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:   October 14, 2021 to November 15, 2021

Commission File Number of issuing entity:  333-226082-01

Central Index Key Number of issuing entity:  0001763207

GS Mortgage Securities Trust 2019-GC38
(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)

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)

38-4104391
38-4104392
38-7221258
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

A-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 November 15, 2021 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2019-GC38.

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-GC38 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 October 14, 2021 to November 15, 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 November 12, 2021. The CIK number of GSMC is 0001541502.

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.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on November 29, 2021 under Commission File No. 333-226082-01 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on November 29, 2021 under Commission File No. 333-226082-01 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 2.  Legal Proceedings.

 

Wells Fargo Bank:  In December 2014, Phoenix Light SF Limited and certain related entities and the National Credit Union Administration (NCUA) filed complaints in the United States District Court for the Southern District of New York against Wells Fargo Bank, alleging claims against Wells Fargo Bank in its capacity as trustee for a number of residential mortgage-backed securities trusts. Complaints raising similar allegations have been filed by Commerzbank AG in the Southern District of New York and by IKB International and IKB Deutsche Industriebank in New York state court. In each case, the plaintiffs allege that Wells Fargo Bank, as trustee, caused losses to investors, and plaintiffs assert causes of action based upon, among other things, the trustee’s alleged failure to notify and enforce repurchase obligations of mortgage loan sellers for purported breaches of representations and warranties, notify investors of alleged events of default, and abide by appropriate standards of care following alleged events of default. Wells Fargo Bank previously settled two class action lawsuits with similar allegations that were filed in November 2014 and December 2016 by institutional investors in the Southern District of New York and New York state court, respectively. In addition, Park Royal I LLC and Park Royal II LLC have filed complaints in New York state court alleging Wells Fargo Bank, N.A., as trustee, failed to take appropriate actions upon learning of defective mortgage loan documentation. In March 2021, the Company entered into an agreement to resolve the case filed by the NCUA.

 

In addition to the foregoing cases, in August 2014 and August 2015 Nomura Credit & Capital Inc. (“Nomura”) and Natixis Real Estate Holdings, LLC (“Natixis”) filed a total of seven third-party complaints against Wells Fargo Bank in New York state court. In the underlying first-party actions, Nomura and Natixis have been sued for alleged breaches of representations and warranties made in connection with residential mortgage-backed securities sponsored by them. In the third-party actions, Nomura and Natixis allege that Wells Fargo Bank, as master servicer, primary servicer or securities administrator, failed to notify Nomura and Natixis of their own breaches, failed to properly oversee the primary servicers, and failed to adhere to accepted servicing practices. Natixis additionally alleges that Wells Fargo Bank failed to perform default oversight duties. Wells Fargo Bank has asserted counterclaims alleging that Nomura and Natixis failed to provide Wells Fargo Bank notice of their representation and warranty breaches.

 

With respect to each of the foregoing litigations, Wells Fargo Bank believes plaintiffs' claims are without merit and intends to contest the claims vigorously, but there can be no assurances as to the outcome of the litigations or the possible impact of the litigations on Wells Fargo Bank or the related RMBS trusts.

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for GS Mortgage Securities Trust 2019-GC38, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

10/13/2021

$0.00

  Current Distribution Date

11/15/2021

$0.00

 

*REO Account

  Prior Distribution Date

10/13/2021

$0.00

  Current Distribution Date

11/15/2021

$0.00

*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for GS Mortgage Securities Trust 2019-GC38, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

10/13/2021

$5,512.41

  Current Distribution Date

11/15/2021

$5,704.38

 

Interest Reserve Account

  Prior Distribution Date

10/13/2021

$0.00

  Current Distribution Date

11/15/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

10/13/2021

$0.00

  Current Distribution Date

11/15/2021

$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-GC38, relating to the November 15, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on November 29, 2021 under Commission File No. 333-226082-01 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on November 29, 2021 under Commission File No. 333-226082-01 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: November 29, 2021

 

 


gsm19c38_ex991-202111.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

11/15/21

GS Mortgage Securities Trust 2019-GC38

Determination Date:

11/08/21

 

Next Distribution Date:

12/10/21

 

Record Date:

10/29/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2019-GC38

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

GS Mortgage Securities Corporation II

 

 

Certificate Factor Detail

3

 

Leah Nivison

(212) 902-1000

 

Certificate Interest Reconciliation Detail

4

 

200 West Street, | New York, NY 10282

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Additional Information

5

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor | Charlotte, NC 28202

 

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Association

 

 

Mortgage Loan Detail (Part 1)

13-14

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

 

 

 

10851 Mastin Street,Building 82, Suite 300 | Overland Park, KS 66210

 

Mortgage Loan Detail (Part 2)

15-16

 

 

 

 

 

 

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

Principal Prepayment Detail

17

Representations Reviewer

 

 

 

Historical Detail

18

 

Don Simon

(203) 660-6100

 

Delinquency Loan Detail

19

 

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

 

 

 

 

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

 

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

Specially Serviced Loan Detail - Part 1

21

 

Corporate Trust Services (CMBS)

 

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

Specially Serviced Loan Detail - Part 2

22

 

 

 

trustadministrationgroup@wellsfargo.com

 

 

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Modified Loan Detail

23

 

 

 

 

 

 

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

24

 

General Contact

(302) 636-4140

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

1100 North Market St., | Wilmington, DE 19890

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

 

Supplemental Notes

27

 

 

 

 

 

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© Copyright 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

 


 

 

                         

 

 

 

 

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

36252SAS6

2.972000%

9,271,000.00

4,578,169.92

167,532.94

11,338.60

0.00

0.00

178,871.54

4,410,636.98

30.19%

30.00%

A-2

36252SAT4

3.872000%

77,492,000.00

77,492,000.00

0.00

250,040.85

0.00

0.00

250,040.85

77,492,000.00

30.19%

30.00%

A-3

36252SAU1

3.703000%

190,000,000.00

190,000,000.00

0.00

586,308.33

0.00

0.00

586,308.33

190,000,000.00

30.19%

30.00%

A-4

36252SAV9

3.968000%

235,678,000.00

235,678,000.00

0.00

779,308.59

0.00

0.00

779,308.59

235,678,000.00

30.19%

30.00%

A-AB

36252SAW7

3.835000%

17,070,000.00

17,070,000.00

0.00

54,552.88

0.00

0.00

54,552.88

17,070,000.00

30.19%

30.00%

A-S

36252SAZ0

4.158000%

60,515,000.00

60,515,000.00

0.00

209,684.48

0.00

0.00

209,684.48

60,515,000.00

22.14%

22.00%

B

36252SBA4

4.309000%

36,877,000.00

36,877,000.00

0.00

132,419.16

0.00

0.00

132,419.16

36,877,000.00

17.24%

17.13%

C

36252SBB2

4.761000%

34,985,000.00

34,985,000.00

0.00

138,802.99

0.00

0.00

138,802.99

34,985,000.00

12.58%

12.50%

D

36252SAA5

3.000000%

20,916,000.00

20,916,000.00

0.00

52,290.00

0.00

0.00

52,290.00

20,916,000.00

9.80%

9.73%

E-RR

36252SAE7

4.995055%

17,852,000.00

17,852,000.00

0.00

74,309.76

0.00

0.00

74,309.76

17,852,000.00

7.42%

7.38%

F-RR

36252SAG2

4.995055%

9,456,000.00

9,456,000.00

0.00

39,361.03

0.00

0.00

39,361.03

9,456,000.00

6.16%

6.13%

G-RR

36252SAJ6

4.995055%

8,510,000.00

8,510,000.00

0.00

35,423.26

0.00

0.00

35,423.26

8,510,000.00

5.03%

5.00%

H-RR

36252SAL1

4.995055%

7,564,000.00

7,564,000.00

0.00

31,485.50

0.00

0.00

31,485.50

7,564,000.00

4.03%

4.00%

I-RR*

36252SAN7

4.995055%

30,258,365.00

30,258,365.00

0.00

125,951.82

0.00

0.00

125,951.82

30,258,365.00

0.00%

0.00%

S

36252SBD8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

36252SAQ0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

756,444,365.00

751,751,534.92

167,532.94

2,521,277.25

0.00

0.00

2,688,810.19

751,584,001.98

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

36252SAX5

1.117809%

590,026,000.00

585,333,169.92

0.00

545,242.31

0.00

0.00

545,242.31

585,165,636.98

 

 

X-B

36252SAY3

0.466005%

71,862,000.00

71,862,000.00

0.00

27,906.71

0.00

0.00

27,906.71

71,862,000.00

 

 

X-D

36252SAC1

1.995055%

20,916,000.00

20,916,000.00

0.00

34,773.80

0.00

0.00

34,773.80

20,916,000.00

 

 

Notional SubTotal

 

682,804,000.00

678,111,169.92

0.00

607,922.82

0.00

0.00

607,922.82

677,943,636.98

 

 

 

Deal Distribution Total

 

 

 

167,532.94

3,129,200.07

0.00

0.00

3,296,733.01

 

 

 

 

* 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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 27

 


 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Realized Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

36252SAS6

493.81619243

18.07064394

1.22301801

0.00000000

0.00000000

0.00000000

0.00000000

19.29366196

475.74554848

A-2

36252SAT4

1,000.00000000

0.00000000

3.22666662

0.00000000

0.00000000

0.00000000

0.00000000

3.22666662

1,000.00000000

A-3

36252SAU1

1,000.00000000

0.00000000

3.08583332

0.00000000

0.00000000

0.00000000

0.00000000

3.08583332

1,000.00000000

A-4

36252SAV9

1,000.00000000

0.00000000

3.30666668

0.00000000

0.00000000

0.00000000

0.00000000

3.30666668

1,000.00000000

A-AB

36252SAW7

1,000.00000000

0.00000000

3.19583363

0.00000000

0.00000000

0.00000000

0.00000000

3.19583363

1,000.00000000

A-S

36252SAZ0

1,000.00000000

0.00000000

3.46500008

0.00000000

0.00000000

0.00000000

0.00000000

3.46500008

1,000.00000000

B

36252SBA4

1,000.00000000

0.00000000

3.59083331

0.00000000

0.00000000

0.00000000

0.00000000

3.59083331

1,000.00000000

C

36252SBB2

1,000.00000000

0.00000000

3.96750007

0.00000000

0.00000000

0.00000000

0.00000000

3.96750007

1,000.00000000

D

36252SAA5

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

36252SAE7

1,000.00000000

0.00000000

4.16254537

0.00000000

0.00000000

0.00000000

0.00000000

4.16254537

1,000.00000000

F-RR

36252SAG2

1,000.00000000

0.00000000

4.16254547

0.00000000

0.00000000

0.00000000

0.00000000

4.16254547

1,000.00000000

G-RR

36252SAJ6

1,000.00000000

0.00000000

4.16254524

0.00000000

0.00000000

0.00000000

0.00000000

4.16254524

1,000.00000000

H-RR

36252SAL1

1,000.00000000

0.00000000

4.16254627

0.00000000

0.00000000

0.00000000

0.00000000

4.16254627

1,000.00000000

I-RR

36252SAN7

1,000.00000000

0.00000000

4.16254546

0.00000000

0.26913351

0.00000000

0.00000000

4.16254546

1,000.00000000

S

36252SBD8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

36252SAQ0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

36252SAX5

992.04640121

0.00000000

0.92409879

0.00000000

0.00000000

0.00000000

0.00000000

0.92409879

991.76245959

X-B

36252SAY3

1,000.00000000

0.00000000

0.38833751

0.00000000

0.00000000

0.00000000

0.00000000

0.38833751

1,000.00000000

X-D

36252SAC1

1,000.00000000

0.00000000

1.66254542

0.00000000

0.00000000

0.00000000

0.00000000

1.66254542

1,000.00000000

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

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

10/01/21 - 10/30/21

30

0.00

11,338.60

0.00

11,338.60

0.00

0.00

0.00

11,338.60

0.00

 

