Form 10-D JPMDB Commercial Mortgag For: Jun 17
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: May 18, 2022 to June 17, 2022
Commission File Number of issuing entity: 333-206361-12
Central Index Key Number of issuing entity: 0001716186
JPMDB Commercial Mortgage Securities Trust 2017-C7
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-206361
Central Index Key Number of depositor: 0001013611
J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000835271
JPMorgan Chase Bank, National Association
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541294
German American Capital Corporation
(Exact name of sponsor as specified in its charter)
John Miller (212) 272-8363
(Name and telephone number, including area code, of the person to contact in connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing entity)
38-4046727
38-4046728
38-7187343
(I.R.S. Employer Identification No.)
c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
A-1 |
|
|
X |
|
A-2 |
|
|
X |
|
A-3 |
|
|
X |
|
A-4 |
|
|
X |
|
A-5 |
|
|
X |
|
A-SB |
|
|
X |
|
X-A |
|
|
X |
|
X-B |
|
|
X |
|
A-S |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On June 17, 2022 a distribution was made to holders of the certificates issued by JPMDB Commercial Mortgage Securities Trust 2017-C7.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
The following table presents the loss information for the trust assets for the JPMDB Commercial Mortgage Securities Trust 2017-C7 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on June 17, 2022
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
0 |
N/A |
1 |
$0.00 |
No assets securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by JPMDB Commercial Mortgage Securities Trust 2017-C7 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2022 to June 17, 2022.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on February 14, 2022. The CIK number for the Depositor is 0001013611.
JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G for this asset class on February 14, 2022. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.
German American Capital Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 15, 2022. The CIK number for German American Capital Corporation is 0001541294.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-206361-12 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-206361-12 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 7. Change in Sponsor Interest in the Securities.
None
Item 9. Other Information.
Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for JPMDB Commercial Mortgage Securities Trust 2017-C7, affirms the following amounts in the respective accounts:
Collection Account Beginning and Ending Balance | ||
Prior Distribution Date |
05/17/2022 |
$2,708,796.90 |
Current Distribution Date |
06/17/2022 |
$2,701,267.73 |
REO Account Beginning and Ending Balance | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
*As provided by Special Servicer |
Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for JPMDB Commercial Mortgage Securities Trust 2017-C7, affirms the following amounts in the respective accounts:
Distribution Account Beginning and Ending Balance | ||
Prior Distribution Date |
05/17/2022 |
$5,613.78 |
Current Distribution Date |
06/17/2022 |
$5,797.65 |
Interest Reserve Account Beginning and Ending Balance | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
Gain-on-Sale Reserve Account Beginning and Ending Balance | ||
Prior Distribution Date |
05/17/2022 |
$0.00 |
Current Distribution Date |
06/17/2022 |
$0.00 |
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Depositor)
/s/ John Miller
John Miller, Executive Director
Date: June 30, 2022
Distribution Date: |
06/17/22 |
JPMDB Commercial Mortgage Securities Trust 2017-C7 |
Determination Date: |
06/13/22 |
|
Next Distribution Date: |
07/15/22 |
|
Record Date: |
05/31/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2017-C7 |
Table of Contents |
|
|
Contacts |
|
Section |
Pages |
Role |
Party and Contact Information |
|
Certificate Distribution Detail |
2 |
Depositor |
J.P. Morgan Chase Commercial Mortgage Securities Corp. |
|
Certificate Factor Detail |
3 |
|
Kunal Singh |
(212) 834-5467 |
Certificate Interest Reconciliation Detail |
4 |
|
383 Madison Avenue, 8th Floor | New York, NY 10179 | United States |
|
|
|
Master Servicer |
Midland Loan Services |
|
Exchangeable Certificate Detail |
5-6 |
|
|
|
|
|
|
askmidlandls.com |
(913) 253-9000 |
Exchangeable Certificate Factor Detail |
7 |
|
|
|
|
|
|
A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States |
|
Additional Information |
8 |
Special Servicer |
Midland Loan Services |
|
Bond / Collateral Reconciliation - Cash Flows |
9 |
|
askmidlandls.com |
(913) 253-9000 |
Bond / Collateral Reconciliation - Balances |
10 |
|
A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States |
|
Current Mortgage Loan and Property Stratification |
11-15 |
Operating Advisor & Asset |
Pentalpha Surveillance LLC |
|
|
|
Representations Reviewer |
|
|
Mortgage Loan Detail (Part 1) |
16-17 |
|
|
|
|
|
|
Don Simon |
(203) 660-6100 |
Mortgage Loan Detail (Part 2) |
18-19 |
|
375 North French Road, Suite 100 | Amherst, NY 14228 | United States |
|
Principal Prepayment Detail |
20 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
Historical Detail |
21 |
|
Bank, N.A. |
|
|
|
|
Corporate Trust Services (CMBS) |
|
Delinquency Loan Detail |
22 |
|
|
|
Collateral Stratification and Historical Detail |
23 |
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
Specially Serviced Loan Detail - Part 1 |
24 |
Directing Certificateholder |
KKR Real Estate Credit Opportunity Partners Aggregator I L.P. |
|
Specially Serviced Loan Detail - Part 2 |
25 |
|
- |
|
Modified Loan Detail |
26 |
|
|
|
Historical Liquidated Loan Detail |
27 |
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
28 |
|
|
|
Interest Shortfall Detail - Collateral Level |
29 |
|
|
|
Supplemental Notes |
30 |
|
|
|
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 |
46648KAQ9 |
2.080800% |
27,657,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
A-2 |
46648KAR7 |
3.124700% |
54,016,000.00 |
29,739,104.06 |
538,285.21 |
77,438.15 |
0.00 |
0.00 |
615,723.36 |
29,200,818.85 |
31.54% |
30.00% |
A-3 |
46648KAS5 |
3.047700% |
60,700,000.00 |
60,700,000.00 |
0.00 |
154,162.83 |
0.00 |
0.00 |
154,162.83 |
60,700,000.00 |
31.54% |
30.00% |
A-4 |
46648KAT3 |
3.146700% |
275,000,000.00 |
275,000,000.00 |
0.00 |
721,118.75 |
0.00 |
0.00 |
721,118.75 |
275,000,000.00 |
31.54% |
30.00% |
A-5 |
46648KAU0 |
3.409200% |
287,683,000.00 |
287,683,000.00 |
0.00 |
817,307.40 |
0.00 |
0.00 |
817,307.40 |
287,683,000.00 |
31.54% |
30.00% |
A-SB |
46648KAV8 |
3.241900% |
47,404,000.00 |
47,404,000.00 |
0.00 |
128,065.86 |
0.00 |
0.00 |
128,065.86 |
47,404,000.00 |
31.54% |
30.00% |
A-S |
46648KAY2 |
3.712500% |
104,807,000.00 |
104,807,000.00 |
0.00 |
324,246.66 |
0.00 |
0.00 |
324,246.66 |
104,807,000.00 |
21.29% |
20.25% |
B |
46648KAZ9 |
3.985400% |
55,091,000.00 |
55,091,000.00 |
0.00 |
182,966.39 |
0.00 |
0.00 |
182,966.39 |
55,091,000.00 |
15.90% |
15.13% |
C |
46648KBA3 |
4.301073% |
45,685,000.00 |
45,685,000.00 |
0.00 |
163,745.42 |
0.00 |
0.00 |
163,745.42 |
45,685,000.00 |
11.43% |
10.88% |
D |
46648KAC0 |
3.000000% |
47,029,000.00 |
47,029,000.00 |
0.00 |
117,572.50 |
0.00 |
0.00 |
117,572.50 |
47,029,000.00 |
6.83% |
6.50% |
E-RR |
46648KAF3 |
4.301073% |
21,499,000.00 |
21,499,000.00 |
0.00 |
77,057.30 |
0.00 |
0.00 |
77,057.30 |
21,499,000.00 |
4.73% |
4.50% |
F-RR |
46648KAH9 |
4.301073% |
12,093,000.00 |
12,093,000.00 |
0.00 |
43,344.06 |
0.00 |
0.00 |
43,344.06 |
12,093,000.00 |
3.55% |
3.37% |
G-RR* |
46648KAK2 |
4.301073% |
36,279,296.00 |
36,279,296.00 |
0.00 |
183,951.89 |
0.00 |
0.00 |
183,951.89 |
36,279,296.00 |
0.00% |
0.00% |
R |
46648KAL0 |
0.000000% |
0.00 |
0.00 |
0.00 |
31,712.42 |
0.00 |
0.00 |
31,712.42 |
0.00 |
0.00% |
0.00% |
Z |
46648KAP1 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
VRR Interest |
N/A |
4.301073% |
30,389,999.99 |
28,921,763.38 |
15,218.00 |
105,193.77 |
0.00 |
0.00 |
120,411.77 |
28,906,545.38 |
0.00% |
0.00% |
Regular SubTotal |
|
1,105,333,295.99 |
1,051,931,163.44 |
553,503.21 |
3,127,883.40 |
0.00 |
0.00 |
3,681,386.61 |
1,051,377,660.23 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
46648KAW6 |
0.989638% |
857,267,000.00 |
805,333,104.06 |
0.00 |
664,157.16 |
0.00 |
0.00 |
664,157.16 |
804,794,818.85 |
|
|
X-B |
46648KAX4 |
0.172568% |
100,776,000.00 |
100,776,000.00 |
0.00 |
14,492.27 |
0.00 |
0.00 |
14,492.27 |
100,776,000.00 |
|
|
X-D |
46648KAA4 |
1.301073% |
47,029,000.00 |
47,029,000.00 |
0.00 |
50,990.12 |
0.00 |
0.00 |
50,990.12 |
47,029,000.00 |
|
|
Notional SubTotal |
|
1,005,072,000.00 |
953,138,104.06 |
0.00 |
729,639.55 |
0.00 |
0.00 |
729,639.55 |
952,599,818.85 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
553,503.21 |
3,857,522.95 |
0.00 |
0.00 |
4,411,026.16 |
|
|
|
|
|
||||||||||||
* |
Denotes the Controlling Class (if required) |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|||||||||||
|
dividing the result by (A). |
|
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 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 |
46648KAQ9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
A-2 |
46648KAR7 |
550.56102007 |
9.96529195 |
1.43361504 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
11.39890699 |
540.59572812 |
A-3 |
46648KAS5 |
1,000.00000000 |
0.00000000 |
2.53975008 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.53975008 |
1,000.00000000 |
A-4 |
46648KAT3 |
1,000.00000000 |
0.00000000 |
2.62225000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.62225000 |
1,000.00000000 |
A-5 |
46648KAU0 |
1,000.00000000 |
0.00000000 |
2.84099999 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.84099999 |
1,000.00000000 |
A-SB |
46648KAV8 |
1,000.00000000 |
0.00000000 |
2.70158341 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.70158341 |
1,000.00000000 |
A-S |
46648KAY2 |
1,000.00000000 |
0.00000000 |
3.09375004 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.09375004 |
1,000.00000000 |
B |
46648KAZ9 |
1,000.00000000 |
0.00000000 |
3.32116662 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.32116662 |
1,000.00000000 |
C |
46648KBA3 |
1,000.00000000 |
0.00000000 |
3.58422721 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422721 |
1,000.00000000 |
D |
46648KAC0 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
E-RR |
46648KAF3 |
1,000.00000000 |
0.00000000 |
3.58422717 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422717 |
1,000.00000000 |
F-RR |
46648KAH9 |
1,000.00000000 |
0.00000000 |
3.58422724 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422724 |
1,000.00000000 |
G-RR |
46648KAK2 |
1,000.00000000 |
0.00000000 |
5.07043714 |
(1.48620993) |
0.00000000 |
0.00000000 |
0.00000000 |
5.07043714 |
1,000.00000000 |
R |
46648KAL0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
Z |
46648KAP1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
VRR Interest |
N/A |
951.68685059 |
0.50075683 |
3.46146002 |
(0.05039816) |
0.00000000 |
0.00000000 |
0.00000000 |
3.96221685 |
951.18609376 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
46648KAW6 |
939.41922885 |
0.00000000 |
0.77473781 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.77473781 |
938.79132038 |
X-B |
46648KAX4 |
1,000.00000000 |
0.00000000 |
0.14380676 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.14380676 |
1,000.00000000 |
X-D |
46648KAA4 |
1,000.00000000 |
0.00000000 |
1.08422718 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.08422718 |
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 |
05/01/22 - 05/30/22 |
30 |
0.00 |
77,438.15 |
0.00 |
77,438.15 |
0.00 |
0.00 |
0.00 |
77,438.15 |
0.00 |
|
A-3 |
05/01/22 - 05/30/22 |
30 |
0.00 |
154,162.83 |
0.00 |
154,162.83 |
0.00 |
0.00 |
0.00 |
154,162.83 |
0.00 |
|
A-4 |
05/01/22 - 05/30/22 |
30 |
0.00 |
721,118.75 |
0.00 |
721,118.75 |
0.00 |
0.00 |
0.00 |
721,118.75 |
0.00 |
|
A-5 |
05/01/22 - 05/30/22 |
30 |
0.00 |
817,307.40 |
0.00 |
817,307.40 |
0.00 |
0.00 |
0.00 |
817,307.40 |
0.00 |
|
A-SB |
05/01/22 - 05/30/22 |
30 |
0.00 |
128,065.86 |
0.00 |
128,065.86 |
0.00 |
0.00 |
0.00 |
128,065.86 |
0.00 |
|
X-A |
05/01/22 - 05/30/22 |
30 |
0.00 |
664,157.16 |
0.00 |
664,157.16 |
0.00 |
0.00 |
0.00 |
664,157.16 |
0.00 |
|
X-B |
05/01/22 - 05/30/22 |
30 |
0.00 |
14,492.27 |
0.00 |
14,492.27 |
0.00 |
0.00 |
0.00 |
14,492.27 |
0.00 |
|
X-D |
05/01/22 - 05/30/22 |
30 |
0.00 |
50,990.12 |
0.00 |
50,990.12 |
0.00 |
0.00 |
0.00 |
50,990.12 |
0.00 |
|
A-S |
05/01/22 - 05/30/22 |
30 |
0.00 |
324,246.66 |
0.00 |
324,246.66 |
0.00 |
0.00 |
0.00 |
324,246.66 |
0.00 |
|
B |
05/01/22 - 05/30/22 |
30 |
0.00 |
182,966.39 |
0.00 |
182,966.39 |
0.00 |
0.00 |
0.00 |
182,966.39 |
0.00 |
|
C |
05/01/22 - 05/30/22 |
30 |
0.00 |
163,745.42 |
0.00 |
163,745.42 |
0.00 |
0.00 |
0.00 |
163,745.42 |
0.00 |
|
D |
05/01/22 - 05/30/22 |
30 |
0.00 |
117,572.50 |
0.00 |
117,572.50 |
0.00 |
0.00 |
0.00 |
117,572.50 |
0.00 |
|
E-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
77,057.30 |
0.00 |
77,057.30 |
0.00 |
0.00 |
0.00 |
77,057.30 |
0.00 |
|
F-RR |
05/01/22 - 05/30/22 |
30 |
0.00 |
43,344.06 |
0.00 |
43,344.06 |
0.00 |
0.00 |
0.00 |
43,344.06 |
0.00 |
|
G-RR |
05/01/22 - 05/30/22 |
30 |
53,726.08 |
130,033.24 |
0.00 |
130,033.24 |
(53,918.65) |
0.00 |
0.00 |
183,951.89 |
0.00 |
|
VRR Interest |
05/01/22 - 05/30/22 |
30 |
1,526.13 |
103,662.17 |
0.00 |
103,662.17 |
(1,531.60) |
0.00 |
0.00 |
105,193.77 |
0.00 |
|
Totals |
|
|
55,252.21 |
3,770,360.28 |
0.00 |
3,770,360.28 |
(55,450.25) |
0.00 |
0.00 |
3,825,810.53 |
0.00 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 30 |
|
|
|
|
Exchangeable Certificate Detail |
|
|
|
|
|
||
|
|
Pass-Through |
Maximum Initial |
|
|
|
Prepayment |
|
|
|
|
Class |
CUSIP |
Rate |
Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
|
Losses |
Total Distribution |
Ending Balance |
||
Regular Interest |
|
|
|
|
|
|
|
|
|
|
|
VRR-A1 (Cert) |
N/A |
N/A |
781,898.20 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-A1 (Exch) |
N/A |
N/A |
781,898.20 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-A2 (Cert) |
N/A |
N/A |
1,527,100.31 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-A2 (Exch) |
N/A |
4.301073% |
1,527,100.31 |
840,761.90 |
15,218.00 |
3,013.48 |
0.00 |
|
0.00 |
18,231.48 |
825,543.90 |
VRR-A3 (Cert) |
N/A |
N/A |
1,716,065.40 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-A3 (Exch) |
N/A |
4.301073% |
1,716,065.40 |
1,716,065.40 |
0.00 |
6,150.77 |
0.00 |
|
0.00 |
6,150.77 |
1,716,065.40 |
VRR-A4 (Cert) |
N/A |
N/A |
7,774,596.14 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-A4 (Exch) |
N/A |
4.301073% |
7,774,596.14 |
7,774,596.14 |
0.00 |
27,865.92 |
0.00 |
|
0.00 |
27,865.92 |
7,774,596.14 |
VRR-A5 (Cert) |
N/A |
N/A |
8,133,160.51 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-A5 (Exch) |
N/A |
4.301073% |
8,133,160.51 |
8,133,160.51 |
0.00 |
29,151.09 |
0.00 |
|
0.00 |
29,151.09 |
8,133,160.51 |
VRR-ASB (Cert) |
N/A |
N/A |
1,340,170.75 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-ASB (Exch) |
N/A |
4.301073% |
1,340,170.75 |
1,340,170.75 |
0.00 |
4,803.48 |
0.00 |
|
0.00 |
4,803.48 |
1,340,170.75 |
VRR-AS (Cert) |
N/A |
N/A |
2,963,025.81 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-AS (Exch) |
N/A |
4.301073% |
2,963,025.81 |
2,963,025.81 |
0.00 |
10,620.16 |
0.00 |
|
0.00 |
10,620.16 |
2,963,025.81 |
VRR-B (Cert) |
N/A |
N/A |
1,557,491.91 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-B (Exch) |
N/A |
4.301073% |
1,557,491.91 |
1,557,491.91 |
0.00 |
5,582.40 |
0.00 |
|
0.00 |
5,582.40 |
1,557,491.91 |
VRR-C (Cert) |
N/A |
N/A |
1,291,572.45 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-C (Exch) |
N/A |
4.301073% |
1,291,572.45 |
1,291,572.45 |
0.00 |
4,629.29 |
0.00 |
|
0.00 |
4,629.29 |
1,291,572.45 |
VRR-D (Cert) |
N/A |
N/A |
1,329,569.03 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-D (Exch) |
N/A |
4.301073% |
1,329,569.03 |
1,329,569.03 |
0.00 |
4,765.48 |
0.00 |
|
0.00 |
4,765.48 |
1,329,569.03 |
VRR-E (Cert) |
N/A |
N/A |
607,803.79 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-E (Exch) |
N/A |
4.301073% |
607,803.79 |
607,803.79 |
0.00 |
2,178.51 |
0.00 |
|
0.00 |
2,178.51 |
607,803.79 |
VRR-F (Cert) |
N/A |
N/A |
341,884.33 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-F (Exch) |
N/A |
4.301073% |
341,884.33 |
341,884.33 |
0.00 |
1,225.39 |
0.00 |
|
0.00 |
1,225.39 |
341,884.33 |
VRR-G (Cert) |
N/A |
N/A |
1,025,661.36 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-G (Exch) |
N/A |
4.301073% |
1,025,661.36 |
1,025,661.36 |
0.00 |
5,207.80 |
0.00 |
|
0.00 |
5,207.80 |
1,025,661.36 |
Regular Interest Total |
|
|
60,779,999.98 |
28,921,763.38 |
15,218.00 |
105,193.77 |
0.00 |
|
0.00 |
120,411.77 |
28,906,545.38 |
|
|
|
|
|
|
|
|
Exchangeable Certificate Detail continued to next page |
|||
Exchangeable Certificate Details |
|
|
|
|
|
|
|
|
|
|
|
VRR-A1 |
N/A |
N/A |
1,527,100.31 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
VRR-A2 |
N/A |
4.301073% |
1,527,100.31 |
840,761.90 |
