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:  333-207677-05

Central Index Key Number of issuing entity:  0001704459

GS Mortgage Securities Trust 2017-GS6
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-207677

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)

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)

38-4032106
38-4032107
(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-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 2017-GS6.

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 2017-GS6 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.

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. 333-207677-05 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. 333-207677-05 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.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for GS Mortgage Securities Trust 2017-GS6, affirms the following amounts in the respective accounts:

Collection Account Balance

  Prior Distribution Date

10/13/2021

$258,297.47

  Current Distribution Date

11/15/2021

$171,154.55

 

REO Account

  Prior Distribution Date

10/13/2021

$0.00

  Current Distribution Date

11/15/2021

$0.00

 

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for GS Mortgage Securities Trust 2017-GS6, affirms the following amounts in the respective accounts:

Distribution Account Balance

  Prior Distribution Date

10/13/2021

$5,551.32

  Current Distribution Date

11/15/2021

$5,734.05

 

Interest Reserve Account Balance

  Prior Distribution Date

10/13/2021

$0.00

  Current Distribution Date

11/15/2021

$0.00

 

 

Gain-On-Sale Account Balance

  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 2017-GS6, 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. 333-207677-05 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. 333-207677-05 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

 

 


gsm17gs6_ex991-202111.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

11/15/21

GS Mortgage Securities Trust 2017-GS6

Determination Date:

11/08/21

 

Next Distribution Date:

12/10/21

 

Record Date:

10/29/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-GS6

 

           

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

Midland Loan Services, a Division of PNC Bank, National

 

 

Additional Information

5

 

Association

 

 

Bond / Collateral Reconciliation - Cash Flows

6

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

 

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

 

 

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

 

 

 

Association

 

 

Mortgage Loan Detail (Part 1)

13-14

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Mortgage Loan Detail (Part 2)

15-16

 

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

 

 

Principal Prepayment Detail

17

Asset Representations

Pentalpha Surveillance LLC

 

 

 

 

Reviewer

 

 

 

Historical Detail

18

 

 

 

 

 

 

 

Don Simon

(203) 660-6100

 

Delinquency Loan Detail

19

 

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

 

 

Collateral Stratification and Historical Detail

20

Certificate Administrator

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

 

 

Specially Serviced Loan Detail - Part 1

21

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

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

Specially Serviced Loan Detail - Part 2

22

 

 

 

trustadministrationgroup@wellsfargo.com

Modified Loan Detail

23

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Historical Liquidated Loan Detail

24

Operating Advisor

Pentalpha Surveillance LLC

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

Don Simon

(203) 660-6100

 

 

 

 

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

 

 

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

36253PAA0

1.945000%

15,431,000.00

2,740,839.49

2,740,839.49

4,442.44

108,875.88

0.00

2,854,157.81

0.00

0.00%

30.00%

A-2

36253PAB8

3.164000%

250,000,000.00

250,000,000.00

3,019,693.47

659,166.66

298,604.37

0.00

3,977,464.50

246,980,306.53

30.60%

30.00%

A-3

36253PAC6

3.433000%

359,651,000.00

359,651,000.00

0.00

1,028,901.57

0.00

0.00

1,028,901.57

359,651,000.00

30.60%

30.00%

A-AB

36253PAD4

3.230000%

29,390,000.00

29,390,000.00

0.00

79,108.08

0.00

0.00

79,108.08

29,390,000.00

30.60%

30.00%

A-S

36253PAG7

3.638000%

84,147,000.00

84,147,000.00

0.00

255,105.66

0.00

0.00

255,105.66

84,147,000.00

21.42%

21.00%

B

36253PAH5

3.869000%

45,579,000.00

45,579,000.00

0.00

146,954.29

0.00

0.00

146,954.29

45,579,000.00

16.45%

16.13%

C

36253PAJ1

4.322000%

42,074,000.00

42,074,000.00

0.00

151,536.52

0.00

0.00

151,536.52

42,074,000.00

11.86%

11.63%

D

36253PAK8

3.243000%

46,748,000.00

46,748,000.00

0.00

126,336.47

0.00

0.00

126,336.47

46,748,000.00

6.76%

6.63%

E

36253PAP7

4.522105%

17,530,000.00

17,530,000.00

0.00

66,060.42

0.00

0.00

66,060.42

17,530,000.00

4.85%

4.75%

F

36253PAR3

4.522105%

10,518,000.00

10,518,000.00

0.00

39,636.25

0.00

0.00

39,636.25

10,518,000.00

3.70%

3.63%

G*

36253PAT9

4.522105%

33,893,308.00

33,893,308.00

0.00

127,766.09

0.00

0.00

127,766.09

33,893,308.00

0.00%

0.00%

R

36253PAV4

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Retained

N/A

4.522105%

24,170,112.00

23,842,052.67

148,918.17

89,847.98

24,107.15

0.00

262,873.30

23,693,134.50

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

Regular SubTotal

 

959,131,420.01

946,113,200.16

5,909,451.13

2,774,862.43

431,587.40

0.00

9,115,900.96

940,203,749.03

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

36253PAE2

1.171819%

738,619,000.00

725,928,839.49

0.00

708,881.00

525,045.72

0.00

1,233,926.72

720,168,306.53

 

 

X-B

36253PAF9

0.435662%

87,653,000.00

87,653,000.00

0.00

31,822.58

0.00

0.00

31,822.58

87,653,000.00

 

 

X-D

36253PAM4

1.279105%

46,748,000.00

46,748,000.00

0.00

49,829.67

0.00

0.00

49,829.67

46,748,000.00

 

 

Notional SubTotal

 

873,020,000.00

860,329,839.49

0.00

790,533.25

525,045.72

0.00

1,315,578.97

854,569,306.53

 

 

 

Deal Distribution Total

 

 

 

5,909,451.13

3,565,395.68

956,633.12

0.00

10,431,479.93

 

 

 

 

