JPMDB Commercial Mortgage Securities Trust 2017-C7

10/30/2024 | Press release | Distributed by Public on 10/30/2024 09:55

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

JPMDB Commercial Mortgage Securities Trust 2017-C7

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

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

K-Star Asset Management LLC

Bond / Collateral Reconciliation - Cash Flows

9

Mike Stauber

(214) 390-7233

[email protected]

Bond / Collateral Reconciliation - Balances

10

5949 Sherry Lane, Suite 950 | Dallas, TX 75225 | 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

Attention: Transaction Manager

[email protected]

Mortgage Loan Detail (Part 2)

18-19

501 John James Audubon Parkway, Suite 401 | 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

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

46648KAS5

3.047700%

60,700,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

46648KAT3

3.146700%

275,000,000.00

272,162,456.68

0.00

713,678.00

0.00

0.00

713,678.00

272,162,456.68

35.44%

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

35.44%

30.00%

A-SB

46648KAV8

3.241900%

47,404,000.00

28,412,807.47

885,065.62

76,759.57

0.00

0.00

961,825.19

27,527,741.85

35.44%

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

23.92%

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

17.87%

15.13%

C

46648KBA3

4.176872%

45,685,000.00

45,685,000.00

0.00

159,017.01

0.00

0.00

159,017.01

45,685,000.00

12.85%

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

7.68%

6.50%

E-RR

46648KAF3

4.176872%

21,499,000.00

21,499,000.00

0.00

74,832.15

0.00

0.00

74,832.15

21,499,000.00

5.32%

4.50%

F-RR

46648KAH9

4.176872%

12,093,000.00

12,093,000.00

0.00

42,092.43

0.00

0.00

42,092.43

12,093,000.00

3.99%

3.37%

G-RR

46648KAK2

4.176872%

36,279,296.00

36,279,296.00

0.00

110,636.24

0.00

0.00

110,636.24

36,279,296.00

0.00%

0.00%

R

46648KAL0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

4.176872%

30,389,999.99

25,747,810.24

25,021.92

89,178.88

0.00

0.00

114,200.80

25,722,788.32

0.00%

0.00%

Regular SubTotal

1,105,333,295.99

936,489,370.39

910,087.54

2,708,287.23

0.00

0.00

3,618,374.77

935,579,282.85

X-A

46648KAW6

0.831747%

857,267,000.00

693,065,264.15

0.00

480,379.37

0.00

0.00

480,379.37

692,180,198.53

X-B

46648KAX4

0.104672%

100,776,000.00

100,776,000.00

0.00

8,790.34

0.00

0.00

8,790.34

100,776,000.00

X-D

46648KAA4

1.176872%

47,029,000.00

47,029,000.00

0.00

46,122.61

0.00

0.00

46,122.61

47,029,000.00

Notional SubTotal

1,005,072,000.00

840,870,264.15

0.00

535,292.32

0.00

0.00

535,292.32

839,985,198.53

Deal Distribution Total

910,087.54

3,243,579.55

0.00

0.00

4,153,667.09

*

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

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

46648KAS5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

46648KAT3

989.68166065

0.00000000

2.59519273

0.00000000

0.00000000

0.00000000

0.00000000

2.59519273

989.68166065

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

599.37573770

18.67069488

1.61926356

0.00000000

0.00000000

0.00000000

0.00000000

20.28995844

580.70504282

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

3.48072693

0.00000000

0.00000000

0.00000000

0.00000000

3.48072693

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

3.48072701

0.00000000

0.00000000

0.00000000

0.00000000

3.48072701

1,000.00000000

F-RR

46648KAH9

1,000.00000000

0.00000000

3.48072687

0.00000000

0.00000000

0.00000000

0.00000000

3.48072687

1,000.00000000

G-RR

46648KAK2

1,000.00000000

0.00000000

3.04956965

0.43115721

9.11486430