15,218.00 |
3,013.48 |
0.00 |
|
0.00 |
18,231.48 |
825,543.90 |
VRR-A3 |
N/A |
4.301073% |
1,716,065.40 |
1,716,065.40 |
0.00 |
6,150.77 |
0.00 |
|
0.00 |
6,150.77 |
1,716,065.40 |
VRR-A4 |
N/A |
4.301073% |
7,774,596.14 |
7,774,596.14 |
0.00 |
27,865.92 |
0.00 |
|
0.00 |
27,865.92 |
7,774,596.14 |
VRR-A5 |
N/A |
4.301073% |
8,133,160.51 |
8,133,160.51 |
0.00 |
29,151.09 |
0.00 |
|
0.00 |
29,151.09 |
8,133,160.51 |
|
|||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 5 of 30 |
|
|
|
|
Exchangeable Certificate Detail |
|
|
|
|
|
|
||
|
|
Pass-Through |
Maximum Initial |
|
|
|
Prepayment |
|
|
|
|
|
Class |
CUSIP |
Rate |
Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
|
Losses |
|
Total Distribution |
Ending Balance |
||
Exchangeable Certificate Details |
|
|
|
|
|
|
|
|
|
|
|
|
VRR-ASB |
N/A |
4.301073% |
1,340,170.75 |
1,340,170.75 |
0.00 |
4,803.48 |
0.00 |
|
0.00 |
|
4,803.48 |
1,340,170.75 |
VRR-AS |
N/A |
4.301073% |
2,963,025.81 |
2,963,025.81 |
0.00 |
10,620.16 |
0.00 |
|
0.00 |
|
10,620.16 |
2,963,025.81 |
VRR-B |
N/A |
4.301073% |
1,557,491.91 |
1,557,491.91 |
0.00 |
5,582.40 |
0.00 |
|
0.00 |
|
5,582.40 |
1,557,491.91 |
VRR-C |
N/A |
4.301073% |
1,291,572.45 |
1,291,572.45 |
0.00 |
4,629.29 |
0.00 |
|
0.00 |
|
4,629.29 |
1,291,572.45 |
VRR-D |
N/A |
4.301073% |
1,329,569.03 |
1,329,569.03 |
0.00 |
4,765.48 |
0.00 |
|
0.00 |
|
4,765.48 |
1,329,569.03 |
VRR-E |
N/A |
4.301073% |
607,803.79 |
607,803.79 |
0.00 |
2,178.51 |
0.00 |
|
0.00 |
|
2,178.51 |
607,803.79 |
VRR-F |
N/A |
4.301073% |
341,884.33 |
341,884.33 |
0.00 |
1,225.39 |
0.00 |
|
0.00 |
|
1,225.39 |
341,884.33 |
VRR-G |
N/A |
4.301073% |
1,025,661.36 |
1,025,661.36 |
0.00 |
5,207.80 |
0.00 |
|
0.00 |
|
5,207.80 |
1,025,661.36 |
Exchangeable Certificates Total |
|
|
31,135,202.10 |
28,921,763.38 |
15,218.00 |
105,193.77 |
0.00 |
|
0.00 |
|
120,411.77 |
28,906,545.38 |
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 6 of 30 |
|
|
|
Exchangeable 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 |
|
|
|
|
|
|
|
|
|
|
VRR-A1 |
N/A |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
VRR-A2 |
N/A |
550.56101717 |
9.96529167 |
1.97333468 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
11.93862635 |
540.59572550 |
VRR-A3 |
N/A |
1,000.00000000 |
0.00000000 |
3.58422820 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422820 |
1,000.00000000 |
VRR-A4 |
N/A |
1,000.00000000 |
0.00000000 |
3.58422733 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422733 |
1,000.00000000 |
VRR-A5 |
N/A |
1,000.00000000 |
0.00000000 |
3.58422657 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422657 |
1,000.00000000 |
VRR-ASB |
N/A |
1,000.00000000 |
0.00000000 |
3.58422985 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422985 |
1,000.00000000 |
VRR-AS |
N/A |
1,000.00000000 |
0.00000000 |
3.58422798 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422798 |
1,000.00000000 |
VRR-B |
N/A |
1,000.00000000 |
0.00000000 |
3.58422407 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422407 |
1,000.00000000 |
VRR-C |
N/A |
1,000.00000000 |
0.00000000 |
3.58422789 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422789 |
1,000.00000000 |
VRR-D |
N/A |
1,000.00000000 |
0.00000000 |
3.58422909 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422909 |
1,000.00000000 |
VRR-E |
N/A |
1,000.00000000 |
0.00000000 |
3.58423234 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58423234 |
1,000.00000000 |
VRR-F |
N/A |
1,000.00000000 |
0.00000000 |
3.58422394 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.58422394 |
1,000.00000000 |
VRR-G |
N/A |
1,000.00000000 |
0.00000000 |
5.07750433 |
(1.49328039) |
0.00000000 |
0.00000000 |
0.00000000 |
5.07750433 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 7 of 30 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
4,411,026.16 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 8 of 30 |
Bond / Collateral Reconciliation - Cash Flows |
|
||
|
|||
Total Funds Collected |
|
Total Funds Distributed |
|
Interest |
|
Fees |
|
Interest Paid or Advanced |
3,784,936.59 |
Master Servicing Fee |
6,076.30 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,797.31 |
Interest Adjustments |
4,216.61 |
Trustee Fee |
0.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
452.92 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,888.41 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
362.33 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
3,789,153.20 |
Total Fees |
14,577.27 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
553,503.21 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
(82,947.01) |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Principal Adjustments |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
|
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
553,503.21 |
Total Expenses/Reimbursements |
(82,947.01) |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,857,522.95 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
553,503.21 |
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 |
4,411,026.16 |
Total Funds Collected |
4,342,656.41 |
Total Funds Distributed |
4,342,656.42 |
|
|||
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 9 of 30 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
1,051,931,163.64 |
1,051,931,163.64 |
Beginning Certificate Balance |
1,051,931,163.44 |
|
(-) Scheduled Principal Collections |
553,503.21 |
553,503.21 |
(-) Principal Distributions |
553,503.21 |
|
(-) Unscheduled Principal Collections |
0.00 |
0.00 |
(-) Realized Losses |
0.00 |
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
|
|
|
Non-Cash Principal Adjustments |
0.00 |
Ending Scheduled Collateral Balance |
1,051,377,660.43 |
1,051,377,660.43 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
1,052,327,283.55 |
1,052,327,283.55 |
Ending Certificate Balance |
1,051,377,660.23 |
|
Ending Actual Collateral Balance |
1,051,668,868.62 |
1,051,668,868.62 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.20) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.20) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.30% |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 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 |
2 |
13,018,191.97 |
1.24% |
62 |
3.9798 |
NAP |
Defeased |
2 |
13,018,191.97 |
1.24% |
62 |
3.9798 |
NAP |
|
9,999,999 or less |
9 |
55,053,158.87 |
5.24% |
55 |
4.6893 |
1.907056 |
1.24 or less |
5 |
123,998,249.73 |
11.79% |
58 |
4.5025 |
0.994659 |
10,000,000 to 19,999,999 |
9 |
112,716,346.14 |
10.72% |
57 |
4.3525 |
2.217840 |
1.25 to 1.49 |
8 |
223,507,600.31 |
21.26% |
62 |
4.4632 |
1.415527 |
|
20,000,000 to 24,999,999 |
5 |
110,003,936.48 |
10.46% |
50 |
4.3651 |
2.277412 |
1.50 to 1.74 |
6 |
77,618,903.81 |
7.38% |
61 |
4.5587 |
1.669778 |
|
25,000,000 to 49,999,999 |
17 |
541,586,026.97 |
51.51% |
62 |
4.1675 |
2.156539 |
1.75 to 1.99 |
1 |
10,450,000.00 |
0.99% |
63 |
4.5200 |
1.950000 |
|
|
50,000,000 or greater |
4 |
219,000,000.00 |
20.83% |
54 |
3.9050 |
2.501598 |
2.00 or greater |
24 |
602,784,714.61 |
57.33% |
56 |
3.9554 |
2.872670 |
|
Totals |
46 |
1,051,377,660.43 |
100.00% |
58 |
4.1783 |
2.248955 |
Totals |
46 |
1,051,377,660.43 |
100.00% |
58 |
4.1783 |
2.248955 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 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 |
2 |
13,018,191.97 |
1.24% |
62 |
3.9798 |
NAP |
North Carolina |
2 |
1,172,046.70 |
0.11% |
46 |
4.1351 |
2.220043 |
Alabama |
3 |
4,289,854.55 |
0.41% |
50 |
4.2119 |
2.695842 |
Ohio |
10 |
44,488,557.44 |
4.23% |
61 |
4.6268 |
1.505158 |
Arizona |
2 |
3,316,351.84 |
0.32% |
33 |
3.7946 |
3.035157 |
Oklahoma |
3 |
940,884.03 |
0.09% |
49 |
4.2055 |
2.051422 |
Arkansas |
5 |
10,759,284.00 |
1.02% |
62 |
4.6100 |
2.052884 |
Oregon |
1 |
1,071,248.74 |
0.10% |
60 |
4.4860 |
1.380000 |
California |
22 |
202,891,913.91 |
19.30% |
62 |
3.9164 |
3.003113 |
Pennsylvania |
5 |
12,963,730.64 |
1.23% |
59 |
4.4669 |
1.290465 |
Connecticut |
4 |
62,070,327.70 |
5.90% |
59 |
4.0393 |
2.189504 |
Rhode Island |
1 |
4,703,000.22 |
0.45% |
58 |
5.3060 |
1.730000 |
Delaware |
3 |
4,631,589.60 |
0.44% |
62 |
4.2440 |
2.960000 |
South Carolina |
2 |
568,833.65 |
0.05% |
24 |
3.5628 |
3.590000 |
Florida |
7 |
25,612,511.78 |
2.44% |
40 |
4.3739 |
2.957101 |
Texas |
39 |
148,002,217.43 |
14.08% |
60 |
4.4895 |
1.431674 |
Georgia |
4 |
17,876,395.26 |
1.70% |
62 |
4.3691 |
2.769386 |
Utah |
1 |
6,815,717.28 |
0.65% |
62 |
4.2440 |
2.960000 |
Illinois |
5 |
27,508,804.81 |
2.62% |
18 |
4.3252 |
1.893215 |
Virginia |
6 |
11,515,232.81 |
1.10% |
52 |
4.7092 |
2.047380 |
Indiana |
8 |
24,035,988.74 |
2.29% |
52 |
4.1978 |
2.198149 |
Washington |
3 |
12,979,631.91 |
1.23% |
62 |
4.5134 |
1.838911 |
Iowa |
1 |
420,650.10 |
0.04% |
24 |
3.5628 |
3.590000 |
Washington, DC |
1 |
64,000,000.00 |
6.09% |
65 |
3.6000 |
3.200000 |
Kansas |
1 |
1,422,385.13 |
0.14% |
63 |
3.7025 |
1.480000 |
Wisconsin |
4 |
3,422,867.95 |
0.33% |
29 |
3.6787 |
3.312651 |
Kentucky |
5 |
23,335,917.60 |
2.22% |
62 |
4.2531 |
2.900755 |
Wyoming |
1 |
498,501.87 |
0.05% |
60 |
4.4860 |
1.380000 |
Louisiana |
5 |
18,924,576.58 |
1.80% |
61 |
4.6881 |
1.917261 |
Totals |
198 |
1,051,377,660.43 |
100.00% |
58 |
4.1783 |
2.248955 |
Maine |
1 |
4,370,731.46 |
0.42% |
63 |
5.0400 |
1.390000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Maryland |
4 |
30,139,198.47 |
2.87% |
56 |
4.4108 |
1.418353 |
|
|
|
|
|
|
|
Massachusetts |
6 |
66,189,428.28 |
6.30% |
63 |
4.6401 |
1.760925 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Michigan |
6 |
7,796,596.98 |
0.74% |
35 |
3.8523 |
2.897010 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Minnesota |
4 |
3,392,090.78 |
0.32% |
35 |
3.8350 |
2.938405 |
Defeased |
2 |
13,018,191.97 |
1.24% |
62 |
3.9798 |
NAP |
Missouri |
4 |
3,097,336.06 |
0.29% |
37 |
3.6111 |
2.861348 |
Industrial |
50 |
189,552,794.70 |
18.03% |
55 |
4.4057 |
2.473150 |
Nevada |
2 |
5,489,179.22 |
0.52% |
60 |
3.6905 |
1.661172 |
Lodging |
82 |
201,848,318.74 |
19.20% |
59 |
4.5695 |
1.605921 |
New Hampshire |
1 |
3,928,455.58 |
0.37% |
63 |
5.0400 |
1.390000 |
Mixed Use |
5 |
121,828,273.96 |
11.59% |
58 |
3.9091 |
2.222049 |
New Jersey |
5 |
24,196,096.24 |
2.30% |
61 |
4.5756 |
1.180455 |
Multi-Family |
2 |
47,374,021.36 |
4.51% |
64 |
4.8873 |
1.321534 |
New York |
9 |
149,272,261.52 |
14.20% |
59 |
3.8015 |
2.240147 |
Office |
25 |
346,287,400.62 |
32.94% |
60 |
3.7956 |
2.848342 |
|
|
|
|
|
|
|
Retail |
10 |
71,200,000.00 |
6.77% |
45 |
4.7535 |
1.678371 |
|
|
|
|
|
|
|
Self Storage |
22 |
60,019,587.48 |
5.71% |
63 |
3.7025 |
1.480000 |
|
|
|
|
|
|
|
Totals |
198 |
1,051,377,660.43 |
100.00% |
58 |
4.1783 |
2.248955 |
|
|||||||||||||
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 |
2 |
13,018,191.97 |
1.24% |
62 |
3.9798 |
NAP |
Defeased |
2 |
13,018,191.97 |
1.24% |
62 |
3.9798 |
NAP |
|
3.99999% or less |
14 |
429,968,659.08 |
40.90% |
58 |
3.6576 |
2.919807 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.00000% to 4.49999% |
13 |
265,253,304.59 |
25.23% |
55 |
4.2819 |
2.035468 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.50000% to 4.99999% |
13 |
284,166,425.53 |
27.03% |
62 |
4.6769 |
1.536564 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
5.00000% or greater |
4 |
58,971,079.26 |
5.61% |
56 |
5.1515 |
1.514675 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
46 |
1,051,377,660.43 |
100.00% |
58 |
4.1783 |
2.248955 |
49 months or greater |
44 |
1,038,359,468.46 |
98.76% |
58 |
4.1808 |
2.235548 |
|
|
|
|
|
|
|
|
Totals |
46 |
1,051,377,660.43 |
100.00% |
58 |
4.1783 |
2.248955 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 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 |
2 |
13,018,191.97 |
1.24% |
62 |
3.9798 |
NAP |
Defeased |
2 |
13,018,191.97 |
1.24% |
62 |
3.9798 |
NAP |
|
84 months or less |
44 |
1,038,359,468.46 |
98.76% |
58 |
4.1808 |
2.235548 |
Interest Only |
20 |
527,767,500.00 |
50.20% |
56 |
3.9711 |
2.671664 |
85 months to 119 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
356 months or less |
24 |
510,591,968.46 |
48.56% |
61 |
4.3977 |
1.784761 |
|
|
120 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
357 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
Totals |
46 |
1,051,377,660.43 |
100.00% |
58 |
4.1783 |
2.248955 |
Totals |
46 |
1,051,377,660.43 |
100.00% |
58 |
4.1783 |
2.248955 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 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 |
2 |
13,018,191.97 |
1.24% |
62 |
3.9798 |
NAP |
|
|
|
None |
|
Underwriter's Information |
3 |
90,425,377.71 |
8.60% |
62 |
4.5653 |
1.715996 |
|
|
|
|
|
|
|
12 months or less |
39 |
887,934,090.75 |
84.45% |
58 |
4.1374 |
2.239505 |
|
|
|
|
|
|
13 months to 24 months |
2 |
60,000,000.00 |
5.71% |
62 |
4.2440 |
2.960000 |
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
Totals |
46 |
1,051,377,660.43 |
100.00% |
58 |
4.1783 |
2.248955 |
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 15 of 30 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
1A1 |
30313220 |
OF |
Sunnyvale |
CA |
Actual/360 |
3.636% |
125,257.22 |
0.00 |
0.00 |
N/A |
08/06/27 |
-- |
40,000,000.00 |
40,000,000.00 |
06/06/22 |
|
1A2 |
30313221 |
|
|
|
Actual/360 |
3.636% |
93,942.92 |
0.00 |
0.00 |
N/A |
08/06/27 |
-- |
30,000,000.00 |
30,000,000.00 |
06/06/22 |
|
2A1 |
30313224 |
SS |
Various |
Various |
Actual/360 |
3.703% |
83,422.57 |
70,042.26 |
0.00 |
09/06/27 |
09/06/37 |
-- |
26,165,515.08 |
26,095,472.82 |
06/06/22 |
|
2A2 |
30313225 |
|
|
|
Actual/360 |
3.703% |
109,240.92 |
90,263.36 |
0.00 |
09/06/27 |
09/06/37 |
-- |
34,263,449.62 |
34,173,186.26 |
06/06/22 |
|
3 |
30313228 |
OF |
Washington |
DC |
Actual/360 |
3.600% |
198,400.00 |
0.00 |
0.00 |
N/A |
11/01/27 |
-- |
64,000,000.00 |
64,000,000.00 |
06/01/22 |
|
4A2 |
30313233 |
IN |
Various |
Various |
Actual/360 |
4.244% |
109,636.67 |
0.00 |
0.00 |
N/A |
08/01/27 |
-- |
30,000,000.00 |
30,000,000.00 |
06/01/22 |
|
4A3 |
30313234 |
|
|
|
Actual/360 |
4.244% |
109,636.67 |
0.00 |
0.00 |
N/A |
08/01/27 |
-- |
30,000,000.00 |
30,000,000.00 |
06/01/22 |
|
5 |
30298716 |
LO |
Various |
Various |
Actual/360 |
4.530% |
214,545.83 |
0.00 |
0.00 |
N/A |
07/06/27 |
-- |
55,000,000.00 |
55,000,000.00 |
06/06/22 |
|
6A1-B |
30313235 |
OF |
Stamford |
CT |
Actual/360 |
4.088% |
96,449.37 |
0.00 |
0.00 |
N/A |
07/01/27 |
-- |
27,400,000.00 |
27,400,000.00 |
06/01/22 |
|
6A1-C |
30313236 |
|
|
|
Actual/360 |
4.088% |
96,449.37 |
0.00 |
0.00 |
N/A |
07/01/27 |
-- |
27,400,000.00 |
27,400,000.00 |
06/01/22 |
|
7 |
30313237 |
MU |
New York |
NY |
Actual/360 |
3.950% |
170,069.44 |
0.00 |
0.00 |
N/A |
08/01/27 |
-- |
50,000,000.00 |
50,000,000.00 |
06/01/22 |
|
8 |
30312636 |
Various Various |
Various |
Actual/360 |
3.563% |
153,399.63 |
0.00 |
0.00 |
N/A |
06/05/24 |
-- |
50,000,000.00 |
50,000,000.00 |
06/05/22 |
|
|
9A-14 |
30312657 |
LO |
Various |
Various |
Actual/360 |
4.486% |
45,650.35 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
11,817,500.00 |
11,817,500.00 |
06/01/22 |
|
9A-2-2 |
30298847 |
|
|
|
Actual/360 |
4.486% |
57,944.17 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
15,000,000.00 |
15,000,000.00 |
06/01/22 |
|
9A-9 |
30312652 |
|
|
|
Actual/360 |
4.486% |
77,258.89 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
20,000,000.00 |
20,000,000.00 |
06/01/22 |
|
10A-2-A2 |
30313239 |
MU |
New York |
NY |
Actual/360 |
3.430% |
30,126.83 |
0.00 |
0.00 |
N/A |
06/09/27 |
-- |
10,200,000.00 |
10,200,000.00 |
06/09/22 |
|
10A2-C2- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30313241 |
|
|
|
Actual/360 |
3.430% |
14,768.06 |
0.00 |
0.00 |
N/A |
06/09/27 |
-- |
5,000,000.00 |
5,000,000.00 |
06/09/22 |
|
2B |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10A-2-A3 |
30313240 |
|
|
|
Actual/360 |
3.430% |
88,608.33 |
0.00 |
0.00 |
N/A |
06/09/27 |
-- |
30,000,000.00 |
30,000,000.00 |
06/09/22 |
|
11 |
30313242 |
IN |
Various |
OH |
Actual/360 |
4.660% |
166,479.19 |
65,827.16 |
0.00 |
N/A |
08/06/27 |
-- |
41,487,268.39 |
41,421,441.23 |
06/06/22 |
|
12 |
30313243 |
MF |
Austin |
TX |
Actual/360 |
4.886% |
180,917.72 |
0.00 |
0.00 |
N/A |
10/01/27 |
-- |
43,000,000.00 |
43,000,000.00 |
06/01/22 |
|
13 |
30313244 |
IN |
Worcester |
MA |
Actual/360 |
4.900% |
147,680.56 |
0.00 |
0.00 |
N/A |
09/06/27 |
-- |
35,000,000.00 |
35,000,000.00 |
06/06/22 |
|
14 |
30313245 |
LO |
Irving |
TX |
Actual/360 |
4.572% |
123,246.33 |
50,484.27 |
0.00 |
N/A |
08/06/27 |
-- |
31,304,630.14 |
31,254,145.87 |
03/06/22 |
|
15 |
30313246 |
OF |
New York |
NY |
Actual/360 |
3.669% |
101,112.36 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
32,000,000.00 |
32,000,000.00 |
06/01/22 |
|
16 |
30313247 |
RT |
Various |
Various |
Actual/360 |
5.040% |
138,880.00 |
0.00 |
0.00 |
09/08/27 |
09/08/31 |
-- |
32,000,000.00 |
32,000,000.00 |
06/08/22 |
|
17 |
30313249 |
OF |
Dallas |
TX |
Actual/360 |
4.143% |
95,898.14 |
38,639.68 |
0.00 |
N/A |
08/06/27 |
-- |
26,880,420.47 |
26,841,780.79 |
06/06/22 |
|
18 |
30313250 |
OF |
Rancho Cordova |
CA |
Actual/360 |
4.264% |
90,848.26 |
42,196.90 |
0.00 |
N/A |
08/06/27 |
-- |
24,742,310.04 |
