
Distribution Date:	04/10/26	DBJPM 2017-C6 Mortgage Trust
Determination Date:	04/06/26
Next Distribution Date:	05/12/26
Record Date:	03/31/26	Commercial Mortgage Pass-Through Certificates
		Series 2017-C6
Revision: October 2025 - April 2026
The servicer revised ARA values and dates for loans 4A1 and 4A7, for a period spanning from October 2025 to April 2026


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	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		23312	JAA1	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		23312	JAB9	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		23312	JAC7	3.269000	%	151,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	%	31.89	%
A-SB		23312	JAD5	3.121000	%	35,950,000.00	7,343,739.41	638,634.86	19,099.84	0.00	0.00	657,734.70	6,705,104.55	45.16	%	31.89	%
A-4		23312	JAE3	3.071000	%	200,000,000.00	143,549,109.10	3,172,808.96	367,366.10	0.00	0.00	3,540,175.06	140,376,300.14	45.16	%	31.89	%
A-5		23312	JAF0	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	45.16	%	31.89	%
A-M		23312	JAH6	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	31.20	%	22.65	%
B		23312	JAJ2	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	24.77	%	18.39	%
C		23312	JAK9	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	18.15	%	14.01	%
D		23312	JAQ6	3.326164	%	53,714,000.00	53,714,000.00	0.00	148,884.63	0.00	0.00	148,884.63	53,714,000.00	10.98	%	9.27	%
E-RR		23312	JAT0	4.326164	%	26,168,000.00	26,168,000.00	0.00	94,339.21	0.00	0.00	94,339.21	26,168,000.00	7.49	%	6.96	%
F-RR		23312	JAV5	4.326164	%	11,018,000.00	11,018,000.00	0.00	39,721.39	0.00	0.00	39,721.39	11,018,000.00	6.02	%	5.98	%
G-RR*		23312	JAX1	4.326164	%	37,187,594.00	24,890,274.01	0.00	88,224.48	0.00	0.00	88,224.48	24,890,274.01	2.70	%	2.70	%
VRR Interest		N/A		4.326164	%	30,574,810.00	20,340,798.25	105,764.62	73,289.50	0.00	0.00	179,054.12	20,235,033.63	0.00	%	0.00	%
S		23312	JAZ6	0.000000	%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	%	0.00	%
R		23312	JBA0	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	753,362,920.77	3,917,208.44	2,198,157.42	0.00	0.00	6,115,365.86	749,445,712.33


X-A		23312	JAG8	1.025160	%	875,951,000.00	519,444,848.50	0.00	443,761.89	0.00	0.00	443,761.89	515,633,404.69
X-B		23312	JAL7	0.340474	%	97,787,000.00	97,787,000.00	0.00	27,744.96	0.00	0.00	27,744.96	97,787,000.00
X-D		23312	JAN3	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	670,945,848.50	0.00	516,268.52	0.00	0.00	516,268.52	667,134,404.69