*

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

36253PAA0

177.61904543

177.61904543

0.28789061

0.00000000

0.00000000

7.05565939

0.00000000

184.96259542

0.00000000

A-2

36253PAB8

1,000.00000000

12.07877388

2.63666664

0.00000000

0.00000000

1.19441748

0.00000000

15.90985800

987.92122612

A-3

36253PAC6

1,000.00000000

0.00000000

2.86083334

0.00000000

0.00000000

0.00000000

0.00000000

2.86083334

1,000.00000000

A-AB

36253PAD4

1,000.00000000

0.00000000

2.69166655

0.00000000

0.00000000

0.00000000

0.00000000

2.69166655

1,000.00000000

A-S

36253PAG7

1,000.00000000

0.00000000

3.03166673

0.00000000

0.00000000

0.00000000

0.00000000

3.03166673

1,000.00000000

B

36253PAH5

1,000.00000000

0.00000000

3.22416661

0.00000000

0.00000000

0.00000000

0.00000000

3.22416661

1,000.00000000

C

36253PAJ1

1,000.00000000

0.00000000

3.60166659

0.00000000

0.00000000

0.00000000

0.00000000

3.60166659

1,000.00000000

D

36253PAK8

1,000.00000000

0.00000000

2.70250000

0.00000000

0.00000000

0.00000000

0.00000000

2.70250000

1,000.00000000

E

36253PAP7

1,000.00000000

0.00000000

3.76842099

0.00000000

0.00000000

0.00000000

0.00000000

3.76842099

1,000.00000000

F

36253PAR3

1,000.00000000

0.00000000

3.76842080

0.00000000

0.00000000

0.00000000

0.00000000

3.76842080

1,000.00000000

G

36253PAT9

1,000.00000000

0.00000000

3.76965535

(0.00123446)

0.08255789

0.00000000

0.00000000

3.76965535

1,000.00000000

R

36253PAV4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Retained

N/A

986.42706620

6.16125279

3.71731749

(0.00004468)

0.00299295

0.99739505

0.00000000

10.87596532

980.26581341

Interest

 

 

 

 

 

 

 

 

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

36253PAE2

982.81907112

0.00000000

0.95973838

0.00000000

0.00000000

0.71084784

0.00000000

1.67058622

975.02001239

X-B

36253PAF9

1,000.00000000

0.00000000

0.36305181

0.00000000

0.00000000

0.00000000

0.00000000

0.36305181

1,000.00000000

X-D

36253PAM4

1,000.00000000

0.00000000

1.06592090

0.00000000

0.00000000

0.00000000

0.00000000

1.06592090

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

4,442.44

0.00

4,442.44

0.00

0.00

0.00

4,442.44

0.00

 

A-2

10/01/21 - 10/30/21

30

0.00

659,166.67

0.00

659,166.67

0.00

0.00

0.00

659,166.66

0.00

 

A-3

10/01/21 - 10/30/21

30

0.00

1,028,901.57

0.00

1,028,901.57

0.00

0.00

0.00

1,028,901.57

0.00

 

A-AB

10/01/21 - 10/30/21

30

0.00

79,108.08

0.00

79,108.08

0.00

0.00

0.00

79,108.08

0.00

 

X-A

10/01/21 - 10/30/21

30

0.00

708,881.00

0.00

708,881.00

0.00

0.00

0.00

708,881.00

0.00

 

X-B

10/01/21 - 10/30/21

30

0.00

31,822.58

0.00

31,822.58

0.00

0.00

0.00

31,822.58

0.00

 

A-S

10/01/21 - 10/30/21

30

0.00

255,105.66

0.00

255,105.66

0.00

0.00

0.00

255,105.66

0.00

 

B

10/01/21 - 10/30/21

30

0.00

146,954.29

0.00

146,954.29

0.00

0.00

0.00

146,954.29

0.00

 

C

10/01/21 - 10/30/21

30

0.00

151,536.52

0.00

151,536.52

0.00

0.00

0.00

151,536.52

0.00

 

D

10/01/21 - 10/30/21

30

0.00

126,336.47

0.00

126,336.47

0.00

0.00

0.00

126,336.47

0.00

 

X-D

10/01/21 - 10/30/21

30

0.00

49,829.67

0.00

49,829.67

0.00

0.00

0.00

49,829.67

0.00

 

E

10/01/21 - 10/30/21

30

0.00

66,060.42

0.00

66,060.42

0.00

0.00

0.00

66,060.42

0.00

 

F

10/01/21 - 10/30/21

30

0.00

39,636.25

0.00

39,636.25

0.00

0.00

0.00

39,636.25

0.00

 

G

10/01/21 - 10/30/21

30

2,829.34

127,724.25

0.00

127,724.25

(41.84)

0.00

0.00

127,766.09

2,798.16

 

Retained

 

 

 

 

 

 

 

 

 

 

 

 

 

10/01/21 - 10/30/21

30

73.15

89,846.89

0.00

89,846.89

(1.08)

0.00

0.00

89,847.98

72.34

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

 

2,902.49

3,565,352.76

0.00

3,565,352.76

(42.92)

0.00

0.00

3,565,395.68

2,870.50

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 
 

 

     

 

Additional Information

 

 

Total Available Distribution Amount (1)

10,431,479.93

 

Certificate Available Funds

9,236,080.67

 

Retained Interest Available Funds

238,766.14

 

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

 

 

 

 

 

 

© 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

3,582,977.12

Master Servicing Fee

9,175.83

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,735.55

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

407.35

ARD Interest

0.00

Operating Advisor Fee

2,126.39

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

179.24

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,582,977.12

Total Fees

17,624.36

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

348,268.09

Reimbursement for Interest on Advances

(42.89)

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

5,561,183.03

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

5,909,451.12

Total Expenses/Reimbursements

(42.89)

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

956,633.12

Interest Distribution

3,565,395.68

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

5,909,451.13

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

956,633.12

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

956,633.12

Total Payments to Certificateholders and Others

10,431,479.93

Total Funds Collected

10,449,061.36

Total Funds Distributed

10,449,061.40

 

© 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

946,113,201.07

946,113,201.07

Beginning Certificate Balance

946,113,200.16

(-) Scheduled Principal Collections

348,268.09

348,268.09

(-) Principal Distributions

5,909,451.13

(-) Unscheduled Principal Collections

5,561,183.03

5,561,183.03

(-) 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

940,203,749.95

940,203,749.95

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

946,113,201.07

946,113,201.07

Ending Certificate Balance

940,203,749.03

Ending Actual Collateral Balance

940,221,451.14

940,221,451.14

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.91)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

