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:   August 13, 2021 to September 13, 2021

Commission File Number of issuing entity:  333-226082-03

Central Index Key Number of issuing entity:  0001778232

GS Mortgage Securities Trust 2019-GC40
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226082

Central Index Key Number of depositor:  0001004158

GS Mortgage Securities Corporation II
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541502

Goldman Sachs Mortgage Company
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001701238

Citi Real Estate Funding Inc.
(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)

Leah Nivison (212) 902-1000
(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)

38-4117352
38-4117353
38-4117354
38-7221326
(I.R.S. Employer Identification No.)

c/o Wells Fargo Bank, N.A.
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-AB

     

     

  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 September 13, 2021 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2019-GC40.

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.

No assets securitized by GS Mortgage Securities Corporation II (the "Depositor") and held by GS Mortgage Securities Trust 2019-GC40 were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from August 13, 2021 to September 13, 2021.

The Depositor has filed a Form ABS-15G on February 25, 2021. The CIK number of the Depositor is 0001004158. There is no new activity to report at this time.

Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, has filed a Form ABS-15G on August 13, 2021. The CIK number of GSMC is 0001541502. There is no new activity to report at this time.

Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G on February 9, 2021. The CIK number of CREF is 0001701238. There is no new activity to report at this time.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G on February 16, 2021. The CIK number of GACC is 0001541294. There is no new activity to report at this time.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-226082-03 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-226082-03 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for GS Mortgage Securities Trust 2019-GC40, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

08/12/2021

$79,579.50

  Current Distribution Date

09/13/2021

$127,567.60

 

REO Account

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$0.00

 

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for GS Mortgage Securities Trust 2019-GC40, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

08/12/2021

$7,043.61

  Current Distribution Date

09/13/2021

$7,041.56

 

Interest Reserve Account

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

08/12/2021

$0.00

  Current Distribution Date

09/13/2021

$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 GS Mortgage Securities Trust 2019-GC40, relating to the September 13, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-226082-03 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-226082-03 and incorporated by reference herein).

(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.

GS Mortgage Securities Corporation II
(Depositor)

 

/s/ Leah Nivison
Leah Nivison, CEO

Date: September 27, 2021

 

 


gsm19g40_ex991-202109.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

09/13/21

                                                    GS Mortgage Securities Trust 2019-GC40

Determination Date:

09/07/21

 

Next Distribution Date:

10/13/21

 

Record Date:

08/31/21

                                     Commercial Mortgage Pass-Through Certificates

 

 

                         Series 2019-GC40

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

 

Depositor

GS Mortgage Securities Corporation II

 

 

Certificate Factor Detail

 

 

Leah Nivison

(212) 902-1000

 

Certificate Interest Reconciliation Detail

 

 

200 West Street, | New York, NY 10282

 

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Additional Information

 

 

Association

 

 

Bond / Collateral Reconciliation - Cash Flows

 

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

 

 

10851 Mastin Street,Suite 700 | Overland Park, KS 66210

 

 

Current Mortgage Loan and Property Stratification

 

Special Servicer

LNR Partners,LLC

 

 

Mortgage Loan Detail (Part 1)

 

 

Job Warshaw

 

jwarshaw@lnrpartners.com

 

 

 

1601 Washington Avenue,Suite 700 | Miami Beach, FL 33139

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

Principal Prepayment Detail

 

Representations Reviewer

 

 

 

Historical Detail

 

 

Don Simon

(203) 660-6100

 

Delinquency Loan Detail

 

 

375 North French Road,Suite 100 | Amherst, NY 14228

 

 

Collateral Stratification and Historical Detail

 

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

Specially Serviced Loan Detail - Part 1

 

 

 

 

trustadministrationgroup@wellsfargo.com

Specially Serviced Loan Detail - Part 2

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Modified Loan Detail

 

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

Supplemental Notes

 

 

 

 

 

 

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, 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.

   

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

Page 1 of 29

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

 Distribution

Ending Balance

Support¹

Support¹

Regular  Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

36257HBL9

2.236000%

16,403,000.00

10,540,886.47

286,277.76

19,641.19

0.00

0.00

305,918.95

10,254,608.71

30.21%

30.00%

A-2

36257HBM7

2.971000%

131,938,000.00

131,938,000.00

0.00

326,656.50

0.00

0.00

326,656.50

131,938,000.00

30.21%

30.00%

A-3

36257HBN5

2.904000%

191,600,000.00

191,600,000.00

0.00

463,672.00

0.00

0.00

463,672.00

191,600,000.00

30.21%

30.00%

A-4

36257HBP0

3.160000%

251,415,000.00

251,415,000.00

0.00

662,059.50

0.00

0.00

662,059.50

251,415,000.00

30.21%

30.00%

A-AB

36257HBQ8

3.040000%

24,636,000.00

24,636,000.00

0.00

62,411.20

0.00

0.00

62,411.20

24,636,000.00

30.21%

30.00%

A-S

36257HBT2

3.412000%

98,999,000.00

98,999,000.00

0.00

281,487.16

0.00

0.00

281,487.16

98,999,000.00

18.88%

18.75%

B

36257HBU9

3.543000%

41,799,000.00

41,799,000.00

0.00

123,411.55

0.00

0.00

123,411.55

41,799,000.00

14.10%

14.00%

C

36257HBV7

3.946000%

35,200,000.00

35,200,000.00

0.00

115,749.33

0.00

0.00

115,749.33

35,200,000.00

10.07%

10.00%

D

36257HAA4

3.000000%

19,800,000.00

19,800,000.00

0.00

49,500.00

0.00

0.00

49,500.00

19,800,000.00

7.80%

7.75%

E

36257HAE6

3.000000%

16,499,000.00

16,499,000.00

0.00

41,247.50

0.00

0.00

41,247.50

16,499,000.00

5.92%

5.88%

F

36257HAG1

3.000000%

16,500,000.00

16,500,000.00

0.00

41,250.00

0.00

0.00

41,250.00

16,500,000.00

4.03%

4.00%

G-RR

36257HAL0

4.297684%

8,800,000.00

8,800,000.00

0.00

31,516.35

0.00

0.00

31,516.35

8,800,000.00

3.02%

3.00%

H-RR*

36257HAN6

4.297684%

26,400,274.00

26,400,274.00

0.00

94,448.07

0.00

0.00

94,448.07

26,400,274.00

0.00%

0.00%

DB-A

36257HAU0

3.349000%

5,321,000.00

5,321,000.00

0.00

14,850.02

0.00

0.00

14,850.02

5,321,000.00

90.61%

90.61%

DB-B

36257HAY2

3.501000%

19,899,000.00

19,899,000.00

0.00

58,055.33

0.00

0.00

58,055.33

19,899,000.00

74.20%

74.20%

DB-C

36257HBA3

3.668013%

24,408,000.00

24,408,000.00

0.00

74,607.38

0.00

0.00

74,607.38

24,408,000.00

54.07%

54.07%

DB-D

36257HBC9

3.668013%

33,164,000.00

33,164,000.00

0.00

101,371.65

0.00

0.00

101,371.65

33,164,000.00

26.72%

26.72%

DB-E

36257HBE5

3.668013%

25,392,000.00

25,392,000.00

0.00

77,615.16

0.00

0.00

77,615.16

25,392,000.00

5.78%

5.78%

DB-F*

36257HBG0

3.668013%

7,003,500.00

7,003,500.00

0.00

21,407.44

0.00

0.00

21,407.44

7,003,500.00

0.00%

0.00%

DB-VR

36257HBK1

3.668013%

6,062,500.00

6,062,500.00

0.00

18,531.11

0.00

0.00

18,531.11

6,062,500.00

95.00%

95.00%

RR

N/A

4.297684%

11,213,708.00

11,139,006.96

3,648.04

39,891.97

0.00

0.00

43,540.01

11,135,358.92

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 2 of 29

 


 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular    Certificates

 

 

 

 

 

 

 

 

 

 

 

RR

36257HBX3

4.297684%

22,976,609.00

22,823,548.43

7,474.74

81,737.66

0.00

0.00

89,212.40

22,816,073.69

32.80%

32.80%

Certificate

 

 

 

 

 

 

 

 

 

 

 

 

S

36257HAQ9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

10.00%

R

36257HAS5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

100.00%

Regular SubTotal

 

1,035,429,591.00

1,029,339,715.86

297,400.54

2,801,118.07

0.00

0.00

3,098,518.61

1,029,042,315.32

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

36257HBR6

1.224740%

714,991,000.00

709,128,886.47

0.00

723,748.85

0.00

0.00

723,748.85

708,842,608.71

 

 

X-B

36257HBS4

0.570453%

76,999,000.00

76,999,000.00

0.00

36,603.58

0.00

0.00

36,603.58

76,999,000.00

 

 

X-D

36257HAC0

1.297684%

36,299,000.00

36,299,000.00

0.00

39,253.85

0.00

0.00

39,253.85

36,299,000.00

 

 

X-F

36257HAJ5

1.297684%

16,500,000.00

16,500,000.00

0.00

17,843.15

0.00

0.00

17,843.15

16,500,000.00

 

 

DB-X

36257HAW6

0.199082%

25,220,000.00

25,220,000.00

0.00

4,184.05

0.00

0.00

4,184.05

25,220,000.00

 

 

Notional SubTotal

 

870,009,000.00

864,146,886.47

0.00

821,633.48

0.00

0.00

821,633.48

863,860,608.71

 

 

 

Deal Distribution Total

 

 

 

297,400.54

3,622,751.55

0.00

0.00

3,920,152.09

 

 

 

 

*

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.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 3 of 29

 


 

 

                     

 

 

 

 