Deal Distribution Total								3,917,208.44	2,714,425.94	0.00	0.00	6,631,634.38

*		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	23312	JAA1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	23312	JAB9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	23312	JAC7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	23312	JAD5	204.27647872	17.76453018	0.53128901	0.00000000	0.00000000	0.00000000	0.00000000	18.29581919	186.51194854
A-4	23312	JAE3	717.74554550	15.86404480	1.83683050	0.00000000	0.00000000	0.00000000	0.00000000	17.70087530	701.88150070
A-5	23312	JAF0	1,000.00000000	0.00000000	2.77333332	0.00000000	0.00000000	0.00000000	0.00000000	2.77333332	1,000.00000000
A-M	23312	JAH6	1,000.00000000	0.00000000	2.96750005	0.00000000	0.00000000	0.00000000	0.00000000	2.96750005	1,000.00000000
B	23312	JAJ2	1,000.00000000	0.00000000	3.16000000	0.00000000	0.00000000	0.00000000	0.00000000	3.16000000	1,000.00000000
C	23312	JAK9	1,000.00000000	0.00000000	3.47833327	0.00000000	0.00000000	0.00000000	0.00000000	3.47833327	1,000.00000000
D	23312	JAQ6	1,000.00000000	0.00000000	2.77180307	0.00000000	0.00000000	0.00000000	0.00000000	2.77180307	1,000.00000000
E-RR	23312	JAT0	1,000.00000000	0.00000000	3.60513643	0.00000000	0.00000000	0.00000000	0.00000000	3.60513643	1,000.00000000
F-RR	23312	JAV5	1,000.00000000	0.00000000	3.60513614	0.00000000	0.00000000	0.00000000	0.00000000	3.60513614	1,000.00000000
G-RR	23312	JAX1	669.31660085	0.00000000	2.37241699	0.04056084	26.26579579	0.00000000	0.00000000	2.37241699	669.31660085
VRR Interest	N/A		665.27962888	3.45920776	2.39705496	0.00136910	0.88649414	0.00000000	0.00000000	5.85626272	661.82042112
S	23312	JAZ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	23312	JBA0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	23312	JAG8	593.00674182	0.00000000	0.50660584	0.00000000	0.00000000	0.00000000	0.00000000	0.50660584	588.65553517
X-B	23312	JAL7	1,000.00000000	0.00000000	0.28372851	0.00000000	0.00000000	0.00000000	0.00000000	0.28372851	1,000.00000000
X-D	23312	JAN3	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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	03/01/26 - 03/30/26	30	0.00	19,099.84	0.00	19,099.84	0.00	0.00	0.00	19,099.84	0.00
A-4	03/01/26 - 03/30/26	30	0.00	367,366.10	0.00	367,366.10	0.00	0.00	0.00	367,366.10	0.00
A-5	03/01/26 - 03/30/26	30	0.00	731,821.65	0.00	731,821.65	0.00	0.00	0.00	731,821.65	0.00
X-A	03/01/26 - 03/30/26	30	0.00	443,761.89	0.00	443,761.89	0.00	0.00	0.00	443,761.89	0.00
X-B	03/01/26 - 03/30/26	30	0.00	27,744.96	0.00	27,744.96	0.00	0.00	0.00	27,744.96	0.00
X-D	03/01/26 - 03/30/26	30	0.00	44,761.67	0.00	44,761.67	0.00	0.00	0.00	44,761.67	0.00
A-M	03/01/26 - 03/30/26	30	0.00	310,620.10	0.00	310,620.10	0.00	0.00	0.00	310,620.10	0.00
B	03/01/26 - 03/30/26	30	0.00	152,327.80	0.00	152,327.80	0.00	0.00	0.00	152,327.80	0.00
C	03/01/26 - 03/30/26	30	0.00	172,462.72	0.00	172,462.72	0.00	0.00	0.00	172,462.72	0.00
D	03/01/26 - 03/30/26	30	0.00	148,884.63	0.00	148,884.63	0.00	0.00	0.00	148,884.63	0.00
E-RR	03/01/26 - 03/30/26	30	0.00	94,339.21	0.00	94,339.21	0.00	0.00	0.00	94,339.21	0.00
F-RR	03/01/26 - 03/30/26	30	0.00	39,721.39	0.00	39,721.39	0.00	0.00	0.00	39,721.39	0.00
G-RR	03/01/26 - 03/30/26	30	975,253.39	89,732.83	0.00	89,732.83	1,508.36	0.00	0.00	88,224.48	976,761.75
VRR Interest	03/01/26 - 03/30/26	30	27,062.53	73,331.35	0.00	73,331.35	41.86	0.00	0.00	73,289.50	27,104.39
S	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			1,002,315.92	2,715,976.14	0.00	2,715,976.14	1,550.22	0.00	0.00	2,714,425.94	1,003,866.14