A-2

10/01/21 - 10/30/21

30

0.00

250,040.85

0.00

250,040.85

0.00

0.00

0.00

250,040.85

0.00

 

A-3

10/01/21 - 10/30/21

30

0.00

586,308.33

0.00

586,308.33

0.00

0.00

0.00

586,308.33

0.00

 

A-4

10/01/21 - 10/30/21

30

0.00

779,308.59

0.00

779,308.59

0.00

0.00

0.00

779,308.59

0.00

 

A-AB

10/01/21 - 10/30/21

30

0.00

54,552.88

0.00

54,552.88

0.00

0.00

0.00

54,552.88

0.00

 

X-A

10/01/21 - 10/30/21

30

0.00

545,242.31

0.00

545,242.31

0.00

0.00

0.00

545,242.31

0.00

 

X-B

10/01/21 - 10/30/21

30

0.00

27,906.71

0.00

27,906.71

0.00

0.00

0.00

27,906.71

0.00

 

X-D

10/01/21 - 10/30/21

30

0.00

34,773.80

0.00

34,773.80

0.00

0.00

0.00

34,773.80

0.00

 

A-S

10/01/21 - 10/30/21

30

0.00

209,684.48

0.00

209,684.48

0.00

0.00

0.00

209,684.48

0.00

 

B

10/01/21 - 10/30/21

30

0.00

132,419.16

0.00

132,419.16

0.00

0.00

0.00

132,419.16

0.00

 

C

10/01/21 - 10/30/21

30

0.00

138,802.99

0.00

138,802.99

0.00

0.00

0.00

138,802.99

0.00

 

D

10/01/21 - 10/30/21

30

0.00

52,290.00

0.00

52,290.00

0.00

0.00

0.00

52,290.00

0.00

 

E-RR

10/01/21 - 10/30/21

30

0.00

74,309.76

0.00

74,309.76

0.00

0.00

0.00

74,309.76

0.00

 

F-RR

10/01/21 - 10/30/21

30

0.00

39,361.03

0.00

39,361.03

0.00

0.00

0.00

39,361.03

0.00

 

G-RR

10/01/21 - 10/30/21

30

0.00

35,423.26

0.00

35,423.26

0.00

0.00

0.00

35,423.26

0.00

 

H-RR

10/01/21 - 10/30/21

30

0.00

31,485.50

0.00

31,485.50

0.00

0.00

0.00

31,485.50

0.00

 

I-RR

10/01/21 - 10/30/21

30

8,109.78

125,951.83

0.00

125,951.83

0.00

0.00

0.00

125,951.82

8,143.54

 

Totals

 

 

8,109.78

3,129,200.08

0.00

3,129,200.08

0.00

0.00

0.00

3,129,200.07

8,143.54

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,296,733.01

 

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

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,143,009.98

Master Servicing Fee

6,035.33

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,704.38

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

323.67

ARD Interest

0.00

Operating Advisor Fee

1,294.68

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

161.83

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,143,009.98

Total Fees

13,809.90

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

167,532.94

Reimbursement for Interest on Advances

0.00

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

167,532.94

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,129,200.07

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

167,532.94

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

3,296,733.01

Total Funds Collected

3,310,542.92

Total Funds Distributed

3,310,542.91

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

751,751,535.00

751,751,535.00

Beginning Certificate Balance

751,751,534.92

(-) Scheduled Principal Collections

167,532.94

167,532.94

(-) Principal Distributions

167,532.94

(-) 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

751,584,002.06

751,584,002.06

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

751,751,535.01

751,751,535.01

Ending Certificate Balance

751,584,001.98

Ending Actual Collateral Balance

751,584,002.07

751,584,002.07

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.08)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.08)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.00%

 

 

 

 

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 Computershare. All rights reserved. Confidential.

 

 

Page 7 of 27

 


 

 

                             

 

 

 

 

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

11

75,121,292.75

10.00%

86

5.1451

1.828434

1.30 or less

7

107,181,059.29

14.26%

78

5.0695

0.930342

10,000,001 to 20,000,000

10

146,757,382.83

19.53%

81

5.0896

1.846444

1.31 to 1.40

1

26,845,000.00

3.57%

87

4.8900

1.325900

20,000,001 to 30,000,000

7

171,955,326.48

22.88%

86

5.0139

1.839406

1.41 to 1.50

2

38,250,000.00

5.09%

85

5.0279

1.477147

30,000,001 to 40,000,000

3

104,000,000.00

13.84%

84

5.0608

1.304065

1.51 to 1.60

3

48,764,892.21

6.49%

84

4.9866

1.533690

40,000,001 to 50,000,000

3

136,750,000.00

18.19%

86

4.5134

2.884540

1.61 to 1.70

3

61,969,799.63

8.25%

85

5.3993

1.660270

50,000,001 to 60,000,000

1

52,000,000.00

6.92%

85

4.7780

2.392800

1.71 to 2.00

5

108,920,000.00

14.49%

50

4.4354

1.790476

 

60,000,001 or greater

1

65,000,000.00

8.65%

25

4.0228

1.765200

2.01 to 3.00

14

318,253,250.93

42.34%

86

4.9063

2.323187

 

Totals

36

751,584,002.06

100.00%

79

4.8552

1.987638

3.01 or greater

1

41,400,000.00

5.51%

86

3.8600

4.589600

 

 

 

 

 

 

 

 

Totals

36

751,584,002.06

100.00%

79

4.8552

1.987638

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 8 of 27

 


 

 

                           

 

 

 

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

2

7,632,000.00

1.02%

86

4.4080

2.286800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

7

102,545,000.00

13.64%

86

4.4980

2.938756

California

3

114,839,059.04

15.28%

84

4.9471

2.085723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

4

65,331,903.97

8.69%

74

5.3214

1.481072

Colorado

3

34,823,554.14

4.63%

86

5.1611

1.028470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

3

107,000,000.00

14.24%

86

5.0240

1.946804

Florida

4

38,045,844.93

5.06%

66

5.1838

2.035173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

3

91,900,000.00

12.23%

43

4.3144

1.789157

Georgia

2

37,803,716.00

5.03%

84

5.4976

1.741136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

11

146,139,359.08

19.44%

85

4.9892

1.717194

Illinois

7

92,746,813.59

12.34%

86

4.4331

2.878524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

9

171,297,738.94

22.79%

85

5.0851

1.842947

Indiana

1

10,050,000.00

1.34%

85

5.2045

1.440800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

16

67,370,000.00

8.96%

86

4.5408

2.321311

Michigan

1

18,219,799.30

2.42%

86

5.0700

1.639500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

53

751,584,002.06

100.00%

79

4.8552

1.987638

Nevada

1

9,295,013.22

1.24%

86

5.3000

0.999000

 

 

 

 

 

 

 

 

New York

5

185,950,000.00

24.74%

65

4.6712

1.590508

 

 

 

 

 

 

 

 

North Carolina

2

10,751,338.30

1.43%

85

4.7751

1.901773

 

 

 

 

 

 

 

 

Ohio

5

52,659,627.33

7.01%

85

5.1440

2.205046

 

 

 

 

 

 

 

 

Pennsylvania

2

20,295,952.13

2.70%

86

5.1444

1.672391

 

 

 

 

 

 

 

 

Texas

13

99,074,000.00

13.18%

86

4.7293

2.248518

 

 

 

 

 

 

 

 

Utah

1

16,496,284.00

2.19%

86

4.9000

2.519300

 

 

 

 

 

 

 

 

Virginia

1

2,901,000.00

0.39%

86

4.4080

2.286800

 

 

 

 

 

 

 

 

Totals

53

751,584,002.06

100.00%

79

4.8552

1.987638

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

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

 

4.000% or less

1

41,400,000.00

5.51%

86

3.8600

4.589600

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.500%

2

110,350,000.00

14.68%

50

4.1811

1.979559

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

4

69,500,000.00

9.25%

85

4.7341

1.577390

25 months to 36 months

34

704,091,156.90

93.68%

80

4.8376

2.025864

 

4.751% to 5.000%

11

247,046,813.59

32.87%

86

4.8871

1.946068

37 months to 48 months

2

47,492,845.16

6.32%

67

5.1155

1.420927

 

5.001% to 5.250%

8

157,702,405.10

20.98%

86

5.1028

1.762382

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

5.251% to 5.500%

8

78,091,938.21

10.39%

85

5.3846

1.840415

Totals

36

751,584,002.06

100.00%

79

4.8552

1.987638

 

5.501% or greater

2

47,492,845.16

6.32%

68

5.6074

1.544883

 

 

 

 

 

 

 

 

Totals

36

751,584,002.06

100.00%

79

4.8552

1.987638

 

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 10 of 27

 


 

 

                             

 

 

 

 

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

 

58 months or less

2

77,492,845.16

10.31%

25

4.3062

1.669198

Interest Only

19

543,745,000.00

72.35%

78

4.7319

2.027676

59 months to 115 months

34

674,091,156.90

89.69%

86

4.9183

2.024245

360 months or less

17

207,839,002.06

27.65%

82

5.1778

1.882891

 

116 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

36

751,584,002.06

100.00%

79

4.8552

1.987638

 

Totals

36

751,584,002.06

100.00%

79

4.8552

1.987638

 

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 11 of 27

 


 

 

                         

 

 

 

 

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

 

12 months or less

36

751,584,002.06

100.00%

79

4.8552

1.987638

 

 

 

None

 

 

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

36

751,584,002.06

100.00%

79

4.8552

1.987638

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

 

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

 

 

 

 

 

(4)

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

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 12 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original            Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated          Maturity         Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                     Accrual Type      Gross Rate

Interest

Principal

Adjustments                 Repay Date           Date

Date

Balance

Balance

Date

 