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

36257HBL9

642.61942754

17.45276840

1.19741450

0.00000000

0.00000000

0.00000000

0.00000000

18.65018289

625.16665915

A-2

36257HBM7

1,000.00000000

0.00000000

2.47583335

0.00000000

0.00000000

0.00000000

0.00000000

2.47583335

1,000.00000000

A-3

36257HBN5

1,000.00000000

0.00000000

2.42000000

0.00000000

0.00000000

0.00000000

0.00000000

2.42000000

1,000.00000000

A-4

36257HBP0

1,000.00000000

0.00000000

2.63333333

0.00000000

0.00000000

0.00000000

0.00000000

2.63333333

1,000.00000000

A-AB

36257HBQ8

1,000.00000000

0.00000000

2.53333333

0.00000000

0.00000000

0.00000000

0.00000000

2.53333333

1,000.00000000

A-S

36257HBT2

1,000.00000000

0.00000000

2.84333337

0.00000000

0.00000000

0.00000000

0.00000000

2.84333337

1,000.00000000

B

36257HBU9

1,000.00000000

0.00000000

2.95250006

0.00000000

0.00000000

0.00000000

0.00000000

2.95250006

1,000.00000000

C

36257HBV7

1,000.00000000

0.00000000

3.28833324

0.00000000

0.00000000

0.00000000

0.00000000

3.28833324

1,000.00000000

D

36257HAA4

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

36257HAE6

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

F

36257HAG1

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

G-RR

36257HAL0

1,000.00000000

0.00000000

3.58140341

0.00000000

0.00000000

0.00000000

0.00000000

3.58140341

1,000.00000000

H-RR

36257HAN6

1,000.00000000

0.00000000

3.57754128

0.00386170

0.06394100

0.00000000

0.00000000

3.57754128

1,000.00000000

DB-A

36257HAU0

1,000.00000000

0.00000000

2.79083255

0.00000000

0.00000000

0.00000000

0.00000000

2.79083255

1,000.00000000

DB-B

36257HAY2

1,000.00000000

0.00000000

2.91749987

0.00000000

0.00000000

0.00000000

0.00000000

2.91749987

1,000.00000000

DB-C

36257HBA3

1,000.00000000

0.00000000

3.05667732

0.00000000

0.00000000

0.00000000

0.00000000

3.05667732

1,000.00000000

DB-D

36257HBC9

1,000.00000000

0.00000000

3.05667742

0.00000000

0.00000000

0.00000000

0.00000000

3.05667742

1,000.00000000

DB-E

36257HBE5

1,000.00000000

0.00000000

3.05667769

0.00000000

0.00000000

0.00000000

0.00000000

3.05667769

1,000.00000000

DB-F

36257HBG0

1,000.00000000

0.00000000

3.05667738

0.00000000

0.00000000

0.00000000

0.00000000

3.05667738

1,000.00000000

DB-VR

36257HBK1

1,000.00000000

0.00000000

3.05667794

0.00000000

0.00000000

0.00000000

0.00000000

3.05667794

1,000.00000000

RR Interest

N/A

993.33841759

0.32531969

3.55742900

0.00011593

0.00191730

0.00000000

0.00000000

3.88274869

993.01309790

RR Certificate

36257HBX3

993.33841778

0.32531955

3.55742921

0.00011577

0.00191847

0.00000000

0.00000000

3.88274876

993.01309823

S

36257HAQ9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

36257HAS5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

36257HBR6

991.80113662

0.00000000

1.01224890

0.00000000

0.00000000

0.00000000

0.00000000

1.01224890

991.40074310

X-B

36257HBS4

1,000.00000000

0.00000000

0.47537734

0.00000000

0.00000000

0.00000000

0.00000000

0.47537734

1,000.00000000

X-D

36257HAC0

1,000.00000000

0.00000000

1.08140307

0.00000000

0.00000000

0.00000000

0.00000000

1.08140307

1,000.00000000

X-F

36257HAJ5

1,000.00000000

0.00000000

1.08140303

0.00000000

0.00000000

0.00000000

0.00000000

1.08140303

1,000.00000000

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 4 of 29

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

 Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Notional    Certificates

 

 

 

 

 

 

 

 

 

DB-X

36257HAW6

1,000.00000000

0.00000000

0.16590206

0.00000000

0.00000000

0.00000000

0.00000000

0.16590206

1,000.00000000

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 5 of 29

 


 

 

                         

 

 

 

 

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

08/01/21 - 08/30/21

30

0.00

19,641.19

0.00

19,641.19

0.00

0.00

0.00

19,641.19

0.00

 

A-2

08/01/21 - 08/30/21

30

0.00

326,656.50

0.00

326,656.50

0.00

0.00

0.00

326,656.50

0.00

 

A-3

08/01/21 - 08/30/21

30

0.00

463,672.00

0.00

463,672.00

0.00

0.00

0.00

463,672.00

0.00

 

A-4

08/01/21 - 08/30/21

30

0.00

662,059.50

0.00

662,059.50

0.00

0.00

0.00

662,059.50

0.00

 

A-AB

08/01/21 - 08/30/21

30

0.00

62,411.20

0.00

62,411.20

0.00

0.00

0.00

62,411.20

0.00

 

X-A

08/01/21 - 08/30/21

30

0.00

723,748.85

0.00

723,748.85

0.00

0.00

0.00

723,748.85

0.00

 

X-B

08/01/21 - 08/30/21

30

0.00

36,603.58

0.00

36,603.58

0.00

0.00

0.00

36,603.58

0.00

 

A-S

08/01/21 - 08/30/21

30

0.00

281,487.16

0.00

281,487.16

0.00

0.00

0.00

281,487.16

0.00

 

B

08/01/21 - 08/30/21

30

0.00

123,411.55

0.00

123,411.55

0.00

0.00

0.00

123,411.55

0.00

 

C

08/01/21 - 08/30/21

30

0.00

115,749.33

0.00

115,749.33

0.00

0.00

0.00

115,749.33

0.00

 

D

08/01/21 - 08/30/21

30

0.00

49,500.00

0.00

49,500.00

0.00

0.00

0.00

49,500.00

0.00

 

X-D

08/01/21 - 08/30/21

30

0.00

39,253.85

0.00

39,253.85

0.00

0.00

0.00

39,253.85

0.00

 

E

08/01/21 - 08/30/21

30

0.00

41,247.50

0.00

41,247.50

0.00

0.00

0.00

41,247.50

0.00

 

F

08/01/21 - 08/30/21

30

0.00

41,250.00

0.00

41,250.00

0.00

0.00

0.00

41,250.00

0.00

 

X-F

08/01/21 - 08/30/21

30

0.00

17,843.15

0.00

17,843.15

0.00

0.00

0.00

17,843.15

0.00

 

G-RR

08/01/21 - 08/30/21

30

0.00

31,516.35

0.00

31,516.35

0.00

0.00

0.00

31,516.35

0.00

 

H-RR

08/01/21 - 08/30/21

30

1,580.45

94,550.02

0.00

94,550.02

101.95

0.00

0.00

94,448.07

1,688.06

 

DB-A

08/01/21 - 08/30/21

30

0.00

14,850.02

0.00

14,850.02

0.00

0.00

0.00

14,850.02

0.00

 

DB-X

08/01/21 - 08/30/21

30

0.00

4,184.05

0.00

4,184.05

0.00

0.00

0.00

4,184.05

0.00

 

DB-B

08/01/21 - 08/30/21

30

0.00

58,055.33

0.00

58,055.33

0.00

0.00

0.00

58,055.33

0.00

 

DB-C

08/01/21 - 08/30/21

30

0.00

74,607.38

0.00

74,607.38

0.00

0.00

0.00

74,607.38

0.00

 

DB-D

08/01/21 - 08/30/21

30

0.00

101,371.65

0.00

101,371.65

0.00

0.00

0.00

101,371.65

0.00

 

DB-E

08/01/21 - 08/30/21

30

0.00

77,615.16

0.00

77,615.16

0.00

0.00

0.00

77,615.16

0.00

 

DB-F

08/01/21 - 08/30/21

30

0.00

21,407.44

0.00

21,407.44

0.00

0.00

0.00

21,407.44

0.00

 

DB-VR

08/01/21 - 08/30/21

30

0.00

18,531.11

0.00

18,531.11

0.00

0.00

0.00

18,531.11

0.00

 

RR Interest

08/01/21 - 08/30/21

30

20.13

39,893.27

0.00

39,893.27

1.30

0.00

0.00

39,891.97

21.50

 

RR Certificate

08/01/21 - 08/30/21

30

41.27

81,740.33

0.00

81,740.33

2.66

0.00

0.00

81,737.66

44.08

 

S

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

 

1,641.85

3,622,857.47

0.00

3,622,857.47

105.91

0.00

0.00

3,622,751.55

1,753.64

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 6 of 29

 


 

 

     

Additional Information

 

 

Total Available Distribution Amount (1)

3,920,152.09

 

DB Non-VRR Available Funds

352,091.04

 

DB VRR Available Funds

18,531.11

 

Non-VRR Available Funds

3,416,777.52

 

VRR Available Funds

132,752.42

 

(1) The Available Distribution Amount includes any Prepayment Penalties.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 7 of 29

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,638,417.33

Master Servicing Fee

6,186.78

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

7,037.82

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

443.18

ARD Interest

0.00

Operating Advisor Fee

1,657.53

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

234.59

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,638,417.33

Total Fees

15,559.90

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

297,400.54

Reimbursement for Interest on Advances

105.91

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

0.00

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

297,400.54

Total Expenses/Reimbursements

105.91

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,622,751.55

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

297,400.54

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,920,152.09

Total Funds Collected

3,935,817.87

Total Funds Distributed

3,935,817.90

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 8 of 29

 


 

 

           

 

 

                                                                                                            Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

908,089,716.46

908,089,716.46

Beginning Certificate Balance

1,029,339,715.86

(-) Scheduled Principal Collections

297,400.54

297,400.54

(-) Principal Distributions

297,400.54

(-) 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

907,792,315.92

907,792,315.92

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

908,089,716.46

908,089,716.46

Ending Certificate Balance

1,029,042,315.32

Ending Actual Collateral Balance

907,792,315.92

907,792,315.92

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.60)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.60)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

0.00

 

 

 

 

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.

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 9 of 29

 


 

 

                             

 

 

 

 

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

 

$10,000,000 or less

8

53,936,588.16

5.94%

89

4.5342

1.724100

1.50 or less

9

191,107,955.91

21.05%

81

4.5453

1.209541

$10,000,001 to $20,000,000

17

242,285,156.89

26.69%

85

4.4191

2.251606

1.51 to 1.60

3

84,927,776.07

9.36%

94

4.5590

1.549672

$20,000,001 to $30,000,000

3

67,970,000.00

7.49%

70

4.0162

2.833638

1.61 to 1.70

1

8,125,000.00

0.90%

93

4.3400

1.610000

$30,000,001 to $40,000,000

6

211,615,030.13

23.31%

71

4.2960

2.019856

1.71 to 1.80

3

43,000,000.00

4.74%

93

4.5921

1.731860

$40,000,001 to $50,000,000

4

200,000,000.00

22.03%

91

3.8523

3.740000

1.81 to 1.90

2

52,895,000.00

5.83%

92

4.3816

1.829851

$50,000,001 to $70,000,000

1

56,985,540.74

6.28%

93

4.4150

1.300000

1.91 to 2.00

4

110,926,000.00

12.22%

91

4.1407

1.957597

 

$70,000,001 or greater

1

75,000,000.00

8.26%

93

3.6300

2.590000

2.01 to 3.00

10

156,310,583.94

17.22%

92

4.0582

2.455754

 

Totals

40

907,792,315.92

100.00%

83

4.1768

2.505957

3.01 or greater

8

260,500,000.00

28.70%

70

3.7530

4.325432

 

 

 

 

 

 

 

 