© 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)		23312	JBB8	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)		23312	JBD4	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)		23312	JBF9	N/A		0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-A3 (EC)		N/A		N/A		4,190,133.48	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-ASB (Cert)		23312	JBH5	N/A		0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-ASB (EC)		N/A		4.326164	%	997,584.76	203,783.10	17,721.62	734.67		0.00	0.00	18,456.29	186,061.48
V1-A4 (Cert)		23312	JBK8	N/A		0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-A4 (EC)		N/A		4.326164	%	5,549,845.67	3,983,377.01	88,043.00	14,360.62		0.00	0.00	102,403.62	3,895,334.01
V1-A5 (Cert)		23312	JBM4	N/A		0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-A5 (EC)		N/A		4.326164	%	7,322,410.88	7,322,410.88	0.00	26,398.29		0.00	0.00	26,398.29	7,322,410.88
V1-AM (Cert)		23312	JBP7	N/A		0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-AM (EC)		N/A		4.326164	%	2,904,622.73	2,904,622.73	0.00	10,471.56		0.00	0.00	10,471.56	2,904,622.73
V1-B (Cert)		23312	JBR3	N/A		0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-B (EC)		N/A		4.326164	%	1,337,651.55	1,337,651.55	0.00	4,822.42		0.00	0.00	4,822.42	1,337,651.55
V1-C (Cert)		23312	JBT9	N/A		0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-C (EC)		N/A		4.326164	%	1,375,862.24	1,375,862.24	0.00	4,960.17		0.00	0.00	4,960.17	1,375,862.24
V1-D (Cert)		23312	JBV4	N/A		0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-D (EC)		N/A		4.326164	%	1,490,522.05	1,490,522.05	0.00	5,373.54		0.00	0.00	5,373.54	1,490,522.05
V1-E (Cert)		23312	JBX0	N/A		0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-E (EC)		N/A		4.326164	%	726,142.00	726,141.81	0.00	2,617.84		0.00	0.00	2,617.84	726,141.81
V1-F (Cert)		23312	JBZ5	N/A		0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-F (EC)		N/A		4.326164	%	305,741.00	305,741.00	0.00	1,102.24		0.00	0.00	1,102.24	305,741.00
V1-G (Cert)		23312	JCB7	N/A		0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1-G (EC)		N/A		4.326164	%	1,031,927.03	690,685.89	0.00	2,448.16		0.00	0.00	2,448.16	690,685.89
Regular Interest Total						30,574,810.19	20,340,798.26	105,764.62	73,289.51		0.00	0.00	179,054.13	20,235,033.64
												Exchangeable Certificate Detail continued to next page
Exchangeable Certificate Details
V1	-A1	23312	JAA1	N/A		666,258.97	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1	-A2	23312	JAB9	N/A		2,676,107.83	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1	-A3	23312	JAC7	N/A		4,190,133.48	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1	-ASB	23312	JAD5	N/A		997,584.76	0.00	0.00	0.00		0.00	0.00	0.00	0.00
V1	-A4	23312	JAE3	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	23312	JAF0	N/A		7,322,410.88	0.00	0.00	0.00		0.00		0.00	0.00	0.00
V1	-AM	23312	JAH6	N/A		2,904,622.73	0.00	0.00	0.00		0.00		0.00	0.00	0.00
V1	-B	23312	JAJ2	N/A		1,337,651.55	0.00	0.00	0.00		0.00		0.00	0.00	0.00
V1	-C	23312	JAK9	N/A		1,375,862.24	0.00	0.00	0.00		0.00		0.00	0.00	0.00
V1	-D	23312	JAQ6	N/A		1,490,522.05	0.00	0.00	0.00		0.00		0.00	0.00	0.00
V1	-E	23312	JAT0	N/A		726,142.00	0.00	0.00	0.00		0.00		0.00	0.00	0.00
V1	-F	23312	JAV5	N/A		305,741.00	0.00	0.00	0.00		0.00		0.00	0.00	0.00
V1	-G	23312	JAX1	N/A		1,031,927.03	0.00	0.00	0.00		0.00		0.00	0.00	0.00
V-2		23312	JCE1	4.326164	%	30,574,810.00	20,340,798.25	105,764.62	73,289.50		0.00		0.00	179,054.12	20,235,033.63
Exchangeable Certificates Total						61,149,620.19	20,340,798.25	105,764.62	73,289.50		0.00		0.00	179,054.12	20,235,033.63




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


	Additional Information

Total Available Distribution Amount (1)	6,631,634.38

	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	2,727,096.92	Master Servicing Fee	5,087.59
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,022.12
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	324.36
ARD Interest	0.00	Operating Advisor Fee	1,686.70
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	2,727,096.92	Total Fees	11,120.77

Principal		Expenses/Reimbursements
Scheduled Principal	616,900.06	Reimbursement for Interest on Advances	85.75
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
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)	1,464.44
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	3,300,308.38	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	3,917,208.44	Total Expenses/Reimbursements	1,550.19

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,714,425.94
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	3,917,208.44
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	6,631,634.38
Total Funds Collected	6,644,305.36	Total Funds Distributed	6,644,305.34