(0.01)

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.92)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.52%

 

 

 

 

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

 

Defeased

2

49,800,000.00

5.30%

65

4.0600

NAP

Defeased

2

49,800,000.00

5.30%

65

4.0600

NAP

 

10,000,000 or less

5

38,133,341.40

4.06%

65

4.8067

2.980456

1.40 or less

8

139,518,773.72

14.84%

65

4.5963

1.046147

10,000,001 to 20,000,000

14

178,519,651.15

18.99%

65

4.7270

1.641557

1.41-1.50

2

23,863,281.07

2.54%

66

4.8026

1.460453

20,000,001 to 30,000,000

2

53,917,373.44

5.73%

65

4.6835

1.833099

1.51-1.60

1

12,248,055.23

1.30%

65

4.5985

1.540000

30,000,001 to 40,000,000

2

77,000,000.00

8.19%

65

4.2413

1.782078

1.61-1.70

5

87,020,273.59

9.26%

63

4.6001

1.693715

40,000,001 to 50,000,000

2

90,773,315.20

9.65%

64

4.5564

1.746104

1.71-2.00

5

208,543,297.58

22.18%

65

4.6048

1.885966

50,000,001 to 60,000,000

1

60,000,000.00

6.38%

65

4.8460

1.880000

2.01-2.20

1

70,810,068.76

7.53%

58

3.9740

2.139366

60,000,001 to 80,000,000

3

216,310,068.76

23.01%

61

4.0954

3.097168

2.21-3.00

4

127,900,000.00

13.60%

64

4.5353

2.607209

 

80,000,001 or greater

2

175,750,000.00

18.69%

65

4.1865

3.271294

3.01 or greater

5

220,500,000.00

23.45%

65

4.0726

4.234127

 

Totals

33

940,203,749.95

100.00%

64

4.3974

2.469976

Totals

33

940,203,749.95

100.00%

64

4.3974

2.469976

(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

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Defeased

3

49,800,000.00

5.30%

65

4.0600

NAP

Texas

5

56,618,190.09

6.02%

63

4.4697

1.714944

Alabama

1

12,201,765.98

1.30%

66

4.8300

1.480000

Virginia

1

80,000,000.00

8.51%

64

4.3260

2.780000

Arizona

1

4,951,749.43

0.53%

58

3.9740

2.139366

Washington, DC

1

80,250,000.00

8.54%

64

4.2460

1.940000

California

11

246,210,041.68

26.19%

65

4.3985

3.132539

Totals

72

940,203,749.95

100.00%

64

4.3974

2.469976

Colorado

3

77,169,362.89

8.21%

65

4.7935

1.735593

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Florida

5

14,585,547.52

1.55%

64

4.4984

1.636055

 

 

 

 

 

 

 

Georgia

5

31,656,826.47

3.37%

64

4.2959

1.474987

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Idaho

1

14,293,297.58

1.52%

65

5.1175

1.860000

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Illinois

6

10,028,543.17

1.07%

58

3.9740

2.139366

Defeased

3

49,800,000.00

5.30%

65

4.0600

NAP

Indiana

2

12,228,382.09

1.30%

66

4.7369

1.472420

Industrial

41

93,440,805.81

9.94%

60

4.1979

1.986649

Kentucky

2

2,580,078.23

0.27%

58

3.9740

2.139366

Lodging

2

30,460,486.14

3.24%

65

4.8203

1.769771

Louisiana

1

17,353,183.86

1.85%

64

4.8800

1.230000

Mixed Use

6

177,443,364.63

18.87%

64

4.2638

2.773664

Maryland

1

65,500,000.00

6.97%

62

3.9450

4.520000

Multi-Family

1

10,419,194.81

1.11%

66

4.6110

1.700000

Massachusetts

1

5,900,000.00

0.63%

63

4.8500

2.380000

Office

8

411,414,531.06

43.76%

64

4.4176

2.634194

Michigan

4

5,842,063.82

0.62%

58

3.9740

2.139366

Retail

10

159,725,367.50

16.99%

66

4.5806

1.945656

Minnesota

1

1,475,521.26

0.16%

58

3.9740

2.139366

Self Storage

1

7,500,000.00

0.80%

65

5.2570

2.000000

Missouri

1

725,256.32

0.08%

58

3.9740

2.139366

Totals

72

940,203,749.95

100.00%

64

4.3974

2.469976

Nevada

1

37,000,000.00

3.94%

66

4.1670

3.060000

 

 

 

 

 

 

 

New Jersey

1

1,150,406.51

0.12%

58

3.9740

2.139366

 

 

 

 

 

 

 

New York

3

52,000,512.40

5.53%

65

4.4220

0.770755

 

 

 

 

 

 

 

North Carolina

2

8,203,603.99

0.87%

63

4.7822

1.805897

 

 

 

 

 

 

 

Ohio

4

14,438,427.63

1.54%

62

4.6911

1.810385

 

 

 

 

 

 

 

Pennsylvania

1

7,500,000.00

0.80%

65

5.2570

2.000000

 

 

 

 

 

 

 

South Carolina

3

19,198,259.53

2.04%

64

4.4654

1.760947

 

 

 

 

 

 

 

Tennessee

1

11,342,729.51

1.21%

66

4.7300

1.200000

 

 

 

 

 

 

 

 

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

 

Defeased

2

49,800,000.00

5.30%

65

4.0600

NAP

Defeased

2

49,800,000.00

5.30%

65

4.0600

NAP

 

4.250% or less

6

361,560,068.76

38.46%

63

4.0868

3.253121

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.251% to 4.500%

5

198,190,688.64

21.08%

64

4.3575

2.101010

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 4.750%

6

111,829,151.59

11.89%

66

4.6415

1.587799

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.751% to 5.000%

11

191,440,362.61

20.36%

65

4.8608

1.765398

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.001% or greater

3

27,383,478.35

2.91%

65

5.1644

1.855474

49 months or greater

31

890,403,749.95

94.70%

64

4.4163

2.424674

 

Totals

33

940,203,749.95

100.00%

64

4.3974

2.469976

Totals

33

940,203,749.95

100.00%

64

4.3974

2.469976

(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

 