1

301271711

MF

Brooklyn

NY

Actual/360

4.023%

225,163.48

0.00

0.00

N/A

12/06/23

--

65,000,000.00

65,000,000.00

11/06/21

 

2

301271710

RT

Torrance

CA

Actual/360

4.778%

213,948.22

0.00

0.00

N/A

12/06/28

--

52,000,000.00

52,000,000.00

11/06/21

 

3

304102175

MU

New York

NY

Actual/360

5.150%

221,736.11

0.00

0.00

N/A

02/06/29

--

50,000,000.00

50,000,000.00

11/06/21

 

4

301271722

SS

Various

Various

Actual/360

4.408%

172,138.52

0.00

0.00

N/A

01/06/29

--

45,350,000.00

45,350,000.00

11/06/21

 

5

301271725

IN

Melrose Park

IL

Actual/360

3.860%

137,609.00

0.00

0.00

01/06/29

01/06/34

--

41,400,000.00

41,400,000.00

11/06/21

 

6

301271697

MU

San Francisco

CA

Actual/360

4.878%

147,017.50

0.00

0.00

N/A

10/06/28

--

35,000,000.00

35,000,000.00

11/06/21

 

7

301271691

RT

Atlanta

GA

Actual/360

5.545%

167,135.21

0.00

0.00

N/A

11/06/28

--

35,000,000.00

35,000,000.00

11/06/21

 

8

321381001

OF

New York

NY

Actual/360

4.750%

139,069.44

0.00

0.00

N/A

12/06/28

--

34,000,000.00

34,000,000.00

10/06/21

 

9

301271715

LO

Chula Vista

CA

Actual/360

5.350%

128,407.48

33,532.49

0.00

N/A

12/06/28

--

27,872,591.80

27,839,059.31

11/06/21

 

10

321430010

RT

New York

NY

Actual/360

4.965%

120,566.75

0.00

0.00

N/A

12/06/28

--

28,200,000.00

28,200,000.00

11/06/21

 

11

304102172

IN

Various

IL

Actual/360

4.890%

113,039.82

0.00

0.00

N/A

02/06/29

--

26,845,000.00

26,845,000.00

11/06/21

 

12

301271723

LO

Denver

CO

Actual/360

5.060%

108,930.56

0.00

0.00

N/A

01/06/29

--

25,000,000.00

25,000,000.00

11/06/21

 

13

304102171

MU

North Miami

FL

Actual/360

4.970%

94,153.89

0.00

0.00

N/A

02/06/29

--

22,000,000.00

22,000,000.00

11/06/21

 

14

301271716

OF

Dublin

OH

Actual/360

5.077%

92,238.26

26,899.96

0.00

N/A

12/06/28

--

21,098,167.13

21,071,267.17

11/06/21

 

15

301271713

OF

Houston

TX

Actual/360

4.720%

85,353.33

0.00

0.00

N/A

11/06/28

--

21,000,000.00

21,000,000.00

11/06/21

 

16

301271717

IN

Various

Various

Actual/360

4.900%

81,435.28

0.00

0.00

N/A

01/06/29

--

19,300,000.00

19,300,000.00

11/06/21

 

17

301271732

RT

Fort Worth

TX

Actual/360

4.922%

81,368.80

0.00

0.00

N/A

02/06/29

--

19,200,000.00

19,200,000.00

11/06/21

 

18

301271724

OF

Dearborn

MI

Actual/360

5.070%

79,645.74

23,164.75

0.00

01/06/29

01/06/32

--

18,242,964.38

18,219,799.63

11/06/21

 

19

301271738

IN

Denver

PA

Actual/360

5.040%

65,100.00

0.00

0.00

N/A

01/06/29

--

15,000,000.00

15,000,000.00

11/06/21

 

20

321381007

OF

Various

IL

Actual/360

4.840%

61,762.77

17,300.11

0.00

N/A

12/06/28

--

14,819,113.70

14,801,813.59

11/06/21

 

21

301271728

MF

Blacklick

OH

Actual/360

4.950%

61,806.25

0.00

0.00

N/A

02/06/29

--

14,500,000.00

14,500,000.00

11/06/21

 

22

301271685

LO

Various

FL

Actual/360

5.781%

62,259.43

13,861.25

0.00

N/A

10/06/23

--

12,506,706.41

12,492,845.16

11/06/21

 

23

301271731

MF

Houston

TX

Actual/360

5.100%

54,456.67

0.00

0.00

N/A

02/06/29

--

12,400,000.00

12,400,000.00

11/06/21

 

24

301271718

OF

Beavercreek

OH

Actual/360

5.440%

50,618.98

12,834.42

0.00

N/A

11/06/28

--

10,805,758.87

10,792,924.45

11/06/21

 

25

301271702

RT

Franklin

IN

Actual/360

5.205%

45,040.61

0.00

0.00

N/A

12/06/28

--

10,050,000.00

10,050,000.00

11/06/21

 

26

301271719

OF

Schaumburg

IL

Actual/360

4.994%

41,713.77

0.00

0.00

N/A

01/06/29

--

9,700,000.00

9,700,000.00

11/06/21

 

27

301271720

RT

North Las Vegas

NV

Actual/360

5.300%

42,472.76

11,252.97

0.00

N/A

01/06/29

--

9,306,266.09

9,295,013.12

11/06/21

 

28

301271721

OF

New York

NY

Actual/360

5.500%

41,440.97

0.00

0.00

N/A

01/06/29

--

8,750,000.00

8,750,000.00

11/06/21

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original        Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated          Maturity       Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

       City

State      Accrual Type              Gross Rate

Interest

Principal

Adjustments                 Repay Date

Date

Date

Balance

Balance

Date

 

29

301271703

OF

Westminster

CO

Actual/360

5.410%

36,396.95

9,278.16

0.00

N/A

12/06/28

--

7,812,832.07

7,803,553.91

11/06/21

 

30

301271708

SS

White Settlement

TX

Actual/360

4.717%

30,463.96

0.00

0.00

N/A

12/06/28

--

7,500,000.00

7,500,000.00

11/06/21

 

31

301271709

SS

Arlington

TX

Actual/360

4.717%

28,433.03

0.00

0.00

N/A

12/06/28

--

7,000,000.00

7,000,000.00

11/06/21

 

32

301271704

RT

New Albany

OH

Actual/360

5.308%

28,805.25

6,610.43

0.00

N/A

12/06/28

--

6,302,045.72

6,295,435.29

11/06/21

 

33

301271706

RT

Fayetteville

NC

Actual/360

5.070%

26,055.09

6,614.30

0.00

N/A

12/06/28

--

5,967,952.60

5,961,338.30

11/06/21

 

34

301271707

SS

Fort Worth

TX

Actual/360

4.837%

22,908.57

0.00

0.00

N/A

12/06/28

--

5,500,000.00

5,500,000.00

11/06/21

 

35

301271729

RT

Kutztown

PA

Actual/360

5.440%

24,837.56

6,184.10

0.00

N/A

02/06/29

--

5,302,136.23

5,295,952.13

11/06/21

 

36

321430036

SS

Colorado Springs

CO

Actual/360

5.450%

9,479.97

0.00

0.00

N/A

02/06/29

--

2,020,000.00

2,020,000.00

11/06/21

 

Totals

 

 

 

 

 

 

3,143,009.98

167,532.94

0.00

 

 

 

751,751,535.00

751,584,002.06

 

 

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 27

 


 

 

                           

 

 

 

 

 

Mortgage Loaxn Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent        Most Recent                   Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

NOI End

     Reduction

        Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

Date

     Date

       Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

11,281,918.18

4,002,698.61

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

5,628,892.00

3,019,770.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

9,074,463.99

7,460,767.24

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

4,897,813.00

2,362,488.43

07/01/20

12/31/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

7,706,364.82

5,866,284.52

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

8,846,992.55

4,369,924.27

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

2,733,413.02

2,571,625.14

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

0.00

4,187,814.15

01/01/21

06/30/21

--

0.00

0.00

138,959.65

138,959.65

0.00

0.00

 

 

9

4,623,677.97

4,710,633.43

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

4,813,541.00

2,340,760.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

1,816,609.89

930,439.10

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

(671,308.44)

1,238,851.11

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,607,584.59

1,438,581.08

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

4,129,797.83

2,962,815.14

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

6,020,111.00

3,921,548.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,534,700.00

1,269,038.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

2,204,164.00

1,115,630.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,976,422.86

1,055,197.04

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

7,382,592.00

3,732,459.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

4,971,366.58

2,060,817.86

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,283,828.00

690,603.72

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,009,734.10

1,195,783.35

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,045,975.09

628,446.59

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,610,240.00

984,595.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

951,392.76

422,549.86

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,280,464.94

679,314.51

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,115,641.96

530,758.16

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

897,674.96

620,476.54

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

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

 

29

902,180.93

708,065.65

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

752,219.66

472,088.43

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

772,592.50

444,688.75

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

550,220.41

290,825.04

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

562,162.93

323,869.17

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

397,740.96

298,062.83

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

535,786.50

415,010.99

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

170,586.61

97,331.23

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

106,417,559.15

69,420,611.94

 

 

 

0.00

0.00

138,959.65

138,959.65

0.00

0.00

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

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 Computershare. All rights reserved. Confidential.

 

 

Page 17 of 27

 


 

 

                                           

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11/15/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.855170%

4.833837%

79

10/13/21

1

34,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.855257%

4.833924%

80

09/13/21

1

34,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.855355%

4.834022%

81

08/12/21

1

34,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.855442%

4.834108%

82

07/12/21

1

34,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.855528%

4.834194%

83

06/11/21

1

34,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.855625%

4.834291%

84

05/12/21

1

34,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.855710%

4.834376%

85

04/12/21

1

34,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.855806%

4.834471%

86

03/12/21

1

34,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.855890%

4.834555%

87

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

 

4.856008%

4.834672%

88

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

 

4.856091%

4.834755%

89

12/11/20

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

4.856174%

4.834838%

90

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

                                             

 


 

 

                             

 

 

 

 

 

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

8

321381001

10/06/21

0

B

138,959.65

138,959.65

0.00

34,000,000.00

 

 

 

 

 

 

Totals

 

 

 

 

138,959.65

138,959.65

0.00

34,000,000.00

 

 

 

 

 

 

 

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 19 of 27

 


 

 

                 

 

 

 

 

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

 

12,492,845

12,492,845

 

0

 

0

 

25 - 36 Months

 

65,000,000

65,000,000

 

0

 

0

 

37 - 48 Months

 

0

0

 

0

 

0

 

49 - 60 Months

 

0

0

 

0

 

0

 

> 60 Months

 

674,091,157

674,091,157

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

                REO/Foreclosure

 

 

Nov-21

751,584,002

751,584,002

0

0

0

 

0

 

Oct-21

751,751,535

717,751,535

34,000,000

0

0

 

0

 

Sep-21

751,938,685

717,938,685

34,000,000

0

0

 

0

 

Aug-21

752,104,622

718,104,622

34,000,000

0

0

 

0

 

Jul-21

752,269,812

718,269,812

34,000,000

0

0

 

0

 

Jun-21

752,454,705

718,454,705

34,000,000

0

0

 

0

 

May-21

752,618,321

718,618,321

34,000,000

0

0

 

0

 

Apr-21

752,801,696

718,801,696

34,000,000

0

0

 

0

 

Mar-21

752,963,750

718,963,750

34,000,000

0

0

 

0

 

Feb-21

753,186,730

753,186,730

0

0

0

 

0

 

Jan-21

753,347,051

753,347,051

0

0

0

 

0

 

Dec-20

753,506,651

753,506,651

0

0

0

 

0

 

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

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

Page 20 of 27

 


 

 

                     

 

 

 

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

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

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 Computershare. All rights reserved. Confidential.