© 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

23312

JAA1

AAA

N/A

AAA

PIF

04/01/26

Aaa

N'A

04/01/26

AAA

N'A

04/01/26

23312

JAB9

AAA

N/A

AAA

PIF

04/01/26

Aaa

N'A

04/01/26

AAA

N'A

04/01/26

23312

JAC7

AAA

Discontinued

AAA

PIF

04/01/26

Aaa

N'A

04/01/26

AAA

N'A

04/01/26

ASB

23312

JAD5

AAA

04/01/26

Aaa

04/01/26

AAA

04/01/26

23312

JAE3

AAA

04/01/26

Aaa

04/01/26

AAA

04/01/26

23312

JAF0

AAA

04/01/26

Aaa

04/01/26

AAA

04/01/26

23312

JAG8

AAA

04/01/26

Aa1

04/01/26

AA+

AA-

04/01/26

23312

JAL7

AA (low)

A-

04/01/26

N'A

04/01/26

23312

JAN3

BBB (high)

BBB

BBB-

BB-

04/01/26

N'A

04/01/26

23312

JAH6

AAA

04/01/26

Aa3

04/01/26

AA+

AA-

04/01/26

23312

JAJ2

AA (high)

AA-

04/01/26

AA-

BBB+

04/01/26

23312

JAK9

A (high)

A-

04/01/26

N'A

04/01/26

23312

JAQ6

BBB

BBB (low)

BBB-

BB-

04/01/26

N'A

04/01/26

ERR

23312

JAT0

BB (high)

N/A

BB-

N'A

04/01/26

N'A

04/01/26

N'A

04/01/26

FRR

23312

JAV5

BB (high)

B-

N'A

04/01/26

N'A

04/01/26

N'A

04/01/26

GRR

23312

JAX1

N/A

N'A

04/01/26

N'A

04/01/26

N'A

04/01/26

VRR_1_RI

N/A

N'A

04/01/26

N'A

04/01/26

N'A

04/01/26

23312

JAZ6

N/A

N'A

04/01/26

N'A

04/01/26

N'A

04/01/26

- 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.

)

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			753,362,920.77	753,362,920.77	Beginning Certificate Balance	753,362,920.77
(-) Scheduled Principal Collections			616,900.06	616,900.06	(-) Principal Distributions	3,917,208.44
(-) Unscheduled Principal Collections			3,300,308.38	3,300,308.38	(-) 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			749,445,712.33	749,445,712.33	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance			753,362,920.77	753,362,920.77	Ending Certificate Balance	749,445,712.33
Ending Actual Collateral Balance			749,445,712.33	749,445,712.33