0.00000000

0.00000000

3.04956965

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

847.24614177

0.82336032

2.93448108

0.01455150

0.30762553

0.00000000

0.00000000

3.75784140

846.42278146

Notional Certificates

X-A

46648KAW6

808.45904969

0.00000000

0.56036144

0.00000000

0.00000000

0.00000000

0.00000000

0.56036144

807.42662266

X-B

46648KAX4

1,000.00000000

0.00000000

0.08722652

0.00000000

0.00000000

0.00000000

0.00000000

0.08722652

1,000.00000000

X-D

46648KAA4

1,000.00000000

0.00000000

0.98072700

0.00000000

0.00000000

0.00000000

0.00000000

0.98072700

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 30

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4

09/01/24 - 09/30/24

30

0.00

713,678.00

0.00

713,678.00

0.00

0.00

0.00

713,678.00

0.00

A-5

09/01/24 - 09/30/24

30

0.00

817,307.40

0.00

817,307.40

0.00

0.00

0.00

817,307.40

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

76,759.57

0.00

76,759.57

0.00

0.00

0.00

76,759.57

0.00

X-A

09/01/24 - 09/30/24

30

0.00

480,379.37

0.00

480,379.37

0.00

0.00

0.00

480,379.37

0.00

X-B

09/01/24 - 09/30/24

30

0.00

8,790.34

0.00

8,790.34

0.00

0.00

0.00

8,790.34

0.00

X-D

09/01/24 - 09/30/24

30

0.00

46,122.61

0.00

46,122.61

0.00

0.00

0.00

46,122.61

0.00

A-S

09/01/24 - 09/30/24

30

0.00

324,246.66

0.00

324,246.66

0.00

0.00

0.00

324,246.66

0.00

B

09/01/24 - 09/30/24

30

0.00

182,966.39

0.00

182,966.39

0.00

0.00

0.00

182,966.39

0.00

C

09/01/24 - 09/30/24

30

0.00

159,017.01

0.00

159,017.01

0.00

0.00

0.00

159,017.01

0.00

D

09/01/24 - 09/30/24

30

0.00

117,572.50

0.00

117,572.50

0.00

0.00

0.00

117,572.50

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

74,832.15

0.00

74,832.15

0.00

0.00

0.00

74,832.15

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

42,092.43

0.00

42,092.43

0.00

0.00

0.00

42,092.43

0.00

G-RR

09/01/24 - 09/30/24

30

313,946.02

126,278.33

0.00

126,278.33

15,642.08

0.00

0.00

110,636.24

330,680.86

VRR Interest

09/01/24 - 09/30/24

30

8,875.62

89,621.10

0.00

89,621.10

442.22

0.00

0.00

89,178.88

9,348.74

Totals

322,821.64

3,259,663.86

0.00

3,259,663.86

16,084.30

0.00

0.00

3,243,579.55

340,029.60

© 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

N/A

1,527,100.31

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

N/A

1,716,065.40

0.00

0.00

0.00

0.00

0.00

0.00

0.00

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

4.176872%

7,774,596.14

7,694,375.22

0.00

26,782.02

0.00

0.00

26,782.02

7,694,375.22

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

4.176872%

8,133,160.51

8,133,160.51

0.00

28,309.31

0.00

0.00

28,309.31

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

4.176872%

1,340,170.75

803,265.83

25,021.92

2,795.95

0.00

0.00

27,817.87

778,243.91

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

4.176872%

2,963,025.81

2,963,025.81

0.00

10,313.48

0.00

0.00

10,313.48

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

4.176872%

1,557,491.91

1,557,491.91

0.00

5,421.20

0.00

0.00

5,421.20

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

4.176872%

1,291,572.45

1,291,572.45

0.00

4,495.61

0.00

0.00

4,495.61

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

4.176872%

1,329,569.03

1,329,569.03

0.00

4,627.87

0.00

0.00

4,627.87

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

4.176872%

607,803.79

607,803.79

0.00

2,115.60

0.00

0.00

2,115.60

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

4.176872%

341,884.33

341,884.33

0.00

1,190.01

0.00

0.00

1,190.01

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