Totals

40

907,792,315.92

100.00%

83

4.1768

2.505957

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 10 of 29

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

             Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Arizona

1

12,577,380.02

1.39%

93

4.9800

1.140000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

15

232,190,445.92

25.58%

58

3.9971

3.308649

California

4

211,145,000.00

23.26%

90

4.0242

2.664839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

3

33,376,790.06

3.68%

93

4.8171

0.924741

Colorado

2

31,956,000.00

3.52%

93

4.7295

1.826761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

5

193,728,311.21

21.34%

93

4.1483

1.864070

Delaware

1

11,167,851.74

1.23%

93

4.8900

1.040000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

2

43,357,500.00

4.78%

42

4.2172

1.359382

Florida

5

73,053,299.03

8.05%

92

4.6147

1.445672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

8

328,515,315.92

36.19%

91

4.0112

3.152469

Hawaii

1

85,478,311.21

9.42%

93

4.4150

1.300000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

9

152,870,338.00

16.84%

93

4.4918

1.774544

Indiana

1

11,000,000.00

1.21%

93

4.5500

2.580000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

2

11,000,000.00

1.21%

93

4.2900

2.460000

Louisiana

1

9,578,083.94

1.06%

94

4.7000

2.030000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

44

907,792,315.92

100.00%

83

4.1768

2.505957

Minnesota

1

4,000,000.00

0.44%

93

4.4200

2.400000

 

 

 

 

 

 

 

 

New York

8

243,750,000.00

26.85%

84

4.0454

2.246282

 

 

 

 

 

 

 

 

North Carolina

5

23,067,459.25

2.54%

92

4.7477

1.872019

 

 

 

 

 

 

 

 

Pennsylvania

3

53,696,743.95

5.92%

46

3.7331

3.981856

 

 

 

 

 

 

 

 

South Carolina

4

33,792,706.33

3.72%

79

4.1317

2.656836

 

 

 

 

 

 

 

 

Tennessee

1

64,935,251.80

7.15%

33

3.5650

4.350000

 

 

 

 

 

 

 

 

Texas

1

31,927,776.07

3.52%

94

4.7500

1.520000

 

 

 

 

 

 

 

 

Utah

1

11,837,539.85

1.30%

93

4.8000

1.190000

 

 

 

 

 

 

 

 

Virginia

1

19,079,136.69

2.10%

33

3.5650

4.350000

 

 

 

 

 

 

 

 

Washington

2

61,000,000.00

6.72%

92

3.7843

4.930328

 

 

 

 

 

 

 

 

Wisconsin

1

1,996,161.23

0.22%

33

3.5650

4.430000

 

 

 

 

 

 

 

 

Totals

44

907,792,315.92

100.00%

83

4.1768

2.505957

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 11 of 29

 


 

 

                             

 

 

 

 

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

 

3.750% or less

6

223,000,000.00

24.57%

66

3.5820

4.052242

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.751% to 4.000%

3

122,500,000.00

13.49%

91

3.9071

2.543265

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

5

148,500,000.00

16.36%

78

4.1126

2.501987

25 months to 36 months

40

907,792,315.92

100.00%

83

4.1768

2.505957

 

4.251% to 4.500%

10

181,376,926.02

19.98%

93

4.3852

1.754042

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

9

118,040,364.23

13.00%

91

4.6711

1.776929

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

4.751% or greater

7

114,375,025.67

12.60%

92

4.8678

1.401102

Totals

40

907,792,315.92

100.00%

83

4.1768

2.505957

 

Totals

40

907,792,315.92

100.00%

83

4.1768

2.505957

 

 

 

 

 

 

 

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 12 of 29

 


 

 

                             

 

 

 

 

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

 

59 months or less

6

136,250,000.00

15.01%

32

3.7345

3.480202

Interest Only

27

680,178,500.00

74.93%

80

4.0208

2.879041

60 months to 115 months

34

771,542,315.92

84.99%

92

4.2549

2.333910

264 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

116 months or greater

0

0.00

0.00%

0

0.0000

0.000000

264 months to 359 months

13

227,613,815.92

25.07%

93

4.6428

1.391070

 

Totals

40

907,792,315.92

100.00%

83

4.1768

2.505957

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

40

907,792,315.92

100.00%

83

4.1768

2.505957

(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.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 13 of 29

 


 

 

                         

 

 

 

 

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

Underwriter's Information

7

174,339,445.92

19.20%

59

3.7371

4.344804

 

 

 

None

 

 

12 months or less

33

733,452,870.00

80.80%

89

4.2813

2.068868

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

40

907,792,315.92

100.00%

83

4.1768

2.505957

 

 

 

 

 

(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.

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 14 of 29

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Original         Adjusted

Beginning

Ending

Paid

 

 

 

Prop

 

 

Interest

 

Scheduled

Scheduled

Principal

 Anticipated     Maturity       Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

Type

City

State           Accrual Type       Gross Rate

Interest

Principal

Adjustments Repay Date      Date

      Date

Balance

Balance

Date

 

1A1

30503247

IN

Various

Various

Actual/360

3.56525%

122,794.44

0.00

0.00

N/A

06/06/24

--

40,000,000.00

40,000,000.00

09/06/21

 

1A2

30503248

IN

Charleston

TN

Actual/360

3.56525%

76,746.53

0.00

0.00

N/A

06/06/24

--

25,000,000.00

25,000,000.00

09/06/21

 

1A3

30503249

IN

Charleston

TN

Actual/360

3.56525%

39,908.19

0.00

0.00

N/A

06/06/24

--

13,000,000.00

13,000,000.00

09/03/21

 

2

30503144

MU

Brooklyn

NY

Actual/360

3.63025%

234,437.50

0.00

0.00

N/A

06/06/29

--

75,000,000.00

75,000,000.00

09/06/21

 

3A1

30316432

MU

Honolulu

HI

Actual/360

4.41525%

217,079.57

113,531.76

0.00

N/A

06/06/29

--

57,099,072.50

56,985,540.74

09/06/21

 

3A3

30316434

MU

Honolulu

HI

Actual/360

4.41525%

54,269.89

28,382.94

0.00

N/A

06/06/29

--

14,274,768.22

14,246,385.28

09/06/21

 

4A4

30502550

OF

San Francisco

CA

Actual/360

3.85025%

165,763.89

0.00

0.00

N/A

03/06/29

--

50,000,000.00

50,000,000.00

09/06/21

 

4A5

30502551

OF

San Francisco

CA

Actual/360

3.85025%

74,593.75

0.00

0.00

N/A

03/06/29

--

22,500,000.00

22,500,000.00

09/06/21

 

5A3

30315988

OF

Sunnyvale

CA

Actual/360

4.02625%

173,336.60

0.00

0.00

04/06/29

06/06/34

--

50,000,000.00

50,000,000.00

09/06/21

 

5A4

30315989

OF

Sunnyvale

CA

Actual/360

4.02625%

43,334.15

0.00

0.00

04/06/29

06/06/34

--

12,500,000.00

12,500,000.00

09/06/21

 

6

30315984

OF

New York

NY

Actual/360

3.99025%

171,791.67

0.00

0.00

N/A

05/06/29

--

50,000,000.00

50,000,000.00

09/07/21

 

7

30316077

OF

Bellevue

WA

Actual/360

3.54325%

152,555.81

0.00

0.00

05/06/29

10/06/30

--

50,000,000.00

50,000,000.00

09/06/21

 

8

30502974

IN

Fremont

CA

Actual/360

4.41025%

143,906.26

0.00

0.00

N/A

05/06/29

--

37,895,000.00

37,895,000.00

09/06/21

 

9

30316436

MF

Long Island City

NY

Actual/360

4.13125%

124,489.28

0.00

0.00

N/A

03/01/24

--

35,000,000.00

35,000,000.00

09/01/21

 

10

30315996

RT

Orlando

FL

Actual/360

4.86025%

141,601.80

43,302.55

0.00

N/A

05/04/29

--

33,835,556.61

33,792,254.06

09/03/21

 

11

30520955

RT

New York

NY

Actual/360

4.21025%

119,634.17

0.00

0.00

N/A

07/06/29

--

33,000,000.00

33,000,000.00

09/03/21

 

12

30520954

OF

Houston

TX

Actual/360

4.75025%

130,741.48

36,185.67

0.00

N/A

07/06/29

--

31,963,961.74

31,927,776.07

09/03/21

 

13

30316437

IN

Various

NC

Actual/360

4.75025%

83,727.99

0.00

0.00

N/A

05/06/29

--

20,470,000.00

20,470,000.00

09/06/21

 

14A2

30503244

IN

Various

Various

Actual/360

3.56525%

61,397.22

0.00

0.00

N/A

06/06/24

--

20,000,000.00

20,000,000.00

09/06/21

 

15

30503027

MU

New York

NY

Actual/360

4.83025%

83,183.33

0.00

0.00

N/A

05/06/29

--

20,000,000.00

20,000,000.00

08/06/21

 

16

30316438

RT

West Palm Beach

FL

Actual/360

4.20025%

65,100.00

0.00

0.00

N/A

06/06/29

--

18,000,000.00

18,000,000.00

09/06/21

 

17

30316439

IN

Westminster

CO

Actual/360

4.62025%

71,434.95

0.00

0.00

N/A

06/06/29

--

17,956,000.00

17,956,000.00

08/06/21

 

18

30503156

RT

New York

NY

Actual/360

4.39025%

66,154.86

0.00

0.00

N/A

06/06/29

--

17,500,000.00

17,500,000.00

08/06/21

 

19

30520953

RT

Myrtle Beach

SC

Actual/360

4.31025%

55,670.83

0.00

0.00

N/A

06/06/29

--

15,000,000.00

15,000,000.00

09/03/21

 

20

30316440

IN

Louisville

CO

Actual/360

4.87025%

58,710.56

0.00

0.00

N/A

06/06/29

--

14,000,000.00

14,000,000.00

09/06/21

 

21

30503005

LO

Gilbert

AZ

Actual/360

4.98025%

54,003.00

15,625.00

0.00

N/A

06/06/29

--

12,593,005.02

12,577,380.02

09/06/21

 

22

30316441

OF

Draper

UT

Actual/360

4.80025%

48,991.65

15,279.86

0.00

N/A

06/06/29

--

11,852,819.71

11,837,539.85

09/05/21

 

23

30503058

LO

Rehoboth Beach

DE

Actual/360

4.89025%

47,085.52

14,143.23

0.00

N/A

06/06/29

--

11,181,994.97

11,167,851.74

09/06/21

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 15 of 29

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Original              Adjusted

Beginning

Ending

Paid

 

 

 

Prop

 

 

Interest

 

Scheduled

Scheduled

Principal

  Anticipated     Maturity            Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

Type

City

State          Accrual Type        Gross Rate

Interest

Principal

Adjustments  Repay Date        Date

      Date

Balance

Balance

Date

 

24

30316185

OF

Reading

PA

Actual/360

4.35025%

43,077.08

0.00

0.00

N/A

05/06/29

--

11,500,000.00

11,500,000.00

09/06/21

 

25

30502992

RT

Schererville

IN

Actual/360

4.55025%

43,098.61

0.00

0.00

N/A

06/06/29

--

11,000,000.00

11,000,000.00

09/06/21

 

26

30503134

SS

Various

SC

Actual/360

4.29025%

40,635.83

0.00

0.00

N/A

06/06/29

--

11,000,000.00

11,000,000.00

09/06/21

 

27

30316442

RT

Maple Valley

WA

Actual/360

4.88025%

46,224.44

0.00

0.00

N/A

05/06/29

--

11,000,000.00

11,000,000.00

09/06/21

 