			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	4.33	%
					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	5	127,174,513.38	16.97	%	13		4.3925	NAP	Defeased	5	127,174,513.38	16.97	%	13	4.3925	NAP
		7,499,999 or less	4	22,210,924.92	2.96	%	13		4.6309	1.693336	1.39 or less	8	138,852,780.12	18.53	%	14	4.5045	1.086298
7,500,000 to 14,999,999			7	77,438,620.49	10.33	%	13		4.5305	1.500137	1.40 to 1.44	2	33,144,717.91	4.42	%	12	4.6349	1.403484
15,000,000 to 24,999,999			5	104,083,281.40	13.89	%	14		4.1122	1.678482	1.45 to 1.54	1	32,499,751.04	4.34	%	13	4.6700	1.450000
25,000,000 to 49,999,999			6	185,841,954.90	24.80	%	13		4.4719	2.060866	1.55 to 1.99	8	235,954,523.14	31.48	%	4	3.9195	1.774600
50,000,000 to 74,999,999			3	157,696,417.24	21.04	%	(1	)	3.8225	2.077314	2.00 to 2.49	5	136,890,000.00	18.27	%	13	4.0028	2.171902
		75,000,000 or greater	1	75,000,000.00	10.01	%	14		3.6694	1.770000	2.50 to 2.87	0	0.00	0.00	%	0	0.0000	0.000000
		Totals	31	749,445,712.33	100.00	%	10		4.2023	1.851230	2.88 or greater	2	44,929,426.74	6.00	%	13	4.1651	4.702859
											Totals	31	749,445,712.33	100.00	%	10	4.2023	1.851230
(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	24	127,174,513.38	16.97	%	13	4.3925	NAP	Wisconsin	1	578,174.54	0.08	%	14	4.4860	1.110000
Arizona	1	1,120,659.38	0.15	%	14	4.4860	1.110000	Wyoming	1	670,968.01	0.09	%	14	4.4860	1.110000
Arkansas	1	227,712.07	0.03	%	14	4.4860	1.110000	Totals	113	749,445,712.33	100.00	%	10	4.2023	1.851230
California	21	244,506,259.60	32.62	%	4	4.2127	2.134816
										Property Type³
Connecticut	1	606,726.37	0.08	%	14	4.4860	1.110000
Florida	1	6,184,170.51	0.83	%	13	4.6900	1.640000		# Of	Scheduled	% Of				Weighted Avg
								Property Type					WAM²	WAC
Georgia	1	25,069,342.48	3.35	%	13	4.6200	1.630000		Properties	Balance	Agg. Bal.				DSCR¹
Illinois	3	2,462,595.40	0.33	%	14	4.4860	1.110000	Defeased	24	127,174,513.38	16.97	%	13	4.3925	NAP
Indiana	5	4,439,809.71	0.59	%	14	4.4860	1.110000	Industrial	1	6,890,000.00	0.92	%	14	4.5900	2.440000
Kentucky	1	1,177,763.04	0.16	%	14	4.4860	1.110000	Lodging	67	110,725,192.34	14.77	%	14	4.3826	2.401127
Maryland	1	670,968.01	0.09	%	14	4.4860	1.110000	Mixed Use	5	108,470,653.93	14.47	%	13	4.0766	1.990125
Massachusetts	1	12,710,294.35	1.70	%	14	4.7500	1.040000	Multi-Family	2	13,308,065.92	1.78	%	14	4.7010	1.627940
Michigan	3	3,290,598.52	0.44	%	14	4.4860	1.110000	Office	6	202,911,063.38	27.07	%	3	3.8518	1.715407
Minnesota	2	1,346,132.25	0.18	%	14	4.4860	1.110000	Retail	7	170,036,796.75	22.69	%	13	4.3674	1.616873
Nevada	2	40,679,275.01	5.43	%	13	4.5749	1.471731	Self Storage	1	9,929,426.74	1.32	%	13	4.5250	2.880000
New Jersey	1	1,156,349.19	0.15	%	14	4.4860	1.110000	Totals	113	749,445,712.33	100.00	%	10	4.2023	1.851230
New York	7	226,636,754.41	30.24	%	13	3.8624	1.988179
North Carolina	1	977,900.24	0.13	%	14	4.4860	1.110000
Ohio	3	2,755,251.78	0.37	%	14	4.4860	1.110000
Oklahoma	2	881,654.26	0.12	%	14	4.4860	1.110000
Oregon	2	23,941,867.47	3.19	%	14	4.3112	1.166387
Pennsylvania	3	2,077,145.67	0.28	%	14	4.4860	1.110000
Texas	20	12,499,530.00	1.67	%	14	4.4860	1.110000
Virginia	2	2,198,490.96	0.29	%	14	4.4860	1.110000
Washington	2	3,404,805.82	0.45	%	14	4.4860	1.110000