4.176872%

1,025,661.36

1,025,661.36

0.00

3,127.83

0.00

0.00

3,127.83

1,025,661.36

Regular Interest Total

60,779,999.98

25,747,810.24

25,021.92

89,178.88

0.00

0.00

114,200.80

25,722,788.32

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

N/A

1,527,100.31

0.00

0.00

0.00

0.00

0.00

0.00

0.00

VRR-A3

N/A

N/A

1,716,065.40

0.00

0.00

0.00

0.00

0.00

0.00

0.00

VRR-A4

N/A

4.176872%

7,774,596.14

7,694,375.22

0.00

26,782.02

0.00

0.00

26,782.02

7,694,375.22

VRR-A5

N/A

4.176872%

8,133,160.51

8,133,160.51

0.00

28,309.31

0.00

0.00

28,309.31

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

4.176872%

1,340,170.75

803,265.83

25,021.92

2,795.95

0.00

0.00

27,817.87

778,243.91

VRR-AS

N/A

4.176872%

2,963,025.81

2,963,025.81

0.00

10,313.48

0.00

0.00

10,313.48

2,963,025.81

VRR-B

N/A

4.176872%

1,557,491.91

1,557,491.91

0.00

5,421.20

0.00

0.00

5,421.20

1,557,491.91

VRR-C

N/A

4.176872%

1,291,572.45

1,291,572.45

0.00

4,495.61

0.00

0.00

4,495.61

1,291,572.45

VRR-D

N/A

4.176872%

1,329,569.03

1,329,569.03

0.00

4,627.87

0.00

0.00

4,627.87

1,329,569.03

VRR-E

N/A

4.176872%

607,803.79

607,803.79

0.00

2,115.60

0.00

0.00

2,115.60

607,803.79

VRR-F

N/A

4.176872%

341,884.33

341,884.33

0.00

1,190.01

0.00

0.00

1,190.01

341,884.33

VRR-G

N/A

4.176872%

1,025,661.36

1,025,661.36

0.00

3,127.83

0.00

0.00

3,127.83

1,025,661.36

Exchangeable Certificates Total

31,135,202.10

25,747,810.24

25,021.92

89,178.88

0.00

0.00

114,200.80

25,722,788.32

© 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

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

VRR-A3

N/A

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

VRR-A4

N/A

989.68166081

0.00000000

3.44481173

0.00000000

0.00000000

0.00000000

0.00000000

3.44481173

989.68166081

VRR-A5

N/A

1,000.00000000

0.00000000

3.48072683

0.00000000

0.00000000

0.00000000

0.00000000

3.48072683

1,000.00000000

VRR-ASB

N/A

599.37573626

18.67069551

2.08626401

0.00000000

0.00000000

0.00000000

0.00000000

20.75695951

580.70504076

VRR-AS

N/A

1,000.00000000

0.00000000

3.48072567

0.00000000

0.00000000

0.00000000

0.00000000

3.48072567

1,000.00000000

VRR-B

N/A

1,000.00000000

0.00000000

3.48072434

0.00000000

0.00000000

0.00000000

0.00000000

3.48072434

1,000.00000000

VRR-C

N/A

1,000.00000000

0.00000000

3.48072615

0.00000000

0.00000000

0.00000000

0.00000000

3.48072615

1,000.00000000

VRR-D

N/A

1,000.00000000

0.00000000

3.48072939

0.00000000

0.00000000

0.00000000

0.00000000

3.48072939

1,000.00000000

VRR-E

N/A

1,000.00000000

0.00000000

3.48072854

0.00000000

0.00000000

0.00000000

0.00000000

3.48072854

1,000.00000000

VRR-F

N/A

1,000.00000000

0.00000000

3.48073865

0.00000000

0.00000000

0.00000000

0.00000000

3.48073865

1,000.00000000

VRR-G

N/A

1,000.00000000

0.00000000

3.04957379

0.43115595

9.11484079

0.00000000

0.00000000

3.04957379

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 30

Additional Information

Total Available Distribution Amount (1)

4,153,667.09

(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

3,271,447.99

Master Servicing Fee

4,425.66

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,994.61

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

390.20

ARD Interest

0.00

Operating Advisor Fee

1,662.37

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

312.16

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,271,447.99

Total Fees

11,785.01

Principal

Expenses/Reimbursements

Scheduled Principal

910,087.54

Reimbursement for Interest on Advances

53.54

Unscheduled Principal Collections

ASER Amount

(740.98)