28

30316443

LO

Pembroke Pines

FL

Actual/360

4.52025%

37,539.73

13,247.71

0.00

N/A

05/06/29

--

9,644,806.01

9,631,558.30

09/06/21

 

29

30316444

RT

Covington

LA

Actual/360

4.70025%

38,809.07

10,980.16

0.00

N/A

07/06/29

--

9,589,064.10

9,578,083.94

09/03/21

 

30

30316445

MF

Melbourne

FL

Actual/360

4.58025%

32,961.05

0.00

0.00

N/A

06/06/29

--

8,357,500.00

8,357,500.00

09/06/21

 

31

30503056

MU

Brooklyn

NY

Actual/360

4.34025%

30,364.93

0.00

0.00

N/A

06/06/29

--

8,125,000.00

8,125,000.00

09/06/21

 

32

30502991

IN

Various

Various

Actual/360

4.73025%

23,933.96

6,721.66

0.00

N/A

06/06/29

--

5,876,167.58

5,869,445.92

09/06/21

 

33

30503057

MU

Southampton

NY

Actual/360

4.32025%

19,065.00

0.00

0.00

N/A

06/06/29

--

5,125,000.00

5,125,000.00

09/06/21

 

34

30503133

RT

Willmar

MN

Actual/360

4.42025%

15,224.44

0.00

0.00

N/A

06/06/29

--

4,000,000.00

4,000,000.00

09/06/21

 

35

30503138

OF

San Mateo

CA

Actual/360

4.58025%

12,817.64

0.00

0.00

N/A

06/06/24

--

3,250,000.00

3,250,000.00

09/06/21

 

Totals

 

 

 

 

 

 

3,266,196.67

297,400.54

0.00

 

 

 

908,089,716.46

907,792,315.92

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 16 of 29

 


 

 

                           

 

 

 

 

 

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

12,365,819.65

3,122,192.26

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A2

12,365,819.65

3,122,192.26

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A3

12,365,819.65

3,122,192.26

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

9,177,246.14

2,997,507.61

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A1

11,257,425.05

11,588,096.03

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A3

11,257,425.05

11,588,096.03

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A4

63,488,376.03

64,741,443.58

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4A5

63,488,376.03

64,741,443.58

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A3

17,501,240.40

27,751,345.94

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A4

17,501,240.40

27,751,345.94

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

23,928,327.96

29,202,820.48

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

27,719,869.84

29,494,678.45

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

6,421,621.36

1,625,609.56

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

10,403,964.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

15,624,386.52

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

2,146,596.08

2,221,875.28

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

2,988,656.04

2,523,425.67

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,189,073.54

2,210,759.40

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14A2

11,333,102.53

11,523,169.84

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

4,517,202.96

4,443,609.24

01/01/21

06/30/21

--

0.00

0.00

83,097.22

83,097.22

0.00

0.00

 

 

16

1,849,069.42

1,333,720.44

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,692,912.63

0.00

--

--

--

0.00

0.00

71,357.64

71,357.64

0.00

0.00

 

 

18

1,133,380.23

1,757,017.50

01/01/21

06/30/21

--

0.00

0.00

66,079.51

66,079.51

2,117.67

0.00

 

 

19

1,363,529.48

1,313,825.80

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

827,371.08

1,238,697.76

04/01/20

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

561,010.17

1,079,475.66

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

985,594.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

682,283.50

878,917.52

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 17 of 29

 


 

 

                           

 

 

 

 

 

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

 

24

7,318,296.90

7,543,500.28

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,260,472.70

1,441,809.81

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,082,522.11

1,194,475.29

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

978,983.80

1,046,709.34

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

499,851.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

968,626.54

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

701,861.06

924,515.16

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

678,922.84

608,000.32

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

682,810.35

805,346.81

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

513,328.17

517,665.11

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

432,999.96

432,999.96

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

328,181.10

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

362,583,597.64

325,888,480.17

 

 

 

0.00

0.00

220,534.37

220,534.37

2,117.67

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 18 of 29

 


 

 

           

 

 

            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.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 19 of 29

 


 

 

                                         

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/13/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.176759%

4.158907%

83

08/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

20,000,000.00

0

0.00

0

0.00

 

4.176903%

4.159049%

84

07/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

33,878,678.69

0

0.00

0

0.00

 

4.177046%

4.159190%

85

06/11/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.177170%

4.159313%

86

05/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.177278%

4.159421%

87

04/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.177396%

4.159538%

88

03/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.177504%

4.159645%

89

02/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.177641%

4.159781%

90

01/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.177748%

4.159886%

91

12/11/20

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

12,724,236.74

0

0.00

0

0.00

 

4.177854%

4.159992%

92

11/13/20

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.177969%

4.160106%

93

10/13/20

0

0.00

0

0.00

1

12,755,916.01

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.178074%

4.160210%

94

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 

 

                               

 

 

 

 

 

                                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

15

30503027

08/06/21

0

B

83,097.22

83,097.22

0.00

 

20,000,000.00

 

 

 

 

 

 

17

30316439

08/06/21

0

B

71,357.64

71,357.64

0.00

 

17,956,000.00

 

 

 

 

 

 

18

30503156

08/06/21

0

B

66,079.51

66,079.51

2,117.67

17,500,000.00

 

 

 

 

 

 

Totals

 

 

 

 

220,534.37

220,534.37

2,117.67

55,456,000.00

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 21 of 29

 


 

 

                 

 

 

 

 

                                                                          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

 

136,250,000

136,250,000

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

0

0

0

 

 

0

 

> 60 Months

 

771,542,316

771,542,316

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Sep-21

907,792,316

907,792,316

0

0

 

0

0

 

Aug-21

908,089,716

908,089,716

0

0

 

0

0

 

Jul-21

908,385,940

908,385,940

0

0

 

0

0

 

Jun-21

908,654,338

908,654,338

0

0

 

0

0

 

May-21

908,894,911

908,894,911

0

0

 

0

0

 

Apr-21

909,153,960

909,153,960

0

0

 

0

0

 

Mar-21

909,392,566

909,392,566

0

0

 

0

0

 

Feb-21

909,688,707

909,688,707

0

0

 

0

0

 

Jan-21

909,925,205

909,925,205

0

0

 

0

0

 

Dec-20

910,160,773

910,160,773

0

0

 

0

0

 

Nov-20

910,414,998

910,414,998

0

0

 

0

0

 

Oct-20

910,648,638

897,892,722

0

0

12,755,916

0

 

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

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 22 of 29

 


 

 

                     

 

 

 

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

10

30315996

33,792,254.06

33,792,254.06

268,600,000.00

03/01/19

15,261,866.52

1.34000

09/30/20

05/04/29

331

Totals

 

33,792,254.06

33,792,254.06

268,600,000.00

 

15,261,866.52

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 23 of 29

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

10

30315996

RT

FL

03/31/21

98

 

 

 

 

8/6/2021 - The loan transferred to Special Servicing on 4/2/21 for an imminent non-monetary default. On 6/13/21 the guarantor filed for Chapter 11 Bankruptcy. In May 2021 the Borrower and Lender entered into a Forbearance

 

Agreementallowing additional tim e to cure the bankruptcy default. The loan is secured by a 691,265 sf retail center located in Orlando, FL. The property is approximately 96% occupied and the loan is current.

 

 

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

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 24 of 29

 


 

 

                       

 

 

 

 

 

 

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

10

 

30315996

0.00

 

4.86003%

33,968,926.39

4.86003%

8

06/22/21

05/19/21

06/22/21

10

 

30315996

0.00

 

4.86003%

0.00

4.86003%

8

05/19/21

05/19/21

06/22/21

15

 

30503027

0.00

 

4.83003%

0.00

4.83003%

8

06/30/21

06/30/21

07/12/21

21

 

30503005

0.00

 

4.98003%

0.00

4.98003%

8

11/17/20

11/04/20

11/04/20

21

 

30503005

0.00

 

4.98003%

0.00

4.98003%

8

11/04/20

11/04/20

11/17/20

Totals

 

 

0.00

 

 

33,968,926.39

 

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 25 of 29

 


 

 

                       

 

 

 

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

 

 

 

 

              No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 26 of 29

 


 

 

                     

 

 

 

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

 

 

 

 

 

       No realized losses this period

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 27 of 29

 


 

 

                         

 

 

 

 

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)

18

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

105.91

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

105.91

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

 

105.91

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 28 of 29

 


 

 

     

 

                           Supplemental Notes

 

 

             None

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 29 of 29

 


(null)


	
		Prospectus Loan ID
		1
		1
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		05-30-2019
		78000000.00000000
		60
		06-06-2024
		0
		.03565000
		.03565000
		3
		1
		60
		07-06-2019
		true
		1
		A1
		3
		231725.00000000
		78000000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		02-05-2024
		.00000000
		.00000000
		
			Diamondback Industrial - Pool 2
			555 Nestle Way
			Breinigsville
			PA
			18031
			Lehigh
			WH
			1045153
			1045153
			1994
			93400000.00000000
			MAI
			04-25-2019
			93400000.00000000
			04-25-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			Nestle Holdings
			1045153
			12-31-2027
			01-01-2021
			03-31-2021
			3289858.00000000
			167665.74000000
			.00000000
			3122192.26000000
			.00000000
			3027433.51000000
			UW
			CREFC
			894592.18000000
			3.49010000
			3.38410000
			F
			06-30-2021
		
		
			Charleston Property - Amazon Fulfillment Center
			225 Infinity Drive NW
			Charleston
			TN
			37310
			Bradley
			WH
			1016148
			1016148
			2011
			75600000.00000000
			MAI
			04-18-2019
			75600000.00000000
			04-18-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Amazon
			1016148
			09-30-2026
			.00000000
			.00000000
			UW
			CREFC
			F
			06-30-2021
		
		
			Winchester Property
			480 Park Center Drive
			Winchester
			VA
			22603
			Frederick
			WH
			465600
			465600
			2008
			54000000.00000000
			MAI
			04-29-2019
			54000000.00000000
			04-29-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Home Depot
			465600
			07-31-2032
			Home Depot (Land)
			07-31-2032
			.00000000
			.00000000
			UW
			CREFC
			F
			06-30-2021
		
		false
		false
		78000000.00000000
		239449.16000000
		.03565000
		.00015610
		239449.16000000
		.00000000
		.00000000
		78000000.00000000
		78000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		05-31-2019
		75000000.00000000
		120
		06-06-2029
		0
		.03630000
		.03630000
		3
		1
		120
		07-06-2019
		true
		1
		PP
		3
		226875.00000000
		75000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			250 Livingston Street
			250 Livingston Street
			Brooklyn
			NY
			11201
			Kings
			OF
			370305
			370305
			1910
			2013
			210000000.00000000
			MAI
			04-16-2019
			210000000.00000000
			04-16-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			The City of New York
			342496
			08-22-2030
			Residential Rent
			26819
			Metro Finest Deli
			990
			05-31-2030
			03-31-2019
			01-01-2021
			03-31-2021
			16032085.68000000
			4151498.00000000
			4309444.16000000
			1153990.39000000
			11722641.52000000
			2997507.61000000
			11638291.52000000
			2976420.11000000
			UW
			CREFC
			1150130.22000000
			2.55000000
			2.60620000
			2.53000000
			2.58790000
			F
			F
			03-30-2021
		
		false
		false
		75000000.00000000
		234437.50000000
		.03630000
		.00015610
		234437.50000000
		.00000000
		.00000000
		75000000.00000000
		75000000.00000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		0
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		05-17-2019
		75000000.00000000
		120
		06-06-2029
		300
		.04415000
		.04415000
		3
		1
		0
		07-06-2019
		true
		1
		PP
		2
		413264.16000000
		74862673.34000000
		1
		1
		1
		0
		false
		true
		true
		false
		false
		07-05-2021
		02-05-2029
		02-05-2029
		.00000000
		.00000000
		