 

 

Page 22 of 27

 


 

 

                   

 

 

 

 

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

12

301271723

25,000,000.00

5.06000%

25,000,000.00                        5.06000%

10

05/22/20

06/06/20

06/08/20

12

301271723

0.00

5.06000%

0.00

                   5.06000%

10

06/08/20

06/06/20

05/22/20

Totals

 

25,000,000.00

 

25,000,000.00

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 23 of 27

 


 

 

                       

 

 

 

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                     

 

 

 

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 Computershare. All rights reserved. Confidential.

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

 

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)

 

 

 

 

 

No interest shortfalls this period

 

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

   

Supplemental Notes

 

Risk Retention

 

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com, specifically under the "U.S. Risk Retention Special Notices" tab for the GS Mortgage Securities Trust 2019-GC38 transaction,

certain information provided to the Certificate Administrator regarding the Retaining Party's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information. Disclosable Special Servicer Fees

received by the Special Servicer or any of its Affiliates during the related Collection Period would be disclosed here

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27

 


(null)


  
    Prospectus Loan ID
    1
    10-07-2021
    11-08-2021
    Goldman Sachs Bank USA
    11-28-2018
    65000000.00
    60
    12-06-2023
    0.0402277
    0.0402277
    3
    1
    60
    01-06-2019
    true
    1
    PP
    3
    225163.48
    65000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2023
    
      365 BOND
      365 BOND STREET
      Brooklyn
      NY
      11231
      Kings
      MF
      430
      430
      2016
      290100000.00
      MAI
      09-19-2018
      0.93
      0.90
      6
      03-06-2021
      N
      10-31-2018
      01-01-2021
      06-30-2021
      16888077.28
      6195209.00
      4281457.00
      2192510.39
      12606620.28
      4002698.61
      12499120.28
      3948948.61
      UW
      CREFC
      2237108.11
      2.81
      1.7892
      2.79
      1.7652
      F
      F
    
    false
    false
    65000000.00
    225163.48
    0.04022772
    0.0001701
    225163.48
    0.00
    0.00
    65000000.00
    65000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    11-29-2018
    52000000.00
    120
    12-06-2028
    0.04778
    0.04778
    3
    1
    120
    01-06-2019
    true
    1
    WL
    3
    213948.22
    52000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    03-05-2021
    09-05-2028
    09-05-2028
    
      TORRANCE TOWNE CENTER
      25343-25385 CRENSHAW BOULEVARD AND 2731-2795 PACIFIC COAST HIGHWAY
      Torrance
      CA
      90505
      Los Angeles
      RT
      265538
      265538
      1958
      86500000.00
      MAI
      09-11-2018
      0.97
      0.95
      6
      03-06-2021
      X
      Kohl's Department Stores  Inc.
      95697
      01-31-2024
      Smart & Final Stores
      21015
      07-31-2032
      Howard's Appliances & Flat Ser
      16528
      09-30-2029
      07-31-2018
      01-01-2021
      06-30-2021
      8116077.22
      4185385.00
      2794808.40
      1165615.00
      5321268.82
      3019770.00
      5292880.34
      3005576.00
      UW
      CREFC
      1256083.00
      2.11
      2.4041
      2.10
      2.3928
      F
      F
      06-30-2021
    
    false
    false
    52000000.00
    213948.22
    0.04778
    0.0004451
    213948.22
    0.00
    0.00
    52000000.00
    52000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    10-07-2021
    11-08-2021
    Citi Real Estate Funding Inc.
    01-23-2019
    50000000.00
    120
    02-06-2029
    0.0515
    0.0515
    3
    1
    120
    03-06-2019
    true
    1
    PP
    3
    0.00
    50000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    03-05-2021
    12-05-2028
    12-05-2028
    
      PACE GALLERY HQ
      540 WEST 25TH STREET
      New York
      NY
      10001
      New York
      MU
      74563
      74563
      2018
      170000000.00
      MAI
      12-03-2018
      1
      1
      6
      03-06-2021
      N
      PACE
      75000
      12-14-2038
      01-01-2021
      09-30-2021
      10365182.55
      9248090.64
      2258718.48
      1787323.40
      8106464.08
      7460767.24
      7636208.03
      7108075.24
      UW
      CREFC
      3527750.00
      1.73
      2.1148
      1.62
      2.0149
      F
      F
      09-30-2021
    
    false
    false
    50000000.00
    221736.11
    0.0515
    0.0001701
    221736.11
    0.00
    0.00
    50000000.00
    50000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    12-19-2018
    45350000.00
    120
    01-06-2029
    0.04408
    0.04408
    3
    1
    120
    02-06-2019
    true
    1
    WL
    3
    172138.52
    45350000.00
    1
    12
    12
    0
    true
    true
    false
    false
    false
    10-05-2028
    
      Heitman Life Storage Portfolio
      SS
      772483
      92340000.00
      0.91
      0.92
      03-06-2021
      N
      10-31-2018
      07-01-2020
      12-31-2020
      9409583.52
      4434000.00
      4067825.93
      2071511.57
      5341757.59
      2362488.43
      5264509.31
      2323864.43
      UW
      1016174.74
      2.64
      2.3248
      2.60
      2.2868
      F
      F
    
    false
    false
    45350000.00
    172138.52
    0.04408
    0.0001701
    172138.52
    0.00
    0.00
    45350000.00
    45350000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4-001
    10-07-2021
    11-08-2021
    
      EAST ELLIOT ROAD
      375 EAST ELLIOT ROAD
      Gilbert
      AZ
      85234
      Maricopa
      SS
      71823
      71823
      1995
      2006
      10860000.00
      MAI
      11-20-2018
      0.95
      0.98
      6
      10-31-2018
      07-01-2020
      12-31-2020
      933544.92
      464049.00
      333125.79
      200700.48
      600419.13
      263348.52
      593236.88
      259757.52
      UW
      CREFC
      116967.00
      2.2514
      2.2207
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    4-002
    10-07-2021
    11-08-2021
    
      FM 1431
      3997 FM 1431
      Round Rock
      TX
      78681
      Williamson
      SS
      99292
      99292
      2006
      11060000.00
      MAI
      11-17-2018
      0.91
      0.93
      6
      10-31-2018
      07-01-2020
      12-31-2020
      1192143.32
      682575.00
      614924.61
      232289.74
      577218.71
      450285.26
      567289.51
      445320.76
      UW
      CREFC
      110737.00
      4.0662
      4.0214
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    4-003
    10-07-2021
    11-08-2021
    
      RAYFORD ROAD
      3411 RAYFORD ROAD
      Spring
      TX
      77386
      Montgomery
      SS
      65540
      65540
      2007
      8610000.00
      MAI
      11-19-2018
      0.93
      0.94
      6
      10-31-2018
      07-01-2020
      12-31-2020
      984804.52
      416441.00
      393266.93
      188134.70
      591537.59
      228306.30
      584983.59
      225029.30
      UW
      CREFC
      109639.00
      2.0823
      2.0524
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    4-004
    10-07-2021
    11-08-2021
    
      EAST CORNWALLIS ROAD
      1200 EAST CORNWALLIS ROAD
      Durham
      NC
      27713
      Durham
      SS
      78185
      78185
      1992
      10040000.00
      MAI
      11-19-2018
      0.87
      0.83
      6
      10-31-2018
      07-01-2020
      12-31-2020
      848471.72
      407345.00
      285122.39
      199866.94
      563349.33
      207478.06
      555530.83
      203568.56
      UW
      CREFC
      107331.00
      1.933
      1.8966
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    4-005
    10-07-2021
    11-08-2021
    
      MCNEIL DRIVE
      5547 MCNEIL DRIVE
      Austin
      TX
      78729
      Travis
      SS
      93212
      93212
      1994
      9560000.00
      MAI
      11-17-2018
      0.90
      0.90
      6
      10-31-2018
      07-01-2020
      12-31-2020
      949991.80
      456500.00
      417645.66
      190733.50
      532346.14
      265766.50
      523024.94
      261106.00
      UW
      CREFC
      102110.00
      2.6027
      2.5571
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    4-006
    10-07-2021
    11-08-2021
    
      FM 2222
      10307 FM 2222
      Austin
      TX
      78730
      Travis
      SS
      58953
      58953
      1996
      6560000.00
      MAI
      11-17-2018
      0.94
      0.91
      6
      10-31-2018
      07-01-2020
      12-31-2020
      771020.12
      393862.00
      347726.28
      221453.32
      423293.84
      172408.68
      417398.54
      169461.18
      UW
      CREFC
      81854.00
      2.1062
      2.0702
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    4-007
    10-07-2021
    11-08-2021
    
      SOUTH CONGRESS AVENUE
      1099 SOUTH CONGRESS AVENUE
      Delray Beach
      FL
      33445
      Palm Beach
      SS
      51637
      51637
      1969
      1978
      7350000.00
      MAI
      11-20-2018
      0.88
      0.90
      6
      10-31-2018
      07-01-2020
      12-31-2020
      732659.12
      331826.00
      314489.14
      171496.00
      418169.98
      160330.00
      413006.28
      157748.00
      UW
      CREFC
      79613.00
      2.0138
      1.9814
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    4-008
    10-07-2021
    11-08-2021
    
      WESTHEIMER ROAD
      12711 WESTHEIMER ROAD
      Houston
      TX
      77077
      Harris
      SS
      57531
      57531
      1996
      5720000.00
      MAI
      11-19-2018
      0.89
      0.97
      6
      10-31-2018
      07-01-2020
      12-31-2020
      692851.12
      150808.00
      328501.76
      124415.00
      364349.36
      26393.00
      358596.23
      23516.50
      UW
      CREFC
      65654.00
      0.402
      0.3581
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    4-009
    10-07-2021
    11-08-2021
    