Defeased

2

49,800,000.00

5.30%

65

4.0600

NAP

Defeased

2

49,800,000.00

5.30%

65

4.0600

NAP

 

111 months or less

31

890,403,749.95

94.70%

64

4.4163

2.424674

Interest Only

12

466,200,000.00

49.58%

65

4.2840

2.951659

 

112 months or greater

0

0.00

0.00%

0

0.0000

0.000000

357 months or less

18

353,393,681.19

37.59%

65

4.6794

1.786639

 

Totals

33

940,203,749.95

100.00%

64

4.3974

2.469976

358 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Other

1

70,810,068.76

7.53%

58

3.9740

2.139366

 

 

 

 

 

 

 

 

Totals

33

940,203,749.95

100.00%

64

4.3974

2.469976

(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

 

Defeased

2

49,800,000.00

5.30%

65

4.0600

NAP

 

 

 

None

 

Underwriter's Information

1

70,810,068.76

7.53%

58

3.9740

2.139366

 

 

 

 

 

 

12 months or less

30

819,593,681.19

87.17%

65

4.4545

2.449324

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

33

940,203,749.95

100.00%

64

4.3974

2.469976

 

 

 

 

 

(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

30312422

OF

Los Angeles

CA

Actual/360

4.137%

340,170.71

0.00

0.00

N/A

05/06/27

--

95,500,000.00

95,500,000.00

11/05/21

 

2

30312185

OF

Washington

DC

Actual/360

4.246%

293,416.29

0.00

0.00

N/A

03/06/27

--

80,250,000.00

80,250,000.00

11/05/21

 

3

30312200

OF

Arlington

VA

Actual/360

4.326%

298,013.33

0.00

0.00

N/A

03/06/27

--

80,000,000.00

80,000,000.00

11/05/21

 

4

30311500

IN

Various

Various

Actual/360

3.974%

242,416.99

29,515.02

0.00

N/A

09/04/26

--

70,839,583.78

70,810,068.76

11/06/21

 

5

30312188

MU

Rockville

MD

Actual/360

3.945%

222,508.96

0.00

0.00

N/A

01/06/27

--

65,500,000.00

65,500,000.00

11/05/21

 

6

30312429

OF

Englewood

CO

Actual/360

4.846%

250,376.67

0.00

0.00

N/A

04/06/27

--

60,000,000.00

60,000,000.00

11/05/21

 

7A3

30312431

OF

Short Hills

NJ

Actual/360

4.060%

104,883.33

0.00

0.00

N/A

04/01/27

--

30,000,000.00

30,000,000.00

11/01/21

 

7A4

30312457

 

 

 

Actual/360

4.060%

69,223.00

0.00

0.00

N/A

04/01/27

--

19,800,000.00

19,800,000.00

11/01/21

 

8

30312432

RT

Redlands

CA

Actual/360

4.650%

186,193.75

0.00

0.00

N/A

05/06/27

--

46,500,000.00

46,500,000.00

11/05/21

 

9

30312193

OF

Plano

TX

Actual/360

4.458%

170,187.15

59,724.78

0.00

N/A

01/06/27

--

44,333,039.98

44,273,315.20

11/05/21

 

10

30312433

MU

New York

NY

Actual/360

4.310%

148,455.56

0.00

0.00

N/A

04/06/27

--

40,000,000.00

40,000,000.00

11/08/21

 

11

30312434

MU

Las Vegas

NV

Actual/360

4.167%

132,765.25

0.00

0.00

N/A

05/06/27

--

37,000,000.00

37,000,000.00

11/05/21

 

12

30312435

OF

San Francisco

CA

Actual/360

4.910%

126,828.75

0.00

0.00

N/A

03/06/27

--

30,000,000.00

30,000,000.00

11/05/21

 

13

30312436

RT

Buford

GA

Actual/360

4.400%

90,741.31

31,945.11

0.00

N/A

05/06/27

--

23,949,318.55

23,917,373.44

11/05/21

 

14

30312437

MU

Lafayette

LA

Actual/360

4.880%

73,031.69

26,119.39

0.00

N/A

03/05/27

--

17,379,303.25

17,353,183.86

11/05/21

 

15

30312438

LO

Charleston

SC

Actual/360

4.558%

63,549.29

25,719.53

0.00

N/A

04/06/27

--

16,192,908.09

16,167,188.56

11/05/21

 

16

30312439

RT

Denver

CO

Actual/360

4.694%

61,328.53

19,009.10

0.00

N/A

05/06/27

--

15,170,992.58

15,151,983.48

11/05/21

 

17

30312440

LO

Meridian

ID

Actual/360

5.117%

63,076.83

20,431.10

0.00

N/A

04/06/27

--

14,313,728.68

14,293,297.58

11/05/21

 

18

30312441

IN

Fremont

CA

Actual/360

4.850%

50,444.51

18,155.43

0.00

N/A

04/06/27

--

12,078,498.23

12,060,342.80

11/05/21

 

19

30312442

RT

Albertville

AL

Actual/360

4.830%

50,820.17

17,069.46

0.00

N/A

05/06/27

--

12,218,835.44

12,201,765.98

11/05/21

 

20

30312443

OF

Sarasota

FL

Actual/360

4.598%

48,566.85

16,860.76

0.00

N/A

04/06/27

--

12,264,915.99

12,248,055.23

11/05/21

 

21

30312444

RT

Avon

IN

Actual/360

4.774%

48,012.61

17,701.19

0.00

N/A

05/06/27

--

11,679,216.28

11,661,515.09

10/06/21

 

22

30312445

RT

Santee

CA

Actual/360

3.830%

41,225.69

0.00

0.00

N/A

05/06/27

--

12,500,000.00

12,500,000.00

11/05/21

 

23

30312446

MU

Carlsbad

CA

Actual/360

4.840%

50,013.33

0.00

0.00

N/A

04/06/27

--

12,000,000.00

12,000,000.00

11/05/21

 

24

30312447

RT

Murfreesboro

TN

Actual/360

4.730%

46,265.50

16,187.60

0.00

N/A

05/06/27

--

11,358,917.11

11,342,729.51

11/05/21

 

25

30312448

MF

Houston

TX

Actual/360

4.611%

41,435.05

16,311.42

0.00

N/A

05/06/27

--

10,435,506.23

10,419,194.81

11/05/21

 