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	5	127,174,513.38	16.97	%	13	4.3925	NAP	Defeased	5	127,174,513.38	16.97	%	13	4.3925	NAP
		4.4999% or less	15	466,001,279.16	62.18	%	9	4.0007	2.009383	12 months or less	0	0.00	0.00	%	0	0.0000	0.000000
		4.5000% to 4.7499%	8	132,197,217.10	17.64	%	13	4.6047	1.606555	13 months to 24 months	0	0.00	0.00	%	0	0.0000	0.000000
		4.7500% or greater	3	24,072,702.69	3.21	%	14	4.8897	0.957696	25 months to 36 months	0	0.00	0.00	%	0	0.0000	0.000000
		Totals	31	749,445,712.33	100.00	%	10	4.2023	1.851230	37 months to 48 months	0	0.00	0.00	%	0	0.0000	0.000000
										49 months or greater	26	622,271,198.95	83.03	%	10	4.1634	1.883120
										Totals	31	749,445,712.33	100.00	%	10	4.2023	1.851230
(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	5	127,174,513.38	16.97	%	13	4.3925	NAP	Defeased	5	127,174,513.38	16.97	%	13	4.3925	NAP
		60 months or less	26	622,271,198.95	83.03	%	10	4.1634	1.883120	Interest Only	14	435,096,315.12	58.06	%	9	3.9749	2.059307
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	12	187,174,883.83	24.98	%	13	4.6017	1.473565
		Totals	31	749,445,712.33	100.00	%	10	4.2023	1.851230	Totals	31	749,445,712.33	100.00	%	10	4.2023	1.851230
(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	5	127,174,513.38	16.97	%	13	4.3925	NAP			No outstanding loans in this group
Underwriter's Information			0	0.00	0.00	%	0	0.0000	0.000000
		12 months or less	25	619,384,444.54	82.65	%	10	4.1585	1.885185
		13 months to 24 months	1	2,886,754.41	0.39	%	14	5.2100	1.440000
		25 months or greater	0	0.00	0.00	%	0	0.0000	0.000000
		Totals	31	749,445,712.33	100.00	%	10	4.2023	1.851230
(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
1	A2A2	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	04/01/26
1	A2C12	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	04/01/26
3	A1C1	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	04/06/26
3	A1C4	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	04/06/26
3	A1C5	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	04/06/26
4	A1	30312644	LO	Various	Various	Actual/360	4.486	%	128,085.98	1,650,154.19	0.00	N/A	06/01/27	-	-	33,157,603.13	31,507,448.94	04/01/26
4	A7	30312650	LO	Various	Various	Actual/360	4.486	%	128,085.98	1,650,154.19	0.00	N/A	06/01/27	-	-	33,157,603.13	31,507,448.94	04/01/26
5		30312661	MF	Dallas	TX	Actual/360	4.710	%	232,744.31	120,909.40	0.00	N/A	06/06/27	-	-	57,385,077.34	57,264,167.94	04/06/26
6		30312585	OF	San Francisco	CA	Actual/360	3.555	%	176,902.18	96,022.30	0.00	N/A	04/06/24		04/06/28	57,792,439.54	57,696,417.24	04/06/26
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	04/01/26
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	04/06/26
11		30312664	RT	Lake Forest	CA	Actual/360	4.670	%	130,917.97	55,659.89	0.00	N/A	05/06/27	-	-	32,555,410.93	32,499,751.04	04/06/26
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	04/01/26
13		30298407	OF	Reno	NV	Actual/360	4.580	%	119,558.42	56,891.76	0.00	N/A	04/06/27	-	-	30,314,855.26	30,257,963.50	04/06/26
14		30312666	RT	Columbus	GA	Actual/360	4.620	%	99,919.29	46,525.20	0.00	N/A	05/06/27	-	-	25,115,867.68	25,069,342.48	04/06/26
15		30312667	RT	Palm Desert	CA	Actual/360	4.370	%	86,133.97	51,088.39	0.00	N/A	05/06/27	-	-	22,889,369.79	22,838,281.40	04/06/26
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	04/06/26
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	04/06/26
21		30312672	IN	El Paso	TX	Actual/360	4.630	%	64,779.09	27,819.89	0.00	N/A	06/06/27	-	-	16,247,803.66	16,219,983.77	04/06/26
23		30312674	OF	Goleta	CA	Actual/360	4.460	%	57,530.91	23,158.91	0.00	N/A	05/06/27	-	-	14,979,841.55	14,956,682.64	04/06/26
24		30312675	LO	Braintree	MA	Actual/360	4.750	%	52,097.73	26,671.02	0.00	N/A	06/06/27	-	-	12,736,965.37	12,710,294.35	04/06/26
27		30298584	MF	Las Vegas	NV	Actual/360	4.560	%	41,009.44	22,517.51	0.00	N/A	06/06/27	-	-	10,443,829.02	10,421,311.51	04/06/26
28		30312679	SS	El Monte	CA	Actual/360	4.525	%	38,774.83	21,697.62	0.00	N/A	05/06/27	-	-	9,951,124.36	9,929,426.74	04/06/26
29		30312680	RT	El Cajon	CA	Actual/360	4.520	%	42,666.56	16,754.74	0.00	N/A	05/06/27	-	-	10,962,006.06	10,945,251.32	04/06/26
32		30312683	MU	Redwood City	CA	Actual/360	4.990	%	36,493.01	17,128.05	0.00	N/A	06/06/27	-	-	8,492,781.98	8,475,653.93	04/06/26
33		30312684	RT	Fern Park	FL	Actual/360	4.690	%	25,028.67	13,176.55	0.00	N/A	05/01/27	-	-	6,197,347.06	6,184,170.51	04/01/26
35		30298538	IN	Carlsbad	CA	Actual/360	4.590	%	27,232.73	0.00	0.00	N/A	06/06/27	-	-	6,890,000.00	6,890,000.00	04/06/26
36		30312685	OF	San Francisco	CA	Actual/360	4.350	%	23,411.46	0.00	0.00	N/A	05/06/27	-	-	6,250,000.00	6,250,000.00	04/06/26