24,700,113.14 |
06/06/22 |
|
19 |
30299102 |
LO |
Various |
Various |
Actual/360 |
4.710% |
98,698.44 |
31,111.32 |
0.00 |
N/A |
08/06/27 |
-- |
24,334,934.66 |
24,303,823.34 |
02/06/22 |
|
20 |
30313253 |
OF |
Irvine |
CA |
Actual/360 |
3.616% |
77,844.44 |
0.00 |
0.00 |
N/A |
08/01/27 |
-- |
25,000,000.00 |
25,000,000.00 |
06/01/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 16 of 30 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
21 |
30313254 |
RT |
Chicago |
IL |
Actual/360 |
4.450% |
80,470.83 |
0.00 |
0.00 |
N/A |
10/01/22 |
-- |
21,000,000.00 |
21,000,000.00 |
06/01/22 |
|
22 |
30313255 |
OF |
Cupertino |
CA |
Actual/360 |
3.861% |
66,495.00 |
0.00 |
0.00 |
N/A |
06/01/27 |
-- |
20,000,000.00 |
20,000,000.00 |
06/01/22 |
|
23 |
30313256 |
MU |
Indianapolis |
IN |
Actual/360 |
4.450% |
52,872.52 |
26,977.70 |
0.00 |
N/A |
10/06/27 |
-- |
13,797,829.64 |
13,770,851.94 |
06/06/22 |
|
24 |
30298577 |
LO |
Truckee |
CA |
Actual/360 |
4.500% |
53,277.43 |
22,725.37 |
0.00 |
N/A |
06/06/27 |
-- |
13,749,013.85 |
13,726,288.48 |
06/06/22 |
|
25 |
30313258 |
OF |
Irvine |
CA |
Actual/360 |
3.616% |
42,036.00 |
0.00 |
0.00 |
N/A |
08/01/27 |
-- |
13,500,000.00 |
13,500,000.00 |
06/01/22 |
|
26 |
30313259 |
LO |
St Petersburg |
FL |
Actual/360 |
4.340% |
48,311.52 |
17,943.45 |
0.00 |
N/A |
07/01/24 |
-- |
12,927,119.23 |
12,909,175.78 |
06/01/22 |
|
28 |
30313265 |
IN |
Various |
Various |
Actual/360 |
5.306% |
51,906.24 |
17,857.93 |
0.00 |
N/A |
04/06/27 |
-- |
11,360,387.87 |
11,342,529.94 |
06/06/22 |
|
29 |
30313266 |
RT |
Olympia |
WA |
Actual/360 |
4.520% |
40,673.72 |
0.00 |
0.00 |
N/A |
09/06/27 |
-- |
10,450,000.00 |
10,450,000.00 |
06/06/22 |
|
30 |
30313267 |
LO |
Amarillo |
TX |
Actual/360 |
5.352% |
42,027.50 |
18,984.78 |
0.00 |
N/A |
10/01/27 |
-- |
9,119,232.39 |
9,100,247.61 |
06/01/22 |
|
31 |
30313268 |
LO |
Rome |
GA |
Actual/360 |
4.500% |
33,911.52 |
14,223.58 |
0.00 |
N/A |
09/01/27 |
-- |
8,751,361.24 |
8,737,137.66 |
06/01/22 |
|
33 |
30313270 |
RT |
New Orleans |
LA |
Actual/360 |
4.708% |
31,419.36 |
0.00 |
0.00 |
N/A |
07/06/27 |
-- |
7,750,000.00 |
7,750,000.00 |
06/06/22 |
|
34 |
30313271 |
IN |
Oakland |
CA |
Actual/360 |
3.597% |
23,230.63 |
0.00 |
0.00 |
N/A |
08/06/27 |
-- |
7,500,000.00 |
7,500,000.00 |
06/06/22 |
|
35 |
30313272 |
MU |
Poughkeepsie |
NY |
Actual/360 |
5.150% |
33,209.23 |
9,338.42 |
0.00 |
N/A |
10/01/22 |
-- |
6,537,640.13 |
6,528,301.71 |
06/01/22 |
|
36 |
30298765 |
MU |
Winter Park |
FL |
Actual/360 |
4.550% |
24,838.06 |
10,264.81 |
0.00 |
N/A |
08/06/27 |
-- |
6,339,385.12 |
6,329,120.31 |
06/06/22 |
|
37 |
30298944 |
OF |
Dallas |
TX |
Actual/360 |
4.500% |
21,417.80 |
8,983.32 |
0.00 |
N/A |
09/06/27 |
-- |
5,527,175.29 |
5,518,191.97 |
06/06/22 |
|
39 |
30313274 |
IN |
Houston |
TX |
Actual/360 |
4.490% |
17,093.62 |
7,198.76 |
0.00 |
N/A |
09/06/27 |
-- |
4,421,081.70 |
4,413,882.94 |
06/06/22 |
|
40 |
30313275 |
MF |
San Francisco |
CA |
Actual/360 |
4.900% |
18,484.32 |
6,725.20 |
0.00 |
N/A |
06/06/27 |
-- |
4,380,746.56 |
4,374,021.36 |
06/06/22 |
|
41 |
30313276 |
IN |
Sylacauga |
AL |
Actual/360 |
4.550% |
11,065.22 |
3,714.94 |
0.00 |
09/06/27 |
09/06/35 |
-- |
2,824,162.22 |
2,820,447.28 |
06/06/22 |
|
Totals |
|
|
|
|
|
|
3,789,153.20 |
553,503.21 |
0.00 |
|
|
|
1,051,931,163.64 |
1,051,377,660.43 |
|
|
1 Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
||
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|||
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 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 |
|
1A1 |
16,410,642.71 |
4,193,409.05 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
1A2 |
16,410,642.71 |
4,193,409.05 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A1 |
11,946,669.60 |
396,673.57 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
6,283.00 |
0.00 |
|
|
2A2 |
11,946,669.60 |
396,673.57 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
24,353,632.52 |
23,885,030.24 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4A2 |
2,349,487.76 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4A3 |
2,349,487.76 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
8,237,356.16 |
1,060,604.19 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A1-B |
16,800,025.58 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A1-C |
16,800,025.58 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
7,081,993.99 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
53,160,810.37 |
12,607,366.38 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9A-14 |
42,653,995.44 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9A-2-2 |
42,653,995.44 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
19,228.04 |
0.00 |
|
|
9A-9 |
42,653,995.44 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10A-2-A2 |
176,602,683.40 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10A-2-A3 |
176,602,683.40 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10A2-C2-2B |
176,602,683.40 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
7,806,467.85 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
3,862,867.00 |
723,858.06 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
3,301,847.46 |
915,780.79 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
1,093,237.72 |
729,631.30 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
520,791.13 |
520,791.13 |
0.00 |
0.00 |
|
|
15 |
100,345,546.90 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
3,438,711.55 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
1,654,178.50 |
1,446,181.44 |
04/01/21 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
4,486,530.82 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
0.00 |
0.00 |
-- |
-- |
12/13/21 |
0.00 |
0.00 |
518,832.62 |
518,832.62 |
0.00 |
0.00 |
|
|
20 |
3,731,750.04 |
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 |
|
21 |
2,132,911.82 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
4,333,281.53 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
2,716,056.72 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
1,536,509.17 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
2,152,905.17 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
1,382,769.42 |
803,924.74 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
5,311,875.39 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
933,441.93 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1,704,184.43 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
1,621,974.64 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
576,298.40 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
34 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
35 |
472,129.84 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
744,612.63 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
39 |
615,741.11 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
40 |
367,338.79 |
87,746.94 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
41 |
394,538.21 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
1,002,335,187.90 |
51,440,289.32 |
|
|
|
0.00 |
0.00 |
1,039,623.75 |
1,039,623.75 |
25,511.04 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.178341% |
4.162249% |
58 |
05/17/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.178420% |
4.162327% |
59 |
04/18/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
24,369,095.72 |
0 |
0.00 |
0 |
0.00 |
|
4.178508% |
4.162415% |
60 |
03/17/22 |
0 |
0.00 |
0 |
0.00 |
1 |
24,399,943.38 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.178586% |
4.162492% |
61 |
02/17/22 |
0 |
0.00 |
0 |
0.00 |
1 |
24,440,220.47 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.178692% |
4.162598% |
62 |
01/18/22 |
0 |
0.00 |
0 |
0.00 |
1 |
24,470,780.82 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.178769% |
4.162675% |
63 |
12/17/21 |
1 |
32,000,000.00 |
0 |
0.00 |
1 |
24,501,217.72 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.178845% |
4.162750% |
64 |
11/18/21 |
0 |
0.00 |
0 |
0.00 |
1 |
24,534,728.67 |
0 |
0.00 |
0 |
0.00 |
1 |
31,623,098.87 |
0 |
0.00 |
0 |
0.00 |
|
4.178931% |
4.162835% |
65 |
10/18/21 |
0 |
0.00 |
0 |
0.00 |
2 |
56,237,043.53 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.179006% |
4.162910% |
66 |
09/17/21 |
0 |
0.00 |
0 |
0.00 |
2 |
56,323,163.85 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.179091% |
4.162994% |
67 |
08/17/21 |
0 |
0.00 |
1 |
31,773,632.45 |
1 |
24,628,091.54 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.179165% |
4.163068% |
68 |
07/16/21 |
1 |
31,822,079.52 |
0 |
0.00 |
1 |
24,657,893.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.179239% |
4.163142% |
69 |
(1) 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 |
Advances |
Advances |
Balance |
Date |
Code² |
|
Date |
Date |
REO Date |
|
|
|
|
|
|
|
|
No delinquent loans this period |
|
|
|
|
|
|
||
1 Mortgage Loan Status |
|
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
|
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
|||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
|
2 - Foreclosure |
7 - REO |
|
|
11- Full Payoff |
|
||||||
Delinquent |
|
|
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
|
12 - Reps and Warranties |
||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
|
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 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 |
|
27,528,302 |
27,528,302 |
0 |
|
|
0 |
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
13 - 24 Months |
50,000,000 |
50,000,000 |
0 |
|
|
0 |
|
|
25 - 36 Months |
12,909,176 |
12,909,176 |
0 |
|
|
0 |
|
|
37 - 48 Months |
0 |
0 |
0 |
|
|
0 |
|
|
49 - 60 Months |
173,460,340 |
173,460,340 |
0 |
|
|
0 |
|
|
> 60 Months |
|
787,479,843 |
787,479,843 |
0 |
|
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
Jun-22 |
1,051,377,660 |
1,051,377,660 |
0 |
0 |
|
0 |
0 |
|
May-22 |
1,051,931,164 |
1,051,931,164 |
0 |
0 |
|
0 |
0 |
|
Apr-22 |
1,052,520,346 |
1,052,520,346 |
0 |
0 |
|
0 |
0 |
|
Mar-22 |
1,053,069,602 |
1,028,669,659 |
0 |
0 |
24,399,943 |
0 |
|
|
Feb-22 |
1,053,730,457 |
1,029,290,237 |
0 |
0 |
24,440,220 |
0 |
|
|
Jan-22 |
1,054,275,209 |
1,029,804,429 |
0 |
0 |
24,470,781 |
0 |
|
|
Dec-21 |
1,054,817,939 |
998,316,722 |
32,000,000 |
0 |
24,501,218 |
0 |
|
|
Nov-21 |
1,055,396,734 |
1,030,862,005 |
0 |
0 |
24,534,729 |
0 |
|
|
Oct-21 |
1,055,935,297 |
999,698,253 |
0 |
0 |
56,237,044 |
0 |
|
|
Sep-21 |
1,056,510,073 |
1,000,186,909 |
0 |
0 |
56,323,164 |
0 |
|
|
Aug-21 |
1,057,044,500 |
1,000,642,776 |
0 |
31,773,632 |
24,628,092 |
0 |
|
|
Jul-21 |
1,057,576,943 |
1,001,096,971 |
31,822,080 |
0 |
24,657,893 |
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 |
19 |
30299102 |
24,303,823.34 |
24,440,220.47 |
79,900,000.00 |
02/01/22 |
9,597,828.00 |
2.12652 |
-- |
08/06/27 |
303 |
Totals |
|
24,303,823.34 |
24,440,220.47 |
79,900,000.00 |
|
9,597,828.00 |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
|
19 |
30299102 |
LO |
Various |
05/13/20 |
9 |
|
|
|
|
6/13/2022 - Asset transferred to special servicing 5/13/20 due to Payment Default. Loan is performing under a Forbearance Agreement executed 7/30/2021. Terms include a forbearance of Lender''s remedies conditioned upon satisfaction of a |
|||||||
|
stepped payments chedule that results in a resumption of full P&I payments by January 2023. Bwr remitted over $5.0 million at closing for amounts due on the loan, including delinquent debt service and Lender''s costs and expenses. Excess |
|||||||
|
cash flow after monthly cash mana gement waterfall payments will be applied to deferred amounts. Cash Management will remain in place until all deferred amounts are repaid and loan meets other criteria to exit cash management. TTM |
|||||||
|
3/31/2022 performance for the portfolio indicates NCF DS CR of approx. 1.45 on P&I payments, after giving effect to an FF&E deposit holiday provided by the franchisor on 6 of the 7 properties. One property was heavily damaged from Hurricane |
|||||||
|
Ida. Claim proceeds are being administered in a reserve account held by the Master Servicer. The full amount of the claim is not yet known, but a total of $7.75 in claims proceeds has been paid out so far. The property reopened in April 2022 |
|||||||
|
while the last of the renovation is being completed. PIP work on the Hampton Inn is in process at a budget of approximately $2.3 million. The Borrower reports that the Franchisor has granted an extension of the July 2022 completion deadline |
|||||||
|
due to supply chain and labor issues. Loan is expected to be RTM June 22 |
|
|
|
||||
|
||||||||
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 |
5 |
30298716 |
55,000,000.00 |
4.53000% |
55,000,000.00 |
4.53000% |
8 |
06/02/20 |
06/05/20 |
06/05/20 |
9A-14 |
30312657 |
11,817,500.00 |
4.48600% |
11,817,500.00 |
4.48600% |
8 |
08/31/20 |
09/01/20 |
09/08/20 |
9A-2-2 |
30298847 |
15,000,000.00 |
4.48600% |
15,000,000.00 |
4.48600% |
8 |
08/31/20 |
09/01/20 |
09/08/20 |
9A-9 |
30312652 |
20,000,000.00 |
4.48600% |
20,000,000.00 |
4.48600% |
8 |
08/31/20 |
09/01/20 |
09/08/20 |
14 |
30313245 |
0.00 |
4.57200% |
0.00 |
4.57200% |
9 |
09/14/21 |
09/03/21 |
10/21/21 |
19 |
30299102 |
0.00 |
4.71000% |
0.00 |
4.71000% |
10 |
07/30/21 |
09/06/20 |
03/31/22 |
30 |
30313267 |
9,567,862.28 |
5.35200% |
9,567,862.28 |
5.35200% |
8 |
05/19/20 |
06/01/20 |
05/29/20 |
31 |
30313268 |
9,091,515.86 |
4.50000% |
9,091,515.86 |
4.50000% |
10 |
04/30/20 |
05/01/20 |
04/30/20 |
Totals |
|
120,476,878.14 |
|
120,476,878.14 |
|
|
|
|
|
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 |
27 |
30313260 02/18/21 |
12,500,000.00 |
21,300,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Cumulative Totals |
12,500,000.00 |
21,300,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
||||||||||||
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
|||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 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 |
27 |
30313260 |
02/25/21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Current Period Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Cumulative Totals |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 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) |
19 |
0.00 |
0.00 |
(82,947.01) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
(82,947.01) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total |
(82,947.01) |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 29 of 30 |
Supplemental Notes |
|
Risk Retention |
|
Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com, specifically under the "Special Notices" tab for the JPMDB 2017-C7 transaction, certain Information provided to the Certificate |
|
Administrator regarding compliance with the Credit Risk Retention Rules. Investors should refer to the Certificate Administrator's website for all such information. |
|
|
|
|
|
|
|
|
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 30 of 30 |