      SHELL ROAD
      4929 SHELL ROAD
      Virginia Beach
      VA
      23455
      Virginia Beach City
      SS
      52722
      52722
      1991
      1998
      5310000.00
      MAI
      11-19-2018
      0.93
      0.93
      6
      10-31-2018
      07-01-2020
      12-31-2020
      562677.84
      293079.00
      216206.05
      139086.74
      346471.79
      153992.26
      341199.59
      151356.26
      UW
      CREFC
      65003.74
      2.3689
      2.3284
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    4-010
    10-07-2021
    11-08-2021
    
      SOUTHWEST MILITARY DRIVE
      3343 SOUTHWEST MILITARY DRIVE
      San Antonio
      TX
      78211
      Bexar
      SS
      48657
      48657
      1980
      5440000.00
      MAI
      11-17-2018
      0.90
      0.91
      6
      10-31-2018
      07-01-2020
      12-31-2020
      635024.12
      277449.00
      295221.68
      121696.94
      339802.44
      155752.06
      334936.74
      153319.06
      UW
      CREFC
      64601.00
      2.4109
      2.3733
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    4-011
    10-07-2021
    11-08-2021
    
      OLD DENTON ROAD
      2300 OLD DENTON ROAD
      Carrollton
      TX
      75006
      Dallas
      SS
      51431
      51431
      1996
      6240000.00
      MAI
      11-19-2018
      0.91
      0.95
      6
      10-31-2018
      07-01-2020
      12-31-2020
      620134.24
      292499.00
      316737.17
      147798.94
      303397.07
      144700.06
      298253.97
      142128.56
      UW
      CREFC
      58618.00
      2.4685
      2.4246
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    4-012
    10-07-2021
    11-08-2021
    
      WEST CAMELBACK ROAD
      3641 WEST CAMELBACK ROAD
      Phoenix
      AZ
      85019
      Maricopa
      SS
      43500
      43500
      1984
      5590000.00
      MAI
      11-20-2018
      0.90
      0.97
      6
      10-31-2018
      07-01-2020
      12-31-2020
      486260.68
      267567.00
      204858.48
      133839.27
      281402.20
      133727.73
      277052.20
      131552.73
      UW
      CREFC
      54047.00
      2.4742
      2.434
      F
      11-16-2018
    
    false
  
  
    Prospectus Loan ID
    5
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    01-02-2019
    41400000.00
    120
    01-06-2034
    0.0386
    0.0386
    3
    1
    120
    02-06-2019
    true
    1
    WL
    7
    137609.00
    41400000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2020
    10-05-2028
    10-05-2028
    
      ALBERTSONS INDUSTRIAL - IL
      1955 WEST NORTH AVENUE
      Melrose Park
      IL
      60160
      Cook
      IN
      1561613
      1561613
      1955
      2000
      126000000.00
      MAI
      11-28-2018
      1
      1
      6
      01-06-2020
      X
      Albertsons
      1561613
      12-31-2038
      01-01-2021
      09-30-2021
      7635266.86
      6047716.00
      229058.01
      181431.48
      7406208.85
      5866284.52
      7027517.70
      5582266.27
      UW
      CREFC
      1216286.00
      4.57
      4.8231
      4.34
      4.5896
      F
      F
      09-30-2021
    
    false
    false
    41400000.00
    137609.00
    0.0386
    0.0001701
    137609.00
    0.00
    0.00
    41400000.00
    41400000.00
    11-06-2021
    01-06-2029
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    09-26-2018
    35000000.00
    120
    10-06-2028
    0.04878
    0.04878
    3
    1
    120
    11-06-2018
    true
    1
    PP
    3
    147017.50
    35000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    07-05-2028
    
      PIER 70
      400-600 20TH STREET
      San Francisco
      CA
      94107
      San Francisco
      MU
      322814
      322814
      1885
      2019
      217300000.00
      MAI
      07-12-2018
      1
      1
      6
      03-06-2021
      N
      Uber Technologies  Inc
      131070
      04-30-2028
      Restoration Hardware
      55950
      12-31-2050
      Zenpayroll inc dba gusto
      50757
      09-30-2028
      01-01-2021
      06-30-2021
      16362203.11
      7112500.00
      3732653.18
      2742575.73
      12629549.93
      4369924.27
      12458313.83
      4284305.77
      UW
      CREFC
      2836015.00
      2.22
      1.5408
      2.19
      1.5106
      F
      F
      06-30-2021
    
    false
    false
    35000000.00
    147017.50
    0.04878
    0.0002701
    147017.50
    0.00
    0.00
    35000000.00
    35000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    10-10-2018
    35000000.00
    120
    11-06-2028
    0.055455
    0.055455
    3
    1
    120
    12-06-2018
    true
    1
    WL
    3
    167135.21
    35000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    03-05-2021
    08-05-2028
    08-05-2028
    
      PERIMETER SQUARE
      130 PERIMETER CENTER WEST
      Atlanta
      GA
      30346
      DeKalb
      RT
      186059
      186059
      1994
      54650000.00
      MAI
      09-12-2018
      1
      1
      6
      03-06-2021
      X
      Bed Bath & Beyond
      50000
      01-31-2025
      Haverty Furniture Company
      44000
      07-31-2022
      TJ Maxx
      32500
      08-31-2029
      11-30-2018
      01-01-2021
      09-30-2021
      4474959.67
      3620546.00
      1438066.43
      1048920.86
      3036893.23
      2571625.14
      2914930.02
      2480152.89
      UW
      CREFC
      1477259.00
      1.54
      1.7408
      1.48
      1.6788
      F
      F
      10-20-2021
    
    false
    false
    35000000.00
    167135.21
    0.055455
    0.0001701
    167135.21
    0.00
    0.00
    35000000.00
    35000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8
    10-07-2021
    11-08-2021
    Citi Real Estate Funding Inc.
    11-30-2018
    34000000.00
    120
    12-06-2028
    0.0475
    0.0475
    3
    1
    120
    01-06-2019
    true
    1
    PP
    3
    139069.44
    34000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    06-05-2028
    
      3 PARK AVENUE
      3 PARK AVENUE
      New York
      NY
      10016
      New York
      OF
      667446
      667446
      1977
      2001
      505000000.00
      MAI
      10-25-2018
      0.86
      0.60
      6
      03-06-2021
      N
      HOUGHTON MIFFLIN
      64489
      12-31-2027
      P KAUFMANN (2ND AMEND 5/1/13)
      57000
      12-31-2022
      HOUGHTON P18 & E19
      36932
      12-31-2027
      09-30-2018
      01-01-2021
      06-30-2021
      34812941.00
      11248893.00
      16549901.00
      7061078.85
      18263040.00
      4187814.15
      16090332.00
      3101459.65
      UW
      CREFC
      4394542.20
      2.08
      0.9529
      1.84
      0.7057
      F
      F
      06-30-2021
    
    false
    false
    34000000.00
    139069.44
    0.0475
    0.0001576
    139069.44
    0.00
    0.00
    34000000.00
    34000000.00
    10-06-2021
    1
    false
    138959.65
    0
    0
    B
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    12-06-2018
    29000000.00
    120
    12-06-2028
    360
    0.0535
    0.0535
    3
    1
    01-06-2019
    true
    1
    WL
    2
    161939.97
    28943192.28
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2028
    
      RESIDENCE INN CHULA VISTA
      2005 CENTERPARK ROAD
      Chula Vista
      CA
      91915
      San Diego
      LO
      148
      148
      2017
      43000000.00
      MAI
      10-19-2018
      0.94
      0.97
      6
      03-06-2021
      N
      11-30-2018
      07-01-2020
      06-30-2021
      8994271.45
      9173324.00
      4950726.46
      4462690.57
      4043544.99
      4710633.43
      3683774.13
      4343700.47
      UW
      CREFC
      1943280.00
      2.08
      2.424
      1.90
      2.2352
      F
      F
    
    false
    false
    27872591.80
    161939.97
    0.0535
    0.0001701
    128407.48
    33532.49
    0.00
    27839059.31
    27839059.31
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    11-19-2018
    28200000.00
    120
    12-06-2028
    0.04965
    0.04965
    3
    1
    120
    01-06-2019
    true
    1
    PP
    3
    120566.75
    28200000.00
    1
    1
    1
    2
    true
    true
    false
    false
    false
    09-05-2028
    
      145 CLINTON
      145 CLINTON STREET
      New York
      NY
      10002
      New York
      RT
      67217
      67217
      2018
      105000000.00
      MAI
      09-20-2018
      0.85
      1
      6
      03-06-2021
      N
      Trader Joe's Company
      30621
      09-30-2033
      Target
      22480
      01-31-2034
      Bright Horizons Children's Center
      10583
      03-31-2035
      01-01-2021
      06-30-2021
      5641247.00
      3020446.00
      1091948.20
      679686.00
      4549298.80
      2340760.00
      4454858.67
      2293540.00
      UW
      CREFC
      1539133.00
      1.33
      1.5208
      1.30
      1.4901
      F
      F
      08-31-2021
    
    false
    false
    28200000.00
    120566.75
    0.04965
    0.0001701
    120566.75
    0.00
    0.00
    28200000.00
    28200000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    11
    10-07-2021
    11-08-2021
    Citi Real Estate Funding Inc.
    01-17-2019
    26845000.00
    120
    02-06-2029
    0.0489
    0.0489
    3
    1
    120
    03-06-2019
    true
    1
    WL
    3
    0.00
    26845000.00
    1
    3
    3
    0
    true
    true
    true
    false
    false
    03-05-2021
    09-05-2028
    09-05-2028
    
      Vee Pak Industrial Portfolio
      IL
      IN
      546591
      42100000.00
      1
      1
      03-06-2021
      N
      01-01-2021
      06-30-2021
      3764853.00
      1417030.00
      1311012.00
      486590.90
      2453842.00
      930439.10
      2292170.00
      884817.10
      UW
      667299.50
      1.84
      1.3943
      1.72
      1.3259
      F
      F
    
    false
    false
    26845000.00
    113039.82
    0.0489
    0.0001701
    113039.82
    0.00
    0.00
    26845000.00
    26845000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11-001
    10-07-2021
    11-08-2021
    
      6710 RIVER ROAD
      6710 RIVER ROAD
      Hodgkins
      IL
      60525
      Cook
      IN
      300000
      300000
      2006
      25300000.00
      MAI
      09-18-2018
      1
      1
      6
      VeePak
      300000
      07-31-2038
      01-01-2021
      06-30-2021
      2118855.00
      1417030.00
      678566.00
      486590.90
      1440289.00
      930439.10
      1349045.00
      884817.10
      UW
      CREFC
      667299.50
      1.3943
      1.3259
      F
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    11-002
    10-07-2021
    11-08-2021
    