© 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

30312687

St. Petersburg

Actual/360

5.110

18,712.06

8,466.16

0.00

N/A

05/06/27

4,252,472.41

4,244,006.25

04/06/26

30312688

Irving

Actual/360

4.900

17,101.98

6,780.72

0.00

N/A

02/06/27

4,053,136.14

4,046,355.42

04/06/26

30312689

Massena

Actual/360

5.210

12,976.37

5,631.95

0.00

N/A

06/06/27

2,892,386.36

2,886,754.41

04/06/26

Totals

2,727,096.92

3,917,208.44

0.00

753,362,920.77

749,445,712.33

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
1	A2A2	72,698,049.00	76,991,425.41		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
1	A2C12	72,698,049.00	76,991,425.41		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
3	A1C1	0.00	56,044,882.67		01/01/25		09/30/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
3	A1C4	0.00	56,044,882.67		01/01/25		09/30/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
3	A1C5	0.00	56,044,882.67		01/01/25		09/30/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
4	A1	0.00	36,552,606.00		07/01/24		06/30/25		04/06/26	460,996.07	0.00	0.00	0.00	0.00	0.00
4	A7	0.00	36,552,606.00		07/01/24		06/30/25		04/06/26	460,996.07	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	18,319,260.66		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
7		7,368,479.00	7,620,592.30		01/01/25		12/31/25	-	-	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	Full Defeasance
11		2,874,769.56	3,364,031.85		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	436.13	0.00
12		10,452,930.60	9,270,736.01		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
13		3,757,398.27	3,398,420.08		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
14		2,847,347.27	2,946,643.06		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
15		2,620,555.77	2,742,302.29		01/01/25		09/30/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
18		1,677,794.71	1,447,270.35		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
20		1,540,803.82	1,453,332.18		01/01/25		12/31/25	-	-	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
23		1,311,508.29	1,451,475.80		01/01/25		09/30/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
24		1,179,804.09	1,178,927.88		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
27		1,384,180.74	1,312,315.26		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
28		2,192,176.76	2,110,399.72		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
29		1,097,393.59	654,342.62		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
32		678,967.13	518,944.89		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
33		808,501.98	819,991.17		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
35		807,104.71	790,409.20		01/01/25		12/31/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00
36		443,930.72	290,788.44		01/01/25		09/30/25	-	-	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.																	Page 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
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	206,062,318.96	454,912,894.59				921,992.14	0.00	0.00	0.00	436.13	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
4	A1	30312644	1,650,154.19	Partial Liquidation (Curtailment)	0.00	0.00
4	A7	30312650	1,650,154.19	Partial Liquidation (Curtailment)	0.00	0.00
Totals			3,300,308.38		0.00	0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.						Page 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
04/10/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0		0.00	2	3,300,308.38	0	0.00	4.202290	%	4.185138	%	10
03/12/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0		0.00	2	2,732,694.72	0	0.00	4.203752	%	4.186610	%	11
02/12/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0		0.00	2	3,832,309.42	0	0.00	4.205034	%	4.187898	%	12
01/12/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0		0.00	2	1,340,619.86	0	0.00	4.206662	%	4.189537	%	13
12/12/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0		0.00	2	460,029.10	0	0.00	4.207363	%	4.190240	%	14
11/13/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0		0.00	2	1,563,004.72	1	23,669,370.87	4.207754	%	4.190630	%	15
10/10/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0		0.00	2	3,756,135.92	2	32,621,447.70	4.224748	%	4.207712	%	17
09/12/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0		0.00	0	0.00	0	0.00	4.242979	%	4.225506	%	18
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
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		34,304,319	34,304,319		0		0
13 - 24 Months		665,141,393	665,141,393		0		0
25 - 36 Months		0	0		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

Apr-26	749,445,712	749,445,712	0		0	0	0
Mar-26	753,362,921	753,362,921	0		0	0	0
Feb-26	756,831,247	756,831,247	0		0	0	0
Jan-26	761,275,268	761,275,268	0		0	0	0
Dec-25	763,225,254	763,225,254	0		0	0	0
Nov-25	764,332,909	764,332,909	0		0	0	0
Oct-25	790,169,830	790,169,830	0		0	0	0
Sep-25	827,226,968	827,226,968	0		0	0	0
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
(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
4	A1	30312644	31,507,448.94	31,507,448.94		--	29,252,658.60	1.11000	06/30/25	06/01/27	I/O
4	A7	30312650	31,507,448.94	31,507,448.94		--	29,252,658.60	1.11000	06/30/25	06/01/27	I/O
Totals			63,014,897.88	63,014,897.88			58,505,317.20




© 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
4	A1	30312644	LO	Various	02/19/25	11
		4/6/2026 - 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 3/1/2026.
		A Modific ation Agreement was signed on 9/25/2025 which provides for the expedited sale of underperforming assets along with modifications to certain release provisions, cash-management terms and other terms to improve funding towards
		operations at remaining portfo l''io. As of 3/31/2026, twenty-one (21) collateral assets have been released for a cumulative paydown of $122.6MM.