Prospectus Loan ID 1 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch/Wells Fargo Bank, National Association 08-03-2017 70000000.00000000 120 08-06-2027 360 .03636500 .03636500 3 1 60 09-06-2017 true 1 PP 5 212130.09000000 70000000.00000000 1 1 1 0 true true false false false 11-05-2019 .00000000 .00000000 Moffett Place Building 4 1190 Bordeaux Drive Sunnyvale CA 94089 Santa Clara OF 314352 314352 2017 309500000.00000000 MAI 11-01-2018 309500000.00000000 11-01-2016 MAI 1.00000000 1.00000000 6 11-06-2019 N Google LLC 314352 11-30-2028 01-01-2022 03-31-2022 17794328.00000000 5422404.00000000 2240410.00000000 1228994.95000000 15553919.00000000 4193409.05000000 15491048.00000000 4177691.55000000 UW CREFC 1170624.70750000 2.29000000 3.58220000 2.29000000 3.56880000 N F 03-31-2022 false false 70000000.00000000 219200.14000000 .03636500 .00015400 219200.14000000 .00000000 .00000000 70000000.00000000 70000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 2 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 08-09-2017 69000000.00000000 120 09-06-2027 300 .03702500 .03702500 3 1 0 10-06-2017 false 1 PP 7 352969.11000000 68859924.64000000 1 22 22 0 false true false false false 11-05-2019 .00000000 .00000000 U-Haul of Medford 600 Mystic Valley Parkway Somerville MA 02143 Middlesex SS 127736 127736 2154 1910 2001 38700000.00000000 MAI 06-22-2017 38700000.00000000 06-22-2017 MAI .94700000 .92060000 6 11-06-2019 N 01-01-2022 03-31-2022 844565.72000000 447892.15000000 396673.57000000 386054.54000000 UW CREFC 360249.50040000 1.10110000 1.07160000 F U-Haul Center of Salisbury 6 Merrill Street Salisbury MA 01952 Essex SS 68050 68050 985 1954 18440000.00000000 MAI 06-20-2017 18440000.00000000 06-20-2017 MAI .97000000 6 11-06-2019 N UW CREFC F U-Haul Center North Rancho 3969 North Rancho Driver Las Vegas NV 89130 Clark SS 79795 79795 941 1997 17780000.00000000 MAI 06-20-2017 17780000.00000000 06-20-2017 MAI .96200000 6 11-06-2019 N UW CREFC F U-Haul Lincoln Park 1200 & 1222 West Fullerton Avenue Chicago IL 60614 Cook SS 57281 57282 1130 1937 2001 16580000.00000000 MAI 06-20-2017 169580000.00000000 06-20-2017 MAI .93600000 6 11-06-2019 N UW CREFC F U-Haul Center of Inwood 20A Sheridan Boulevard Inwood NY 11096 Nassau SS 48292 48292 716 1969 1978 14600000.00000000 MAI 06-19-2017 14600000.00000000 06-19-2017 MAI .99000000 6 11-06-2019 N UW CREFC F U-Haul Center Albany 139 Broadway Albany NY 12202 Albany SS 73544 73544 1130 1935 1990 12080000.00000000 MAI 06-21-2017 12080000.00000000 06-21-2017 MAI .98300000 6 11-06-2019 N UW CREFC F U-Haul Storage Black Rock 3029 Fairfield Avenue Bridgeport CT 06605 Fairfield SS 36258 36258 769 1951 1993 9950000.00000000 MAI 06-23-2017 9950000.00000000 06-23-2017 MAI .93400000 6 11-06-2019 N UW CREFC F U-Haul Center Rockville 230-240 Maple Avenue Rockville Centre NY 11570 Nassau SS 28426 28426 440 1966 1977 8680000.00000000 MAI 06-19-2017 8680000.00000000 06-19-2017 MAI .98500000 6 11-06-2019 N UW CREFC F U-Haul Storage Ivar Avenue 3527 Ivar Avenue Rosemead CA 91740 Los Angeles SS 38519 38519 440 1987 8230000.00000000 MAI 06-20-2017 8230000.00000000 06-20-2017 MAI .95400000 6 11-06-2019 N UW CREFC F U-Haul Center of Round Rock 1535 Round Rock Avenue Round Rock TX 78681 Williamson SS 42775 42775 548 1995 7660000.00000000 MAI 06-21-2017 7660000.00000000 06-21-2017 MAI .90700000 6 11-06-2019 N UW CREFC F U-Haul Storage Glendora 1301 East Route 66 Glendora CA 91740 Los Angeles SS 33513 33513 398 1986 7540000.00000000 MAI 06-20-2017 7540000.00000000 06-20-2017 MAI .97800000 6 11-06-2019 N UW CREFC F U-Haul Center Texas Avenue 2813 Texas Avenue South College Station TX 77840 Brazos SS 45050 45050 573 1996 7490000.00000000 MAI 06-21-2017 7490000.00000000 06-21-2017 MAI .98200000 6 11-06-2019 N UW CREFC F U-Haul Storage Tarrant Road 2455 W. Tarrant Road Grand Prairie TX 75050 Dallas SS 66560 66560 582 1994 6370000.00000000 MAI 06-21-2017 6370000.00000000 06-21-2017 MAI .91800000 6 11-06-2019 N UW CREFC F U-Haul Storage Hulen 7225 South Hulen Street Fort Worth TX 76133 Tarrant SS 82689 82689 643 1985 5860000.00000000 MAI 06-21-2017 5860000.00000000 06-21-2017 MAI .92500000 6 11-06-2019 N UW CREFC F U-Haul Center Beaumont 3885 & 3875 Milam Street Beaumont TX 77701 Jefferson SS 45619 45619 485 1980 5340000.00000000 MAI 06-22-2017 5340000.00000000 06-22-2017 MAI .94800000 6 11-06-2019 N UW CREFC F U-Haul Storage Waxahachie 1103 West 287 Bypass Waxahachie TX 75165 Ellis SS 52065 52065 425 1994 5280000.00000000 MAI 06-21-2017 5280000.00000000 06-21-2017 MAI .98800000 6 11-06-2019 N UW CREFC F U-Haul Center of Olathe 12540 South Rogers Road Olathe KS 66062 Johnson SS 38025 38025 470 1995 5040000.00000000 MAI 06-26-2017 5040000.00000000 06-26-2017 MAI .95800000 6 11-06-2019 N UW CREFC F U-Haul Kings Highway 1641 S. Kings Highway Saint Louis MO 63110 St. Louis SS 23444 23445 392 1947 1977 3790000.00000000 MAI 06-21-2017 3790000.00000000 06-21-2017 MAI .98300000 6 11-06-2019 N UW CREFC F U-Haul Storage I-30 9302 Interstate 30 Little Rock AR 72209 Pulaski SS 56762 56763 445 1990 3650000.00000000 MAI 06-26-2017 3650000.00000000 06-26-2017 MAI .82600000 6 11-06-2019 N UW CREFC F U-Haul Storage Laurelwood 611 Blackwood Clementon Road Lindenwold NJ 08021 Camden SS 33150 33150 319 1988 3640000.00000000 MAI 06-20-2017 3640000.00000000 06-20-2017 MAI .94900000 6 11-06-2019 N UW CREFC F U-Haul Center Downtown 1301 Monticello Avenue Norfolk VA 23510 Norfolk (city) SS 30995 30995 496 1924 1950 3030000.00000000 MAI 06-20-2017 3030000.00000000 06-20-2017 MAI .71900000 6 11-06-2019 N UW CREFC F U-Haul Storage Business Avenue 5600 Business Avenue Cicero NY 13039 Onondaga SS 41100 41100 417 1977 2940000.00000000 MAI 06-21-2017 2940000.00000000 06-21-2017 MAI .89000000 6 11-06-2019 N UW CREFC F false false 60428964.70000000 352969.11000000 .03702500 .00015400 192663.49000000 160305.62000000 .00000000 60268659.08000000 60268659.08000000 06-06-2022 09-06-2027 2 false .00000000 6283.00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 3 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association/Citi Real Estate Funding Inc. 10-03-2017 64000000.00000000 120 11-01-2027 0 .03600000 .03600000 3 1 120 12-01-2017 true 1 PP 3 .00000000 64000000.00000000 1 1 1 5 true true true false false 10-31-2019 07-31-2027 07-31-2027 .00000000 .00000000 Station Place III 700 2nd Street NE Washington DC 20002 District of Columbia OF 517653 517653 2009 399000000.00000000 MAI 08-22-2017 399000000.00000000 08-22-2017 MAI .98600000 1.00000000 6 11-01-2019 N US SECURITIES AND EXCHANGE COMMISSIONS 209530 09-30-2023 KAISER FOUNDATION HEALTH PLAN 206875 06-30-2024 AMERICAN CHEMISTRY COUNCIL 93168 12-31-2025 07-31-2017 04-01-2021 03-31-2022 35992988.00000000 37795486.00000000 13463618.00000000 13910455.76000000 22529370.00000000 23885030.24000000 20806621.00000000 22162281.24000000 UW CREFC 6935000.00000000 3.25000000 3.44410000 3.00000000 3.19570000 N F 03-01-2022 false false 64000000.00000000 198400.00000000 .03600000 .00015400 198400.00000000 .00000000 .00000000 64000000.00000000 64000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 4 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 07-06-2017 60000000.00000000 120 08-01-2027 0 .04244000 .04244000 3 1 120 09-01-2017 true 1 PP 3 212200.00000000 60000000.00000000 1 14 14 5 true true false false false 10-31-2019 .00000000 .00000000 Eastgate Distribution Center 9999 Olson Drive San Diego CA 92121 San Diego WH 200000 200000 1995 31450000.00000000 MAI 05-22-2017 31450000.00000000 05-22-2017 MAI 1.00000000 6 11-01-2019 N FEDEX GROUND 150980 10-31-2028 FEDEX EXPRESS 49020 08-31-2026 03-31-2017 2146750.00000000 475002.00000000 1671748.00000000 1522811.00000000 UW CREFC F 09-30-2021 Park West International J 1405 Worldwide Boulevard Hebron KY 41048 Boone WH 525000 525000 2000 26200000.00000000 MAI 05-25-2017 26200000.00000000 05-25-2017 MAI 1.00000000 6 11-01-2019 N Wayfair 525000 03-31-2024 03-31-2017 1970058.00000000 450922.00000000 1519136.00000000 1210414.00000000 UW CREFC F 09-30-2021 Park West International C 1200 Worldwide Boulevard Hebron KY 41048 Boone WH 520000 520000 1998 25200000.00000000 MAI 05-25-2017 25200000.00000000 05-25-2017 MAI 1.00000000 6 11-01-2019 N Pitney Bowes Global Logistics LLC 520000 02-28-2023 03-31-2017 1878270.00000000 565893.00000000 1312377.00000000 1022781.00000000 UW CREFC F 09-30-2021 Landmark Iv 1790 South 5200 West Salt Lake City UT 84104 Salt Lake WH 328717 328717 1999 22000000.00000000 MAI 05-26-2017 22000000.00000000 05-26-2017 MAI 1.00000000 6 11-01-2019 N Medine Industries, Inc. 240213 06-30-2023 The Martin-Brower Company, LLC 88504 08-31-2022 03-31-2017 1776925.00000000 401991.00000000 1374935.00000000 1182221.00000000 UW CREFC F 09-30-2021 The Summit At Corporate Lakes 1100 Laval Boulevard Lawrenceville GA 30043 Gwinnett WH 346614 346614 1996 14500000.00000000 MAI 05-25-2017 14500000.00000000 05-25-2017 MAI 1.00000000 6 11-01-2019 N DSV Solutions, LLC 346614 10-31-2024 03-31-2017 1213378.00000000 318335.00000000 895042.00000000 794262.00000000 UW CREFC F 09-30-2021 Arlington Tech Center 2101 Design Road Arlington TX 76014 Tarrant WH 201600 201600 1999 12750000.00000000 MAI 05-30-2017 12750000.00000000 05-30-2017 MAI 1.00000000 6 11-01-2019 N K & M Tire. Inc. 201600 01-31-2030 03-31-2017 912738.00000000 242264.00000000 670474.00000000 615566.00000000 UW CREFC F 09-30-2021 Park West International E 2055 Global Way Hebron KY 41048 Boone WH 207222 207222 2000 11100000.00000000 MAI 05-25-2017 11100000.00000000 05-25-2017 MAI 1.00000000 6 11-01-2019 N MONOPRICE 103690 10-31-2021 ANSWERS IN GENESIS 103532 06-30-2024 03-31-2017 911395.00000000 230062.00000000 681333.00000000 605121.00000000 UW CREFC F 09-30-2021 Sares Sabre Street 1942-1956 Sabre Street Hayward CA 94545 Alameda WH 83854 83854 1974 10520000.00000000 MAI 05-19-2017 10520000.00000000 05-19-2017 MAI 1.00000000 6 11-01-2019 N Alan Martin Gamble Trucking, Inc. 30421 08-31-2024 Pan American Cramics, Inc. 24083 04-30-2024 GSO Printing LLC 13561 07-31-2024 03-31-2017 690540.00000000 162837.00000000 527703.00000000 470470.00000000 UW CREFC F 09-30-2021 Park West International D 2205 Global Way Hebron KY 41048 Boone WH 184800 184800 1998 10000000.00000000 MAI 05-25-2017 10000000.00000000 05-25-2017 MAI 1.00000000 6 11-01-2019 N GLOBAL MAIL, INC 70400 10-31-2023 03-31-2017 864640.00000000 239356.00000000 625284.00000000 502326.00000000 UW CREFC F 09-30-2021 1280 Corporate Lakes 1280 Lakes Parkway Lawrenceville GA 30043 Gwinnett WH 164383 164383 1997 8000000.00000000 MAI 05-25-2017 8000000.00000000 05-25-2017 MAI .50100000 6 11-01-2019 N Axium Plastics, LLC 82076 11-30-2021 GOEYA LLC 54187 05-31-2024 First Atlanta Flooring, LLC 28120 08-31-2024 03-31-2017 690172.00000000 120740.00000000 569432.00000000 489117.00000000 UW CREFC F 09-30-2021 11 Boulden Circle 11 Boulden Circle New Castle DE 19720 New Castle WH 122516 122516 1989 7800000.00000000 MAI 05-26-2017 78000000.00000000 05-26-2017 MAI 1.00000000 6 11-01-2019 N Business Move Solutions 52295 09-30-2024 Christiana Care Health Service 43200 11-30-2022 Mishimoto 27021 02-29-2024 03-31-2017 816280.00000000 180351.00000000 635929.00000000 558522.00000000 UW CREFC F 09-30-2021 1300 Corporate Lakes 1300 Lakes Parkway Lawrenceville GA 30043 Gwinnett WH 139980 139980 1997 7000000.00000000 MAI 05-25-2017 7000000.00000000 05-25-2017 MAI .67000000 6 11-01-2019 N Grand Import Corporation 139980 09-30-2025 03-31-2017 569797.00000000 99429.00000000 470368.00000000 391977.00000000 UW CREFC F 09-30-2021 7 Boulden Circle 7 Boulden Circle New Castle DE 19720 New Castle WH 82118 82118 1989 3650000.00000000 MAI 05-26-2017 3650000.00000000 05-26-2017 MAI 1.00000000 6 11-01-2019 N RESOURCE INT'L INC. 82118 02-29-2024 03-31-2017 377029.00000000 104882.00000000 272147.00000000 238563.00000000 UW CREFC F 09-30-2021 2 Boulden Circle 2 Boulden Circle Newcastle DE 19720 New Castle WH 61838 61838 1989 3500000.00000000 MAI 05-26-2017 3500000.00000000 05-26-2017 MAI 1.00000000 6 11-01-2019 N Accredo Health Group, Inc. 34950 10-31-2025 Qualicon Diagnostics LLC 26888 02-29-2024 Zayo Group, LLC 07-21-2025 03-31-2017 373093.00000000 113908.00000000 259185.00000000 213538.00000000 UW CREFC F 09-30-2021 false false 60000000.00000000 219273.34000000 .04244000 .00012300 219273.34000000 .00000000 .00000000 60000000.00000000 60000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Wells Fargo Bank, N.A. false .00000000 Prospectus Loan ID 5 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 06-22-2017 55000000.00000000 120 07-06-2027 360 .04530000 .04530000 3 1 60 08-06-2017 false 1 PP 5 207625.00000000 55000000.00000000 1 5 5 0 true true false false true 11-05-2019 .00000000 .00000000 Hilton Garden Inn - Baltimore White Marsh 5015 Campbell Boulevard Baltimore MD 21236 Baltimore LO 155 155 1999 2014 35500000.00000000 MAI 06-01-2018 35500000.00000000 06-01-2017 MAI .82200000 .58020000 6 11-06-2019 N 03-31-2017 01-01-2022 03-31-2022 7460708.00000000 1193030.18000000 4706709.00000000 782499.67000000 2753999.00000000 410530.51000000 2455571.00000000 362809.31000000 UW CREFC 228793.91000000 1.79430000 1.58570000 F Homewood Suites - Allentown West Fogelsville 7686 Industrial Boulevard Allentown PA 18106 Lehigh LO 108 108 2010 24000000.00000000 MAI 06-01-2019 24000000.00000000 06-01-2017 MAI .89100000 .86380000 6 11-06-2019 N 03-31-2017 01-01-2022 03-31-2022 4618063.00000000 1169752.00000000 2722893.00000000 773905.84000000 1895170.00000000 395846.16000000 1710447.00000000 349056.08000000 UW CREFC 154677.59000000 2.55920000 2.25670000 F Courtyard by Marriott - Wall at Monmouth Shores, C 1302 Campus Parkway Wall Township NJ 07753 Monmouth LO 113 113 2007 2014 23500000.00000000 MAI 06-01-2020 23500000.00000000 06-01-2017 MAI .78700000 .61720000 6 11-06-2019 N 03-31-2017 01-01-2022 03-31-2022 4652185.00000000 859150.96000000 2944685.00000000 662436.63000000 1707500.00000000 196714.33000000 1521413.00000000 162348.29000000 UW CREFC 151455.11000000 1.29880000 1.07190000 F SpringHill Suites - Arundel Mills BWI Airport 7544 Teague Road Hanover MD 21076 Anne Arundel LO 128 128 2006 2014 23000000.00000000 MAI 06-01-2018 23000000.00000000 06-01-2018 MAI .85900000 .48680000 6 11-06-2019 N 03-31-2017 01-01-2022 03-31-2022 4872320.00000000 534513.34000000 2924609.00000000 589942.95000000 1947710.00000000 -55429.61000000 1752817.00000000 -76810.13000000 UW CREFC 148232.70000000 -.37390000 -.51820000 F Homewood Suites - Dover Rockaway 2 Commerce Center Drive Dover NJ 07801 Morris LO 108 108 2009 2016 18000000.00000000 MAI 06-01-2019 18000000.00000000 06-01-2017 MAI .84500000 .55350000 6 11-06-2019 N 03-31-2017 01-01-2022 03-31-2022 4128310.00000000 659517.36000000 2675338.00000000 546574.56000000 1452972.00000000 112942.80000000 1287840.00000000 86562.12000000 UW CREFC 116008.19000000 .97360000 .74620000 F false false 55000000.00000000 214545.83000000 .04530000 .00015400 214545.83000000 .00000000 .00000000 55000000.00000000 55000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 06-05-2020 98 .00000000 07-06-2027 .00000000 Prospectus Loan ID 6 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association/Wells Fargo Bank, National Association 06-05-2017 54800000.00000000 120 07-01-2027 0 .04087800 .04087800 3 1 120 08-01-2017 true 1 PP 3 186676.20000000 54800000.00000000 1 1 1 5 true true false false false 10-31-2019 .00000000 .00000000 First Stamford Place 100-300 First Stamford Place Stamford CT 06902 Fairfield OF 831060 810471 1986 285000000.00000000 MAI 05-03-2017 285000000.00000000 05-03-2017 MAI .90800000 6 11-01-2019 N LEGG MASON & CO LLC 92665 09-30-2024 ODYSSEY REINSURANCE COMPANY 88581 09-30-2033 PARTNER REINSURANCE COMPANY OF THE U.S. 56690 01-31-2029 03-31-2017 34742601.00000000 13991349.00000000 20751251.00000000 18446561.00000000 UW CREFC 3.05000000 2.71000000 N F 12-31-2021 false false 54800000.00000000 192898.74000000 .04087800 .00012300 192898.74000000 .00000000 .00000000 54800000.00000000 54800000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Wells Fargo Bank, N.A. false .00000000 Prospectus Loan ID 7 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 07-06-2017 50000000.00000000 120 08-01-2027 0 .03950000 .03950000 3 1 120 09-01-2017 true 1 PP 3 164583.33000000 50000000.00000000 1 1 1 1 true true false false false 10-31-2019 .00000000 .00000000 521-523 East 72nd Street 521 - 523 East 72nd Street New York NY 10021 New York MU 99316 99316 1920 1991 144100000.00000000 MAI 05-11-2017 144100000.00000000 05-11-2017 MAI .98800000 6 11-01-2019 N HSS Properties Corporation 78999 05-31-2031 East River Medical Imaging 11610 05-31-2031 DARREN BULHAK 2581 12-31-2023 03-31-2017 10210206.00000000 3538075.00000000 6672131.00000000 6576517.00000000 UW CREFC 1.96000000 1.93000000 N F 12-31-2021 false false 50000000.00000000 170069.44000000 .03950000 .00015400 170069.44000000 .00000000 .00000000 50000000.00000000 50000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 8 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association/Bank of America, N.A. 05-19-2017 50000000.00000000 84 06-05-2024 0 .03562830 .03562830 3 1 84 07-05-2017 true 1 A1 3 148451.25000000 50000000.00000000 1 41 41 0 true true true false false 07-04-2019 03-04-2024 03-04-2024 .00000000 .00000000 BAE Facility 4300 Airport Expressway Fort Wayne IN 46801 Allen OF 333750 333750 2015 65400000.00000000 MAI 02-22-2017 65400000.00000000 02-22-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N BAE SYSTEMS CONTROLS 333750 08-31-2025 01-01-2022 03-31-2022 6796684.00000000 1215141.42000000 2514773.00000000 34393.84000000 4281911.00000000 1180747.58000000 3981536.00000000 1105653.58000000 UW CREFC 258411.36000000 4.56930000 4.27870000 F 03-31-2022 Fedex Ground 825 Lordship Boulevard Stratford CT 06615 Fairfield OF 225198 225198 2016 63000000.00000000 MAI 02-24-2017 63000000.00000000 02-24-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N FEDEX GROUND STRAFORD 225198 06-30-2026 01-01-2022 03-31-2022 5379160.00000000 917996.16000000 1990289.00000000 61626.97000000 3388871.00000000 856369.19000000 3186193.00000000 805699.44000000 UW CREFC 248919.82000000 3.44030000 3.23680000 F 03-31-2022 Fedex (Baltimore) 101 Bethlehem Boulevard Baltimore MD 21219 Baltimore OF 306016 306016 2016 58000000.00000000 MAI 02-27-2017 58000000.00000000 02-27-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N FEDEX GROUND 306016 01-31-2032 01-01-2022 03-31-2022 5375273.00000000 1286037.81000000 1988851.00000000 444451.80000000 3386422.00000000 841586.01000000 3111008.00000000 772732.51000000 UW CREFC 229165.23000000 3.67240000 3.37190000 F 03-31-2022 Harman Becker 30001 Cabot Drive Novi MI 48377 Oakland OF 188000 188042 2015 46200000.00000000 MAI 03-02-2017 46200000.00000000 03-02-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N HARMON BECKER 188000 10-31-2030 01-01-2022 03-31-2022 5387147.00000000 1236572.26000000 1993244.00000000 246298.90000000 3393902.00000000 990273.36000000 3224665.00000000 947963.86000000 UW CREFC 182537.24000000 5.42500000 5.19330000 F 03-31-2022 General Electric Company 3720 Us Highway 52 South Lafayette IN 47905 Tippecanoe OF 306406 306406 2015 44000000.00000000 MAI 02-22-2017 44000000.00000000 02-22-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N GE AVIATION LAFAYETTE 306406 09-13-2030 01-01-2022 03-31-2022 