			Waterfront Plaza
			500 Ala Moana Boulevard
			Honolulu
			HI
			96813
			Honolulu
			MU
			543346
			543346
			1989
			2006
			157500000.00000000
			MAI
			01-31-2019
			157500000.00000000
			01-31-2019
			MAI
			.96300000
			.94980000
			6
			07-06-2021
			X
			HAWAII PACIFIC UNIVERSITY
			99058
			06-30-2034
			OAHU PUBLICATIONS, INC
			46223
			03-31-2023
			GENERAL SERVICES ADMINISTRATION
			40132
			06-19-2025
			01-01-2021
			06-30-2021
			28658662.00000000
			25326485.64000000
			15035447.00000000
			13738389.61000000
			13623215.00000000
			11588096.03000000
			12768971.00000000
			10733851.03000000
			UW
			CREFC
			8265283.20000000
			1.65000000
			1.40200000
			1.54000000
			1.29870000
			F
			F
			06-30-2021
		
		false
		false
		71373840.72000000
		413264.16000000
		.04415000
		.00015610
		271349.46000000
		141914.70000000
		.00000000
		71231926.02000000
		71231926.02000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Mortgage Company, JPMorgan Chase Bank, National Association
		02-25-2019
		72500000.00000000
		120
		03-06-2029
		0
		.03850000
		.03850000
		3
		1
		120
		04-06-2019
		true
		1
		A1
		3
		232604.17000000
		72500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		08-05-2021
		09-05-2028
		09-05-2028
		.00000000
		.00000000
		
			101 California Street
			101 California Street
			San Francisco
			CA
			94111
			San Francisco
			OF
			1251499
			1251483
			1983
			2004
			1466000000.00000000
			MAI
			11-13-2018
			1466000000.00000000
			11-13-2018
			MAI
			.92100000
			.87760000
			6
			08-06-2021
			X
			Merrill Lynch, Pierce, Fenner
			102560
			10-31-2022
			Cooley Godward Kronish LLP
			100765
			06-30-2021
			Deutsche Bank Securities, Inc.
			60311
			12-31-2024
			01-01-2021
			06-30-2021
			98039071.37000000
			97216120.00000000
			30562251.68000000
			32474676.42000000
			67476819.69000000
			64741443.58000000
			66241787.97000000
			63506412.58000000
			UW
			CREFC
			32008801.84000000
			3.28000000
			2.02260000
			3.22000000
			1.98400000
			F
			F
			06-30-2021
		
		false
		false
		72500000.00000000
		240357.64000000
		.03850000
		.00014360
		240357.64000000
		.00000000
		.00000000
		72500000.00000000
		72500000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch
		03-08-2019
		62500000.00000000
		120
		06-06-2034
		0
		.04025882
		.04025882
		3
		1
		120
		05-06-2019
		true
		1
		A2
		7
		209681.37000000
		62500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		05-05-2021
		10-05-2028
		10-05-2028
		.00000000
		.00000000
		
			Moffett Towers II Building V
			1180 Discovery Way
			Sunnyvale
			CA
			94089
			Santa Clara
			OF
			350633
			350633
			2019
			365000000.00000000
			MAI
			02-01-2019
			365000000.00000000
			04-04-2019
			MAI
			1.00000000
			1.00000000
			6
			05-06-2021
			N
			Facebook
			350633
			05-31-2034
			01-01-2021
			06-30-2021
			26462374.61000000
			34033270.00000000
			3386315.14000000
			6281924.06000000
			23076059.47000000
			27751345.94000000
			23003546.87000000
			27678832.94000000
			UW
			CREFC
			6939055.48000000
			3.33000000
			3.99930000
			3.32000000
			3.98880000
			F
			F
			06-30-2021
		
		false
		false
		62500000.00000000
		216670.75000000
		.04025882
		.00015610
		216670.75000000
		.00000000
		.00000000
		62500000.00000000
		62500000.00000000
		09-06-2021
		04-06-2029
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		04-11-2019
		50000000.00000000
		120
		05-06-2029
		0
		.03990000
		.03990000
		3
		1
		120
		06-06-2019
		true
		1
		PP
		3
		166250.00000000
		50000000.00000000
		1
		1
		1
		10
		true
		true
		false
		false
		false
		01-05-2029
		.00000000
		.00000000
		
			59 Maiden Lane
			59 Maiden Lane
			New York
			NY
			10038
			New York
			MU
			1017913
			1017913
			1965
			2011
			480000000.00000000
			MAI
			04-01-2019
			480000000.00000000
			04-01-2019
			MAI
			.98100000
			.97770000
			6
			08-06-2021
			N
			DCAS MASTER
			319612
			08-31-2026
			DCAS DOF
			296912
			08-31-2026
			DCAS ACS
			105180
			08-31-2026
			02-28-2019
			01-01-2021
			06-30-2021
			50166868.58000000
			55375988.00000000
			26380971.93000000
			26173167.52000000
			23785896.65000000
			29202820.48000000
			21770130.60000000
			27187054.48000000
			UW
			CREFC
			8090833.35990000
			2.94000000
			3.60940000
			2.69000000
			3.36020000
			F
			F
			07-01-2021
		
		false
		false
		50000000.00000000
		171791.67000000
		.03990000
		.00015610
		171791.67000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		09-07-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		0
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch/Wells Fargo Bank, National Association
		04-10-2019
		50000000.00000000
		120
		10-06-2030
		0
		.03543232
		.03543232
		3
		1
		120
		06-06-2019
		false
		1
		A2
		7
		147634.65000000
		50000000.00000000
		1
		1
		5
		5
		true
		true
		false
		false
		false
		11-05-2028
		.00000000
		.00000000
		
			Newport Corporate Center
			3625 132nd Avenue SE
			Bellevue
			WA
			98006
			King
			OF
			167967
			998284
			1988
			2019
			476000000.00000000
			MAI
			03-14-2019
			476000000.00000000
			03-14-2019
			MAI
			.99300000
			1.00000000
			6
			08-06-2021
			N
			T-Mobile PCS Holdings, LLC
			167967
			10-31-2030
			Qwest corp
			10-31-2024
			01-01-2021
			06-30-2021
			39917673.00000000
			37248754.28000000
			6775774.00000000
			7754075.83000000
			33141899.10000000
			29494678.45000000
			33141899.10000000
			29344935.45000000
			UW
			CREFC
			5810899.92000000
			5.63000000
			5.07580000
			5.63000000
			5.05000000
			F
			F
			06-30-2021
		
		false
		false
		50000000.00000000
		152555.81000000
		.03543232
		.00014360
		152555.81000000
		.00000000
		.00000000
		50000000.00000000
		50000000.00000000
		09-06-2021
		05-06-2029
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		04-29-2019
		37895000.00000000
		120
		05-06-2029
		0
		.04410000
		.04410000
		3
		1
		120
		06-06-2019
		true
		1
		PP
		3
		139264.13000000
		37895000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		08-05-2021
		12-05-2028
		12-05-2028
		.00000000
		.00000000
		
			Western Digital
			44100 and 44250 Osgood Road
			Fremont
			CA
			94539
			Alameda
			MU
			288613
			290175
			1984
			2012
			117090000.00000000
			MAI
			04-04-2019
			117090000.00000000
			04-04-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			Western Digital
			288613
			04-30-2034
			01-01-2021
			03-31-2021
			8432757.14000000
			1718561.00000000
			2002340.71000000
			92951.44000000
			6430416.43000000
			1625609.56000000
			6082313.79000000
			1538583.81000000
			UW
			CREFC
			848363.79000000
			1.89000000
			1.91620000
			1.79000000
			1.81360000
			F
			F
			03-31-2021
		
		false
		false
		37895000.00000000
		143906.26000000
		.04410000
		.00014360
		143906.26000000
		.00000000
		.00000000
		37895000.00000000
		37895000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc., Deutsche Bank AG, New York Branch
		02-08-2019
		35000000.00000000
		60
		03-01-2024
		0
		.04130520
		.04130520
		3
		1
		60
		04-01-2019
		true
		1
		A1
		3
		120473.50000000
		35000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-30-2023
		.00000000
		.00000000
		
			ARC Apartments
			30-02 39th Avenue
			Long Island City
			NY
			11101
			Queens
			MF
			428
			428
			2017
			297000000.00000000
			MAI
			11-09-2018
			297000000.00000000
			11-09-2018
			MAI
			1.00000000
			6
			08-01-2021
			N
			17317388.00000000
			3379417.00000000
			13937971.00000000
			13830198.00000000
			UW
			CREFC
			3.50000000
			3.48000000
			F
			F
		
		false
		false
		35000000.00000000
		124489.28000000
		.04130520
		.00015610
		124489.28000000
		.00000000
		.00000000
		35000000.00000000
		35000000.00000000
		09-01-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA, Bank of America, N.A.
		04-16-2019
		35000000.00000000
		120
		05-06-2029
		360
		.04860000
		.04860000
		3
		1
		0
		06-06-2019
		true
		1
		PP
		2
		184904.35000000
		34918260.66000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		11-05-2028
		.00000000
		.00000000
		
			Waterford Lakes Town Center
			413 N. Alafaya Trail
			Orlando
			FL
			32828
			Orange
			RT
			691265
			691265
			1998
			268600000.00000000
			MAI
			03-01-2019
			268600000.00000000
			03-01-2019
			MAI
			.98900000
			6
			08-06-2021
			N
			TARGET (NON-COLLATERAL
			188500
			12-31-2049
			REGAL CINEMA
			86231
			01-31-2025
			BEST BUY
			46094
			01-31-2026
			02-28-2019
			22242309.16000000
			5591686.27000000
			16650622.88000000
			16288102.51000000
			UW
			CREFC
			1.46000000
			1.43000000
			F
			F
			09-30-2020
		
		false
		false
		33835556.61000000
		184904.35000000
		.04860000
		.00015610
		141601.80000000
		43302.55000000
		.00000000
		33792254.06000000
		33792254.06000000
		09-03-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		03-31-2021
		false
		.00000000
		98
		05-19-2021
		98
		.00000000
		.00000000
		05-04-2029
	