26

30312449

IN

Twinsburg

OH

Actual/360

4.954%

45,146.14

13,592.03

0.00

N/A

03/05/27

--

10,583,986.28

10,570,394.25

11/05/21

 

27

30312450

RT

Brooklyn

NY

Actual/360

4.908%

44,590.09

0.00

0.00

N/A

03/05/27

--

10,550,000.00

10,550,000.00

11/05/21

 

 

 

 

 

© 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

 

28

30312451

RT

Woodland Hills

CA

Actual/360

4.252%

36,614.44

0.00

0.00

 

N/A

04/06/27

--

10,000,000.00

10,000,000.00

11/05/21

 

29

30312452

OF

Riverside

CA

Actual/360

4.800%

37,841.34

12,001.87

0.00

 

N/A

05/06/27

--

9,155,162.50

9,143,160.63

11/05/21

 

30

30312453

SS

Royersford

PA

Actual/360

5.257%

33,951.46

0.00

0.00

 

N/A

04/06/27

--

7,500,000.00

7,500,000.00

11/05/21

 

31

30312454

MU

Cornelius

NC

Actual/360

5.160%

24,874.25

7,924.30

0.00

 

N/A

04/06/27

--

5,598,105.07

5,590,180.77

11/05/21

 

32

30312455

RT

Danvers

MA

Actual/360

4.850%

24,640.69

0.00

0.00

 

N/A

02/06/27

--

5,900,000.00

5,900,000.00

11/05/21

 

33

30312456

IN

Delaware

OH

Actual/360

4.462%

21,367.61

5,561,183.03

0.00

 

N/A

05/06/27

--

5,561,183.03

0.00

11/05/21

 

Totals

 

 

 

 

 

 

3,582,977.12

5,909,451.12

0.00

 

 

 

 

946,113,201.07

940,203,749.95

 

 

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 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

 

1

43,214,054.32

43,775,835.28

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2

22,318,151.11

21,114,882.60

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

24,212,327.13

25,672,912.72

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

0.00

33,784,751.29

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

24,949,489.18

25,243,658.97

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

7,721,178.44

7,798,413.32

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7A3

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

7A4

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

8

3,488,721.00

4,204,242.54

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

10,664,635.00

11,027,496.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

5,278,945.11

4,643,576.32

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

4,496,078.47

4,998,592.12

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

3,668,493.00

3,474,292.83

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,093,287.00

2,011,153.38

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,358,042.29

1,557,836.66

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

916,724.75

2,076,573.14

07/01/20

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,093,795.06

1,129,627.26

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

850,912.51

2,063,559.95

10/01/20

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,131,558.81

1,156,748.25

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,205,621.13

1,293,929.18

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,475,030.59

1,281,607.63

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,213,852.33

1,209,981.90

01/01/21

06/30/21

--

0.00

0.00

65,663.51

65,663.51

0.00

0.00

 

 

22

1,900,993.05

1,672,150.69

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,349,394.37

1,482,052.73

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,055,486.11

944,219.74

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,214,776.76

1,276,592.23

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,250,988.96

1,272,388.75

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

707,630.68

685,603.68

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

 

28

2,454,720.61

2,970,726.19

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

884,158.81

827,620.50

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

639,315.42

809,206.65

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

678,983.13

673,109.64

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

676,871.90

696,715.76

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

293,542.36

355,493.43

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

174,457,759.39

213,185,551.33

 

 

 

0.00

0.00

65,663.51

65,663.51

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

33

30312456

5,561,183.03

Payoff w/ yield maintenance

0.00

956,633.12

Totals

 

5,561,183.03

 

0.00

956,633.12

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

1

5,561,183.03

4.397398%

4.375732%

64

10/13/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.397863%

4.376231%

65

09/13/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.397959%

4.376322%

66

08/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.398044%

4.376404%

67

07/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.398129%

4.376485%

68

06/11/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.398222%

4.376575%

69

05/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.398306%

4.376656%

70

04/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.398399%

4.376745%

71

03/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.398482%

4.376825%

72

02/12/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

1

16,407,343.96

0

0.00

0

0.00

4.398592%

4.376931%

73

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

4.398674%

4.377010%

74

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

4.398755%

4.377088%

75

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

21

30312444

10/06/21

0

B

65,663.51

65,663.51

0.00

11,679,216.28

 

 

 

 

 

 

Totals

 

 

 

 

65,663.51

65,663.51

0.00

11,679,216.28

 

 

 

 

 

 

 

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

 

0

0

 

0

 

0

 

25 - 36 Months

 

0

0

 

0

 

0

 

37 - 48 Months

 

0

0

 

0

 

0

 

49 - 60 Months

 

70,810,069

70,810,069

 

0

 

0

 

> 60 Months

 

869,393,681

869,393,681

 

0

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

Nov-21

940,203,750

940,203,750

0

0

0

 

0

 

Oct-21

946,113,201

946,113,201

0

0

0

 

0

 

Sep-21

946,497,621

946,497,621

0

0

0

 

0

 

Aug-21

946,850,473

946,850,473

0

0

0

 

0

 

Jul-21

947,202,027

947,202,027

0

0

0

 

0

 

Jun-21

947,582,555

947,582,555

0

0

0

 

0

 

May-21

947,931,403

947,931,403

0

0

0

 

0

 

Apr-21

948,309,323

948,309,323

0

0

0

 

0

 

Mar-21

948,655,488

948,655,488

0

0

0

 

0

 

Feb-21

949,091,728

949,091,728

0

0

0

 

0

 

Jan-21

949,434,985

949,434,985

0

0

0

 

0

 

Dec-20

949,776,980

949,776,980

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

15

30312438

16,633,083.86

4.55700%

16,633,083.86             4.55700%

8

05/26/20

06/05/20

06/04/20

15

30312438

0.00

4.55700%

0.00

                4.55700%

8

01/08/21

12/04/20

01/22/21

Totals

 

16,633,083.86

 

16,633,083.86

 

 

 

 

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)

16

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(42.89)

0.00

0.00

0.00

Total

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(42.89)

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

 

(42.89)

 

 

 

 

© 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 "Risk Retention Compliance"tab for the GSMS 2017-GS6 transaction, certain Information provided to the

Certificate Administrator regarding compliance with the Credit Risk Retention Rules. Investors should referto the Certificate Administrator's website for all such information.