4259069.00000000 726843.00000000 1575856.00000000 1756.14000000 2683213.00000000 725086.86000000 2407448.00000000 656145.36000000 UW CREFC 173876.13000000 4.17010000 3.77360000 F 03-31-2022 Godaddy Office 2155 East Godaddy Way Tempe AZ 85284 Maricopa OF 150000 150000 2014 39000000.00000000 MAI 02-24-2017 39000000.00000000 02-24-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N GO DADDY OPERATING CO 150000 05-31-2025 01-01-2022 03-31-2022 3876583.00000000 995823.24000000 1434336.00000000 218012.44000000 2442247.00000000 777810.80000000 2307247.00000000 744060.80000000 UW CREFC 154121.58000000 5.04670000 4.82780000 F 03-31-2022 Carrier 16011 Applewhite Road San Antonio TX 78264 Bexar OF 517000 517000 2014 38500000.00000000 MAI 02-23-2017 38500000.00000000 02-23-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N CARRIER 517000 09-30-2026 01-01-2022 03-31-2022 3465588.00000000 608043.39000000 1282268.00000000 27225.23000000 2183320.00000000 580818.16000000 1722043.00000000 465498.66000000 UW CREFC 152104.61000000 3.81850000 3.06040000 F 03-31-2022 Emerus 8686 New Trails Drive The Woodlands TX 77381 Montgomery OF 95640 95640 2000 31300000.00000000 MAI 02-24-2017 31300000.00000000 02-24-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N EMERUS HOLDINGS 95640 12-31-2026 01-01-2022 03-31-2022 3397543.00000000 597750.00000000 1257091.00000000 537.00000000 2140452.00000000 597213.00000000 2054376.00000000 575694.00000000 UW CREFC 123688.59000000 4.82840000 4.65440000 F 03-31-2022 Cardinal Health 200, LLC 6000 Rosa Parks Boulevard Detroit MI 48208 Wayne OF 275951 275951 2015 30450000.00000000 MAI 02-21-2017 30450000.00000000 02-21-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N CARDINAL HEALTH 275951 04-30-2030 01-01-2022 03-31-2022 2790425.00000000 476208.09000000 1032457.00000000 15507.27000000 1757968.00000000 460700.82000000 1509612.00000000 398611.82000000 UW CREFC 120307.24000000 3.82940000 3.31330000 F 03-31-2022 Commscope 501 Shenandoah Drive Shakopee MN 55379 Scott OF 176648 176648 2014 30150000.00000000 MAI 02-27-2017 30150000.00000000 02-27-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N TYCO / TE CONNECTIVITY 176648 04-30-2024 01-01-2022 03-31-2022 2932121.00000000 513833.70000000 1084885.00000000 990.24000000 1847237.00000000 512843.46000000 1688253.00000000 473097.71000000 UW CREFC 119120.71000000 4.30520000 3.97160000 F 03-31-2022 FCA 2348 Fm 464 Seguin TX 78155 Guadalupe OF 300000 300000 2012 28400000.00000000 MAI 02-22-2017 28400000.00000000 02-22-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N FCA / CATERPILLAR 300000 08-31-2022 01-01-2022 03-31-2022 2747456.00000000 477750.00000000 1016559.00000000 2550.25000000 1730897.00000000 475199.75000000 1460897.00000000 407699.75000000 UW CREFC 170166.41000000 2.79260000 2.39590000 F 03-31-2022 Fedex (Staunton) 7 Industry Way Staunton VA 24401 Staunton (city) OF 225198 225198 2016 23900000.00000000 MAI 03-02-2017 23900000.00000000 03-02-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N FEDEX GROUND STAUNTON 225198 06-30-2026 01-01-2022 03-31-2022 2190820.00000000 373880.67000000 810603.00000000 27688.40000000 1380217.00000000 346192.27000000 1177538.00000000 295522.52000000 UW CREFC 94442.46000000 3.66560000 3.12910000 F 03-31-2022 Quad Packaging (Proteus) - Franklin Business Park 1 & 3 West World Packaging Circle Franklin WI 53132 Milwaukee OF 205000 205000 2006 20000000.00000000 MAI 02-24-2017 20000000.00000000 02-24-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N QUAD PROTEUS 205000 12-31-2028 01-01-2022 03-31-2022 1815035.00000000 292534.68000000 671563.00000000 1379.39000000 1143472.00000000 291155.29000000 954472.00000000 243905.29000000 UW CREFC 79018.28000000 3.68470000 3.08670000 F 03-31-2022 Quad Packaging (Transpak) - Franklin Business Park 2 & 4 West World Packaging Circle Franklin WI 53132 Milwaukee OF 218000 218000 2006 19800000.00000000 MAI 02-24-2017 19800000.00000000 02-24-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N QUAD TRANSPAK 218000 12-16-2021 01-01-2022 03-31-2022 1797749.00000000 7826.97000000 665167.00000000 257420.60000000 1132582.00000000 -249593.63000000 945382.00000000 -296393.63000000 UW CREFC 78247.16000000 -3.18980000 -3.78790000 F 03-31-2022 T-Mobile Call Center 820 Tom Martin Drive Birmingham AL 35211 Jefferson OF 66500 66500 1996 2014 18475000.00000000 MAI 02-23-2017 18475000.00000000 02-23-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N T-MOBILE 66500 02-28-2025 01-01-2022 03-31-2022 1801998.00000000 353957.55000000 666739.00000000 25619.50000000 1135259.00000000 328338.05000000 1075409.00000000 313375.55000000 UW CREFC 73026.69000000 4.49610000 4.29120000 F 03-31-2022 Sikorsky Aircraft R&D Facility 1727 South Main Street Dfw Airport TX 75261 Tarrant OF 150975 150975 2008 17900000.00000000 MAI 02-17-2017 17900000.00000000 02-17-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N SIKORSKY AIRCRAFT CORP 150975 01-31-2026 01-01-2022 03-31-2022 1858180.00000000 447298.70000000 687527.00000000 88562.51000000 1170653.00000000 358736.19000000 1034776.00000000 324766.94000000 UW CREFC 70713.26000000 5.07310000 4.59270000 F 03-31-2022 Vatterott College - Northpark Campus 8580 Evans Avenue St. Louis MO 63134 St. Louis OF 90000 90000 2007 16600000.00000000 MAI 02-15-2017 16600000.00000000 02-15-2017 MAI 1.00000000 6 11-05-2019 N 01-01-2022 03-31-2022 2127329.00000000 787112.00000000 73446.42000000 1340217.00000000 -73446.42000000 1259217.00000000 -93696.42000000 UW CREFC 65611.40000000 -1.11940000 -1.42810000 F 03-31-2022 Comcast 12645 Corporate Lakes Drive Fort Myers FL 33913 Lee OF 57260 57260 2008 14900000.00000000 MAI 02-24-2017 14900000.00000000 02-24-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N COMCAST 57260 06-30-2024 01-01-2022 03-31-2022 1666826.00000000 373328.16000000 616725.00000000 77125.02000000 1050100.00000000 296203.14000000 998566.00000000 283319.64000000 UW CREFC 58848.65000000 5.03330000 4.81440000 F 03-31-2022 Alfa Laval 5400 International Trade Drive Richmond VA 23231 Henrico OF 180252 180252 1990 2005 13600000.00000000 MAI 02-24-2017 13600000.00000000 02-24-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N ALFA LAVEL 180252 12-31-2030 01-01-2022 03-31-2022 1711602.00000000 355023.91000000 633293.00000000 40754.01000000 1078309.00000000 314269.90000000 916082.00000000 273713.15000000 UW CREFC 53687.52000000 5.85370000 5.09830000 F 03-31-2022 LKQ BTS 5545 Goodwin Lane New Braunfels TX 78130 Comal OF 98771 98771 2016 13400000.00000000 MAI 02-22-2017 13400000.00000000 02-22-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N LKQ NEW BRAUNFELS 98771 08-31-2033 01-01-2022 03-31-2022 1447775.00000000 256001.46000000 535677.00000000 570.51000000 912098.00000000 255430.95000000 821777.00000000 232850.45000000 UW CREFC 80316.38000000 3.18030000 2.89920000 F 03-31-2022 Hitachi 1375 North 28Th Avenue Dfw Airport TX 75261 Dallas OF 72056 72056 2000 2012 12800000.00000000 MAI 02-22-2017 12800000.00000000 02-22-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N HITACHI HIGH TECHNOLOGIES AMERICA 72056 04-30-2025 01-01-2022 03-31-2022 1371194.00000000 289461.12000000 507342.00000000 53619.45000000 863852.00000000 235841.67000000 799002.00000000 219629.17000000 UW CREFC 50602.61000000 4.66070000 4.34030000 F 03-31-2022 Cameron International 2503 South Main Street Mansfield PA 16933 Tioga OF 75000 75000 2013 12175000.00000000 MAI 02-21-2017 12175000.00000000 02-21-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N CAMERON 75000 12-14-2023 01-01-2022 03-31-2022 1619001.00000000 321903.03000000 599030.00000000 44723.40000000 1019971.00000000 277179.63000000 952606.00000000 260338.13000000 UW CREFC 48110.97000000 5.76130000 5.41120000 F 03-31-2022 Alliance Data Systems Office 220 West Schrock Road Westerville OH 43081 Franklin OF 100800 100800 1990 2005 11550000.00000000 MAI 02-17-2017 11550000.00000000 02-17-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N ALLIANCE DATA 100800 07-31-2024 01-01-2022 03-31-2022 1395792.00000000 242928.00000000 516443.00000000 553.74000000 879349.00000000 242374.26000000 788629.00000000 219694.26000000 UW CREFC 45619.34000000 5.31300000 4.81580000 F 03-31-2022 Synchrony Financial 140 Wekiva Springs Road Longwood FL 32779 Seminole OF 67775 67775 1983 10750000.00000000 MAI 02-22-2017 10750000.00000000 02-22-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N SYNCHRONY FINANCIAL 67775 05-31-2025 01-01-2022 03-31-2022 1093022.00000000 191959.02000000 404418.00000000 369.24000000 688604.00000000 191589.78000000 627606.00000000 176340.53000000 UW CREFC 42475.46000000 4.51060000 4.15160000 F 03-31-2022 Baxalta (Kansas City) 9500 Ne 82Nd Terrace Kansas City MO 64158 Clay OF 16686 16686 2017 8250000.00000000 MAI 08-08-2017 8250000.00000000 08-08-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N Baxalta US Inc. - Barry Point 16686 10-31-2032 01-01-2022 03-31-2022 725110.00000000 125561.91000000 268291.00000000 48829.59000000 456819.00000000 76732.32000000 441807.00000000 72979.32000000 UW CREFC 32568.52000000 2.35600000 2.24080000 F 03-31-2022 Biolife Plasma (Casselberry) 1385 State Road 436 Casselberry FL 32707 Seminole OF 16686 16694 2017 7850000.00000000 MAI 10-09-2017 7850000.00000000 10-09-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N Baxalta US Inc. - Casselberry 16686 10-31-2032 01-01-2022 03-31-2022 730164.00000000 123769.48000000 270161.00000000 2114.49000000 460003.00000000 121654.99000000 444979.00000000 117898.74000000 UW CREFC 31025.91000000 3.92110000 3.80000000 F 03-31-2022 Biolife Plasma 2325 County Road 10 Mounds View MN 55112 Ramsey OF 16694 16694 2015 7420000.00000000 MAI 02-27-2017 7420000.00000000 02-27-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N BAXALTA US 16694 11-30-2030 01-01-2022 03-31-2022 705097.00000000 121743.45000000 260886.00000000 3037.74000000 444211.00000000 118705.71000000 429199.00000000 114952.71000000 UW CREFC 29305.73000000 4.05060000 3.92250000 F 03-31-2022 Biolife Plasma Center 4020 Sparks Drive Se Grand Rapids MI 49546 Kent OF 16694 16694 2014 7400000.00000000 MAI 02-20-2017 7400000.00000000 02-20-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N BAXALTA US 16694 11-30-2030 01-01-2022 03-31-2022 706976.00000000 122067.96000000 261581.00000000 8716.83000000 445395.00000000 113351.13000000 430372.00000000 109595.38000000 UW CREFC 29246.45000000 3.87570000 3.74730000 F 03-31-2022 Single Tenant Industrial Facility 4265 West Tompkins Avenue Las Vegas NV 89103 Clark OF 46976 46976 1986 2015 7400000.00000000 MAI 03-01-2017 7400000.00000000 03-01-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N GERDAU 46976 03-31-2025 01-01-2022 03-31-2022 915967.00000000 157610.19000000 338908.00000000 4703.94000000 577059.00000000 152906.25000000 534781.00000000 142336.75000000 UW CREFC 29246.45000000 5.22820000 4.86680000 F 03-31-2022 Biolife Plasma (Wausau) 3201 Rib Mountain Drive Wausau WI 54401 Marathon OF 16694 16694 2015 7200000.00000000 MAI 02-17-2017 7200000.00000000 02-17-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N BAXALTA US 16694 10-31-2030 01-01-2022 03-31-2022 655724.00000000 113218.71000000 242618.00000000 2793.51000000 413106.00000000 110425.20000000 398093.00000000 106671.70000000 UW CREFC 28474.98000000 3.87800000 3.74620000 F 03-31-2022 Baxalta (Springfield) 1815 Mccurry Road Springfield MO 65807 Greene OF 16694 16694 2015 7000000.00000000 MAI 02-27-2017 7000000.00000000 02-27-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N Baxalta US, Inc. - Springfield 16694 11-30-2030 01-01-2022 03-31-2022 660942.00000000 115144.83000000 244548.00000000 2131.50000000 416393.00000000 113013.33000000 401369.00000000 109257.08000000 UW CREFC 27644.54000000 4.08810000 3.95220000 F 03-31-2022 LKQ CHARLOTTE 1001 Carrier Drive Charlotte NC 28216 Mecklenburg OF 205100 205100 1960 2005 7000000.00000000 MAI 02-23-2017 7000000.00000000 02-23-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N LKQ SAILSBURY 205100 08-06-2030 01-01-2022 03-31-2022 700201.00000000 129345.12000000 259074.00000000 1441.26000000 441127.00000000 127903.86000000 285018.00000000 88906.61000000 UW CREFC 27644.54000000 4.62670000 3.21610000 F 03-31-2022 Biolife Plasma (Ankeny) 725 Se Oralabor Road Ankeny IA 50021 Polk OF 16694 16694 2015 6600000.00000000 MAI 03-01-2017 6600000.00000000 03-01-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N BAXALTA US 16694 11-30-2030 01-01-2022 03-31-2022 621471.00000000 108268.47000000 229944.00000000 2165.01000000 391527.00000000 106103.46000000 376432.00000000 102329.71000000 UW CREFC 26102.24000000 4.06490000 3.92030000 F 03-31-2022 H&E Equipment (San Antonio) 5327 & 5423 Tex-Con Road San Antonio TX 78220 Bexar OF 26535 26535 2015 5800000.00000000 MAI 02-23-2017 5800000.00000000 02-23-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N H&E EQUIPMENT 26535 11-30-2030 01-01-2022 03-31-2022 614375.00000000 117195.45000000 227319.00000000 150.99000000 387056.00000000 117044.46000000 363174.00000000 111074.21000000 UW CREFC 22898.78000000 5.11140000 4.85070000 F 03-31-2022 H&E Equipment (New Orleans) 4202 Almonaster Avenue New Orleans LA 70126 Orleans Parish OF 18808 18808 2015 5450000.00000000 MAI 02-27-2017 5450000.00000000 02-27-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N H&E EQUIPMENT SERVICES 18808 12-31-2030 01-01-2022 03-31-2022 617481.00000000 120196.01000000 228468.00000000 100.74000000 389013.00000000 120095.27000000 372086.00000000 115863.52000000 UW CREFC 21534.35000000 5.57690000 5.38040000 F 03-31-2022 GE Aviation Systems Facility 2705 Gateway Drive Pompano Beach FL 33069 Broward OF 30892 30892 1985 2012 5100000.00000000 MAI 02-22-2017 5100000.00000000 02-22-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N GE AVIATION POMPANO 30892 08-14-2022 01-01-2022 03-31-2022 559537.00000000 102681.00000000 207029.00000000 30913.43000000 352508.00000000 71767.57000000 324706.00000000 64816.82000000 UW CREFC 20169.95000000 3.55810000 3.21350000 F 03-31-2022 Saint-Gobain Warehouse 30 Sibley Drive Russellville AL 35654 Franklin OF 99750 102950 2009 4600000.00000000 MAI 02-17-2017 4600000.00000000 02-17-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N SAINT GOBAIN 99750 09-01-2024 01-01-2022 03-31-2022 562737.00000000 99367.56000000 208213.00000000 3507.75000000 354525.00000000 95859.81000000 261870.00000000 72695.81000000 UW CREFC 18152.99000000 5.28070000 4.00460000 F 03-31-2022 H&E Equipment (Columbia) 1031 Buckner Park Drive Columbia SC 29203 Richland OF 19380 19380 2015 4550000.00000000 MAI 02-20-2017 4550000.00000000 03-20-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N H&E EQUIPMENT SERVICES 19380 10-31-2030 01-01-2022 03-31-2022 485579.00000000 93279.37000000 179664.00000000 100.74000000 305915.00000000 93178.63000000 288473.00000000 88818.13000000 UW CREFC 17974.79000000 5.18390000 4.94130000 F 03-31-2022 H&E Equipment (Oklahoma City) 10700 Nw 4Th Street Yukon OK 73099 Oklahoma OF 19608 19608 2015 4490000.00000000 MAI 02-20-2017 4490000.00000000 02-20-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N H&E EQUIPMENT SERVICES 19608 06-30-2030 01-01-2022 03-31-2022 474788.00000000 89096.13000000 175672.00000000 117.51000000 299117.00000000 88978.62000000 281469.00000000 84566.87000000 UW CREFC 17737.62000000 5.01640000 4.76770000 F 03-31-2022 LKQ HEAVY TRUCKS 6180 Hagman Road Toledo OH 43612 Lucas OF 207998 207998 1975 2013 4475000.00000000 MAI 02-22-2017 4475000.00000000 02-22-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N LKQ TOLEDO 207998 06-17-2027 01-01-2022 03-31-2022 474634.00000000 81000.00000000 175614.00000000 8888.72000000 299019.00000000 72111.28000000 151974.00000000 35349.78000000 UW CREFC 17678.33000000 4.07910000 1.99960000 F 03-31-2022 H&E Equipment (Greer) 585 Brookshire Road Greer SC 29651 Spartanburg OF 19608 19608 2015 4380000.00000000 MAI 02-17-2017 4380000.00000000 02-17-2017 MAI 1.00000000 1.00000000 6 11-05-2019 N H&E EQUIPMENT SERVICES 19608 11-30-2030 01-01-2022 03-31-2022 489950.00000000 94731.93000000 181281.00000000 117.51000000 308668.00000000 94614.42000000 291021.00000000 90202.67000000 UW CREFC 17322.24000000 5.46200000 5.20730000 F 03-31-2022 false false 50000000.00000000 153399.63000000 .03562830 .00012300 153399.63000000 .00000000 .00000000 50000000.00000000 50000000.00000000 06-05-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 9 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association/Barclays Bank PLC/Bank of America, N.A./Deutsche Bank AG, New York Branch 05-24-2017 46817500.00000000 120 06-01-2027 0 .04486000 .04486000 3 1 120 07-01-2017 true 1 PP 3 175019.42000000 46817500.00000000 1 65 65 0 true true true false true 06-30-2018 03-31-2027 03-31-2027 .00000000 .00000000 Larkspur Landing Sunnyvale 748 North Mathilda Avenue Sunnyvale CA 94085 Santa Clara LO 126 126 2000 52100000.00000000 MAI 04-23-2017 52100000.00000000 04-23-2017 MAI .83800000 6 X 03-31-2017 7774225.00000000 3602265.00000000 4171961.00000000 4171961.00000000 UW CREFC F Larkspur Landing Milpitas 40 Ranch Drive Milpitas CA 95035 Santa Clara LO 124 124 1998 43900000.00000000 MAI 04-23-2017 