	
		Prospectus Loan ID
		11
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA
		06-07-2019
		33000000.00000000
		120
		07-06-2029
		0
		.04210000
		.04210000
		3
		1
		120
		08-06-2019
		true
		1
		WL
		3
		.00000000
		33000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			159 Canal
			159 Canal Street
			New York
			NY
			10013
			New York
			MU
			60925
			16310
			1915
			2016
			56000000.00000000
			MAI
			03-01-2019
			56000000.00000000
			03-01-2019
			MAI
			.76400000
			.26520000
			6
			08-06-2021
			N
			FirstRepub First Republic Bank
			6545
			09-30-2032
			UHC UNITED HEALTH CARE SERVICES IN
			3820
			10-31-2026
			DA LONG YI D L & Y LLC DBA DA LONG YI H
			3500
			02-28-2034
			01-01-2021
			06-30-2021
			3369747.37000000
			3039368.00000000
			566252.71000000
			817492.72000000
			2803494.67000000
			2221875.28000000
			2784042.87000000
			2202423.28000000
			UW
			CREFC
			1408595.88000000
			1.99000000
			1.57740000
			1.98000000
			1.56360000
			F
			F
			08-01-2021
		
		false
		false
		33000000.00000000
		119634.17000000
		.04210000
		.00015610
		119634.17000000
		.00000000
		.00000000
		33000000.00000000
		33000000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA
		06-07-2019
		32000000.00000000
		120
		07-06-2029
		360
		.04750000
		.04750000
		3
		1
		24
		08-06-2019
		true
		1
		WL
		5
		.00000000
		32000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			Nitya Tower
			2211 Norfolk Street
			Houston
			TX
			77098
			Harris
			OF
			207562
			207563
			1982
			2019
			43400000.00000000
			MAI
			05-03-2019
			43400000.00000000
			05-03-2019
			MAI
			.85000000
			.83090000
			6
			08-06-2021
			N
			GSI Environmental, Inc.  (t0079527)
			16552
			04-30-2023
			Global Transportation Group, LLC (t0108017)
			10719
			08-31-2021
			Sprott Newsom Lunceford et. Al (t0079532)
			10039
			12-31-2027
			04-30-2019
			01-01-2021
			06-30-2021
			5500700.76000000
			5127820.86000000
			2312371.41000000
			2604395.19000000
			3188329.35000000
			2523425.67000000
			3011851.87000000
			2346947.67000000
			UW
			CREFC
			1541111.12000000
			1.59000000
			1.63740000
			1.50000000
			1.52290000
			F
			F
			06-18-2021
		
		false
		false
		31963961.74000000
		166927.15000000
		.04750000
		.00015610
		130741.48000000
		36185.67000000
		.00000000
		31927776.07000000
		31927776.07000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		0
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		04-12-2019
		20470000.00000000
		120
		05-06-2029
		0
		.04750000
		.04750000
		3
		1
		120
		06-06-2019
		true
		1
		WL
		3
		81027.08000000
		20470000.00000000
		1
		4
		4
		0
		true
		true
		false
		false
		false
		11-05-2028
		.00000000
		.00000000
		
			NCDC
			125 Lulu Lane
			Statesville
			NC
			28625
			Iredell
			MU
			317197
			317197
			1962
			2018
			11250000.00000000
			MAI
			02-13-2019
			11250000.00000000
			02-13-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Mitchell Gold + Bob Williams
			317197
			03-08-2039
			.00000000
			.00000000
			UW
			CREFC
			F
			06-01-2019
		
		
			Main Plant
			135 One Comfortable Place
			Taylorsville
			NC
			28681
			Alexander
			MU
			893358
			343809
			1998
			2004
			13350000.00000000
			MAI
			02-13-2019
			13350000.00000000
			02-13-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			The Mittchell Gold, Co.
			893358
			06-30-2039
			01-01-2021
			06-30-2021
			2288620.00000000
			77860.60000000
			.00000000
			2210759.40000000
			.00000000
			1990030.40000000
			UW
			CREFC
			985830.00000000
			2.24250000
			2.01860000
			F
			06-30-2021
		
		
			MGBW TOO
			375 Sharpe Lane
			Hiddenite
			NC
			28636
			Alexander
			MU
			183828
			183828
			1969
			2005
			5900000.00000000
			MAI
			02-13-2019
			5900000.00000000
			02-13-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Mitchell Gold + Bob Williams
			183828
			03-08-2039
			.00000000
			.00000000
			UW
			CREFC
			F
			06-01-2019
		
		
			OMF
			804 Old Landfill Road
			Taylorsville
			NC
			28681
			Alexander
			MU
			66106
			66106
			1986
			1996
			850000.00000000
			MAI
			02-13-2019
			850000.00000000
			02-13-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Mitchell Gold + Bob Williams
			66106
			03-08-2039
			.00000000
			.00000000
			UW
			CREFC
			F
			06-01-2019
		
		false
		false
		20470000.00000000
		83727.99000000
		.04750000
		.00035610
		83727.99000000
		.00000000
		.00000000
		20470000.00000000
		20470000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		1
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		05-30-2019
		20000000.00000000
		60
		06-06-2024
		0
		.03565000
		.03565000
		3
		1
		60
		07-06-2019
		true
		1
		A1
		3
		59416.67000000
		20000000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		02-05-2024
		.00000000
		.00000000
		
			Diamondback Industrial - Pool 1
			2760 Red Lion Road
			Philadelphia
			PA
			19114
			Philadelphia
			WH
			1015500
			1015500
			2001
			102100000.00000000
			MAI
			04-25-2019
			102100000.00000000
			04-25-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			TJ Maxx
			1015500
			12-31-2034
			01-01-2021
			06-30-2021
			12643072.00000000
			1119902.16000000
			.00000000
			11523169.84000000
			.00000000
			10852789.84000000
			UW
			CREFC
			3262098.74000000
			3.53240000
			3.32690000
			F
			06-30-2021
		
		
			West Columbia Property
			4400 12th Street Extension
			West Columbia
			SC
			29172
			Lexington
			WH
			1016148
			1016148
			2012
			79600000.00000000
			MAI
			04-25-2019
			79600000.00000000
			04-25-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Amazon
			1016148
			09-30-2026
			.00000000
			.00000000
			UW
			CREFC
			F
			06-30-2021
		
		
			Menomonee Falls Property
			N96W14849 County Line Rd
			Menomonee Falls
			WI
			53051
			Waukesha
			WH
			202950
			202950
			2015
			23500000.00000000
			MAI
			04-23-2019
			23500000.00000000
			04-23-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			FedEx
			202950
			07-31-2030
			.00000000
			.00000000
			UW
			CREFC
			F
			06-30-2021
		
		false
		false
		20000000.00000000
		61397.22000000
		.03565000
		.00015610
		61397.22000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		04-18-2019
		20000000.00000000
		120
		05-06-2029
		0
		.04830000
		.04830000
		3
		1
		120
		06-06-2019
		true
		1
		PP
		3
		80500.00000000
		20000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		true
		08-05-2021
		12-05-2028
		12-05-2028
		.00000000
		.00000000
		
			57 East 11th Street
			57-59 East 11th Street
			New York
			NY
			10003
			New York
			OF
			64460
			61375
			1903
			2018
			76000000.00000000
			MAI
			01-29-2019
			76000000.00000000
			01-29-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			WeWork
			64460
			10-31-2034
			01-01-2021
			06-30-2021
			5215222.21000000
			5823562.00000000
			838283.31000000
			1379952.76000000
			4376938.91000000
			4443609.24000000
			4180356.19000000
			4247026.24000000
			UW
			CREFC
			2693395.78000000
			1.63000000
			1.64980000
			1.55000000
			1.57680000
			F
			F
			07-01-2021
		
		false
		false
		20000000.00000000
		83183.33000000
		.04830000
		.00015610
		83183.33000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		08-06-2021
		1
		false
		83097.22000000
		B
		Midland Loan Services
		false
		.00000000
		06-30-2021
		98
		.00000000
		05-06-2029
		.00000000
	
	
		Prospectus Loan ID
		16
		0
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		06-03-2019
		18000000.00000000
		120
		06-06-2029
		0
		.04200000
		.04200000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		63000.00000000
		18000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2029
		.00000000
		.00000000
		
			Restoration Hardware Palm Beach
			560 Okeechobee Boulevard
			West Palm Beach
			FL
			33401
			Palm Beach
			RT
			49360
			49360
			2017
			29900000.00000000
			MAI
			04-05-2019
			29900000.00000000
			04-05-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			Restoration Hardware
			49360
			01-31-2032
			02-28-2019
			01-01-2021
			06-30-2021
			2148063.00000000
			2047932.00000000
			368577.00000000
			714211.56000000
			1779485.00000000
			1333720.44000000
			1769613.00000000
			1323848.44000000
			UW
			CREFC
			766500.00000000
			2.32000000
			1.74000000
			2.31000000
			1.72710000
			F
			F
			06-30-2021
		
		false
		false
		18000000.00000000
		65100.00000000
		.04200000
		.00015610
		65100.00000000
		.00000000
		.00000000
		18000000.00000000
		18000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA
		05-14-2019
		17956000.00000000
		120
		06-06-2029
		0
		.04620000
		.04620000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		69130.60000000
		17956000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			Pecos North Industrial
			12250 & 12300 N Pecos Street
			Westminster
			CO
			80234
			Adams
			IN
			175909
			175909
			1991
			2018
			25400000.00000000
			MAI
			04-12-2019
			25400000.00000000
			04-12-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			M-Tech Mechanical
			100909
			12-31-2024
			HRCS Engineering
			30000
			03-31-2026
			Masonite
			25000
			2105752.13000000
			553744.56000000
			1552007.56000000
			1468564.44000000
			UW
			CREFC
			1.85000000
			1.75000000
			F
			F
			07-01-2021
		
		false
		false
		17956000.00000000
		71434.95000000
		.04620000
		.00015610
		71434.95000000
		.00000000
		.00000000
		17956000.00000000
		17956000.00000000
		08-06-2021
		1
		false
		71357.64000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		06-06-2019
		17500000.00000000
		120
		06-06-2029
		0
		.04390000
		.04390000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		64020.83000000
		17500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			60 Greene Street
			60 Greene Street
			New York
			NY
			10013
			New York
			RT
			8271
			8271
			1873
			2018
			27000000.00000000
			MAI
			04-17-2019
			27000000.00000000
			04-17-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			Watches of Switzerland
			8271
			11-30-2028
			01-01-2021
			06-30-2021
			1394431.88000000
			1913533.70000000
			92780.01000000
			156516.20000000
			1301651.87000000
			1757017.50000000
			1255941.40000000
			1711306.50000000
			UW
			CREFC
			778920.12000000
			1.67000000
			2.25570000
			1.61000000
			2.19700000
			F
			F
			06-30-2021
		
		false
		false
		17500000.00000000
		66154.86000000
		.04390000
		.00015610
		66154.86000000
		.00000000
		.00000000
		17500000.00000000
		17500000.00000000
		08-06-2021
		1
		false
		66079.51000000
		2117.67000000
		B
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA
		06-03-2019
		15000000.00000000
		120
		06-06-2029
		360
		.04310000
		.04310000
		3
		1
		36
		07-06-2019
		true
		1
		WL
		5
		53875.00000000
		15000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2029
		.00000000
		.00000000
		