 

 

 

 

 

© Copyright 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27

 


(null)


	
		Prospectus Loan ID
		1
		0
		10-07-2021
		11-08-2021
		GSMC
		04-10-2017
		95500000.00000000
		120
		05-06-2027
		0
		.04136513
		.04136513
		3
		1
		120
		06-06-2017
		true
		1
		A1
		3
		.00000000
		95500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			1999 Avenue Of The Stars
			2000 Avenue of the Stars
			Los Angeles
			CA
			90067
			Los Angeles
			OF
			824237
			821357
			1990
			2014
			860000000.00000000
			MAI
			03-15-2017
			860000000.00000000
			03-15-2017
			MAI
			.83000000
			.95500000
			6
			06-06-2019
			N
			O'Melveny and Myers
			65317
			11-30-2025
			Akin Gump Strauss Hauer & Feld LLP
			48574
			08-31-2027
			Morgan Stanley & Co
			47040
			11-30-2026
			02-28-2017
			07-01-2020
			06-30-2021
			53318136.00000000
			61588768.00000000
			14921987.00000000
			17812932.72000000
			38396149.00000000
			43775835.28000000
			37468135.00000000
			42847821.28000000
			UW
			CREFC
			9761871.08000000
			3.93000000
			4.48440000
			3.84000000
			4.38930000
			F
			F
			06-30-2021
		
		false
		false
		95500000.00000000
		340170.71000000
		.04136513
		.00015370
		340170.71000000
		.00000000
		.00000000
		95500000.00000000
		95500000.00000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		1
		10-07-2021
		11-08-2021
		GSMC
		02-21-2017
		80250000.00000000
		121
		03-06-2027
		0
		.04246000
		.04246000
		3
		1
		121
		03-06-2017
		true
		1
		PP
		3
		283951.25000000
		80250000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Lafayette Centre
			1120 20th Street NW and 1133 &1155 21st Street NW
			Washington
			DC
			20036
			District of Columbia
			OF
			794025
			793553
			1980
			2016
			404000000.00000000
			MAI
			12-14-2016
			404000000.00000000
			12-14-2016
			MAI
			.86000000
			.82650000
			6
			06-06-2019
			N
			COMMODITY FUTURE TRADIN(
			289295
			09-30-2025
			MEDSTAR HEALTH
			112363
			08-31-2031
			AT&T CORP
			83721
			03-31-2023
			03-31-2017
			07-01-2020
			06-30-2021
			42919381.00000000
			39771085.00000000
			18370764.00000000
			18656202.40000000
			24548617.00000000
			21114882.60000000
			23752854.00000000
			20319489.60000000
			UW
			CREFC
			10461082.52000000
			2.35000000
			2.01840000
			2.27000000
			1.94240000
			F
			F
			06-30-2021
		
		false
		false
		80250000.00000000
		293416.29000000
		.04246000
		.00015370
		293416.29000000
		.00000000
		.00000000
		80250000.00000000
		80250000.00000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		1
		10-07-2021
		11-08-2021
		GSMC, MS
		02-21-2017
		80000000.00000000
		121
		03-06-2027
		0
		.04326000
		.04326000
		3
		1
		121
		03-06-2017
		true
		1
		PP
		3
		288400.00000000
		80000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Pentagon Center
			2521 S. Clark Street and 2530 Crystal Drive
			Arlington
			VA
			22202
			Arlington
			OF
			911818
			911818
			1970
			2002
			379800000.00000000
			MAI
			12-22-2016
			379800000.00000000
			12-22-2016
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			GSA (DoD) Pentagon II (Taylor)
			558187
			04-30-2023
			GSA (DoD) Pentagon I (Polk)
			353631
			09-14-2025
			03-31-2017
			07-01-2020
			06-30-2021
			36292787.00000000
			38720757.00000000
			11175784.00000000
			13047844.28000000
			25117003.00000000
			25672912.72000000
			25057919.00000000
			25613828.72000000
			UW
			CREFC
			9210054.96000000
			2.73000000
			2.78750000
			2.72000000
			2.78110000
			F
			F
			06-30-2021
		
		false
		false
		80000000.00000000
		298013.33000000
		.04326000
		.00015370
		298013.33000000
		.00000000
		.00000000
		80000000.00000000
		80000000.00000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		0
		10-07-2021
		11-08-2021
		GSMC
		09-01-2016
		72640000.00000000
		120
		09-04-2026
		0
		.03974000
		.03974000
		3
		1
		0
		10-06-2016
		true
		1
		PP
		2
		269390.28000000
		72403879.86000000
		1
		39
		39
		3
		false
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Hannibal
			3851 & 3855 Santa Fe Avenue and 2332, 2250, 2230, 2226, and 2240 E. 38th St.
			Vernon
			CA
			90058
			Los Angeles
			IN
			6298762
			429122
			1927
			55500000.00000000
			MAI
			11-10-2015
			1.00000000
			.99450000
			6
			06-06-2019
			N
			NEW WINCUP HOLDINGS, INC
			542450
			12-31-2026
			TRI-SEAL OPCO, LLC
			437911
			07-31-2030
			WORLD'S FINEST CHOCOLATE, INC
			434252
			07-31-2027
			01-01-2021
			06-30-2021
			42282669.02000000
			8497917.73000000
			4450261.61000000
			33784751.29000000
			4114576.42000000
			31371302.29000000
			UW
			CREFC
			13704649.65000000
			2.46520000
			2.28910000
			F
			06-30-2021
		
		
			Kraco Enterprises
			2411 and 2415 N. Santa Fe Avenue, 430 E. Carlin Ave., and 419, 439, 505-537 E. Euclid Avenue
			Compton
			CA
			90262
			Los Angeles
			WH
			364440
			364440
			1947
			41000000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			Kraco Enterprises, LLC
			364440
			08-31-2028
			3073803.19000000
			2841944.86000000
			UW
			CREFC
			F
			09-01-2016
		