43900000.00000000 04-23-2017 MAI .85700000 6 X 03-31-2017 6764028.00000000 3201871.00000000 3562157.00000000 3562157.00000000 UW CREFC F Larkspur Landing Campbell 550 West Hamilton Avenue Campbell CA 95008 Santa Clara LO 117 117 2000 38600000.00000000 MAI 04-23-2017 38600000.00000000 04-23-2017 MAI .84300000 6 X 03-31-2017 6059570.00000000 2860144.00000000 3199426.00000000 3199426.00000000 UW CREFC F Larkspur Landing San Francisco 670 & 690 Gateway Boulevard South San Francisco CA 94080 San Mateo LO 111 111 1999 31800000.00000000 MAI 04-23-2017 31800000.00000000 04-23-2017 MAI .84900000 6 X 03-31-2017 5697514.00000000 3270929.00000000 2426585.00000000 2426585.00000000 UW CREFC F Larkspur Landing Pleasanton 5535 Johnson Drive Court Pleasanton CA 94588 Alameda LO 124 124 1997 31100000.00000000 MAI 04-23-2017 31100000.00000000 04-23-2017 MAI .82900000 6 X 03-31-2017 5193352.00000000 2754991.00000000 2438362.00000000 2438362.00000000 UW CREFC F Larkspur Landing Bellevue 15805 Se 37Th Street Bellevue WA 98006 King LO 126 126 1998 27700000.00000000 MAI 04-23-2017 27700000.00000000 04-23-2017 MAI .78800000 6 X 03-31-2017 4692425.00000000 2518899.00000000 2173526.00000000 2173526.00000000 UW CREFC F Larkspur Landing Sacramento 555 Howe Avenue Sacramento CA 95825 Sacramento LO 124 124 1998 20700000.00000000 MAI 04-23-2017 20700000.00000000 04-23-2017 MAI .83000000 6 X 03-31-2017 4214257.00000000 2397345.00000000 1816912.00000000 1816912.00000000 UW CREFC F Hampton Inn Ann Arbor North 2300 Green Road Ann Arbor MI 48105 Washtenaw LO 129 129 1988 2015 20200000.00000000 MAI 04-23-2017 20200000.00000000 04-23-2017 MAI .73900000 6 X 03-31-2017 4826301.00000000 2990175.00000000 1836126.00000000 1836126.00000000 UW CREFC F Larkspur Landing Hillsboro 3133 Ne Shute Road Hillsboro OR 97124 Washington LO 124 124 1997 20200000.00000000 MAI 04-23-2017 20200000.00000000 04-23-2017 MAI .74100000 6 X 03-31-2017 3941272.00000000 2232510.00000000 1708763.00000000 1708763.00000000 UW CREFC F Larkspur Landing Renton 1701 E Valley Road Renton WA 98057 King LO 127 127 1998 20000000.00000000 MAI 04-23-2017 20000000.00000000 04-23-2017 MAI .80300000 6 X 03-31-2017 4423020.00000000 2728888.00000000 1694132.00000000 1694132.00000000 UW CREFC F Holiday Inn Arlington Northeast Rangers Ballpark 1311 Wet 'N Wild Way Arlington TX 76011 Tarrant LO 147 147 2008 2013 19200000.00000000 MAI 04-23-2017 19200000.00000000 04-23-2017 MAI .78300000 6 X 03-31-2017 5568856.00000000 4031609.00000000 1537247.00000000 1537247.00000000 UW CREFC F Residence Inn Toledo Maumee 1370 Arrowhead Drive Maumee OH 43537 Lucas LO 108 108 2008 2016 19000000.00000000 MAI 04-23-2017 19000000.00000000 04-23-2017 MAI .81700000 6 X 03-31-2017 4066425.00000000 2597554.00000000 1468871.00000000 1468871.00000000 UW CREFC F Residence Inn Williamsburg 1648 Richmond Road Williamsburg VA 23185 James City LO 108 108 1999 2012 18200000.00000000 MAI 04-23-2017 18200000.00000000 04-23-2017 MAI .73000000 6 X 03-31-2017 3955706.00000000 2596962.00000000 1358744.00000000 1358744.00000000 UW CREFC F Hampton Inn Suites Waco South 2501 Marketplace Drive Waco TX 76711 McLennan LO 123 123 2008 2013 16800000.00000000 MAI 04-23-2017 16800000.00000000 04-23-2017 MAI .77700000 6 X 03-31-2017 4293844.00000000 2879053.00000000 1414791.00000000 1414791.00000000 UW CREFC F Holiday Inn Louisville Airport Fair Expo 447 Farmington Avenue Louisville KY 40209 Jefferson LO 106 106 2008 16500000.00000000 MAI 04-23-2017 16500000.00000000 04-23-2017 MAI .72900000 6 X 03-31-2017 4185314.00000000 2796547.00000000 1388767.00000000 1388767.00000000 UW CREFC F Courtyard Tyler 7424 S Broadway Avenue Tyler TX 75703 Smith LO 121 121 2010 2016 16200000.00000000 MAI 04-23-2017 16200000.00000000 04-23-2017 MAI .58800000 6 X 03-31-2017 3341364.00000000 2088004.00000000 1253360.00000000 1253360.00000000 UW CREFC F Hilton Garden Inn Edison Raritan Center 50 Raritan Center Parkway Edison NJ 08837 Middlesex LO 132 132 2002 2014 16200000.00000000 MAI 04-23-2017 16200000.00000000 04-23-2017 MAI .78100000 6 X 03-31-2017 5848958.00000000 4531561.00000000 1317397.00000000 1317397.00000000 UW CREFC F Hilton Garden Inn St Paul Oakdale 420 Inwood Avenue North Oakdale MN 55128 Washington LO 116 116 2005 2013 16000000.00000000 MAI 04-23-2017 16000000.00000000 04-23-2017 MAI .80000000 6 X 03-31-2017 4891094.00000000 3201247.00000000 1689847.00000000 1689847.00000000 UW CREFC F Residence Inn Grand Rapids West 3451 Rivertown Point Court Sw Grandville MI 49418 Kent LO 90 90 2000 2017 15800000.00000000 MAI 04-23-2017 15800000.00000000 04-23-2017 MAI .72600000 6 X 03-31-2017 3115120.00000000 2008993.00000000 1106127.00000000 1106127.00000000 UW CREFC F Peoria, AZ Residence Inn 8435 West Paradise Lane Peoria AZ 85382 Maricopa LO 90 90 1998 2013 15700000.00000000 MAI 04-23-2017 15700000.00000000 04-23-2017 MAI .80800000 6 X 03-31-2017 3248248.00000000 2090221.00000000 1158027.00000000 1158027.00000000 UW CREFC F Hampton Inn Suites Bloomington Normal 320 Towanda Avenue Normal IL 61701 McLean LO 128 128 2007 2015 15600000.00000000 MAI 04-23-2017 15600000.00000000 04-23-2017 MAI .70800000 6 X 03-31-2017 3738690.00000000 2341747.00000000 1396943.00000000 1396943.00000000 UW CREFC F Courtyard Chico 2481 Carmichael Drive Chico CA 95928 Butte LO 90 90 2005 2015 15300000.00000000 MAI 04-23-2017 15300000.00000000 04-23-2017 MAI .84600000 6 X 03-31-2017 3850184.00000000 2410998.00000000 1439185.00000000 1439185.00000000 UW CREFC F Hampton Inn Suites Kokomo 2920 S Reed Road Kokomo IN 46902 Howard LO 105 105 1997 2013 14800000.00000000 MAI 04-23-2017 14800000.00000000 04-23-2017 MAI .77900000 6 X 03-31-2017 3680915.00000000 2425349.00000000 1255566.00000000 1255566.00000000 UW CREFC F Hampton Inn Suites South Bend 52709 Indiana State Route 933 South Bend IN 46637 St. Joseph LO 117 117 1997 2014 14800000.00000000 MAI 04-23-2017 14800000.00000000 04-23-2017 MAI .69900000 6 X 03-31-2017 3810167.00000000 2577957.00000000 1232210.00000000 1232210.00000000 UW CREFC F Courtyard Wichita Falls 3800 Tarry Street Wichita Falls TX 76308 Wichita LO 93 93 2009 2017 14100000.00000000 MAI 04-23-2017 14100000.00000000 04-23-2017 MAI .77400000 6 X 03-31-2017 3121444.00000000 2025834.00000000 1095610.00000000 1095610.00000000 UW CREFC F Hampton Inn Morehead 4035 Arendell Street Morehead City NC 28557 Carteret LO 118 118 1991 2017 13700000.00000000 MAI 04-23-2017 13700000.00000000 04-23-2017 MAI .66600000 6 X 03-31-2017 3154358.00000000 2060293.00000000 1094065.00000000 1094065.00000000 UW CREFC F Residence Inn Chico 2485 Carmichael Drive Chico CA 95928 Butte LO 78 78 2005 2014 13300000.00000000 MAI 04-23-2017 13300000.00000000 04-23-2017 MAI .88000000 6 X 03-31-2017 3273835.00000000 2065656.00000000 1208180.00000000 1208180.00000000 UW CREFC F Courtyard Lufkin 2130 S First Street Lufkin TX 75901 Angelina LO 101 101 2009 2017 12700000.00000000 MAI 04-23-2017 12700000.00000000 04-23-2017 MAI .64900000 6 X 03-31-2017 2752597.00000000 2014311.00000000 738285.00000000 738285.00000000 UW CREFC F Hampton Inn Carlisle 1164 Harrisburg Pike Carlisle PA 17013 Cumberland LO 97 97 1997 2014 12600000.00000000 MAI 04-23-2017 12600000.00000000 04-23-2017 MAI .76100000 6 X 03-31-2017 3439196.00000000 2322290.00000000 1116905.00000000 1116905.00000000 UW CREFC F Springhill Suites Williamsburg 1644 Richmond Road Williamsburg VA 23185 James City LO 120 120 2002 2012 12600000.00000000 MAI 04-23-2017 12600000.00000000 04-23-2017 MAI .71700000 6 X 03-31-2017 3361902.00000000 2485794.00000000 876108.00000000 876108.00000000 UW CREFC F Fairfield Inn Bloomington 120 South Fairfield Drive Bloomington IN 47404 Monroe LO 105 105 1995 2015 12500000.00000000 MAI 04-23-2017 12500000.00000000 04-23-2017 MAI .87100000 6 X 03-31-2017 3018966.00000000 1747736.00000000 1271230.00000000 1271230.00000000 UW CREFC F Waco Residence Inn 501 South University Parks Drive Waco TX 76706 McLennan LO 78 78 1997 2012 12200000.00000000 MAI 04-23-2017 12200000.00000000 04-23-2017 MAI .82000000 6 X 03-31-2017 3136682.00000000 2224447.00000000 912234.00000000 912234.00000000 UW CREFC F Holiday Inn Express Fisher 9791 North By Northeast Boulevard Fishers IN 46037 Hamilton LO 115 115 2000 2012 11400000.00000000 MAI 04-23-2017 11400000.00000000 04-23-2017 MAI .67100000 6 X 03-31-2017 3176451.00000000 2225023.00000000 951428.00000000 951428.00000000 UW CREFC F Larkspur Landing Folsom 121 Iron Point Road Folsom CA 95630 Sacramento LO 84 84 2000 11100000.00000000 MAI 04-23-2017 11100000.00000000 04-23-2017 MAI .86400000 6 X 03-31-2017 2902483.00000000 2043619.00000000 858864.00000000 858864.00000000 UW CREFC F Springhill Suites Chicago Naperville Warrenville 4305 Weaver Parkway Warrenville IL 60555 DuPage LO 128 128 1997 2013 10500000.00000000 MAI 04-23-2017 10500000.00000000 04-23-2017 MAI .67100000 6 X 03-31-2017 3321573.00000000 2653751.00000000 667822.00000000 667822.00000000 UW CREFC F Holiday Inn Express & Suites Paris 3025 Ne Loop 286 Paris TX 75460 Lamar LO 84 84 2009 10400000.00000000 MAI 04-23-2017 10400000.00000000 04-23-2017 MAI .72600000 6 X 03-31-2017 2343673.00000000 1545193.00000000 798480.00000000 798480.00000000 UW CREFC F Toledo Homewood Suites 1410 Arrowhead Drive Maumee OH 43537 Lucas LO 78 78 1997 2014 10400000.00000000 MAI 04-23-2017 10400000.00000000 04-23-2017 MAI .82200000 6 X 03-31-2017 2929714.00000000 1985509.00000000 944205.00000000 944205.00000000 UW CREFC F Grand Rapids Homewood Suites 3920 Stahl Drive Se Grand Rapids MI 49546 Kent LO 78 78 1997 2013 10100000.00000000 MAI 04-23-2017 10100000.00000000 04-23-2017 MAI .84100000 6 X 03-31-2017 3009146.00000000 2269574.00000000 739572.00000000 739572.00000000 UW CREFC F Cheyenne Fairfield Inn & Suites 1415 Stillwater Avenue Cheyenne WY 82009 Laramie LO 60 60 1994 2013 9400000.00000000 MAI 04-23-2017 9400000.00000000 04-23-2017 MAI .74600000 6 X 03-31-2017 1961942.00000000 1208351.00000000 753591.00000000 753591.00000000 UW CREFC F Fairfield Inn Laurel 13700 Baltimore Avenue Laurel MD 20707 Prince George's LO 109 109 1988 2013 9400000.00000000 MAI 04-23-2017 9400000.00000000 04-23-2017 MAI .79900000 6 X 03-31-2017 3127939.00000000 2470469.00000000 657471.00000000 657471.00000000 UW CREFC F Courtyard Akron Stow 4047 Bridgewater Parkway Stow OH 44224 Summit LO 101 101 2005 2014 9200000.00000000 MAI 04-23-2017 9200000.00000000 04-23-2017 MAI .65900000 6 X 03-31-2017 3168035.00000000 2281919.00000000 886115.00000000 886115.00000000 UW CREFC F Larkspur Landing Roseville 1931 Taylor Road Roseville CA 95661 Placer LO 90 90 1999 8700000.00000000 MAI 04-23-2017 8700000.00000000 04-23-2017 MAI .79500000 6 X 03-31-2017 2851065.00000000 2064916.00000000 786149.00000000 786149.00000000 UW CREFC F Towneplace Suites Bloomington 105 South Franklin Road Bloomington IN 47404 Monroe LO 83 83 2000 2013 8700000.00000000 MAI 04-23-2017 8700000.00000000 04-23-2017 MAI .89100000 6 X 03-31-2017 2441633.00000000 1591528.00000000 850105.00000000 850105.00000000 UW CREFC F Hampton Inn Danville 97 Old Valley School Road Danville PA 17821 Montour LO 71 71 1998 2013 8600000.00000000 MAI 04-23-2017 8600000.00000000 04-23-2017 MAI .80000000 6 X 03-31-2017 2591371.00000000 1862762.00000000 728609.00000000 728609.00000000 UW CREFC F Holiday Inn Norwich 10 Laura Boulevard Norwich CT 06360 New London LO 135 135 1975 2013 8500000.00000000 MAI 04-23-2017 8500000.00000000 04-23-2017 MAI .56700000 6 X 03-31-2017 4801904.00000000 4049772.00000000 752132.00000000 752132.00000000 UW CREFC F Hampton Inn Suites Longview North 3044 N Eastman Road Longview TX 75605 Gregg LO 91 91 2008 2013 8400000.00000000 MAI 04-23-2017 8400000.00000000 04-23-2017 MAI .63800000 6 X 03-31-2017 2322688.00000000 1672245.00000000 650443.00000000 650443.00000000 UW CREFC F Springhill Suites Peoria Westlake 2701 West Lake Avenue Peoria IL 61615 Peoria LO 124 124 2000 2013 8400000.00000000 MAI 04-23-2017 8400000.00000000 04-23-2017 MAI .63300000 6 X 03-31-2017 2918586.00000000 2448540.00000000 470046.00000000 470046.00000000 UW CREFC F Hampton Inn Suites Buda 1201 Cabelas Drive Buda TX 78610 Hays LO 74 74 2008 8300000.00000000 MAI 04-23-2017 8300000.00000000 04-23-2017 MAI .74500000 6 X 03-31-2017 2627746.00000000 1774143.00000000 853603.00000000 853603.00000000 UW CREFC F Shawnee Hampton Inn 4851 North Kickapoo Avenue Shawnee OK 74804 Pottawatomie LO 63 63 1996 2013 8300000.00000000 MAI 04-23-2017 8300000.00000000 04-23-2017 MAI .77600000 6 X 03-31-2017 1892474.00000000 1273699.00000000 618775.00000000 618775.00000000 UW CREFC F Racine Fairfield Inn 6421 Washington Avenue Mount Pleasant WI 53406 Racine LO 62 62 1991 2016 8100000.00000000 MAI 04-23-2017 8100000.00000000 04-23-2017 MAI .68600000 6 X 03-31-2017 1812261.00000000 1208438.00000000 603823.00000000 603823.00000000 UW CREFC F Hampton Inn Selinsgrove Shamokin Dam 3 Stetler Avenue Shamokin Dam PA 17876 Snyder LO 75 75 1996 2013 7900000.00000000 MAI 04-23-2017 7900000.00000000 04-23-2017 MAI .75600000 6 X 03-31-2017 2433055.00000000 1745776.00000000 687279.00000000 687279.00000000 UW CREFC F Holiday Inn Express & Suites Terrell 300 Tanger Drive Terrell TX 75160 Kaufman LO 68 68 2007 2013 7500000.00000000 MAI 04-23-2017 7500000.00000000 04-23-2017 MAI .84000000 6 X 03-31-2017 2149392.00000000 1543906.00000000 605485.00000000 605485.00000000 UW CREFC F Westchase Homewood Suites 2424 Rogerdale Road Houston TX 77042 Harris LO 96 96 1998 2016 9800000.00000000 MAI 04-23-2017 9800000.00000000 04-23-2017 MAI .63400000 6 X 03-31-2017 2958058.00000000 2578316.00000000 379742.00000000 379742.00000000 UW CREFC F Holiday Inn Express & Suites Tyler South 2421 Ese Loop 323 Tyler TX 75701 Smith LO 88 88 2000 2015 7200000.00000000 MAI 04-23-2017 7200000.00000000 04-23-2017 MAI .65900000 6 X 03-31-2017 2128673.00000000 1528792.00000000 599880.00000000 599880.00000000 UW CREFC F Holiday Inn Express & Suites Huntsville 148 I45 South Huntsville TX 77340 Walker LO 87 87 2008 2013 6900000.00000000 MAI 04-23-2017 6900000.00000000 04-23-2017 MAI .65500000 6 X 03-31-2017 2360887.00000000 1671501.00000000 689387.00000000 689387.00000000 UW CREFC F Hampton Inn Sweetwater 302 Se Georgia Avenue Sweetwater TX 79556 Nolan LO 72 72 2009 6300000.00000000 MAI 04-23-2017 6300000.00000000 04-23-2017 MAI .62900000 6 X 03-31-2017 1585686.00000000 1185317.00000000 400369.00000000 400369.00000000 UW CREFC F Comfort Suites Buda Austin South 15295 S Ih 35 Bldg 800 Buda TX 78610 Hays LO 72 72 2009 5300000.00000000 MAI 04-23-2017 5300000.00000000 04-23-2017 MAI .76800000 6 X 03-31-2017 2082208.00000000 1540640.00000000 541569.00000000 541569.00000000 UW CREFC F Fairfield Inn & Suites Weatherford 175 Alford Drive Weatherford TX 76087 Parker LO 86 86 2009 2016 5000000.00000000 MAI 04-23-2017 5000000.00000000 04-23-2017 MAI .63400000 6 X 03-31-2017 1659116.00000000 1347398.00000000 311718.00000000 311718.00000000 UW CREFC F Holiday Inn Express & Suites Altus 2812 E Broadway Street Altus OK 73521 Jackson LO 68 68 2008 2013 4600000.00000000 MAI 04-23-2017 4600000.00000000 04-23-2017 MAI .67400000 6 X 03-31-2017 1417147.00000000 1205199.00000000 211948.00000000 211948.00000000 UW CREFC F Comfort Inn & Suites Paris 3035 Ne Loop 286 Paris TX 75460 Lamar LO 56 56 2009 3600000.00000000 MAI 04-23-2017 3600000.00000000 04-23-2017 MAI .67400000 6 X 03-31-2017 1157262.00000000 906202.00000000 251060.00000000 251060.00000000 UW CREFC F Hampton Inn Suites Decatur 110 S Highway 287 Decatur TX 76234 Wise LO 74 74 2008 2013 3600000.00000000 MAI 04-23-2017 3600000.00000000 04-23-2017 MAI .64600000 6 X 03-31-2017 1550317.00000000 1370105.00000000 180212.00000000 180212.00000000 UW CREFC F Holiday Inn Express & Suites Texarkana East 5210 Crossroads Parkway Texarkana AR 71854 Miller LO 88 88 2009 4100000.00000000 MAI 04-23-2017 4100000.00000000 04-23-2017 MAI .66500000 6 X 03-31-2017 1638961.00000000 1472078.00000000 166883.00000000 166883.00000000 UW CREFC F Mankato Fairfield Inn 141 Apache Place Mankato MN 56001 Blue Earth LO 61 61 1997 2016 3600000.00000000 MAI 04-23-2017 3600000.00000000 04-23-2017 MAI .58000000 6 X 03-31-2017 1236472.00000000 1086924.00000000 149548.00000000 149548.00000000 UW CREFC F Candlewood Suites Texarkana 2901 S Cowhorn Creek Loop Texarkana TX 75503 Bowie LO 80 80 2009 2014 2600000.00000000 MAI 04-23-2017 2600000.00000000 04-23-2017 MAI .75000000 6 X 03-31-2017 1239140.00000000 1123516.00000000 115624.00000000 115624.00000000 UW CREFC F Country Inn & Suites Houston Intercontinental 20611 Highway 59 North Humble TX 77338 Harris LO 62 62 2001 2017 3200000.00000000 MAI 04-23-2017 3200000.00000000 04-23-2017 MAI .54100000 6 X 03-31-2017 1363324.00000000 1253517.00000000 109807.00000000 109807.00000000 UW CREFC F false false 46817500.00000000 180853.41000000 .04486000 .00012300 180853.41000000 .00000000 .00000000 46817500.00000000 46817500.00000000 06-01-2022 2 false .00000000 19228.04000000 .00000000 0 Midland Loan Services false .00000000 09-01-2020 98 .00000000 06-01-2027 .00000000 Prospectus Loan ID 10 1 05-12-2022 06-13-2022 Morgan Stanley Bank, N.A./Citigroup Global Markets Realty Corp./Deutsche Bank AG, New York Branch/Wells Fargo Bank, National