4	A7	30312650	LO	Various	02/19/25	11
		4/6/2026 - 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
4	A1	30312644	40,000,000.00	4.48600	%	40,000,000.00	4.48600	%	8	08/31/20	09/01/20	09/08/20
4	A1	30312644	0.00	4.48600	%	0.00	4.48600	%	8	09/08/20	09/01/20	08/31/20
4	A1	30312644	0.00	4.48600	%	0.00	4.48600	%	8	09/25/25	09/25/25	10/06/25
4	A7	30312650	40,000,000.00	4.48600	%	40,000,000.00	4.48600	%	8	08/31/20	09/01/20	09/08/20
4	A7	30312650	0.00	4.48600	%	0.00	4.48600	%	8	09/08/20	09/01/20	08/31/20
4	A7	30312650	0.00	4.48600	%	0.00	4.48600	%	8	09/25/25	09/25/25	10/06/25
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			0.00			0.00
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 26 of 30


					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
2	30312634	09/12/24	73,196,147.02	0.00	600.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	%
25	30312676	05/12/22	12,734,638.88	11,600,000.00	8,726,507.97	1,579,841.01	8,726,507.97	7,146,666.96	5,587,971.92	0.00	175,992.11	5,411,979.81	40.61	%
31	30312682	09/12/24	9,116,941.25	11,475,000.00	7,315,859.57	3,986,363.56	7,315,859.57	3,329,496.01	5,787,445.24	0.00	570,707.40	5,216,737.84	50.16	%
34	30298581	09/12/24	6,217,087.59	8,550,000.00	8,518,693.99	4,311,450.66	8,518,693.99	4,207,243.33	2,009,844.26	0.00	0.00	2,009,844.26	28.71	%
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			101,264,814.74	31,625,000.00	24,561,661.53	9,877,655.23	24,561,061.53	14,683,406.30	13,385,261.42	0.00	746,699.51	12,638,561.91

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




© 2021 Computershare. All rights reserved. Confidential.													Page 27 of 30


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
2	30312634	09/25/24	0.00	0.00	0.00		0.00	0.00	0.00		0.00	0.00	0.00
25	30312676	06/12/23	0.00	0.00	5,411,979.81		0.00	0.00	7,109.53		0.00	0.00	5,411,979.81
		02/10/23	0.00	0.00	5,404,870.28		0.00	0.00	(1,500.00	)	0.00	0.00
		01/12/23	0.00	0.00	(457,463.52	)	0.00	0.00	(181,601.64	)	0.00	0.00
		05/12/22	0.00	0.00	5,587,971.92		0.00	0.00	5,587,971.92		0.00	0.00
31	30312682	08/12/25	0.00	0.00	5,216,737.84		0.00	0.00	(29,076.40	)	0.00	0.00	5,216,737.84
		02/12/25	0.00	0.00	5,245,814.24		0.00	0.00	(541,631.00	)	0.00	0.00
		09/12/24	0.00	0.00	5,787,445.24		0.00	0.00	5,787,445.24		0.00	0.00
34	30298581	09/12/24	0.00	0.00	2,009,844.26		0.00	0.00	2,009,844.26		0.00	0.00	2,009,844.26
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	12,638,561.91		0.00	0.00	12,638,561.91		0.00	0.00	12,638,561.91




© 2021 Computershare. All rights reserved. Confidential.													Page 28 of 30


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)
6	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	49.93	0.00	0.00	0.00
14	0.00	0.00	0.00	0.00	1,464.44	0.00	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	19.75	0.00	0.00	0.00
28	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.97	0.00	0.00	0.00
29	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	8.03	0.00	0.00	0.00
35	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	5.07	0.00	0.00	0.00
Total	0.00	0.00	0.00	0.00	1,464.44	0.00	0.00	0.00	85.75	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		1,550.19




© 2021 Computershare. All rights reserved. Confidential.												Page 29 of 30


Supplemental Notes
None




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

DBJPM 2017-C6 Mortgage Trust 10-D/A