		
			New Wincup - Phoenix
			7980 West Buckeye Road
			Phoenix
			AZ
			85043
			Maricopa
			IN
			322070
			322070
			1989
			2010
			29700000.00000000
			MAI
			11-11-2015
			1.00000000
			6
			06-06-2019
			N
			New WinCup Holdings, Inc.
			322070
			12-31-2026
			1727267.33000000
			1596978.79000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Worlds Finest Chocolates
			4801 S. Lawndale Avenue
			Chicago
			IL
			60632
			Cook
			IN
			434252
			434252
			1953
			20000000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			World's Finest Chocolate, Inc.
			434252
			07-31-2027
			1416017.24000000
			1309206.44000000
			UW
			CREFC
			F
			09-01-2016
		
		
			SET Enterprises - MI
			36211 South Huron Road
			New Boston
			MI
			48164
			Wayne
			IN
			284351
			284351
			1988
			2015
			19400000.00000000
			MAI
			11-13-2015
			1.00000000
			6
			06-06-2019
			N
			SET Enterprises, Inc.
			284351
			06-30-2031
			1474309.01000000
			1363101.23000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Plaid - Decatur
			2331 Mellon Court
			Decatur
			GA
			30035
			DeKalb
			WH
			282514
			282514
			1983
			15800000.00000000
			MAI
			08-18-2016
			1.00000000
			6
			06-06-2019
			N
			Plaid Enterprises, Inc.
			282514
			10-31-2024
			1327247.55000000
			1227132.68000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Oracle Packaging
			220 Polo Road
			Winston-Salem
			NC
			27105
			Forsyth
			IN
			437911
			437911
			1962
			1999
			15675000.00000000
			MAI
			11-11-2015
			1.00000000
			6
			06-06-2019
			N
			Oracle Flexible Packaging, Inc.
			437911
			07-31-2030
			1043405.56000000
			964701.02000000
			UW
			CREFC
			F
			09-01-2016
		
		
			TestAmerica Labs - West Sacramento
			880 Riverside Parkway
			West Sacramento
			CA
			95605
			Yolo
			IN
			66203
			66203
			1994
			14500000.00000000
			MAI
			11-15-2015
			1.00000000
			6
			06-06-2019
			N
			TestAmerica Laboratories, Inc.
			66203
			06-30-2027
			1146921.36000000
			1060408.57000000
			UW
			CREFC
			F
			09-01-2016
		
		
			TestAmerica Labs -  Arvada
			4955 Yarrow Street
			Arvada
			CO
			80002
			Jefferson
			IN
			57966
			57966
			1984
			1986
			12100000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			TestAmerica Laboratories, Inc.
			57966
			06-30-2027
			815122.78000000
			753637.71000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Northwest Mailing Service
			5401-5501 West Grand Avenue
			Chicago
			IL
			60639
			Cook
			IN
			228032
			228032
			1957
			2006
			11600000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			Precision Dialogue Direct, Inc.
			228032
			05-31-2023
			1009017.99000000
			932907.32000000
			UW
			CREFC
			F
			09-01-2016
		
		
			The Lyons Companies
			11301-11401 Electron Drive
			Louisville
			KY
			40299
			Jefferson
			IN
			172758
			172758
			1981
			11150000.00000000
			MAI
			11-13-2015
			1.00000000
			6
			06-06-2019
			N
			The Lyons Companies, LLC
			172758
			10-31-2027
			790115.65000000
			730516.88000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Wilbert Plastics
			2930 Greenville Highway
			Easley
			SC
			29640
			Pickens
			WH
			257086
			257086
			1990
			10880000.00000000
			MAI
			11-11-2015
			1.00000000
			6
			06-06-2019
			N
			Wilbert, Inc.
			257086
			12-31-2031
			758943.19000000
			701695.77000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Angstrom Graphics
			4437 East 49th Street
			Cleveland
			OH
			44125
			Cuyahoga
			IN
			231505
			231505
			1938
			10800000.00000000
			MAI
			11-12-2015
			1.00000000
			6
			06-06-2019
			N
			Angstrom Graphics Inc Midwest
			231505
			01-31-2029
			752479.72000000
			695719.84000000
			UW
			CREFC
			F
			09-01-2016
		
		
			New Wincup - Stone Mountain
			4600-4680 Lewis Road
			Stone Mountain
			GA
			30083
			DeKalb
			WH
			221147
			220380
			1966
			1974
			10750000.00000000
			MAI
			11-11-2015
			1.00000000
			6
			06-06-2019
			N
			New WinCup Holdings, Inc.
			220380
			12-31-2026
			781690.69000000
			722727.42000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Universal Pool - Armory
			300 W. Armory Drive
			South Holland
			IL
			60473
			Cook
			WH
			240255
			240255
			1971
			10100000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			Universal Pool Co., Inc.
			240255
			08-31-2027
			707267.70000000
			653918.19000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Jade Sterlling - Il
			5100 West 73rd Street and 7201 South Leamington Avenue
			Bedford Park
			IL
			60638
			Cook
			WH
			215389
			215389
			1954
			1989
			9000000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			Jade-Sterling Steel Co., Inc.
			215389
			04-30-2023
			902650.18000000
			834562.88000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Plaid - Norcross
			3225 Westech Drive
			Norcross
			GA
			30092
			Gwinnett
			WH
			71620
			71620
			2000
			9000000.00000000
			MAI
			11-11-2015
			1.00000000
			6
			06-06-2019
			N
			Plaid Enterprises, Inc.
			71620
			10-31-2024
			733229.86000000
			677922.01000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Phillips And Temro
			9700 W. 74th Street
			Eden Prairie
			MN
			55344
			Hennepin
			IN
			101680
			101680
			1974
			2012
			8850000.00000000
			MAI
			11-12-2015
			1.00000000
			6
			06-06-2019
			N
			Phillips & Temro Industries Inc.
			101680
			12-31-2024
			571840.91000000
			528706.70000000
			UW
			CREFC
			F
			09-01-2016
		