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

16,770.86

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

910,087.54

Total Expenses/Reimbursements

16,083.42

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,243,579.55

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

910,087.54

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

4,153,667.09

Total Funds Collected

4,181,535.53

Total Funds Distributed

4,181,535.52

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 30

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

936,489,370.59

936,489,370.59

Beginning Certificate Balance

936,489,370.39

(-) Scheduled Principal Collections

910,087.54

910,087.54

(-) Principal Distributions

910,087.54

(-) 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

935,579,283.05

935,579,283.05

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

936,619,971.80

936,619,971.80

Ending Certificate Balance

935,579,282.85

Ending Actual Collateral Balance

935,705,878.89

935,705,878.89

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

4.18%

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

3

76,741,353.82

8.20%

37

3.6612

NAP

Defeased

3

76,741,353.82

8.20%

37

3.6612

NAP

9,999,999 or less

7

43,662,824.10

4.67%

34

4.6233

1.693972

1.24 or less

13

297,473,918.57

31.80%

34

4.5128

1.050525

10,000,000 to 19,999,999

8

97,721,616.87

10.45%

33

4.3468

1.689841

1.25 to 1.49

5

137,687,054.18

14.72%

34

4.0418

1.285497

20,000,000 to 24,999,999

5

110,738,972.61

11.84%

33

4.2036

1.319713

1.50 to 1.74

5

70,250,736.70

7.51%

33

4.3436

1.668872

25,000,000 to 49,999,999

16

503,664,846.98

53.83%

34

4.1910

1.945903

1.75 to 1.99

2

14,642,102.29

1.57%

35

4.5114

1.908548

50,000,000 or greater

2

103,049,668.67

11.01%

33

4.2486

1.691831

2.00 or greater

13

338,784,117.49

36.21%

34

4.0459

2.671265

Totals

41

935,579,283.05

100.00%

34

4.1918

1.896557

Totals

41

935,579,283.05

100.00%

34

4.1918

1.896557

(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

3

76,741,353.82

8.20%

37

3.6612

NAP

Oklahoma

2

655,033.17

0.07%

32

4.4860

0.760000

Arizona

1

832,604.23

0.09%

32

4.4860

0.760000

Oregon

1

1,071,248.74

0.11%

32

4.4860

0.760000

Arkansas

5

10,293,537.28

1.10%

34

4.6136

1.023667

Pennsylvania

4

11,810,912.54

1.26%

33

4.5243

1.194669

California

22

197,734,951.46

21.14%

34

3.9151

2.038189

Rhode Island

1

4,470,527.42

0.48%

30

5.3060

1.660000

Connecticut

3

57,833,413.90

6.18%

33

4.0737

1.191561

Texas

32

132,891,362.43

14.20%

35

4.5549

1.194382

Delaware

3

4,631,589.60

0.50%

34

4.2440

3.900000

Utah

1

6,815,717.28

0.73%

34

4.2440

3.900000

Florida

2

9,771,772.36

1.04%

34

4.6116

1.369170

Virginia

4

8,731,194.57

0.93%

31

5.0082

1.459205

Georgia

4

17,438,068.44

1.86%

34

4.3658

3.043376

Washington

3

12,979,631.91

1.39%

34

4.5134

1.693925

Illinois

4

6,133,144.45

0.66%

34

3.9362

1.138910

Wisconsin

1

429,560.11

0.05%

32

4.4860

0.760000

Indiana

6

16,244,430.77

1.74%

35

4.4573

1.493185

Wyoming

1

498,501.87

0.05%

32

4.4860

0.760000

Kansas

1

1,308,191.66

0.14%

35

3.7025

1.300000

Totals

153

935,579,283.05

100.00%

34

4.1918

1.896557

Kentucky

5

23,335,917.60

2.49%

34

4.2531

3.782259

Property Type³

Louisiana

4

17,878,090.02

1.91%

34

4.7092

1.025118

Maine

1

4,304,961.87

0.46%

35

5.0400

1.210000

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Maryland

3

25,525,965.87

2.73%

33

4.5291

1.250235

Properties

Balance

Agg. Bal.