Association 06-07-2017 45200000.00000000 120 06-09-2027 0 .03430000 .03430000 3 1 120 07-09-2017 false 1 A1 3 129196.67000000 45200000.00000000 1 1 1 0 true true false false false 11-08-2019 .00000000 .00000000 General Motors Building 767 Fifth Avenue New York NY 10153 New York MU 1969018 1989983 1968 2017 4800000000.00000000 MAI 05-08-2017 4800000000.00000000 05-08-2017 MAI .95000000 6 11-09-2019 N Weil Gotshal & Manges 428941 08-31-2034 ARAMIS 350696 08-31-2022 BAMCO 119276 05-31-2035 334764418.00000000 107458009.00000000 227306409.00000000 221544794.00000000 UW CREFC 4.45000000 4.33000000 N F 09-30-2021 false false 45200000.00000000 133503.22000000 .03430000 .00011050 133503.22000000 .00000000 .00000000 45200000.00000000 45200000.00000000 06-09-2022 2 false .00000000 .00000000 .00000000 0 Wells Fargo Bank, N.A. false .00000000 Prospectus Loan ID 11 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 07-21-2017 45000000.00000000 120 08-06-2027 360 .04660000 .04660000 3 1 0 09-06-2017 true 1 PP 2 232306.35000000 44890511.41000000 1 5 5 0 false true false false false 11-05-2019 .00000000 .00000000 HBP Euclid 23555 Euclid Avenue Euclid OH 44117 Cuyahoga IN 3937087 1600000 1940 35450000.00000000 MAI 06-02-2017 35450000.00000000 06-02-2017 MAI .78200000 6 11-06-2019 N EATON CORPORATION 460138 02-28-2031 Tremco Incorporated 444564 11-11-2032 TURBINE ENGINE COMPONENT 266251 07-31-2029 04-30-2017 9975483.00000000 7021838.00000000 2953646.00000000 2274230.00000000 UW CREFC F 12-31-2021 LMA Commerce V 1210 Bldgs C, G & 3 Massillon Road Akron OH 44306 Summit IN 192000 879582 1941 1983 26200000.00000000 MAI 06-02-2017 26200000.00000000 06-02-2017 MAI 1.00000000 6 11-06-2019 N GREENSTAR MID-AMERICA 192000 05-14-2022 04-30-2017 6610698.00000000 4388060.00000000 2222638.00000000 1957941.00000000 UW CREFC F 12-31-2021 LMA Commerce IV 1204-1210 Bldgs D & Massillon Road Akron OH 44306 Summit IN 773483 773483 1941 1983 22300000.00000000 MAI 06-02-2017 22300000.00000000 06-02-2017 MAI .65600000 6 11-06-2019 N TRELLEBORG WHEEL 230693 10-31-2023 AKRON POLYMER 174126 08-17-2029 RP PROMOTION & DISPLAY 60450 05-31-2025 04-30-2017 2578437.00000000 1601494.00000000 976942.00000000 807136.00000000 UW CREFC F 12-31-2021 NRR Commerce III 655 North Rive Road NW Warren OH 44483 Trumbull WH 256000 256000 1986 11600000.00000000 MAI 06-02-2017 11600000.00000000 06-02-2017 MAI 1.00000000 6 11-06-2019 N MELLACE FAMILY BRANDS 174304 02-28-2023 CATTRON THEIMEG 82289 10-31-2024 04-30-2017 1496643.00000000 497010.00000000 999633.00000000 844251.00000000 UW CREFC F 12-31-2021 Rockside Commerce III 16485 & 16501 Rockside Road Maple Heights OH 44137 Cuyahoga IN 373799 373799 1969 2010 9450000.00000000 MAI 06-02-2017 9450000.00000000 06-02-2017 MAI .94000000 6 11-06-2019 N KEYSTONE AUTOMOTIVE 151796 05-31-2025 WELSVILLE CARPET TOWN 78744 01-31-2023 DAR-TECH 69516 06-23-2030 04-30-2017 1543764.00000000 710831.00000000 832933.00000000 686411.00000000 UW CREFC F 12-31-2021 false false 41487268.39000000 232306.35000000 .04660000 .00013900 166479.19000000 65827.16000000 .00000000 41421441.23000000 41421441.23000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 12 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 09-19-2017 43000000.00000000 120 10-01-2027 360 .04886000 .04886000 3 1 60 11-01-2017 true 1 WL 5 .00000000 43000000.00000000 1 1 1 0 true true true false false 11-30-2019 07-31-2027 07-31-2027 .00000000 .00000000 Villas At San Gabriel 2414 San Gabriel Street Austin TX 78705 Travis MF 134 396 2017 64700000.00000000 MAI 08-28-2017 64700000.00000000 08-28-2017 MAI 1.00000000 .79850000 6 X 01-01-2022 03-31-2022 5664164.00000000 1469238.99000000 2038073.00000000 745380.93000000 3626091.00000000 723858.06000000 3586491.00000000 713958.06000000 UW CREFC 532540.06000000 1.33000000 1.35930000 1.31000000 1.34070000 N F false false 43000000.00000000 180917.72000000 .04886000 .00025400 180917.72000000 .00000000 .00000000 43000000.00000000 43000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 13 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 08-10-2017 35000000.00000000 120 09-06-2027 0 .04900000 .04900000 3 1 120 10-06-2017 true 1 WL 3 142916.67000000 35000000.00000000 1 1 1 0 true true false false false 11-05-2019 .00000000 .00000000 150 Blackstone Rd 150 Blackstone River Road Worcester MA 01607 Worcester WH 619669 619669 2017 60000000.00000000 MAI 05-09-2017 60000000.00000000 05-09-2017 MAI 1.00000000 1.00000000 6 11-06-2019 N Imperial Distribution 325323 01-31-2033 G3 Enterprises Inc. 228009 09-30-2024 Mid-States Packaging, Inc. 66337 06-14-2027 01-01-2022 03-31-2022 4362924.00000000 1343680.74000000 1052370.00000000 427899.95000000 3310554.00000000 915780.79000000 3217604.00000000 892543.29000000 UW CREFC 434704.87250000 1.90000000 2.10670000 1.85000000 2.05320000 N F 03-31-2022 false false 35000000.00000000 147680.56000000 .04900000 .00015400 147680.56000000 .00000000 .00000000 35000000.00000000 35000000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 14 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 07-12-2017 34000000.00000000 120 08-06-2027 360 .04572000 .04572000 3 1 0 09-06-2017 false 1 WL 2 173730.60000000 33915784.89000000 1 1 1 0 false true false false true 11-05-2019 1915902.65000000 .00000000 Sheraton DFW Airport 4440 West John Carpenter Freeway Irving TX 75063 Dallas LO 302 302 1982 2014 46000000.00000000 MAI 06-07-2017 46000000.00000000 06-07-2017 MAI .78400000 .60700000 6 11-06-2019 N 03-31-2017 01-01-2022 03-31-2022 18195622.00000000 3080279.00000000 12896870.00000000 2350647.70000000 5298752.00000000 729631.30000000 4570927.00000000 606420.14000000 UW CREFC 521191.80000000 2.54000000 1.39990000 2.19000000 1.16350000 N F false false 31304630.14000000 173730.60000000 .04572000 .00015400 123246.33000000 50484.27000000 .00000000 31408956.93000000 31254145.87000000 03-06-2022 2 false 520791.13000000 .00000000 .00000000 0 Midland Loan Services 07-01-2020 12-06-2021 false .00000000 8 09-03-2021 8 .00000000 08-06-2027 Prospectus Loan ID 15 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association/Natixis Real Estate Capital LLC/Societe Generale/Deutsche Bank AG, New York Branch/Barclays Bank PLC 05-05-2017 32000000.00000000 120 06-01-2027 0 .03669400 .03669400 3 1 120 07-01-2017 true 1 A1 3 97850.67000000 32000000.00000000 1 1 1 0 true true false false false 10-31-2019 .00000000 .00000000 245 Park Avenue 245 Park Avenue New York NY 10167 New York OF 1723993 1723993 1965 2006 2210000000.00000000 MAI 04-01-2017 2210000000.00000000 04-01-2017 MAI .91100000 6 11-01-2019 N JPMorgan Chase Bank, 787785 10-31-2022 Baseball, Office of 220565 10-31-2022 Angelo, Gordon, Co., 138669 02-28-2031 03-31-2017 177756680.00000000 62448738.00000000 115307942.00000000 109564903.00000000 UW CREFC 2.87000000 2.73000000 N F 09-30-2021 false false 32000000.00000000 101112.36000000 .03669400 .00011050 101112.36000000 .00000000 .00000000 32000000.00000000 32000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Wells Fargo Bank, N.A. 11-02-2021 03-12-2022 false .00000000 8 Prospectus Loan ID 16 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 09-08-2017 32000000.00000000 120 09-08-2027 360 .05040000 .05040000 3 1 72 10-08-2017 false 1 PP 7 134400.00000000 32000000.00000000 1 7 7 0 true true false false false 11-07-2019 .00000000 .00000000 Worcester 220 Grafton Street Worcester MA 01604 Worcester RT 13354 2007 11350000.00000000 MAI 06-30-2017 11350000.00000000 06-30-2017 MAI 1.00000000 6 11-08-2019 N Walgreens 12643 09-30-2082 UW CREFC F 12-31-2021 New Bedford 2968 Acushnet Avenue New Bedford MA 02745 Bristol RT 15272 2007 9350000.00000000 MAI 07-09-2017 9350000.00000000 07-09-2017 MAI 1.00000000 6 11-08-2019 N Walgreens 15272 07-31-2082 UW CREFC F 12-31-2021 Staten Island 1579 Forest Avenue Staten Island NY 10302 Richmond RT 11056 11056 2007 9100000.00000000 MAI 06-30-2017 9100000.00000000 06-30-2017 MAI 1.00000000 6 11-08-2019 N Walgreens 11056 10-31-2056 UW CREFC F 12-31-2021 Windham 741 Roosevelt Trail Windham ME 04062 Cumberland RT 13987 15331 2007 8400000.00000000 MAI 07-11-2017 8400000.00000000 07-11-2017 MAI 1.00000000 6 11-08-2019 N Walgreens 12643 01-31-2082 Wadleigh Food Services 1344 UW CREFC F 12-31-2021 Yarmouth 1041 Route 28 South Yarmouth MA 02664 Barnstable RT 9996 9996 2007 8250000.00000000 MAI 07-07-2017 8250000.00000000 07-07-2017 MAI 1.00000000 6 11-08-2019 N Walgreens 9996 07-31-2082 UW CREFC F 12-31-2021 Hampstead 288 Sandown Road Hampstead NH 03826 Rockingham RT 15035 15035 2007 7550000.00000000 MAI 06-30-2017 7550000.00000000 06-30-2017 MAI 1.00000000 6 11-08-2019 N Walgreens 15035 04-30-2082 UW CREFC F 12-31-2021 Woodbury 343 South Broad Street Woodbury NJ 08096 Gloucester RT 13650 13650 2007 7500000.00000000 MAI 07-06-2017 7500000.00000000 07-06-2017 MAI 1.00000000 6 11-08-2019 N Walgreens 13650 08-31-2082 UW CREFC F 12-31-2021 false false 32000000.00000000 138880.00000000 .05040000 .00015400 138880.00000000 .00000000 .00000000 32000000.00000000 32000000.00000000 06-08-2022 09-08-2027 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 17 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 08-03-2017 27700000.00000000 120 08-06-2027 360 .04143000 .04143000 3 1 36 09-06-2017 true 1 WL 5 95634.25000000 27700000.00000000 1 1 1 0 true true false false false 11-05-2019 .00000000 .00000000 Preston Plaza 17950 Preston Road Dallas TX 75252 Dallas OF 259009 259009 1986 2015 41800000.00000000 MAI 07-11-2017 41800000.00000000 07-11-2017 MAI .90900000 .60650000 6 11-06-2019 N Slater Matsil LLP 26640 04-30-2024 The Ayco Company 25741 02-29-2024 Texas Health Surgery Center 14108 07-31-2027 05-31-2017 04-01-2021 03-31-2022 5748321.00000000 4467899.00000000 2554074.00000000 3021717.56000000 3194247.00000000 1446181.44000000 2676229.00000000 928163.44000000 UW CREFC 1614453.84000000 1.98000000 .89580000 1.66000000 .57490000 N F 03-31-2022 false false 26880420.47000000 134537.82000000 .04143000 .00015400 95898.14000000 38639.68000000 .00000000 26841780.79000000 26841780.79000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 18 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 07-11-2017 27000000.00000000 120 08-06-2027 360 .04264000 .04264000 3 1 0 09-06-2017 true 1 PP 2 133045.16000000 26928867.20000000 1 2 2 0 false true false false false 11-05-2019 .00000000 .00000000 Capital Center II 11040 White Rock Road and 11050,11060,11070,11080,11090 White Rock Road Rancho Cordova CA 95670 Sacramento OF 313232 313266 1984 39800000.00000000 MAI 06-01-2017 39800000.00000000 06-01-2017 MAI .86900000 6 11-06-2019 N THE TRAVELERS INDEMNITY CO 72588 12-31-2021 MAGELLAN HRSC, INC 55366 05-31-2026 BLUE CROSS OF CALIFORNIA 54161 06-30-2023 .00000000 .00000000 .00000000 .00000000 UW CREFC F 09-30-2021 Capital Center III 11000 White Rock Road and 11010,11020,11030 White Rock Road Rancho Cordova CA 95670 Sacramento OF 217082 217099 1984 30500000.00000000 MAI 06-01-2017 30500000.00000000 06-01-2017 MAI .93600000 6 11-06-2019 N MAGELLAN HRSC, INC 55366 05-31-2026 ANTHEM, INC 54161 12-31-2021 RENAISSANCE FOOD GROUP, LLC 26528 11-30-2024 .00000000 .00000000 .00000000 .00000000 UW CREFC F 03-31-2021 false false 24742310.03620000 133045.16000000 .04264000 .00015400 90848.26000000 42196.90000000 .00000000 24700113.14000000 24700113.13620000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 19 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 07-14-2017 25000000.00000000 120 08-06-2027 360 .04710000 .04710000 3 1 36 09-06-2017 false 1 PP 5 98125.00000000 25000000.00000000 1 7 7 0 true true true false true 02-05-2019 02-05-2027 02-05-2027 .00000000 .00000000 Hampton Inn & Suites - Ft. Myers Beach 11281 Summerlin Square Drive Fort Myers Beach FL 33931 Lee LO 120 120 2001 2017 17000000.00000000 MAI 06-01-2017 15800000.00000000 02-01-2022 MAI .78400000 6 X 04-30-2017 4343382.00000000 2767017.00000000 1576365.00000000 1402630.00000000 UW CREFC F Aloft - Rogers Bentonville 1103 South 52nd Street Rogers AR 72758 Benton LO 130 130 2008 2015 17000000.00000000 MAI 06-01-2018 16600000.00000000 02-01-2022 MAI .58200000 6 X 04-30-2017 3724051.00000000 2181263.00000000 1542788.00000000 1393826.00000000 UW CREFC F Residence Inn - Baton Rouge Siegen Lane 10333 North Mall Drive Baton Rouge LA 70809 E. Baton Rouge Parish LO 108 108 2000 2014 16500000.00000000 MAI 06-01-2018 10800000.00000000 02-01-2022 MAI .89600000 6 X 04-30-2017 3614955.00000000 2136459.00000000 1478496.00000000 1333898.00000000 UW CREFC F Courtyard - Baton Rough Siegen Lane 10307 North Mall Drive Baton Rouge LA 70809 E. Baton Rouge Parish LO 121 121 1997 2010 16000000.00000000 MAI 06-01-2018 9000000.00000000 02-01-2022 MAI .82600000 6 X 04-30-2017 4013992.00000000 2700191.00000000 1313801.00000000 1153241.00000000 UW CREFC F TownePlace Suites - New Orleans Metairie 5424 Citrus Boulevard Harahan LA 70123 Jefferson Parish LO 124 124 2000 2013 14500000.00000000 MAI 06-01-2018 11400000.00000000 02-01-2022 MAI .81600000 6 X 04-30-2017 3746122.00000000 2340413.00000000 1405709.00000000 1255864.00000000 UW CREFC F Fairfield Inn & Suites - Jonesboro 3408 Access Road Jonesboro AR 72401 Craighead LO 83 83 2009 2015 13000000.00000000 MAI 06-01-2018 7000000.00000000 02-01-2022 MAI .82300000 6 X 04-30-2017 2765807.00000000 1610676.00000000 1155131.00000000 1044499.00000000 UW CREFC F TownePlace Suites - Fayetteville North Springdale 5437 South 48th Street Johnson AR 72741 Washington LO 92 92 2009 2015 11500000.00000000 MAI 06-01-2018 9300000.00000000 02-01-2022 MAI .72600000 6 X 04-30-2017 2423755.00000000 1298217.00000000 1125538.00000000 1028588.00000000 UW CREFC F false false 24334934.66000000 129809.76000000 .04710000 .00012300 98698.44000000 31111.32000000 .00000000 24440220.47000000 24303823.34000000 02-06-2022 2 false 518832.62000000 .00000000 .00000000 0 Midland Loan Services 05-13-2020 false .00000000 9 09-06-2020 98 .00000000 08-06-2027 .00000000 Prospectus Loan ID 20 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 07-19-2017 25000000.00000000 120 08-01-2027 0 .03616000 .03616000 3 1 120 09-01-2017 false 1 WL 3 75333.33000000 25000000.00000000 1 1 1 0 true true true false false 10-31-2019 03-31-2027 03-31-2027 .00000000 .00000000 18301 Von Karman 18301 Von Karman Avenue Irvine CA 92612 Orange OF 228121 228121 1989 2012 86300000.00000000 MAI 06-06-2017 86300000.00000000 06-06-2017 MAI .84400000 6 11-01-2019 N Golden State Foods Corp 32285 12-31-2024 Golden State Foods Corp. 20973 02-28-2025 Faris Lee Investments 17495 03-31-2023 6827083.00000000 3238419.00000000 3588663.00000000 3096812.00000000 UW CREFC 3.92000000 3.38000000 N F 12-31-2021 false false 25000000.00000000 77844.44000000 .03616000 .00015400 77844.44000000 .00000000 .00000000 25000000.00000000 25000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 21 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 09-06-2017 21000000.00000000 60 10-01-2022 0 .04450000 .04450000 3 1 60 11-01-2017 true 1 WL 3 .00000000 21000000.00000000 1 1 1 0 true true true false false 11-30-2019 07-31-2022 07-31-2022 .00000000 .00000000 Fullerton Plaza 1801 West Fullerton Avenue Chicago IL 60614 Cook RT 125729 125729 1997 38600000.00000000 MAI 04-25-2017 38600000.00000000 04-25-2017 MAI .96500000 6 X BOBS DICSCOUNT FURNITURE LLC 36513 03-31-2023 TJ MAXX OF ILLINOIS 35676 07-31-2021 OFFICEMAX INC 29962 04-30-2023 05-31-2017 3495307.00000000 1281716.00000000 2213590.00000000 2000090.00000000 UW CREFC 2.34000000 2.11000000 N F 09-30-2021 false false 21000000.00000000 80470.83000000 .04450000 .00045400 80470.83000000 .00000000 .00000000 21000000.00000000 21000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 22 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 05-25-2017 20000000.00000000 120 06-01-2027 0 .03861000 .03861000 3 1 120 07-01-2017 true 1 PP 3 64350.00000000 20000000.00000000 1 1 1 0 true true false false false 10-31-2019 .00000000 .00000000 Torre Plaza 10201 Torre Avenue Cupertino CA 95014 Santa Clara OF 88580 88580 1983 2011 67700000.00000000 MAI 05-05-2017 67700000.00000000 05-05-2017 MAI 1.00000000 6 11-01-2019 N 03-31-2017 5292628.00000000 1268500.00000000 4024128.00000000 3877971.00000000 UW CREFC 2.28000000 2.20000000 N F 10-07-2021 false false 20000000.00000000 66495.00000000 .03861000 .00019800 66495.00000000 .00000000 .00000000 20000000.00000000 20000000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Wells Fargo Bank, N.A. false .00000000 Prospectus Loan ID 23 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 09-08-2017 15185000.00000000 120 10-06-2027 330 .04450000 .04450000 3 1 0 11-06-2017 true 1 PP 2 .00000000 15185000.00000000 1 1 1 0 false true false false false 11-05-2019 .00000000 .00000000 Covance Business Center 8211 Scicor Drive Indianapolis IN 46214 Marion MU 338000 333600 1990 34500000.00000000 MAI 07-05-2017 34500000.00000000 07-05-2017 MAI 1.00000000 6 11-06-2019 N Covance 338000 12-31-2030 3078007.00000000 575389.00000000 2502619.00000000 2478959.00000000 UW CREFC 1.57000000 1.56000000 N F 12-31-2021 false false 13797829.64000000 79850.22000000 .04450000 .00015400 52872.52000000 26977.70000000 .00000000 