%	11	3.8529	1.738492
Nevada	2	41,331,387.74	4.99%	21	4.5749	1.621319	Other	12	45,400,000.00	5.48%	20	3.7950	2.120000
New Jersey	1	1,468,032.77	0.18%	22	4.4860	2.720000	Retail	9	204,226,247.04	24.67%	21	4.4143	1.607707
New York	7	226,683,166.37	27.38%	21	3.8627	1.902209	Self Storage	1	10,106,829.39	1.22%	21	4.5250	3.000000
North Carolina	1	1,241,484.50	0.15%	22	4.4860	2.720000	Totals	116	827,921,254.73	100.00%	19	4.2432	1.852740
Ohio	3	3,497,905.25	0.42%	22	4.4860	2.720000
Oklahoma	2	1,119,296.28	0.14%	22	4.4860	2.720000
Oregon	2	24,330,509.95	2.94%	22	4.3140	1.970940
Pennsylvania	3	2,637,021.71	0.32%	22	4.4860	2.720000
Texas	23	32,766,025.29	3.96%	21	4.4780	1.938350
Utah	1	11,062,400.00	1.34%	20	3.7950	2.120000

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




© 2021 Computershare. All rights reserved. Confidential.													Page 12 of 30


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	83,120,764.68	10.04%	22	4.7243	NAP	Defeased	4	83,120,764.68	10.04%	22	4.7243	NAP
	4.4999% or less	16	529,783,623.93	63.99%	17	3.9984	2.053474	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	9	149,436,396.48	18.05%	21	4.5981	1.553709	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% or greater	5	65,580,469.64	7.92%	21	4.8021	1.411140	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	34	827,921,254.73	100.00%	19	4.2432	1.852740	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	30	744,800,490.05	89.96%	18	4.1895	1.896643
								Totals	34	827,921,254.73	100.00%	19	4.2432	1.852740
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 30


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	83,120,764.68	10.04%	22	4.7243	NAP	Defeased	4	83,120,764.68	10.04%	22	4.7243	NAP
	60 months or less	30	744,800,490.05	89.96%	18	4.1895	1.896643	Interest Only	15	498,269,637.77	60.18%	17	3.9752	2.089602
61 months to 115 months		0	0.00	0.00%	0	0.0000	0.000000	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
116 months to 119 months		0	0.00	0.00%	0	0.0000	0.000000	61 months to 119 months	0	0.00	0.00%	0	0.0000	0.000000
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	120 months or greater	15	246,530,852.28	29.78%	21	4.6226	1.506650
	Totals	34	827,921,254.73	100.00%	19	4.2432	1.852740	Totals	34	827,921,254.73	100.00%	19	4.2432	1.852740
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 14 of 30


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	4	83,120,764.68	10.04%	22	4.7243	NAP			No outstanding loans in this group
Underwriter's Information		3	125,400,000.00	15.15%	21	4.2358	2.502775
	12 months or less	27	619,400,490.05	74.81%	18	4.1801	1.773929
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	34	827,921,254.73	100.00%	19	4.2432	1.852740
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 15 of 30


