Close

Form 10-D JPMDB Commercial Mortgag For: Jun 17

June 30, 2022 12:54 PM EDT

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:

(99.1) Monthly report distributed to holders of the certificates issued by JPMDB Commercial Mortgage Securities Trust 2017-C7, relating to the June 17, 2022 distribution.

(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)

[email protected];

Delinquency Loan Detail

22

 

 

[email protected]

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





Related Categories

SEC Filings