13770851.94000000 13770851.94000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 24 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 05-18-2017 15000000.00000000 120 06-06-2027 360 .04500000 .04500000 3 1 0 07-06-2017 true 1 WL 2 76002.80000000 14924307.15000000 1 1 1 0 false true false false false 11-05-2019 .00000000 .00000000 Best Western Plus Truckee 11331 Brockway Road Truckee CA 96161 Nevada LO 100 100 1984 2016 23100000.00000000 MAI 04-28-2017 23100000.00000000 04-28-2017 MAI .65100000 6 11-06-2019 N 03-31-2017 3703712.00000000 1827471.00000000 1876241.00000000 1728092.00000000 UW CREFC 2.06000000 1.89000000 N F false false 13749013.85000000 76002.80000000 .04500000 .00015400 53277.43000000 22725.37000000 .00000000 13726288.48000000 13726288.48000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 25 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 07-19-2017 13500000.00000000 120 08-01-2027 0 .03616000 .03616000 3 1 120 09-01-2017 false 1 WL 3 40680.00000000 13500000.00000000 1 1 1 0 true true true false false 10-31-2019 03-31-2027 03-31-2027 .00000000 .00000000 18401 Von Karman 18401 Von Karman Avenue Irvine CA 92612 Orange OF 114724 114724 1983 2015 40800000.00000000 MAI 06-06-2017 40800000.00000000 06-06-2017 MAI .79600000 6 11-01-2019 N NEWMARK AND COMPANY RE INC 19990 09-30-2032 FRAGOMEN, DEL REY,BERNSEN ar 10503 08-31-2023 SAMSUNG ELECTRONICS AMERIC) 7464 03-31-2024 06-30-2017 3484321.00000000 1469892.00000000 2014429.00000000 1773903.00000000 UW CREFC 4.07000000 3.58000000 N F 12-31-2021 false false 13500000.00000000 42036.00000000 .03616000 .00015400 42036.00000000 .00000000 .00000000 13500000.00000000 13500000.00000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 26 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 06-29-2017 13325000.00000000 84 07-01-2024 360 .04340000 .04340000 3 1 36 08-01-2017 true 1 WL 5 48192.08000000 13325000.00000000 1 1 1 0 true true true false false 08-31-2019 01-31-2024 01-31-2024 .00000000 .00000000 Staybridge Suites St. Petersburg 940 5th Ave. S St. Petersburg FL 33705 Pinellas LO 119 119 2014 20500000.00000000 MAI 04-01-2017 20500000.00000000 04-01-2017 MAI .77300000 .80400000 6 X 05-31-2017 01-01-2022 03-31-2022 4939949.00000000 1706522.00000000 3102166.00000000 902597.26000000 1837783.00000000 803924.74000000 1837783.00000000 735663.86000000 UW CREFC 198764.91000000 2.31000000 4.04460000 2.31000000 3.70120000 N F false false 12927119.23000000 66254.97000000 .04340000 .00055400 48311.52000000 17943.45000000 .00000000 12909175.78000000 12909175.78000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 27 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 07-14-2017 12500000.00000000 60 08-01-2022 0 .05042800 .05042800 3 1 60 09-01-2017 true 1 A1 3 52529.17000000 12500000.00000000 1 1 0 true true false false false 10-31-2019 Mural Lofts 59 1900 21300000.00000000 MAI 04-18-2017 .98300000 6 11-01-2019 06-30-2017 1445520.00000000 330562.00000000 1114958.00000000 1103158.00000000 UW 1.74000000 1.73000000 N false false .00000000 .00000000 .00000000 .00000000 2 false Midland Loan Services false Prospectus Loan ID 28 1 05-12-2022 06-13-2022 Cantor Commercial Real Estate Lending, L.P. 03-08-2017 12000000.00000000 120 04-06-2027 324 .05306000 .05306000 3 1 24 05-06-2017 true 1 PP 5 53060.00000000 12000000.00000000 1 2 2 0 true true false false false 11-05-2019 .00000000 .00000000 Mercury Paper, Inc. 495 Radio Station Road Strasburg VA 22657 Shenandoah WH 407248 407248 2008 33000000.00000000 MAI 03-16-2017 33000000.00000000 03-16-2017 MAI 1.00000000 6 11-06-2019 N Mercury Paper, Inc. 407248 07-31-2024 3025885.00000000 375058.00000000 2650827.00000000 2515638.00000000 UW CREFC F 12-31-2020 Precision Park 200 Frenchtown Road North Kingstown RI 02852 Washington WH 695100 677222 1960 2004 24900000.00000000 MAI 01-11-2017 33000000.00000000 03-16-2017 MAI .79100000 6 11-06-2019 N Amtrol 228088 04-30-2023 Anvil International 206748 03-31-2022 Dryvit Systems 121445 09-30-2028 2681505.00000000 1040510.00000000 1640995.00000000 1416184.00000000 UW CREFC F 12-31-2021 false false 11360387.87000000 69764.17000000 .05306000 .00032300 51906.24000000 17857.93000000 .00000000 11342529.94000000 11342529.94000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Wells Fargo Bank, N.A. false .00000000 Prospectus Loan ID 29 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 08-11-2017 10450000.00000000 120 09-06-2027 0 .04520000 .04520000 3 1 120 10-06-2017 true 1 WL 3 39361.67000000 10450000.00000000 1 1 1 0 true true false false false 11-05-2019 .00000000 .00000000 Haggen Food & Pharmacy 1313 Cooper Point Rd SW Olympia WA 98502 Thurston RT 74607 74607 1987 2012 16500000.00000000 MAI 05-26-2017 16500000.00000000 05-26-2017 MAI 1.00000000 6 11-06-2019 N Haggen Northwest Fresh 74607 12-31-2029 05-31-2017 858080.00000000 25742.00000000 832338.00000000 832338.00000000 UW CREFC 1.74000000 1.74000000 N F 09-30-2021 false false 10450000.00000000 40673.72000000 .04520000 .00015400 40673.72000000 .00000000 .00000000 10450000.00000000 10450000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 30 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 09-26-2017 10080000.00000000 120 10-01-2027 300 .05352000 .05352000 3 1 0 11-01-2017 true 1 WL 2 .00000000 10080000.00000000 1 1 1 0 false true false false true 10-31-2019 .00000000 .00000000 Home2 Suites Amarillo 8251 West Amarillo Boulevard Amarillo TX 79124 Potter LO 92 92 2015 15500000.00000000 MAI 08-01-2017 15500000.00000000 08-01-2017 MAI .89400000 6 11-01-2019 N 06-30-2017 3383243.00000000 2005553.00000000 1377690.00000000 1377690.00000000 UW CREFC 1.88000000 1.88000000 N F false false 9119232.39000000 61012.28000000 .05352000 .00015400 42027.50000000 18984.78000000 .00000000 9100247.61000000 9100247.61000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 06-01-2020 98 .00000000 .00000000 10-01-2027 Prospectus Loan ID 31 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 08-22-2017 9500000.00000000 120 09-01-2027 360 .04500000 .04500000 3 1 0 10-01-2017 true 1 WL 2 48135.10000000 9487489.90000000 1 1 1 0 false true true false true 10-31-2019 06-30-2027 06-30-2027 .00000000 .00000000 Hampton Inn & Suites Rome 875 West 1st St. Nw Rome GA 30161 Floyd LO 90 90 2016 14600000.00000000 MAI 07-18-2017 14600000.00000000 07-18-2017 MAI .76500000 6 X 06-30-2017 3241679.00000000 1977208.00000000 1264472.00000000 1264472.00000000 UW CREFC 2.19000000 2.19000000 N F false false 8751361.24000000 48135.10000000 .04500000 .00015400 33911.52000000 14223.58000000 .00000000 8737137.66000000 8737137.66000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 05-01-2020 98 .00000000 .00000000 09-01-2027 Prospectus Loan ID 32 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 07-26-2017 9250000.00000000 60 08-01-2022 360 .04726000 .04726000 3 1 0 09-01-2017 true 1 WL 2 48118.66000000 9227794.91000000 1 1 0 false true true false false 09-30-2019 08-31-2020 08-31-2020 Preston Trail Atrium 124586 1983 14900000.00000000 MAI 06-12-2017 .83600000 6 07-31-2017 2136984.00000000 1076222.00000000 1060763.00000000 910532.00000000 UW 1.84000000 1.58000000 N false false .00000000 .00000000 .00000000 .00000000 2 false Midland Loan Services false Prospectus Loan ID 33 1 05-12-2022 06-13-2022 Cantor Commercial Real Estate Lending, L.P. 06-07-2017 7750000.00000000 120 07-06-2027 360 .04708000 .04708000 3 1 60 08-06-2017 false 1 WL 5 30405.83000000 7750000.00000000 1 1 1 0 true true true false false 07-05-2019 04-05-2027 04-05-2027 .00000000 .00000000 CVS New Orleans 500 North Carrolton Avenue New Orleans LA 70119 Orleans Parish RT 13600 13600 2016 11400000.00000000 MAI 05-06-2017 11400000.00000000 05-06-2017 MAI 1.00000000 6 X CVS 13600 01-31-2042 605611.00000000 6056.00000000 599555.00000000 597515.00000000 UW CREFC 1.24000000 1.24000000 N F 12-31-2021 false false 7750000.00000000 31419.36000000 .04708000 .00015400 31419.36000000 .00000000 .00000000 7750000.00000000 7750000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 34 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 07-31-2017 7500000.00000000 120 08-06-2027 0 .03597000 .03597000 3 1 120 09-06-2017 false 1 WL 3 22481.25000000 7500000.00000000 1 1 0 true true false false false 11-05-2019 .00000000 .00000000 Defeased SE 199291 20660000.00000000 MAI 06-30-2017 .97000000 3 11-06-2019 F 05-31-2017 1974348.00000000 659852.00000000 1314496.00000000 1221686.00000000 UW 4.81000000 4.47000000 N false false 7500000.00000000 23230.63000000 .03597000 .00015400 23230.63000000 .00000000 .00000000 7500000.00000000 7500000.00000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 35 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 09-22-2017 7020000.00000000 60 10-01-2022 360 .05150000 .05150000 3 1 0 11-01-2017 true 1 WL 2 .00000000 7020000.00000000 1 1 1 0 false true true false false 11-30-2019 07-31-2022 07-31-2022 .00000000 .00000000 9-11 Raymond Avenue 9-11 Raymond Avenue Poughkeepsie NY 12603 Dutchess MU 31483 35083 1986 10700000.00000000 MAI 08-16-2017 10700000.00000000 08-16-2017 MAI 1.00000000 6 X Bank of America 4506 08-31-2026 Hurricane of Poughkeepsie 4500 12-31-2040 Nat'l Securities 3558 06-30-2023 07-31-2017 926766.00000000 204366.00000000 722400.00000000 656053.00000000 UW CREFC 1.57000000 1.43000000 N F 03-31-2022 false false 6537640.13000000 38331.04000000 .05150000 .00015400 28992.62000000 4216.61000000 9338.42000000 .00000000 6528301.71000000 6528301.71000000 06-01-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 36 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 07-12-2017 6887500.00000000 120 08-06-2027 360 .04550000 .04550000 3 1 0 09-06-2017 true 1 WL 2 35102.87000000 6870364.20000000 1 1 1 0 false true false false false 11-05-2019 .00000000 .00000000 The Wells Fargo Financial Center 631 S. Orlando Avenue Winter Park FL 32789 Orange OF 40549 40549 1953 2017 9500000.00000000 MAI 06-01-2017 9500000.00000000 06-01-2017 MAI 1.00000000 6 11-06-2019 N Charles Rutenberg Realty Orlando, LLC 7500 06-30-2035 Sunshine State Law Firm, P.A. 7500 08-31-2027 (BE #140844) Wells Fargo Bank, 5140 06-30-2024 05-31-2017 983276.00000000 322708.00000000 660568.00000000 637519.00000000 UW CREFC 1.57000000 1.51000000 N F 12-31-2021 false false 6339385.12000000 35102.87000000 .04550000 .00015400 24838.06000000 10264.81000000 .00000000 6329120.31000000 6329120.31000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 37 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 09-01-2017 6000000.00000000 120 09-06-2027 360 .04500000 .04500000 3 1 0 10-06-2017 false 1 WL 2 30401.12000000 5992098.88000000 1 1 0 false true false false false 11-05-2019 .00000000 .00000000 Defeased SE 117314 9700000.00000000 MAI 07-03-2017 .83100000 3 11-06-2019 F 05-31-2017 1572877.00000000 850067.00000000 722809.00000000 641304.00000000 UW 1.98000000 1.76000000 N false false 5527175.29000000 30401.12000000 .04500000 .00015400 21417.80000000 8983.32000000 .00000000 5518191.97000000 5518191.97000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 38 1 05-12-2022 06-13-2022 JPMorgan Chase Bank, National Association 07-14-2017 6000000.00000000 60 08-01-2022 360 .05250000 .05250000 3 1 0 09-01-2017 true 1 WL 2 33132.22000000 5987084.28000000 1 1 0 false true true false false 09-30-2019 05-31-2022 05-31-2022 The Grove At 43rd Street 80 1972 8600000.00000000 MAI 05-31-2017 .93800000 6 05-31-2017 886966.00000000 338717.00000000 548249.00000000 528249.00000000 UW 1.38000000 1.33000000 N false false .00000000 .00000000 .00000000 .00000000 2 false Midland Loan Services false Prospectus Loan ID 39 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 08-09-2017 4800000.00000000 120 09-06-2027 360 .04490000 .04490000 3 1 0 10-06-2017 true 1 WL 2 24292.38000000 4793667.62000000 1 1 1 0 false true true false false 10-05-2020 05-05-2027 05-05-2027 .00000000 .00000000 Brittmoore Industrial Park 2121 Brittmoore Road, Buildings I, M and B Houston TX 770430000 Harris IN 72000 72000 1999 2003 6600000.00000000 MAI 06-19-2017 6600000.00000000 06-19-2017 MAI 1.00000000 6 X Chris Ransome and Associates 9600 05-31-2022 Eurocharged Performance 8400 08-31-2021 The Shop Houston, LLC 6000 10-31-2022 04-30-2017 694040.00000000 150752.00000000 543288.00000000 521602.00000000 UW CREFC 1.86000000 1.79000000 N F 12-31-2021 false false 4421081.70000000 24292.38000000 .04490000 .00015400 17093.62000000 7198.76000000 .00000000 4413882.94000000 4413882.94000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 40 1 05-12-2022 06-13-2022 Cantor Commercial Real Estate Lending, L.P. 05-25-2017 4750000.00000000 120 06-06-2027 360 .04900000 .04900000 3 1 0 07-06-2017 true 1 WL 2 25209.52000000 4727901.11000000 1 1 1 0 false true false false false 11-05-2019 .00000000 .00000000 11th & Kissling Street Apartments 238-254A 11th Street 107-119 Kissling St San Francisco CA 94103 San Francisco MF 24 24 1907 2016 10100000.00000000 MAI 04-27-2017 10100000.00000000 04-27-2017 MAI .95800000 .95830000 6 11-06-2019 N 02-28-2017 01-01-2022 03-31-2022 588001.00000000 143326.10000000 158140.00000000 55579.16000000 429861.00000000 87746.94000000 422661.00000000 85946.94000000 UW CREFC 75628.56000000 1.42000000 1.16020000 1.40000000 1.13640000 N F false false 4380746.56000000 25209.52000000 .04900000 .00015400 18484.32000000 6725.20000000 .00000000 4374021.36000000 4374021.36000000 06-06-2022 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 41 1 05-12-2022 06-13-2022 Deutsche Bank AG, New York Branch 08-10-2017 2900000.00000000 120 09-06-2027 360 .04550000 .04550000 3 1 36 10-06-2017 false 1 WL 7 10995.83000000 2900000.00000000 1 1 1 0 true true true false false 11-05-2019 04-05-2027 04-05-2027 .00000000 .00000000 PPHC Holdings Manufacturing Facility 162 Gene E. Stewart Boulevard Sylacauga AL 35151 Talladega IN 114000 114000 2005 2009 4550000.00000000 MAI 04-25-2017 10100000.00000000 04-27-2017 MAI 1.00000000 6 X Fleetwood Metal Industries, LLC 114000 02-28-2037 396679.00000000 11900.00000000 384779.00000000 384779.00000000 UW CREFC 2.17000000 2.17000000 N F 12-31-2020 false false 2824162.22000000 14780.16000000 .04550000 .00015800 11065.22000000 3714.94000000 .00000000 2820447.28000000 2820447.28000000 06-06-2022 09-06-2027 2 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000
2(c)(4) Original Term Loan Number With respect to Asset Number 3, the first payment date for the loan is December 1, 2017. On the Closing Date, JPMCB will deposit sufficient funds to pay the interest associated with the interest due for the November 2017 payment for the related loan. Information presented in this schedule reflects the loan's contractual loan terms. 2(c)(6) Original Amortization Term Number With respect to Asset Number 1, monthly debt service and annual debt service is calculated based on the sum of the first 12 principal and interest payments after the expiration of the interest-only period based on the assumed principal payment schedule set forth on Annex G to this Prospectus. 2(c)(11) Original Interest Only Term Loan Number With respect to Asset Number 3, the first payment date for the loan is December 1, 2017. On the Closing Date, JPMCB will deposit sufficient funds to pay the interest associated with the interest due for the November 2017 payment for the related loan. Information presented in this schedule reflects the loan's contractual loan terms. 2(c)(12) First Loan Payment Due Date With respect to Asset Number 3, the first payment date for the loan is December 1, 2017. On the Closing Date, JPMCB will deposit sufficient funds to pay the interest associated with the interest due for the November 2017 payment for the related loan. Information presented in this schedule reflects the loan's contractual loan terms. 2(c)(15) Loan Structure Code With respect to Asset Numbers 8, 10 and 15, the related mortgage loan is a senior portion of a mortgage loan structure comprised of one or more senior A notes and one or more subordinate notes. 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any "Hyper-Amortization" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. 2(f)(1) Primary Servicer Name With respect to Asset Number 19, each related whole loan will be serviced pursuant to the JPMDB 2017-C7 Pooling and Servicing Agreement, respectively, until such time that the related lead pari passu companion loan is securitized, at which point the whole loan will be serviced under the related pooling and servicing agreement in connection with such securitization. The initial controlling noteholder with respect to Asset Number 19 is GACC, or an affiliate, as holder of the related controlling pari passu companion loan. The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association and the full name for Wells Fargo Bank, National is Wells Fargo Bank, National Association.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- North Dakota Notaries Can Now Ditch the Desk! Secured Signing Brings Streamlined Online Notarization to the Peace Garden State
- Board Committee Changes
- Notice Of Annual General Meeting in PMD Device Solutions AB (PUBL)
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!