DSCR¹

Massachusetts

6

64,668,111.93

6.91%

35

4.6575

1.690682

Defeased

3

76,741,353.82

8.20%

37

3.6612

NAP

Michigan

3

2,444,780.54

0.26%

32

4.4860

0.760000

Industrial

23

149,357,907.01

15.96%

34

4.5910

2.970914

Minnesota

2

1,000,121.37

0.11%

32

4.4860

0.760000

Lodging

81

182,728,577.35

19.53%

33

4.5833

1.133391

Missouri

1

983,739.69

0.11%

35

3.7025

1.300000

Mixed Use

4

114,158,241.07

12.20%

33

3.8324

2.135044

Nevada

1

4,615,010.63

0.49%

35

3.7025

1.300000

Multi-Family

2

45,903,214.79

4.91%

36

4.8873

1.206351

New Hampshire

1

3,869,341.23

0.41%

35

5.0400

1.210000

Office

9

261,764,230.37

27.98%

33

3.8549

1.724746

New Jersey

5

23,402,168.42

2.50%

33

4.5787

1.235047

Retail

9

49,452,856.68

5.29%

35

4.8799

1.337330

New York

8

141,804,929.50

15.16%

33

3.7394

2.007622

Self Storage

22

55,201,029.82

5.90%

35

3.7025

1.300000

North Carolina

1

726,540.01

0.08%

32

4.4860

0.760000

Totals

153

935,579,283.05

100.00%

34

4.1918

1.896557

Ohio

8

41,430,984.22

4.43%

34

4.6514

2.737230

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

3

76,741,353.82

8.20%

37

3.6612

NAP

Defeased

3

76,741,353.82

8.20%

37

3.6612

NAP

3.99999% or less

12

308,574,264.12

32.98%

34

3.6843

2.035909

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.00000% to 4.49999%

11

227,818,303.66

24.35%

33

4.2631

1.786239

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.50000% to 4.99999%

12

271,634,393.25

29.03%

34

4.6796

1.598663

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.00000% or greater

3

50,810,968.20

5.43%

34

5.1487

1.382536

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

41

935,579,283.05

100.00%

34

4.1918

1.896557

49 months or greater

38

858,837,929.23

91.80%

34

4.2393

1.792733

Totals

41

935,579,283.05

100.00%

34

4.1918

1.896557

(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

3

76,741,353.82

8.20%

37

3.6612

NAP

Defeased

3

76,741,353.82

8.20%

37

3.6612

NAP

84 months or less

38

858,837,929.23

91.80%

34

4.2393

1.792733

Interest Only

17

392,767,500.00

41.98%

33

4.0579

2.094512

85 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

356 months or less

21

466,070,429.23

49.82%

34

4.3921

1.538417

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

41

935,579,283.05

100.00%

34

4.1918

1.896557

Totals

41

935,579,283.05

100.00%

34

4.1918

1.896557

(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

3

76,741,353.82

8.20%

37

3.6612

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

37

817,099,197.99

87.34%

34

4.2062

1.823010

13 months to 24 months

1

41,738,731.24

4.46%

36

4.8860

1.200000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

41

935,579,283.05

100.00%

34

4.1918

1.896557

(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)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1A1