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1A2A2	30312632	OF	New York	NY	Actual/360	3.669%	236,982.08	0.00	0.00	N/A	06/01/27	--	75,000,000.00	75,000,000.00	08/01/25
1A2C12	30312633	OF	New York	NY	Actual/360	3.669%	59,245.52	0.00	0.00	N/A	06/01/27	--	18,750,000.00	18,750,000.00	08/01/25
3A1C1	30312641	MU	New York	NY	Actual/360	3.954%	170,239.40	0.00	0.00	N/A	05/06/27	--	50,000,000.00	50,000,000.00	08/06/25
3A1C4	30312642	MU	New York	NY	Actual/360	3.954%	68,095.76	0.00	0.00	N/A	05/06/27	--	20,000,000.00	20,000,000.00	08/06/25
3A1C5	30312643	MU	New York	NY	Actual/360	3.954%	34,047.88	0.00	0.00	N/A	05/06/27	--	10,000,000.00	10,000,000.00	08/06/25
4A1	30312644	LO	Various	Various	Actual/360	4.486%	154,517.78	0.00	0.00	N/A	06/01/27	--	40,000,000.00	40,000,000.00	08/01/25
4A7	30312650	LO	Various	Various	Actual/360	4.486%	154,517.78	0.00	0.00	N/A	06/01/27	--	40,000,000.00	40,000,000.00	08/01/25
5	30312661	MF	Dallas	TX	Actual/360	4.710%	236,746.02	116,907.69	0.00	N/A	06/06/27	--	58,371,732.05	58,254,824.36	08/06/25
6	30312585	OF	San Francisco	CA	Actual/360	3.555%	179,307.55	93,616.93	0.00	N/A	04/06/24	04/06/28	58,578,254.70	58,484,637.77	08/06/25
7	30312591	RT	New York	NY	Actual/360	4.000%	172,222.22	0.00	0.00	05/01/27	05/01/29	--	50,000,000.00	50,000,000.00	08/01/25
9	30312473	98	Various	Various	Actual/360	3.795%	148,363.42	0.00	0.00	04/06/27	04/06/28	--	45,400,000.00	45,400,000.00	08/06/25
11	30312664	RT	Lake Forest	CA	Actual/360	4.670%	132,759.80	53,818.06	0.00	N/A	05/06/27	--	33,013,420.75	32,959,602.69	08/06/25
12	30312665	LO	Monterey	CA	Actual/360	4.063%	122,454.31	0.00	0.00	N/A	05/01/27	--	35,000,000.00	35,000,000.00	08/01/25
13	30298407	OF	Reno	NV	Actual/360	4.580%	121,396.53	55,053.65	0.00	N/A	04/06/27	--	30,780,921.38	30,725,867.73	08/06/25
14	30312666	RT	Columbus	GA	Actual/360	4.620%	101,436.71	45,007.78	0.00	N/A	05/06/27	--	25,497,288.10	25,452,280.32	08/06/25
15	30312667	RT	Palm Desert	CA	Actual/360	4.370%	87,697.59	49,524.77	0.00	N/A	05/06/27	--	23,304,889.22	23,255,364.45	08/06/25
17	30312669	MF	Lexington	KY	Actual/360	4.750%	97,235.86	33,175.97	0.00	N/A	05/01/27	--	23,772,434.30	23,739,258.33	08/01/25
18	30298535	RT	Oregon City	OR	Actual/360	4.300%	83,312.50	0.00	0.00	N/A	06/06/27	--	22,500,000.00	22,500,000.00	08/06/25
19	30312670	RT	Warner Robins	GA	Actual/360	4.750%	71,161.68	35,058.76	0.00	N/A	04/01/27	--	17,397,762.00	17,362,703.24	08/01/25
20	30312671	MU	Santa Monica	CA	Actual/360	4.180%	71,970.89	0.00	0.00	N/A	06/06/27	--	19,995,000.00	19,995,000.00	08/06/25
21	30312672	IN	El Paso	TX	Actual/360	4.630%	65,691.52	26,907.46	0.00	N/A	06/06/27	--	16,476,658.01	16,449,750.55	08/06/25
22	30312673	RT	College Station	TX	Actual/360	4.540%	59,993.82	25,910.86	0.00	N/A	03/01/27	--	15,345,869.63	15,319,958.77	08/01/25
23	30312674	OF	Goleta	CA	Actual/360	4.460%	58,265.25	22,424.57	0.00	N/A	05/06/27	--	15,171,046.28	15,148,621.71	08/06/25
24	30312675	LO	Braintree	MA	Actual/360	4.750%	52,988.30	25,780.45	0.00	N/A	06/06/27	--	12,954,693.94	12,928,913.49	08/06/25
27	30298584	MF	Las Vegas	NV	Actual/360	4.560%	41,729.93	21,797.02	0.00	N/A	06/06/27	--	10,627,317.03	10,605,520.01	08/06/25
28	30312679	SS	El Monte	CA	Actual/360	4.525%	39,463.40	21,009.05	0.00	N/A	05/06/27	--	10,127,838.44	10,106,829.39	08/06/25
29	30312680	RT	El Cajon	CA	Actual/360	4.520%	43,205.49	16,215.81	0.00	N/A	05/06/27	--	11,100,468.95	11,084,253.14	08/06/25
32	30312683	MU	Redwood City	CA	Actual/360	4.990%	37,095.32	16,525.74	0.00	N/A	06/06/27	--	8,632,953.95	8,616,428.21	08/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