			Plantation Point Plaza
			1241 38th Avenue North
			Myrtle Beach
			SC
			29577
			Horry
			RT
			113498
			113674
			2000
			2019
			21320000.00000000
			MAI
			04-06-2019
			21320000.00000000
			04-06-2019
			MAI
			.93700000
			.96830000
			6
			08-06-2021
			N
			FOOD LION #2240 (FOOD LION, LLC)
			57554
			08-01-2030
			TASTE OF ASIA BUFFET (BIN & WANHE, LLC)
			5926
			08-31-2026
			CORMAC TACTICAL (CORMAC ENTERPRISES INC.)
			5425
			05-31-2024
			03-31-2019
			07-01-2020
			06-30-2021
			1850059.87000000
			1803107.00000000
			404079.93000000
			489281.20000000
			1445979.95000000
			1313825.80000000
			1367077.92000000
			1234923.80000000
			UW
			CREFC
			655479.13000000
			1.62000000
			2.00440000
			1.53000000
			1.88400000
			F
			F
			06-30-2021
		
		false
		false
		15000000.00000000
		55670.83000000
		.04310000
		.00015610
		55670.83000000
		.00000000
		.00000000
		15000000.00000000
		15000000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA
		05-10-2019
		14000000.00000000
		120
		06-06-2029
		0
		.04870000
		.04870000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		56816.67000000
		14000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			700 Tech Court
			700 Tech Court
			Louisville
			CO
			80027
			Boulder
			OF
			136610
			136610
			2018
			21000000.00000000
			MAI
			03-22-2019
			21000000.00000000
			03-22-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			Charlotte's Web
			136310
			02-28-2030
			04-01-2020
			03-31-2021
			2000134.75000000
			1931581.00000000
			671275.72000000
			692883.24000000
			1328859.03000000
			1238697.76000000
			1276264.18000000
			1186099.76000000
			UW
			CREFC
			691269.50000000
			1.92000000
			1.79190000
			1.85000000
			1.71580000
			F
			F
			03-31-2021
		
		false
		false
		14000000.00000000
		58710.56000000
		.04870000
		.00015610
		58710.56000000
		.00000000
		.00000000
		14000000.00000000
		14000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		05-14-2019
		13000000.00000000
		120
		06-06-2029
		360
		.04980000
		.04980000
		3
		1
		0
		07-06-2019
		true
		1
		WL
		2
		69628.00000000
		12984322.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		03-05-2029
		.00000000
		.00000000
		
			Hampton Inn - Phoenix East Mesa
			1825 N. Higley Road
			Gilbert
			AZ
			85234
			Maricopa
			LO
			101
			101
			2016
			18500000.00000000
			MAI
			04-02-2019
			18500000.00000000
			04-02-2019
			MAI
			.86500000
			.72800000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2021
			06-30-2021
			3784956.64000000
			3128852.08000000
			2276783.00000000
			2049376.42000000
			1508173.64000000
			1079475.66000000
			1356776.37000000
			954321.58000000
			UW
			CREFC
			835536.00000000
			1.81000000
			1.29200000
			1.62000000
			1.14220000
			F
			F
		
		false
		false
		12593005.02000000
		69628.00000000
		.04980000
		.00015610
		54003.00000000
		15625.00000000
		.00000000
		12577380.02000000
		12577380.02000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
		11-04-2020
		98
		.00000000
		06-06-2029
	
	
		Prospectus Loan ID
		22
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		05-31-2019
		12250000.00000000
		120
		06-06-2029
		360
		.04800000
		.04800000
		3
		1
		0
		07-06-2019
		true
		1
		WL
		2
		64271.51000000
		12234728.49000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			Onset Financial Building
			274 West 12300 South
			Draper
			UT
			84020
			Salt Lake
			OF
			53710
			53710
			2018
			17500000.00000000
			MAI
			03-29-2019
			17500000.00000000
			03-29-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			1533746.63000000
			396862.13000000
			1136884.49000000
			1072333.04000000
			UW
			CREFC
			1.47000000
			1.39000000
			F
			F
			09-30-2020
		
		false
		false
		11852819.71000000
		64271.51000000
		.04800000
		.00063110
		48991.65000000
		15279.86000000
		.00000000
		11837539.85000000
		11837539.85000000
		09-05-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		0
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		05-23-2019
		11550000.00000000
		120
		06-06-2029
		360
		.04890000
		.04890000
		3
		1
		0
		07-06-2019
		true
		1
		WL
		2
		61228.75000000
		11535837.50000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			Fairfield Inn & Suites Rehoboth Beach
			19113 Coastal Highway
			Rehoboth Beach
			DE
			19971
			Sussex
			LO
			94
			94
			2015
			16500000.00000000
			MAI
			04-01-2019
			16500000.00000000
			04-01-2019
			MAI
			.68900000
			.58850000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2021
			06-30-2021
			3675228.00000000
			2849504.00000000
			2141108.00000000
			1970586.48000000
			1534120.00000000
			878917.52000000
			1387111.00000000
			764937.36000000
			UW
			CREFC
			734745.00000000
			2.09000000
			1.19620000
			1.89000000
			1.04110000
			F
			F
		
		false
		false
		11181994.97000000
		61228.75000000
		.04890000
		.00015610
		47085.52000000
		14143.23000000
		.00000000
		11167851.74000000
		11167851.74000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		04-30-2019
		11500000.00000000
		120
		05-06-2029
		0
		.04350000
		.04350000
		3
		1
		120
		06-06-2019
		true
		1
		PP
		3
		41687.50000000
		11500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2029
		.00000000
		.00000000
		
			Green Hills Corporate Center
			2675 Morgantown Road
			Reading
			PA
			19607
			Berks
			OF
			584386
			584386
			1970
			97000000.00000000
			MAI
			03-15-2019
			97000000.00000000
			03-15-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			Penske
			426734
			12-31-2030
			Worley Parsons
			150668
			03-31-2022
			USAS
			5465
			03-31-2019
			01-01-2021
			06-30-2021
			11600671.53000000
			12067413.96000000
			4812650.11000000
			4523913.68000000
			6788021.41000000
			7543500.28000000
			6177572.62000000
			6933051.28000000
			UW
			CREFC
			2712406.26000000
			2.50000000
			2.78110000
			2.28000000
			2.55610000
			F
			F
			06-30-2021
		
		false
		false
		11500000.00000000
		43077.08000000
		.04350000
		.00014360
		43077.08000000
		.00000000
		.00000000
		11500000.00000000
		11500000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		05-09-2019
		11000000.00000000
		120
		06-06-2029
		0
		.04550000
		.04550000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		41708.33000000
		11000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2028
		.00000000
		.00000000
		
			The Shoppes of Schererville
			701-717 US-41
			Schererville
			IN
			46375
			Lake
			RT
			139063
			139054
			2005
			18400000.00000000
			MAI
			03-02-2019
			18400000.00000000
			03-02-2019
			MAI
			.94500000
			.97360000
			6
			08-06-2021
			N
			Jo-Ann Stores, Inc. Store #2068 R#13
			35266
			01-31-2027
			Big Lots Store Inc.#5189
			33958
			01-31-2024
			Petsmart Inc. Store #1374
			20054
			01-31-2026
			01-01-2021
			06-30-2021
			2122112.36000000
			2149383.20000000
			584826.13000000
			707573.39000000
			1537286.23000000
			1441809.81000000
			1404147.25000000
			1308670.81000000
			UW
			CREFC
			507451.38000000
			3.03000000
			2.84130000
			2.77000000
			2.57890000
			F
			F
			06-30-2021
		
		false
		false
		11000000.00000000
		43098.61000000
		.04550000
		.00015610
		43098.61000000
		.00000000
		.00000000
		11000000.00000000
		11000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		05-22-2019
		11000000.00000000
		120
		06-06-2029
		0
		.04290000
		.04290000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		39325.00000000
		11000000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			South Carolina Storage Portfolio - Summit Self Sto
			854 Edgefield Road
			North Augusta
			SC
			29841
			Aiken
			SS
			84925
			84925
			686
			2006
			9100000.00000000
			MAI
			04-15-2019
			9100000.00000000
			04-15-2019
			MAI
			.97200000
			.95760000
			6
			08-06-2021
			N
			04-30-2019
			07-01-2020
			06-30-2021
			793467.45000000
			940147.12000000
			262630.97000000
			272441.39000000
			530836.48000000
			667705.73000000
			522343.98000000
			659212.73000000
			UW
			CREFC
			250101.03000000
			2.66970000
			2.63580000
			F
		
		
			Riverchase Self Storage
			115 Riverchase Way
			Lexington
			SC
			29072
			Lexington
			SS
			83440
			83440
			674
			2007
			8300000.00000000
			MAI
			04-15-2019
			8300000.00000000
			04-15-2019
			MAI
			.92900000
			.93780000
			6
			08-06-2021
			N
			04-30-2019
			07-01-2020
			06-30-2021
			726799.72000000
			781283.47000000
			264066.97000000
			254513.91000000
			462732.75000000
			526769.56000000
			454388.75000000
			518425.56000000
			UW
			CREFC
			228353.09000000
			2.30680000
			2.27030000
			F
		
		false
		false
		11000000.00000000
		40635.83000000
		.04290000
		.00015610
		40635.83000000
		.00000000
		.00000000
		11000000.00000000
		11000000.00000000
		09-06-2021
		1
		false
		.00000000
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		0
		08-07-2021
		09-07-2021
		Deutsche Bank AG, acting through its New York Branch
		05-06-2019
		11000000.00000000
		120
		05-06-2029
		360
		.04880000
		.04880000
		3
		1
		36
		06-06-2019
		true
		1
		WL
		5
		44733.33000000
		11000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2029
		.00000000
		.00000000
		