30313220

OF

Sunnyvale

CA

Actual/360

3.636%

116,903.42

61,619.08

0.00

N/A

08/06/27

--

38,576,683.17

38,515,064.09

10/06/24

1A2

30313221

Actual/360

3.636%

87,677.57

46,214.31

0.00

N/A

08/06/27

--

28,932,512.38

28,886,298.07

10/06/24

2A1

30313224

SS

Various

Various

Actual/360

3.703%

74,295.65

79,169.18

0.00

09/06/27

09/06/37

--

24,079,616.93

24,000,447.75

10/06/24

2A2

30313225

Actual/360

3.703%

97,420.61

102,083.67

0.00

09/06/27

09/06/37

--

31,574,537.88

31,472,454.21

10/06/24

3

30313228

OF

Washington

DC

Actual/360

3.600%

192,000.00

0.00

0.00

N/A

11/01/27

--

64,000,000.00

64,000,000.00

10/01/24

4A2

30313233

IN

Various

Various

Actual/360

4.244%

106,100.00

0.00

0.00

N/A

08/01/27

--

30,000,000.00

30,000,000.00

10/01/24

4A3

30313234

Actual/360

4.244%

106,100.00

0.00

0.00

N/A

08/01/27

--

30,000,000.00

30,000,000.00

10/01/24

5

30298716

LO

Various

Various

Actual/360

4.530%

200,561.09

79,097.12

0.00

N/A

07/06/27

--

53,128,765.79

53,049,668.67

10/06/24

6A1-B

30313235

OF

Stamford

CT

Actual/360

4.088%

93,338.10

0.00

0.00

N/A

07/01/27

--

27,400,000.00

27,400,000.00

09/01/24

6A1-C

30313236

Actual/360

4.088%

93,338.10

0.00

0.00

N/A

07/01/27

--

27,400,000.00

27,400,000.00

09/01/24

7

30313237

MU

New York

NY

Actual/360

3.950%

164,583.33

0.00

0.00

N/A

08/01/27

--

50,000,000.00

50,000,000.00

10/01/24

9A-14

30312657

LO

Various

Various

Actual/360

4.486%

44,177.75

0.00

0.00

N/A

06/01/27

--

11,817,500.00

11,817,500.00

10/01/24

9A-2-2

30298847

Actual/360

4.486%

56,075.00

0.00

0.00

N/A

06/01/27

--

15,000,000.00

15,000,000.00

10/01/24

9A-9

30312652

Actual/360

4.486%

74,766.67

0.00

0.00

N/A

06/01/27

--

20,000,000.00

20,000,000.00

10/01/24

10A-2-A2

30313239

MU

New York

NY

Actual/360

3.430%

29,155.00

0.00

0.00

N/A

06/09/27

--

10,200,000.00

10,200,000.00

10/09/24

10A2-C2-

30313241

Actual/360

3.430%

14,291.67

0.00

0.00

N/A

06/09/27

--

5,000,000.00

5,000,000.00

10/09/24

2B

10A-2-A3

30313240

Actual/360

3.430%

85,750.00

0.00

0.00

N/A

06/09/27

--

30,000,000.00

30,000,000.00

10/09/24

11

30313242

IN

Various

OH

Actual/360

4.660%

153,247.99

79,058.36

0.00

N/A

08/06/27

--

39,463,002.85

39,383,944.49

10/06/24

12

30313243

MF

Austin

TX

Actual/360

4.886%

170,181.00

57,665.72

0.00

N/A

10/01/27

--

41,796,396.96

41,738,731.24

10/01/24

13

30313244

IN

Worcester

MA

Actual/360

4.900%

142,916.67

0.00

0.00

N/A

09/06/27

--

35,000,000.00

35,000,000.00

10/06/24

14

30313245

LO

Irving

TX

Actual/360

4.572%

113,369.88

60,360.72

0.00

N/A

08/06/27

--

29,755,873.98

29,695,513.26

10/06/24

15

30313246

OF

New York

NY

Actual/360

3.669%

97,850.67

0.00

0.00

N/A

06/01/27

--

32,000,000.00

32,000,000.00

10/01/24

16

30313247

RT

Various

Various

Actual/360

5.040%

132,545.67

40,020.38

0.00

09/08/27

09/08/31

--

31,558,492.95

31,518,472.57

10/08/24

17

30313249

OF

Dallas

TX

Actual/360

4.143%

88,729.86

45,807.96

0.00

N/A

08/06/27

--

25,700,177.01

25,654,369.05

08/06/24

18

30313250

OF

Rancho Cordova

CA

Actual/360

4.264%

83,354.77

49,690.39

0.00

N/A

08/06/27

--

23,458,189.55

23,408,499.16

10/06/24

19

30299102

LO

Various

Various

Actual/360

4.710%

91,719.85

38,089.91

0.00

N/A

08/06/27

--

23,368,115.61

23,330,025.70

09/06/24

20

30313253

OF

Irvine

CA

Actual/360

3.616%

75,333.33

0.00

0.00

N/A

08/01/27

--

25,000,000.00

25,000,000.00

10/01/24

22

30313255

OF

Cupertino

CA

Actual/360

3.861%

64,350.00

0.00

0.00

N/A

06/01/27

--

20,000,000.00

20,000,000.00

10/01/24

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

23

30313256

MU

Indianapolis

IN

Actual/360

4.450%

48,125.11

31,725.11

0.00

N/A

10/06/27

--

12,977,558.27

12,945,833.16

10/06/24

24

30298577

LO

Truckee

CA

Actual/360

4.500%

48,950.53

27,052.27

0.00

N/A

06/06/27

--

13,053,475.75

13,026,423.48

10/06/24

25

30313258

OF

Irvine

CA

Actual/360

3.616%

40,680.00

0.00

0.00

N/A

08/01/27

--

13,500,000.00

13,500,000.00

10/01/24

28

30313265

IN

Various

Various

Actual/360

5.306%

47,771.04

21,993.13

0.00

N/A

04/06/27

--

10,803,853.36

10,781,860.23

10/06/24

29

30313266

RT

Olympia

WA

Actual/360

4.520%

39,361.67

0.00

0.00

N/A

09/06/27

--

10,450,000.00

10,450,000.00

10/06/24

30

30313267

LO

Amarillo

TX

Actual/360

5.352%

38,059.80

22,952.48

0.00

N/A

10/01/27

--

8,533,587.88

8,510,635.40

10/01/24

31

30313268

LO

Rome

GA

Actual/360

4.500%

31,184.11

16,950.99

0.00

N/A

09/01/27

--

8,315,761.83

8,298,810.84

10/01/24

33

30313270

RT

New Orleans

LA

Actual/360

4.708%

29,406.21

10,825.49

0.00

N/A

07/06/27

--

7,495,209.60

7,484,384.11

10/06/24

34

30313271

IN

Oakland

CA

Actual/360

3.597%

22,481.25

0.00

0.00

N/A

08/06/27

--

7,500,000.00

7,500,000.00