      5300-5320 DANSHER ROAD
      5300-5320 DANSHER ROAD
      Countryside
      IL
      60525
      Cook
      IN
      161591
      161591
      1970
      2018
      10000000.00
      MAI
      12-17-2018
      1
      1
      6
      VeePak
      161591
      01-31-2039
      01-01-2021
      06-30-2021
      1030314.00
      0.00
      423575.00
      0.00
      606739.00
      0.00
      562163.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2021
    
    false
  
  
    Prospectus Loan ID
    11-003
    10-07-2021
    11-08-2021
    
      5321-5331 DANSHER ROAD
      5321-5331 DANSHER ROAD
      Countryside
      IL
      60525
      Cook
      IN
      85000
      85000
      1965
      2013
      6800000.00
      MAI
      09-18-2018
      1
      1
      6
      VeePak
      85000
      07-31-2038
      01-01-2021
      06-30-2021
      615685.00
      0.00
      208871.00
      0.00
      406814.00
      0.00
      380962.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    12
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    12-21-2018
    25000000.00
    120
    01-06-2029
    0.0506
    0.0506
    3
    1
    120
    02-06-2019
    true
    1
    WL
    3
    108930.56
    25000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    true
    10-05-2028
    
      MOXY DENVER CHERRY CREEK
      240 JOSEPHINE STREET
      Denver
      CO
      80206
      Denver
      LO
      170
      170
      2017
      50000000.00
      MAI
      11-19-2018
      0.60
      0.48
      6
      03-06-2021
      N
      12-31-2018
      10-01-2020
      09-30-2021
      8652266.05
      5416153.00
      5454771.38
      4177301.89
      3197494.67
      1238851.11
      2851404.03
      1022204.99
      UW
      CREFC
      1282569.00
      2.49
      0.9659
      2.22
      0.7969
      F
      F
    
    false
    true
    25000000.00
    108930.56
    0.0506
    0.0001701
    108930.56
    0.00
    0.00
    25000000.00
    25000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    06-06-2020
    98
    01-06-2029
  
  
    Prospectus Loan ID
    13
    10-07-2021
    11-08-2021
    Citi Real Estate Funding Inc.
    01-17-2019
    22000000.00
    120
    02-06-2029
    0.0497
    0.0497
    3
    1
    120
    03-06-2019
    true
    1
    WL
    3
    0.00
    22000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2028
    
      NORTH MIAMI BUSINESS PARK
      1922 NORTHEAST 149TH STREET
      North Miami
      FL
      33181
      Miami-Dade
      MU
      214568
      214568
      1972
      35300000.00
      MAI
      12-20-2018
      0.91
      0.99
      6
      03-06-2021
      N
      Tele Radio America
      6500
      05-31-2022
      Michael Giordano International Inc
      5600
      12-31-2021
      Island TV LLC
      5000
      09-30-2021
      11-30-2018
      01-01-2021
      06-30-2021
      2942218.26
      1887195.00
      810182.93
      448613.92
      2132035.33
      1438581.08
      2003282.63
      1374204.58
      UW
      CREFC
      552774.45
      1.92
      2.6024
      1.81
      2.486
      F
      F
      06-30-2021
    
    false
    false
    22000000.00
    94153.89
    0.0497
    0.0001701
    94153.89
    0.00
    0.00
    22000000.00
    22000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    12-06-2018
    22000000.00
    120
    12-06-2028
    360
    0.05077
    0.05077
    3
    1
    01-06-2019
    true
    1
    WL
    2
    119138.22
    21953985.08
    1
    2
    2
    0
    false
    true
    false
    false
    false
    06-05-2028
    
      Dublin Office Portfolio
      OH
      OF
      293180
      42900000.00
      09-26-2018
      0.87
      0.92
      03-06-2021
      N
      11-30-2018
      01-01-2021
      09-30-2021
      5352891.81
      4428707.00
      2721806.38
      1465891.86
      2631085.42
      2962815.14
      2326825.51
      2734620.14
      UW
      1072244.25
      1.84
      2.7631
      1.63
      2.5503
      C
      F
    
    false
    false
    21098167.13
    119138.22
    0.05077
    0.0001701
    92238.26
    26899.96
    0.00
    21071267.17
    21071267.17
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14-001
    10-07-2021
    11-08-2021
    
      PARKWOOD II
      5900 PARKWOOD PLACE
      Dublin
      OH
      43016
      Franklin
      OF
      164900
      164900
      1999
      25400000.00
      MAI
      09-26-2018
      1
      1
      6
      United Healthcare Service  Inc.
      164900
      08-31-2024
      01-01-2021
      09-30-2021
      4428707.00
      1465891.86
      2962815.14
      2734620.14
      UW
      CREFC
      1072244.25
      2.7631
      2.5503
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    14-002
    10-07-2021
    11-08-2021
    
      EMERALD III
      6500 EMERALD PARKWAY
      Dublin
      OH
      43016
      Franklin
      OF
      128280
      128280
      1995
      17500000.00
      MAI
      09-26-2018
      0.69
      0.82
      6
      Quest Software  Inc.
      33007
      05-31-2024
      Management & Network Services
      17492
      12-31-2025
      Aerotek  Inc.
      15104
      11-30-2022
      01-01-2021
      09-30-2021
      0.00
      0.00
      0.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    15
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    10-23-2018
    21000000.00
    120
    11-06-2028
    0.0472
    0.0472
    3
    1
    120
    12-06-2018
    true
    1
    PP
    3
    85353.33
    21000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    03-05-2021
    07-05-2028
    07-05-2028
    
      5444 & 5430 WESTHEIMER
      5444 & 5430 WESTHEIMER ROAD
      Houston
      TX
      77056
      Harris
      OF
      404762
      404762
      1979
      2013
      80500000.00
      MAI
      09-13-2018
      0.81
      0.78
      6
      03-06-2021
      X
      Capital One  N.A.
      58061
      07-31-2025
      AECOM Technology Corporation
      58011
      04-07-2023
      ALLIANT INSURANCE SERVICES INC1.
      38704
      10-31-2023
      07-31-2018
      01-01-2021
      06-30-2021
      10129895.85
      6598248.00
      3879662.83
      2676700.00
      6250233.02
      3921548.00
      5861181.46
      3727022.00
      UW
      CREFC
      1627089.00
      2.56
      2.4101
      2.40
      2.2906
      F
      F
      06-30-2021
    
    false
    false
    21000000.00
    85353.33
    0.0472
    0.0002701
    85353.33
    0.00
    0.00
    21000000.00
    21000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    16
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    12-07-2018
    19300000.00
    120
    01-06-2029
    360
    0.049
    0.049
    3
    1
    60
    02-06-2019
    true
    1
    WL
    5
    81435.28
    19300000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    10-05-2028
    
      PPC Flexible Packaging Portfolio
      IN
      474299
      29600000.00
      1
      1
      03-06-2021
      N
      01-01-2021
      06-30-2021
      2096084.15
      1276268.00
      62882.52
      7230.00
      2033201.62
      1269038.00
      1871939.96
      1204501.50
      UW
      478104.00
      1.65
      2.6543
      1.52
      2.5193
      F
      F
    
    false
    false
    19300000.00
    81435.28
    0.049
    0.0001701
    81435.28
    0.00
    0.00
    19300000.00
    19300000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16-001
    10-07-2021
    11-08-2021
    
      PPC PAYSON
      213 TEMKIN WAY
      Payson
      UT
      84651
      Utah
      IN
      379627
      379627
      1997
      25300000.00
      MAI
      12-03-2018
      1
      1
      6
      Packaging Corporation
      379627
      11-30-2038
      01-01-2021
      06-30-2021
      1817520.44
      1276268.00
      54525.61
      7230.00
      1762994.82
      1269038.00
      1633921.64
      1204501.50
      UW
      CREFC
      478104.00
      2.6543
      2.5193
      F
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    16-002
    10-07-2021
    11-08-2021
    
      PPC ROME
      2 SUPERIOR DRIVE SOUTHEAST
      Rome
      GA
      30161
      Floyd
      IN
      94672
      94672
      1991
      4300000.00
      MAI
      11-02-2018
      1
      1
      6
      Packaging Corporation
      94672
      11-30-2038
      01-01-2021
      06-30-2021
      278563.71
      0.00
      8356.91
      0.00
      270206.80
      0.00
      238018.32
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2021
    
    false
  
  
    Prospectus Loan ID
    17
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    01-29-2019
    19200000.00
    120
    02-06-2029
    0.049215
    0.049215
    3
    1
    120
    03-06-2019
    true
    1
    WL
    3
    0.00
    19200000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2028
    
      LIFE TIME - FORT WORTH
      10761 FOUNDERS WAY
      Fort Worth
      TX
      76177
      Tarrant
      RT
      123359
      123359
      2017
      32200000.00
      MAI
      12-12-2018
      1
      1
      6
      03-06-2021
      N
      Healthy Way of Life VIII  LLC
      123359
      01-29-2044
      01-01-2021
      06-30-2021
      2098208.00
      1115630.00
      0.00
      2098208.00
      1115630.00
      1974849.00
      1053950.00
      UW
      CREFC
      477713.60
      2.19
      2.3353
      2.06
      2.2062
      F
      F
      06-30-2021
    
    false
    false
    19200000.00
    81368.80
    0.049215
    0.0001701
    81368.80
    0.00
    0.00
    19200000.00
    19200000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    12-31-2018
    19000000.00
    120
    01-06-2032
    360
    0.0507
    0.0507
    3
    1
    02-06-2019
    true
    1
    WL
    7
    102810.49
    18980140.34
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2028
    
      MERCURY DRIVE
      6000, 6100 & 6200 MERCURY DRIVE
      Dearborn
      MI
      48126
      Wayne
      OF
      193463
      193463
      1998
      2017
      26300000.00
      MAI
      12-12-2018
      1
      1
      6
      03-06-2021
      N
      Ford Motor Company
      193463
      12-31-2029
      01-01-2021
      06-30-2021
      2971063.21
      1087832.00
      572789.40
      32634.96
      2398273.81
      1055197.04
      2310686.46
      1011403.54
      UW
      CREFC
      616862.94
      1.94
      1.7105
      1.87
      1.6395
      F
      F
      06-30-2021
    
    false
    false
    18242964.38
    102810.49
    0.0507
    0.0001701
    79645.74
    23164.75
    0.00
    18219799.63
    18219799.63
    11-06-2021
    01-06-2029
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    01-02-2019
    15000000.00
    120
    01-06-2029
    0.0504
    0.0504
    3
    1
    120
    02-06-2019
    true
    1
    PP
    3
    65100.00
    15000000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-05-2020
    10-05-2028
    10-05-2028
    