			Wilderness Village Center
			22131 237th Street
			Maple Valley
			WA
			98038
			King
			RT
			45897
			45896
			1979
			2018
			16300000.00000000
			MAI
			03-04-2019
			16300000.00000000
			03-04-2019
			MAI
			.96900000
			.96950000
			6
			08-06-2021
			N
			The Bartell Drug Company
			15209
			12-31-2026
			Bank of America, NA
			5717
			12-31-2025
			Maple Valley Fitness
			5510
			06-30-2021
			02-28-2019
			01-01-2021
			06-30-2021
			1499630.00000000
			1514952.78000000
			410068.00000000
			468243.44000000
			1089562.00000000
			1046709.34000000
			996574.00000000
			953721.34000000
			UW
			CREFC
			544255.50000000
			1.56000000
			1.92320000
			1.43000000
			1.75230000
			F
			F
			06-24-2021
		
		false
		false
		11000000.00000000
		46224.44000000
		.04880000
		.00015610
		46224.44000000
		.00000000
		.00000000
		11000000.00000000
		11000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		05-03-2019
		10000000.00000000
		120
		05-06-2029
		360
		.04520000
		.04520000
		3
		1
		0
		06-06-2019
		true
		1
		WL
		2
		50787.44000000
		9974969.32000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			Hampton Inn- Pembroke Pines
			150 NW 150th Ave
			Pembroke Pines
			FL
			33028
			Broward
			LO
			123
			123
			1998
			2018
			18100000.00000000
			MAI
			04-04-2019
			18100000.00000000
			04-04-2019
			MAI
			.80800000
			6
			08-06-2021
			N
			03-31-2019
			4668097.00000000
			3407016.00000000
			1261081.00000000
			1074357.00000000
			UW
			CREFC
			2.07000000
			1.76000000
			F
			F
		
		false
		false
		9644806.01000000
		50787.44000000
		.04520000
		.00063110
		37539.73000000
		13247.71000000
		.00000000
		9631558.30000000
		9631558.30000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA
		06-10-2019
		9600000.00000000
		120
		07-06-2029
		360
		.04700000
		.04700000
		3
		1
		24
		08-06-2019
		true
		1
		WL
		5
		.00000000
		9600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			Copperstill Marketplace
			13330 & 13130 Hwy 1085
			Covington
			LA
			70433
			St. Tammany Parish
			RT
			52054
			52054
			2018
			13200000.00000000
			MAI
			04-19-2019
			13200000.00000000
			04-19-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Rouses
			43320
			09-25-2038
			In & Out Urgent Care
			2854
			12-04-2025
			Wow Cafe
			2460
			05-01-2026
			1108410.21000000
			238845.19000000
			869565.02000000
			834428.57000000
			UW
			CREFC
			1.46000000
			1.40000000
			F
			F
			12-31-2020
		
		false
		false
		9589064.10000000
		49789.23000000
		.04700000
		.00063110
		38809.07000000
		10980.16000000
		.00000000
		9578083.94000000
		9578083.94000000
		09-03-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		0
		08-07-2021
		09-07-2021
		Goldman Sachs Bank USA
		05-22-2019
		8357500.00000000
		120
		06-06-2029
		0
		.04580000
		.04580000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		31897.79000000
		8357500.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2028
		.00000000
		.00000000
		
			University Village
			3502 D'Avinci Way
			Melbourne
			FL
			32901
			Brevard
			MF
			99
			99
			2006
			12900000.00000000
			MAI
			04-11-2019
			12900000.00000000
			04-11-2019
			MAI
			.96000000
			.95960000
			6
			08-06-2021
			N
			03-31-2019
			01-01-2021
			06-30-2021
			1395570.00000000
			1495757.96000000
			628260.75000000
			571242.80000000
			767309.25000000
			924515.16000000
			742559.25000000
			899765.16000000
			UW
			CREFC
			387026.52000000
			1.98000000
			2.38880000
			1.91000000
			2.32480000
			F
			F
		
		false
		false
		8357500.00000000
		32961.05000000
		.04580000
		.00055610
		32961.05000000
		.00000000
		.00000000
		8357500.00000000
		8357500.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		2
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		05-23-2019
		8125000.00000000
		120
		06-06-2029
		0
		.04340000
		.04340000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		29385.42000000
		8125000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			375-383 86th Street
			375-383 86th Street
			Brooklyn
			NY
			11209
			Kings
			RT
			31650
			31650
			1923
			2019
			14700000.00000000
			MAI
			03-07-2019
			14700000.00000000
			03-07-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			Gloria Francis School of Make-up Artistry LTD
			7500
			07-31-2031
			Dime Savings Bank
			4000
			10-31-2030
			US/New York Army National Guard
			3000
			04-30-2026
			03-31-2019
			01-01-2021
			06-30-2021
			1244192.03000000
			1244551.76000000
			439796.77000000
			636551.44000000
			804395.26000000
			608000.32000000
			770897.13000000
			574502.32000000
			UW
			CREFC
			357522.56000000
			2.25000000
			1.70060000
			2.16000000
			1.60690000
			F
			F
			06-30-2021
		
		false
		false
		8125000.00000000
		30364.93000000
		.04340000
		.00015610
		30364.93000000
		.00000000
		.00000000
		8125000.00000000
		8125000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		05-15-2019
		5890300.00000000
		120
		06-06-2029
		360
		.04730000
		.04730000
		3
		1
		24
		07-06-2019
		true
		1
		WL
		5
		23217.60000000
		5890300.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		04-05-2029
		.00000000
		.00000000
		
			Atlas Signs-FL
			1077 Blue Heron Blvd West
			Riviera Beach
			FL
			33403
			Palm Beach
			IN
			135490
			43911
			1979
			2015
			6300000.00000000
			MAI
			03-26-2019
			6300000.00000000
			03-26-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			Atlas Sign Industries
			65311
			12-31-2035
			01-01-2021
			06-30-2021
			448827.82000000
			854842.00000000
			143117.83000000
			49495.19000000
			305709.98000000
			805346.81000000
			278855.95000000
			778492.81000000
			UW
			CREFC
			282480.80000000
			2.85100000
			2.75590000
			F
			06-30-2021
		
		
			Atlas Signs-NC
			707 Commerce Drive
			Concord
			NC
			28025
			Cabarrus
			IN
			70179
			70179
			1988
			2012
			3600000.00000000
			MAI
			03-26-2019
			3600000.00000000
			03-26-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			Atlas Sign
			70179
			12-31-2035
			379572.84000000
			83871.19000000
			295701.66000000
			270698.13000000
			UW
			CREFC
			F
			06-30-2021
		
		false
		false
		5876167.58000000
		30655.62000000
		.04730000
		.00015610
		23933.96000000
		6721.66000000
		.00000000
		5869445.92000000
		5869445.92000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		2
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		05-23-2019
		5125000.00000000
		120
		06-06-2029
		0
		.04320000
		.04320000
		3
		1
		120
		07-06-2019
		true
		1
		WL
		3
		18450.00000000
		5125000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			Main Street
			8-10 Main Street
			Southampton
			NY
			11968
			Suffolk
			OF
			10093
			10093
			1940
			11600000.00000000
			MAI
			03-08-2019
			11600000.00000000
			03-08-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			UBS Financial Services, Inc.
			8250
			11-30-2028
			Collette Design
			2750
			03-31-2019
			07-01-2020
			06-30-2021
			643090.37000000
			599601.53000000
			79378.05000000
			81936.42000000
			563712.32000000
			517665.11000000
			531627.76000000
			485581.11000000
			UW
			CREFC
			224475.00000000
			2.51000000
			2.30610000
			2.37000000
			2.16320000
			F
			F
			06-30-2021
		
		false
		false
		5125000.00000000
		19065.00000000
		.04320000
		.00015610
		19065.00000000
		.00000000
		.00000000
		5125000.00000000
		5125000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		05-31-2019
		4000000.00000000
		120
		06-06-2029
		360
		.04420000
		.04420000
		3
		1
		60
		07-06-2019
		true
		1
		WL
		5
		14733.33000000
		4000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2029
		.00000000
		.00000000
		
			Walgreens
			1301 1st Street South
			Willmar
			MN
			56201
			Kandiyohi
			RT
			14490
			14490
			2009
			6725000.00000000
			MAI
			04-16-2019
			6725000.00000000
			04-16-2019
			MAI
			1.00000000
			1.00000000
			6
			08-06-2021
			N
			Walgreens
			14490
			02-28-2034
			04-30-2019
			01-01-2021
			06-30-2021
			475241.76000000
			432999.96000000
			81511.73000000
			393730.02000000
			432999.96000000
			391556.52000000
			430825.96000000
			UW
			CREFC
			179255.50000000
			1.63000000
			2.41550000
			1.63000000
			2.40340000
			F
			F
			06-30-2021
		
		false
		false
		4000000.00000000
		15224.44000000
		.04420000
		.00015610
		15224.44000000
		.00000000
		.00000000
		4000000.00000000
		4000000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	
	
		Prospectus Loan ID
		35
		0
		08-07-2021
		09-07-2021
		Citi Real Estate Funding Inc.
		05-31-2019
		3250000.00000000
		60
		06-06-2024
		0
		.04580000
		.04580000
		3
		1
		60
		07-06-2019
		true
		1
		WL
		3
		12404.17000000
		3250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2024
		.00000000
		.00000000
		
			Railroad San Mateo, CA
			360 S Railroad Ave
			San Mateo
			CA
			94401
			San Mateo
			OF
			4516
			4516
			2017
			5920000.00000000
			MAI
			05-02-2019
			5920000.00000000
			05-02-2019
			MAI
			1.00000000
			6
			08-06-2021
			N
			MONOMI PARK
			4516
			05-31-2023
			395888.77000000
			68896.63000000
			326992.15000000
			311376.07000000
			UW
			CREFC
			2.17000000
			2.06000000
			F
			F
			12-31-2020
		
		false
		false
		3250000.00000000
		12817.64000000
		.04580000
		.00025610
		12817.64000000
		.00000000
		.00000000
		3250000.00000000
		3250000.00000000
		09-06-2021
		1
		false
		.00000000
		0
		Midland Loan Services
		false
		.00000000
	




(null)


	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 10, the mortgage whole loan was co-originated by Goldman Sachs Bank USA and Bank of America, N.A.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 4, the mortgage whole loan was co-originated by Goldman Sachs Mortgage Company and JPMorgan Chase Bank, National Association.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 5, the mortgage whole loan was co-originated by Goldman Sachs Bank USA and Deutsche Bank AG, New York Branch.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 7, the mortgage whole loan was co-originated by Deutsche Bank AG, acting through its New York Branch and Wells Fargo Bank, National Association.
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 9, the mortgage whole loan was co-originated by Citi Real Estate Funding Inc. and Deutsche Bank AG, New York Branch.
	
	
		Item 2(c)(15)
		Loan Structure Code
		With respect to Asset Numbers 1, 4, 5, 7, 9 and 14, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari passu notes and one or more subordinate notes. In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust.
	
	
		Item 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.
	
	
		Item 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.
	
	
		Item 2(d)(28)(i)
		Financials Securitization Date
		With respect to Asset Numbers 1, 3, 4, 5, 7, 8, 9, 11, 13, 14, 15, 17, 18, 20, 22, 25, 29, 32 and 35, the Financials Securitization Date has been left blank as it was not available at the time of securitization.
	
	
		Item 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 portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow 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 portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xxi)
		Most Recent Annual Lease Rollover Review Date
		With respect to each mortgaged loan, the date shown represents the most recent occupancy date.
	
	
		Item 2(e)(3)
		Report Period Beginning Schedule Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in June 2019 (or for loans that do not have a mortgage loan payment due date in June 2019, as of the loan origination date).
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee rate, and (v) the CREFC intellectual property royalty license fee rate.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance 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. 
	
	
		Item 2(e)(13)
		Report Period End Scheduled Loan Balance 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.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		Midland Loan Services, a Division of PNC Bank, National Association was truncated to Midland Loan Services to meet EDGAR constraints.