10/06/24

36

30298765

MU

Winter Park

FL

Actual/360

4.550%

22,843.53

12,259.34

0.00

N/A

08/06/27

--

6,024,667.25

6,012,407.91

10/06/24

37

30298944

OF

Dallas

TX

Actual/360

4.500%

19,695.22

10,705.90

0.00

N/A

09/06/27

--

5,252,059.72

5,241,353.82

10/06/24

39

30313274

IN

Houston

TX

Actual/360

4.490%

15,717.53

8,574.85

0.00

N/A

09/06/27

--

4,200,677.14

4,192,102.29

10/06/24

40

30313275

MF

San Francisco

CA

Actual/360

4.900%

17,038.34

8,171.18

0.00

N/A

06/06/27

--

4,172,654.73

4,164,483.55

10/06/24

Totals

3,271,447.99

910,087.54

0.00

936,489,370.59

935,579,283.05

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

15,929,584.76

16,224,117.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

1A2

15,929,584.76

16,224,117.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A1

11,979,223.60

2,824,191.01

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A2

11,979,223.60

2,824,191.01

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

4A2

17,628,508.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4A3

17,628,508.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5

5,950,605.16

6,268,914.96

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A1-B

10,424,939.00

0.00

--

--

--

0.00

0.00

93,223.94

93,223.94

0.00

0.00

6A1-C

10,424,939.00

0.00

--

--

--

0.00

0.00

93,223.94

93,223.94

0.00

0.00

7

7,301,271.62

7,410,847.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A-14

45,032,535.00

6,583,637.28

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9A-2-2

45,032,535.00

6,583,637.28

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

13,735.96

0.00

9A-9

45,032,535.00

6,583,637.28

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10A-2-A2

192,107,241.40

191,774,591.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10A2-C2-2B

192,107,241.40

191,774,591.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10A-2-A3

192,107,241.40

191,774,591.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

9,573,084.23

8,832,544.80

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

3,326,879.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

13

3,749,242.08

3,668,858.29

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

1,702,400.69

3,018,181.78

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

76,147,766.76

73,084,670.70

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

3,181,533.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,613,246.08

0.00

--

--

08/12/24

6,446,355.29

45,199.33

134,948.98

223,658.39

0.00

0.00

18

4,621,013.64

3,987,532.84

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

3,654,909.84

4,916,843.92

04/01/23

03/31/24

--

0.00

0.00

129,712.40

129,712.40

0.00

0.00

20

1,823,144.58

1,693,877.58

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

4,826,228.19

4,704,523.84

01/01/24

06/30/24

--

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

23

2,691,914.74

673,684.36

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,905,124.53

1,324,373.13

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,078,167.96

1,896,187.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

5,118,570.18

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

29

918,890.00

920,641.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

529,913.44

1,369,814.70

08/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

1,240,593.28

1,359,797.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

580,758.32

512,355.92

01/01/24

06/30/24

--

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

36

695,831.73

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

581,592.72

570,366.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

389,962.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

966,546,485.45

759,385,321.81

6,446,355.29

45,199.33

451,109.26

539,818.67

13,735.96

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

10/18/24

1

25,654,369.05

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.191836%

4.176736%

34

09/17/24

0

0.00

1

25,700,177.01

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

43,056,557.08

4.191972%

4.176871%

35

08/16/24

1

25,742,874.98

0

0.00

0

0.00

0

0.00

0

0.00

1

43,056,557.08

0

0.00

0

0.00

4.164457%

4.149478%

34

07/17/24

0

0.00

0

0.00

1

25,785,421.16

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.164595%

4.149615%

35

06/17/24

0

0.00

0

0.00

1

25,830,778.22

0

0.00

0

0.00

0

0.00

1

3,393,729.73

1

2,726,113.58

4.164751%

4.149770%

36

05/17/24

0

0.00

0

0.00

1

25,873,011.91

0

0.00

0

0.00

0

0.00

0

0.00

1

12,477,875.10

4.163883%

4.148908%

37

04/17/24

0

0.00

1

25,918,067.60

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.166226%

4.150747%

38

03/15/24

1

25,959,990.99

2

54,800,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.166358%

4.150878%

39

02/16/24

2