30312684

Fern Park

Actual/360

4.690%

25,462.74

12,742.48

0.00

N/A

05/01/27

6,304,826.91

6,292,084.43

08/01/25

30298538

Carlsbad

Actual/360

4.590%

27,232.73

0.00

N/A

06/06/27

6,890,000.00

08/06/25

30312685

San Francisco

Actual/360

4.350%

23,411.46

0.00

N/A

05/06/27

6,250,000.00

08/06/25

30312687

St. Petersburg

Actual/360

5.110%

19,017.26

8,160.96

0.00

N/A

05/06/27

4,321,831.17

4,313,670.21

08/06/25

30312688

Irving

Actual/360

4.900%

17,337.97

6,544.73

0.00

N/A

02/06/27

4,109,064.29

4,102,519.56

08/06/25

30312689

Massena

Actual/360

5.210%

13,183.66

5,424.66

0.00

N/A

06/06/27

2,938,591.03

2,933,166.37

08/06/25

Totals

3,027,790.13

691,607.40

0.00

828,612,862.13

827,921,254.73

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

Page 17 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A2A2	72,698,049.00	19,037,736.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A2C12	72,698,049.00	19,037,736.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1C1	0.00	50,470,128.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1C4	0.00	50,470,128.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1C5	0.00	50,470,128.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
6	17,273,777.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	7,368,479.00	7,503,528.08	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,874,769.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	10,452,930.60	1,274,740.36	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,757,398.27	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,847,347.27	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,620,555.77	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,954,606.81	2,938,095.88	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,173,376.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,944,282.17	472,584.44	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,540,803.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	1,567,814.71	317,007.93	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,311,508.29	1,552,970.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,179,804.09	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,384,180.74	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	2,192,176.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,087,950.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	678,967.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
33	808,501.98	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	807,104.71	533,632.82	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	443,930.72	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
40	348,796.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	213,015,161.27	204,078,416.91				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 30


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 20 of 30


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
08/12/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.243195%	4.225719%	19
07/11/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.243409%	4.225930%	20
06/12/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.243638%	4.226156%	21
05/12/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.243850%	4.226364%	22
04/11/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.244076%	4.226587%	23
03/12/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.244285%	4.226793%	24
02/12/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.244541%	4.227046%	25
01/10/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.244747%	4.227249%	26
12/12/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.244952%	4.227451%	27
11/13/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.245172%	4.227668%	28
10/11/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.245374%	4.227867%	29
09/12/24	0	0.00	0	0.00	0	0.00	0	0.00	1	0.00	0	0.00	0	0.00	2	7,519,747.13	4.245591%	4.228082%	30
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 21 of 30

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 22 of 30


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		674,036,617	674,036,617		0		0
25 - 36 Months		103,884,638	103,884,638		0		0
37 - 48 Months		50,000,000	50,000,000		0		0
49 - 60 Months		0	0		0		0
> 60 Months		0	0		0		0




Historical Delinquency Information

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

Aug-25	827,921,255	827,921,255	0	0	0		0
Jul-25	828,612,862	828,612,862	0	0	0		0
Jun-25	829,350,129	829,350,129	0	0	0		0
May-25	830,036,221	830,036,221	0	0	0		0
Apr-25	830,768,170	830,768,170	0	0	0		0
Mar-25	831,448,788	831,448,788	0	0	0		0
Feb-25	832,272,858	832,272,858	0	0	0		0
Jan-25	832,947,666	832,947,666	0	0	0		0
Dec-24	833,619,870	833,619,870	0	0	0		0
Nov-24	834,338,430	834,338,430	0	0	0		0
Oct-24	835,005,267	835,005,267	0	0	0		0
Sep-24	835,718,652	835,718,652	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 23 of 30


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
4A1	30312644	40,000,000.00	40,000,000.00	956,000,000.00	05/24/17	71,329,392.00	2.72000	03/31/17	06/01/27	I/O
4A7	30312650	40,000,000.00	40,000,000.00	956,000,000.00	05/24/17	71,329,392.00	2.72000	03/31/17	06/01/27	I/O
Totals		80,000,000.00	80,000,000.00	1,912,000,000.00		142,658,784.00




© 2021 Computershare. All rights reserved. Confidential.										Page 24 of 30


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
4A1	30312644	LO	Various	02/19/25	1
	8/6/2025 - Loan transferred to Special Servicing effective 2/24/25 due to imminent default. Hello Letter was noticed and PNA has been executed. Collateral consists of a 65 mixed service hotels, totaling 6,366 keys. Loan is paid through 6/1/2025.
	Servicer is actively negotiating modification terms with Borrower. Appraisal has been received and is under review.


4A7	30312650	LO	Various	02/19/25	1
	8/6/2025 - Please refer to commentary on loan #30312644.



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




© 2021 Computershare. All rights reserved. Confidential.								Page 25 of 30


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
2	30312634	0.00	3.56283%	0.00	3.56283%	10	06/05/24	06/05/24	07/31/24
4A1	30312644	40,000,000.00	4.48600%	40,000,000.00	4.48600%	8	08/31/20	09/01/20	09/08/20
4A1	30312644	0.00	4.48600%	0.00	4.48600%	8	09/08/20	09/01/20	08/31/20
4A7	30312650	40,000,000.00	4.48600%	40,000,000.00	4.48600%	8	08/31/20	09/01/20	09/08/20
4A7	30312650	0.00	4.48600%	0.00	4.48600%	8	09/08/20	09/01/20	08/31/20
6	30312585	0.00	3.55470%	0.00	3.55470%	9	05/24/24	05/24/24	06/25/24
11	30312664	0.00	4.67000%	0.00	4.67000%	10	05/03/21	05/06/21	06/09/21
11	30312664	0.00	4.67000%	0.00	4.67000%	10	06/09/21	05/06/21	05/03/21
Totals		80,000,000.00		80,000,000.00
1 Modification Codes

DBJPM 2017-C6 Mortgage Trust 10-D