      ALBERTSONS INDUSTRIAL - PA
      500 SOUTH MUDDY CREEK ROAD
      Denver
      PA
      17517
      Lancaster
      IN
      1539407
      1539407
      1999
      2018
      117000000.00
      MAI
      11-28-2018
      1
      1
      6
      01-06-2020
      X
      New Albersons L.P
      1539407
      12-31-2038
      01-01-2021
      06-30-2021
      7150359.08
      3774918.00
      214510.77
      42459.00
      6935848.31
      3732459.00
      6562542.11
      3545804.00
      UW
      CREFC
      1960515.00
      1.77
      1.9038
      1.67
      1.8086
      F
      F
      06-30-2021
    
    false
    false
    15000000.00
    65100.00
    0.0504
    0.0001701
    65100.00
    0.00
    0.00
    15000000.00
    15000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    10-07-2021
    11-08-2021
    Citi Real Estate Funding Inc.
    11-30-2018
    15000000.00
    120
    12-06-2028
    360
    0.0484
    0.0484
    3
    1
    24
    01-06-2019
    true
    1
    PP
    5
    62516.67
    15000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    false
    09-05-2028
    
      Fairbridge Office Portfolio
      OF
      385525
      64700000.00
      10-22-2018
      0.85
      0.67
      03-06-2021
      N
      09-30-2018
      01-01-2021
      06-30-2021
      9497242.52
      3985858.00
      3836165.91
      1925040.14
      5661076.61
      2060817.86
      5014280.61
      1737419.86
      UW
      1510101.00
      1.87
      1.3646
      1.66
      1.1505
      F
      F
    
    false
    false
    14819113.70
    79062.88
    0.0484
    0.0001576
    61762.77
    17300.11
    0.00
    14801813.59
    14801813.59
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20-001
    10-07-2021
    11-08-2021
    
      OAK BROOK GATEWAY
      1111 WEST 22ND STREET
      Oak Brook
      IL
      60523
      DuPage
      OF
      233050
      233050
      1984
      43400000.00
      MAI
      10-22-2018
      0.88
      0.71
      6
      Lewis University
      28360
      05-31-2029
      GSA
      27050
      08-06-2030
      Oxford Bank & Trust
      16974
      04-30-2025
      09-30-2018
      01-01-2021
      06-30-2021
      6249141.52
      2459527.00
      2420454.12
      1205992.40
      3828687.40
      1253534.60
      3441392.40
      1059886.60
      UW
      CREFC
      1019911.00
      1.229
      1.0391
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    20-002
    10-07-2021
    11-08-2021
    
      CORNERSTONE I AT CANTERA
      4320 WINFIELD ROAD
      Warrenville
      IL
      60555
      DuPage
      OF
      152475
      152475
      1998
      21300000.00
      MAI
      10-22-2018
      0.80
      0.60
      6
      Sargent & Lundy  LLC
      29239
      06-30-2027
      RGN Warrenville  LLC
      15290
      06-30-2025
      Dugan & Lopatka  Certified Public
      10895
      08-31-2026
      09-30-2018
      01-01-2021
      06-30-2021
      3248101.00
      1526331.00
      1415711.79
      719047.74
      1832389.21
      807283.26
      1572889.21
      677533.26
      UW
      CREFC
      490190.00
      1.6468
      1.3821
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    21
    10-07-2021
    11-08-2021
    Goldman Sachs Bank USA
    01-18-2019
    14500000.00
    120
    02-06-2029
    360
    0.0495
    0.0495
    3
    1
    60
    03-06-2019
    true
    1
    WL
    5
    0.00
    14500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2028
    
      JEFFERSON GROVE
      1101 PIN OAK LANE
      Blacklick
      OH
      43004
      Franklin
      MF
      116
      116
      2018
      21700000.00
      MAI
      12-17-2018
      0.96
      0.97
      6
      03-06-2021
      N
      01-01-2021
      06-30-2021
      1985062.60
      1118776.00
      705636.88
      428172.28
      1279425.72
      690603.72
      1256225.72
      679003.72
      UW
      CREFC
      362861.50
      1.38
      1.9032
      1.35
      1.8712
      F
      F
    
    false
    false
    14500000.00
    61806.25
    0.0495
    0.0001701
    61806.25
    0.00
    0.00
    14500000.00
    14500000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    09-14-2018
    13000000.00
    60
    10-06-2023
    360
    0.05781
    0.05781
    3
    1
    11-06-2018
    true
    1
    WL
    2
    76120.68
    12951929.24
    1
    2
    2
    0
    false
    true
    true
    false
    false
    03-05-2021
    08-05-2023
    08-05-2023
    
      WoodSpring Orlando Portfolio
      FL
      LO
      226
      226
      20300000.00
      08-15-2018
      0.85
      0.72
      03-06-2021
      X
      06-30-2018
      10-01-2020
      09-30-2021
      4045877.54
      3182853.00
      1965091.58
      1987069.65
      2080785.96
      1195783.35
      1918950.86
      1068469.35
      UW
      913448.00
      2.28
      1.309
      2.10
      1.1697
      F
      F
    
    false
    false
    12506706.41
    76120.68
    0.05781
    0.0001701
    62259.43
    13861.25
    0.00
    12492845.16
    12492845.16
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22-001
    10-07-2021
    11-08-2021
    
      WOODSPRING SUITES CLERMONT
      16311 SR 50
      Clermont
      FL
      34711
      Lake
      LO
      121
      121
      2007
      2017
      11300000.00
      MAI
      08-15-2018
      0.83
      0.72
      6
      06-30-2018
      10-01-2020
      09-30-2021
      2157813.05
      3182853.00
      1016073.80
      1987069.65
      1141739.25
      1195783.35
      1055426.72
      1068469.35
      UW
      CREFC
      913448.00
      1.309
      1.1697
      F
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    22-002
    10-07-2021
    11-08-2021
    
      WOODSPRING SUITES CLARCONA
      4125 CLARCONA OCOEE ROAD
      Orlando
      FL
      32810
      Orange
      LO
      105
      105
      2007
      2017
      9000000.00
      MAI
      08-15-2018
      0.88
      0.72
      6
      06-30-2018
      10-01-2020
      09-30-2021
      1888064.49
      0.00
      949017.77
      0.00
      939046.72
      0.00
      863524.14
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      06-30-2018
    
    false
  
  
    Prospectus Loan ID
    23
    10-07-2021
    11-08-2021
    Goldman Sachs Bank USA
    01-29-2019
    12400000.00
    120
    02-06-2029
    360
    0.051
    0.051
    3
    1
    60
    03-06-2019
    true
    1
    WL
    5
    0.00
    12400000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    03-05-2021
    11-05-2028
    11-05-2028
    
      BENNINGTON SQUARE APARTMENTS
      6300 WEST BELLFORT AVENUE
      Houston
      TX
      77035
      Harris
      MF
      313
      313
      1977
      2014
      19730000.00
      MAI
      12-12-2018
      0.93
      0.95
      6
      03-06-2021
      X
      11-30-2018
      01-01-2021
      06-30-2021
      2631306.96
      1385015.00
      1351742.19
      756568.41
      1279564.77
      628446.59
      1185664.77
      581496.59
      UW
      CREFC
      319714.00
      1.58
      1.9656
      1.47
      1.8188
      F
      F
    
    false
    false
    12400000.00
    54456.67
    0.051
    0.0005701
    54456.67
    0.00
    0.00
    12400000.00
    12400000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    24
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    10-24-2018
    11250000.00
    120
    11-06-2028
    360
    0.0544
    0.0544
    3
    1
    12-06-2018
    true
    1
    WL
    2
    63453.40
    11215872.48
    1
    1
    1
    0
    false
    true
    false
    false
    false
    08-05-2028
    
      MISSION POINT OFFICE
      2601 MISSION POINT BOULEVARD
      Beavercreek
      OH
      45431
      Greene
      OF
      91232
      91232
      2008
      16275000.00
      MAI
      09-07-2018
      0.89
      1
      6
      03-06-2021
      N
      DRS Intelligence & Avioni
      46637
      11-30-2023
      Wyle Laboratories  Inc.
      21792
      09-30-2021
      General Atomics
      16662
      03-31-2025
      09-30-2018
      01-01-2021
      06-30-2021
      2042754.54
      1435589.00
      754586.36
      450994.00
      1288168.18
      984595.00
      1238831.78
      959132.00
      UW
      CREFC
      380720.00
      1.69
      2.5861
      1.63
      2.5192
      F
      F
      06-30-2021
    
    false
    false
    10805758.87
    63453.40
    0.0544
    0.0006451
    50618.98
    12834.42
    0.00
    10792924.45
    10792924.45
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    11-07-2018
    10050000.00
    120
    12-06-2028
    360
    0.052045
    0.052045
    3
    1
    60
    01-06-2019
    true
    1
    WL
    5
    45040.61
    10050000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2028
    
      FRANKLIN COMMONS
      1010-1080 NORTH MORTON STREET
      Franklin
      IN
      46131
      Johnson
      RT
      85980
      85980
      2017
      15620000.00
      MAI
      09-14-2018
      1
      0.88
      6
      03-06-2021
      N
      Ross Dress for Less
      21959
      01-31-2023
      Marshalls
      21000
      08-31-2027
      Petsmart
      18019
      06-30-2027
      09-30-2018
      01-01-2021
      06-30-2021
      1315698.74
      598970.00
      332321.96
      176420.14
      983376.78
      422549.86
      900268.43
      380995.86
      UW
      CREFC
      264431.97
      1.48
      1.5979
      1.36
      1.4408
      F
      F
      06-30-2021
    
    false
    false
    10050000.00
    45040.61
    0.052045
    0.0001701
    45040.61
    0.00
    0.00
    10050000.00
    10050000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    26
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    12-07-2018
    9700000.00
    120
    01-06-2029
    360
    0.04994
    0.04994
    3
    1
    60
    02-06-2019
    true
    1
    WL
    5
    41713.77
    9700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    09-05-2028
    
      1933 NORTH MEACHAM
      1933 NORTH MEACHAM ROAD
      Schaumburg
      IL
      60173
      Cook
      OF
      142164
      142164
      1985
      2018
      14500000.00
      MAI
      10-02-2018
      0.93
      0.93
      6
      03-06-2021
      N
      KeyPath Education
      26737
      04-30-2023
      Fiserv Solutions  Inc.
      15452
      04-30-2026
      Genex Services  Inc.
      13745
      03-31-2022
      08-31-2018
      01-01-2021
      06-30-2021
      2726705.44
      1486365.00
      1543492.22
      807050.49
      1183213.23
      679314.51
      1053689.77
      614553.01
      UW
      CREFC
      244900.00
      1.89
      2.7738
      1.69
      2.5094
      F
      F
      06-30-2021
    
    false
    false
    9700000.00
    41713.77
    0.04994
    0.0001701
    41713.77
    0.00
    0.00
    9700000.00
    9700000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    12-14-2018
    9675000.00
    120
    01-06-2029
    360
    0.053
    0.053
    3
    1
    02-06-2019
    true
    1
    WL
    2
    53725.73
    9665429.90
    1
    1
    1
    0
    false
    true
    false
    false
    false
    10-05-2028
    