54,800,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.166526%

4.151043%

40

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.166659%

4.151175%

41

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.166792%

4.151307%

42

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

1,838,910.13

0

0.00

4.166940%

4.151453%

43

(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

6A1-B

30313235

09/01/24

0

B

93,223.94

93,223.94

0.00

27,400,000.00

12/28/23

2

6A1-C

30313236

09/01/24

0

B

93,223.94

93,223.94

0.00

27,400,000.00

12/28/23

2

17

30313249

08/06/24

1

1

134,948.98

223,658.39

2,738.95

25,742,874.98

09/11/23

98

Totals

321,396.86

410,106.27

2,738.95

80,542,874.98

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

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

784,587,909

758,933,539

25,654,369

0

37 - 48 Months

64,000,000

64,000,000

0

0

49 - 60 Months

0

0

0

0

> 60 Months

86,991,375

86,991,375

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

935,579,283

909,924,914

25,654,369

0

0

0

Sep-24

936,489,371

910,789,194

0

25,700,177

0

0

Aug-24

980,394,351

954,651,476

25,742,875

0

0

0

Jul-24

981,239,589

955,454,168

0

0

25,785,421

0

Jun-24

982,133,744

956,302,966

0

0

25,830,778

0

May-24

989,092,264

963,219,252

0

0

25,873,012

0

Apr-24

1,002,468,858

976,550,790

0

25,918,068

0

0

Mar-24

1,003,331,101

922,571,110

25,959,991

54,800,000

0

0

Feb-24

1,004,305,326

949,505,326

54,800,000

0

0

0

Jan-24

1,005,154,223

1,005,154,223

0

0

0

0

Dec-23

1,005,999,933

1,005,999,933

0

0

0

0

Nov-23

1,006,903,613

1,006,903,613

0

0

0

0

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 30

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

6A1-B

30313235

27,400,000.00

27,400,000.00

135,900,000.00

02/01/24

8,120,249.00

1.19000

12/31/23

07/01/27

I/O

6A1-C

30313236

27,400,000.00

27,400,000.00

135,900,000.00

02/01/24

8,120,249.00

1.19000

12/31/23

07/01/27

I/O

17

30313249

25,654,369.05

25,742,874.98

41,800,000.00

07/11/17

1,107,492.08

0.69000

12/31/23

08/06/27

275

Totals

80,454,369.05

80,542,874.98

313,600,000.00

17,347,990.08

© 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

6A1-B

30313235

OF

CT

12/28/23

2

10/11/2024 - The loan transferred to Special Servicing for imminent monetary default effective 12/28/2023. The loan is secured by three, class A office buildings located in Stamford, CT, built in 1986 and renovated in 2015. The property consists

of 811,7 48 RSF and is currently 80.1% leased. The total debt is comprised of five pari passu loans. There is $11.86MM of outstanding Mezzanine debt. The properties were inspected in March 2024 and found to be in good overall condition.

Cash management is in place . A Receiver was appointed by the court as of 5/23/2024. Foreclosure is expected to occur in late 2024. Leasing efforts to stabilize the property are underway.

6A1-C

30313236

Various

Various

12/28/23

2

10/11/2024 - The loan transferred to Special Servicing for imminent monetary default effective 12/28/2023. The loan is secured by three, class A office buildings located in Stamford, CT, built in 1986 and renovated in 2015. The property consists

of 811,7 48 RSF and is currently 80.1% leased. The total debt is comprised of five pari passu loans. There is $11.86MM of outstanding Mezzanine debt. The properties were inspected in March 2024 and found to be in good overall condition.

Cash management is in place . A Receiver was appointed by the court as of 5/23/2024. Foreclosure is expected to occur in late 2024. Leasing efforts to stabilize the property are underway.

17

30313249

OF

TX

09/11/23

98

"9/11/2024 - The Loan transferred to special servicing effective 9/11/23 due to imminent default. Interest is currently paid to 5/6/2024. The asset is currently operating at a loss (with additional roll in the coming months). Borrower indicated it would

n o longer fund shortfalls. Receiver appointed 2/8/24. The receiver has engaged a broker to market the asset for sale. The marketing effort launched in late July 2024. Call for offers expected mid-September 2024."

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

8

30312636

0.00

3.56283%

0.00

3.56283%

10

06/05/24

06/05/24

07/31/24

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)

6A1-B

0.00

0.00

5,708.33

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

6A1-C

0.00

0.00

5,708.33

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

5,354.20

0.00

0.00

(740.98)

0.00

0.00

114.65

0.00

0.00

0.00

30

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(61.11)

0.00

0.00

0.00

Total

0.00

0.00

16,770.86

0.00

0.00

(740.98)

0.00

0.00

53.54

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

16,083.42

© 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 theCertificate Administrator's website for all such information.

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 30