      CRAIG PROMENADE
      655-775 WEST CRAIG ROAD
      North Las Vegas
      NV
      89032
      Clark
      RT
      81057
      81057
      2005
      13000000.00
      MAI
      11-16-2018
      0.85
      0.96
      6
      03-06-2021
      N
      Seasonal magic
      30223
      11-10-2021
      THE SALVATION
      14454
      02-29-2024
      Lux Beauty  LLC and james jung
      5617
      09-30-2029
      10-31-2018
      01-01-2021
      09-30-2021
      1480686.90
      916063.00
      468800.25
      385304.84
      1011886.65
      530758.16
      948283.27
      483055.91
      UW
      CREFC
      483531.57
      1.57
      1.0976
      1.47
      0.999
      F
      F
      09-30-2021
    
    false
    false
    9306266.09
    53725.73
    0.053
    0.0001701
    42472.76
    11252.97
    0.00
    9295013.12
    9295013.12
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    28
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    12-17-2018
    8750000.00
    120
    01-06-2029
    0.055
    0.055
    3
    1
    120
    02-06-2019
    true
    1
    WL
    3
    41440.97
    8750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    10-05-2028
    
      ESSEX CROSSING SITE 6
      175 DELANCEY STREET
      New York
      NY
      10002
      New York
      OF
      28630
      28630
      2017
      17300000.00
      MAI
      11-15-2018
      1
      0.85
      6
      03-06-2021
      N
      Henry Street Settlement
      9040
      12-31-2029
      Chinese-American Planning Council
      8520
      04-30-2040
      MANAGEMENT OFFICE
      5647
      10-22-2021
      01-01-2021
      09-30-2021
      1112627.08
      763657.00
      206692.81
      143180.46
      905934.27
      620476.54
      874441.27
      596856.79
      UW
      CREFC
      366284.72
      1.86
      1.6939
      1.79
      1.6294
      F
      F
      09-30-2021
    
    false
    false
    8750000.00
    41440.97
    0.055
    0.0001701
    41440.97
    0.00
    0.00
    8750000.00
    8750000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    11-13-2018
    8125000.00
    120
    12-06-2028
    360
    0.0541
    0.0541
    3
    1
    01-06-2019
    true
    1
    WL
    2
    45675.11
    8109315.76
    1
    1
    1
    0
    false
    true
    false
    false
    false
    09-05-2028
    
      CHURCH RANCH II
      10249 CHURCH RANCH WAY
      Westminster
      CO
      80021
      Jefferson
      OF
      63057
      63057
      2000
      2017
      12650000.00
      MAI
      10-03-2018
      1
      1
      6
      03-06-2021
      N
      Staples
      63057
      07-31-2028
      01-01-2021
      09-30-2021
      1251881.03
      899765.00
      466933.62
      191699.35
      784947.40
      708065.65
      713692.99
      654625.15
      UW
      CREFC
      411075.99
      1.43
      1.7224
      1.30
      1.5924
      F
      F
      10-01-2021
    
    false
    false
    7812832.07
    45675.11
    0.0541
    0.0001701
    36396.95
    9278.16
    0.00
    7803553.92
    7803553.91
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    11-29-2018
    7500000.00
    120
    12-06-2028
    0.04717
    0.04717
    3
    1
    120
    01-06-2019
    true
    1
    WL
    3
    30463.96
    7500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2028
    
      ALL STORAGE FORT WORTH
      201 SOUTH JIM WRIGHT FREEWAY
      White Settlement
      TX
      76108
      Tarrant
      SS
      141405
      141405
      2002
      2015
      14000000.00
      MAI
      09-25-2018
      0.78
      0.84
      6
      03-06-2021
      N
      10-31-2018
      01-01-2021
      06-30-2021
      1296550.97
      796765.00
      447826.55
      324676.57
      848724.42
      472088.43
      824685.65
      460068.93
      UW
      CREFC
      178845.00
      2.37
      2.6396
      2.30
      2.5724
      F
      F
    
    false
    false
    7500000.00
    30463.96
    0.04717
    0.0001701
    30463.96
    0.00
    0.00
    7500000.00
    7500000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    11-29-2018
    7000000.00
    120
    12-06-2028
    0.04717
    0.04717
    3
    1
    120
    01-06-2019
    true
    1
    WL
    3
    28433.03
    7000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2028
    
      ALL STORAGE MAYFIELD
      3000 SOUTH WATSON ROAD
      Arlington
      TX
      76014
      Tarrant
      SS
      138970
      138970
      2016
      14900000.00
      MAI
      09-25-2018
      0.89
      0.98
      6
      03-06-2021
      N
      10-31-2018
      01-01-2021
      06-30-2021
      1295583.85
      779047.00
      526413.19
      334358.25
      769170.66
      444688.75
      749714.86
      434960.75
      UW
      CREFC
      166929.39
      2.30
      2.6639
      2.24
      2.6056
      F
      F
    
    false
    false
    7000000.00
    28433.03
    0.04717
    0.0001701
    28433.03
    0.00
    0.00
    7000000.00
    7000000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    11-19-2018
    6372000.00
    120
    12-06-2028
    360
    0.05308
    0.05308
    3
    1
    24
    01-06-2019
    true
    1
    WL
    5
    29125.00
    6372000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2028
    
      NEW ALBANY MARKET
      5477-5535 NEW ALBANY ROAD WEST
      New Albany
      OH
      43054
      Franklin
      RT
      34708
      34708
      2007
      8850000.00
      MAI
      10-23-2018
      0.91
      0.92
      6
      03-06-2021
      N
      Roosters Men's Grooming Center
      5801
      09-30-2028
      Captivating Worlds
      5610
      12-31-2023
      Local Cantina New Albany
      4149
      10-31-2030
      01-01-2021
      06-30-2021
      957530.47
      477149.00
      346368.23
      186323.96
      611162.23
      290825.04
      573446.53
      271967.04
      UW
      CREFC
      212494.00
      1.44
      1.3686
      1.35
      1.2798
      F
      F
      06-30-2021
    
    false
    false
    6302045.72
    35415.68
    0.05308
    0.0005701
    28805.25
    6610.43
    0.00
    6295435.29
    6295435.29
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    11-20-2018
    6037500.00
    120
    12-06-2028
    360
    0.0507
    0.0507
    3
    1
    24
    01-06-2019
    true
    1
    WL
    5
    26358.72
    6037500.00
    1
    1
    1
    15
    true
    true
    false
    false
    false
    08-05-2028
    
      AIRPORT PLAZA
      2800 GILLESPIE STREET
      Fayetteville
      NC
      28306
      Cumberland
      RT
      41000
      41000
      2016
      8140000.00
      MAI
      10-19-2018
      0.93
      0.98
      6
      03-06-2021
      N
      Dollar Tree
      10000
      08-31-2026
      Rue 21 Company Store
      6500
      01-31-2027
      El Cazador
      4000
      10-30-2021
      09-30-2018
      01-01-2021
      06-30-2021
      759428.06
      409239.00
      146489.17
      85369.83
      612938.89
      323869.17
      589487.20
      312143.17
      UW
      CREFC
      196016.34
      1.56
      1.6522
      1.50
      1.5924
      F
      F
      10-22-2021
    
    false
    false
    5967952.60
    32669.39
    0.0507
    0.0002701
    26055.09
    6614.30
    0.00
    5961338.30
    5961338.30
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    11-29-2018
    5500000.00
    120
    12-06-2028
    0.04837
    0.04837
    3
    1
    120
    01-06-2019
    true
    1
    WL
    3
    22908.57
    5500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    08-05-2028
    
      ALL STORAGE MCCART
      3500 MCCART AVENUE
      Fort Worth
      TX
      76110
      Tarrant
      SS
      154514
      154514
      1924
      2014
      10100000.00
      MAI
      09-25-2018
      0.70
      0.99
      6
      03-06-2021
      N
      10-31-2018
      01-01-2021
      06-30-2021
      1060299.11
      624086.00
      469790.96
      326023.17
      590508.16
      298062.83
      568876.20
      287246.83
      UW
      CREFC
      135234.50
      2.19
      2.204
      2.11
      2.124
      F
      F
    
    false
    false
    5500000.00
    22908.57
    0.04837
    0.0001701
    22908.57
    0.00
    0.00
    5500000.00
    5500000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    10-07-2021
    11-08-2021
    Goldman Sachs Mortgage Company
    01-22-2019
    5500000.00
    120
    02-06-2029
    360
    0.0544
    0.0544
    3
    1
    03-06-2019
    true
    1
    WL
    2
    0.00
    5500000.00
    1
    1
    1
    0
    false
    true
    false
    false
    false
    11-05-2028
    
      WEIS PLAZA
      15260 KUTZTOWN ROAD
      Kutztown
      PA
      19530
      Berks
      RT
      115340
      115340
      1972
      2006
      8100000.00
      MAI
      12-11-2018
      0.94
      0.92
      6
      03-06-2021
      N
      WEIS Market
      56614
      01-31-2027
      Keystone PF Kutztow
      17619
      07-31-2029
      Once again Thrift shop
      9104
      12-31-2026
      12-31-2018
      01-01-2021
      09-30-2021
      859211.68
      641467.00
      320525.35
      226456.01
      538686.33
      415010.99
      464303.87
      359224.49
      UW
      CREFC
      279194.94
      1.45
      1.4864
      1.25
      1.2866
      F
      F
      10-11-2021
    
    false
    false
    5302136.23
    31021.66
    0.0544
    0.0001701
    24837.56
    6184.10
    0.00
    5295952.13
    5295952.13
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    36
    10-07-2021
    11-08-2021
    Citi Real Estate Funding Inc.
    01-10-2019
    2020000.00
    120
    02-06-2029
    360
    0.0545
    0.0545
    3
    1
    36
    03-06-2019
    true
    1
    WL
    5
    0.00
    2020000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    11-05-2028
    
      STORAGE SENSE COLORADO SPRINGS
      2702 EAST YAMPA STREET AND 1012 HATHAWAY DRIVE
      Colorado Springs
      CO
      80909
      El Paso
      SS
      32945
      32945
      1996
      3050000.00
      MAI
      12-11-2018
      0.90
      0.96
      6
      03-06-2021
      N
      11-30-2018
      01-01-2021
      06-30-2021
      328357.00
      191599.00
      142949.00
      94267.77
      185409.00
      97331.23
      181754.00
      95503.73
      UW
      CREFC
      55656.61
      1.35
      1.7487
      1.33
      1.7159
      F
      F
    
    false
    false
    2020000.00
    9479.97
    0.0545
    0.0001701
    9479.97
    0.00
    0.00
    2020000.00
    2020000.00
    11-06-2021
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  




(null)


	
		Item Number
		Column/Field Name
		Notes
	
	
		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
		For Asset Numbers 3, 5, 6, 10, 11, 16, 17, 18, 19, 21, 28, 29 and 32 the Date of Financials as of Securitization 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)(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 (R) 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
		The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.