		
			TestAmerica Labs -  Savannah
			5102 La Roche Avenue
			Savannah
			GA
			31404
			Chatham
			IN
			54284
			54284
			1988
			8800000.00000000
			MAI
			11-12-2015
			1.00000000
			6
			06-06-2019
			N
			TestAmerica Laboratories, Inc.
			54284
			06-30-2027
			616660.97000000
			570145.96000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Hover-Davis
			100 Paragon Drive
			Rochester
			NY
			14624
			Monroe
			IN
			66100
			66100
			2000
			8700000.00000000
			MAI
			11-15-2015
			1.00000000
			6
			06-06-2019
			N
			Universal Instruments Corporation
			66100
			06-30-2023
			845603.44000000
			781819.20000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Jade-Sterling Steel - OH
			200 Francis Kenneth Dr. 2300 E Aurora Dr Twinsburg, OH
			Aurora
			OH
			44202
			Portage
			IN
			174511
			174511
			1975
			8650000.00000000
			MAI
			11-12-2015
			1.00000000
			6
			06-06-2019
			N
			Jade-Sterling Steel Co., Inc.
			174511
			04-30-2023
			746286.95000000
			689994.20000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Fitz Aerospace
			6625 Iron Horse Boulevard
			North Richland Hills
			TX
			76180
			Tarrant
			IN
			129000
			129000
			1976
			8000000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			Fitz Aerospace, Inc.
			129000
			04-30-2031
			589324.14000000
			544871.17000000
			UW
			CREFC
			F
			09-01-2016
		
		
			MVP Group - Charleston
			1031 LeGrand Blvd.
			Charleston
			SC
			29492
			Berkeley
			IN
			108000
			108000
			2000
			7300000.00000000
			MAI
			11-15-2015
			1.00000000
			6
			06-06-2019
			N
			MVP Group International, Inc
			108000
			04-30-2022
			614211.41000000
			567881.17000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Paragon Tech
			5775 East Ten Mile Road
			Warren
			MI
			48091
			Macomb
			IN
			88857
			88857
			1956
			1996
			7200000.00000000
			MAI
			11-11-2015
			1.00000000
			6
			06-06-2019
			N
			Paragon Technologies Incorporated
			88857
			12-31-2024
			681424.66000000
			630024.49000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Aramsco And Bulls Eye
			1480 Grandview Avenue
			Thorofare
			NJ
			80660
			Gloucester
			IN
			99783
			99783
			1970
			1988
			6900000.00000000
			MAI
			11-11-2015
			1.00000000
			6
			06-06-2019
			N
			Aramsco, Inc. & Bulls Eye Environmental, Inc.
			99783
			08-31-2024
			470341.60000000
			434863.52000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Midland Stamping and Fabricating
			9500, 9521 and 9545-9555 Ainslie Street and 9550 Kelvin Lane
			Schiller Park
			IL
			60176
			Cook
			IN
			193789
			193789
			1959
			6500000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			Midland Stamping and Fabricating Corporation
			193789
			09-30-2023
			502419.72000000
			464521.98000000
			UW
			CREFC
			F
			09-01-2016
		
		
			M.P. Pumps
			34800 Bennett Drive
			Fraser
			MI
			48026
			Macomb
			IN
			81769
			81769
			1983
			5370000.00000000
			MAI
			11-11-2015
			1.00000000
			6
			06-06-2019
			N
			M.P. Pumps, Inc.
			81769
			06-30-2023
			408592.58000000
			377772.26000000
			UW
			CREFC
			F
			09-01-2016
		
		
			TestAmerica Labs - Pensacola
			3355 McLemore Drive
			Pensacola
			FL
			32154
			Escambia
			IN
			21911
			21911
			1995
			5200000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			TestAmerica Laboratories, Inc.
			21911
			06-30-2027
			435212.92000000
			402384.62000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Microfinish
			4001 Gratiot Street
			St. Louis
			MO
			63110
			St. Louis
			IN
			144786
			144786
			1976
			4350000.00000000
			MAI
			11-13-2015
			1.00000000
			6
			06-06-2019
			N
			Microfinish IPC, LLC
			144786
			02-28-2031
			272877.40000000
			252294.14000000
			UW
			CREFC
			F
			09-01-2016
		
		
			MVP Group - Mayfield
			112 Industrial Road
			Mayfield
			KY
			42066
			Graves
			IN
			101244
			101244
			1994
			4325000.00000000
			MAI
			11-13-2015
			1.00000000
			6
			06-06-2019
			N
			MVP Group International, Inc
			101244
			04-30-2022
			342516.82000000
			316680.63000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Builders FirstSource Florida, LLC
			1602 Industrial Park Drive
			Plant City
			FL
			33566
			Hillsborough
			IN
			116897
			116897
			1985
			2012
			3940000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			Builder's FirstSource - Florida, LLC
			116897
			11-30-2021
			263257.76000000
			243400.11000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Banner Service Corporation
			17382 Foltz Parkway
			Strongsville
			OH
			44149
			Cuyahoga
			IN
			58450
			58450
			1989
			3750000.00000000
			MAI
			11-12-2015
			1.00000000
			6
			06-06-2019
			N
			Banner Service Corporation
			58450
			07-31-2020
			346646.57000000
			320498.87000000
			UW
			CREFC
			F
			09-01-2016
		
		
			SET Enterprises - IN
			1 Steel Way
			North Vernon
			IN
			47265
			Jennings
			IN
			117376
			117376
			1955
			1998
			3400000.00000000
			MAI
			11-13-2015
			1.00000000
			6
			06-06-2019
			N
			SET Enterprises, Inc.
			117376
			06-30-2031
			287560.76000000
			265869.93000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Progressive Metal
			1200, 1300 & 1460 Channing St.
			Ferndale
			MI
			48220
			Oakland
			IN
			58250
			58250
			1950
			1960
			3070000.00000000
			MAI
			11-13-2015
			1.00000000
			6
			06-06-2019
			N
			Progressive Metal Manufacturing Company
			58250
			06-30-2020
			264681.20000000
			244716.18000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Universal Pool - 166Th
			2 W. 166th Street
			South Holland
			IL
			60473
			Cook
			WH
			109814
			109814
			1969
			2006
			2950000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			Universal Pool Co., Inc.
			109814
			08-31-2027
			190812.89000000
			176419.79000000
			UW
			CREFC
			F
			09-01-2016
		
		
			SITEL
			1417 N. Magnolia Avenue
			Ocala
			FL
			34475
			Marion
			IN
			46812
			46812
			1960
			2012
			2730000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			SITEL Operating Corporation
			46812
			05-31-2027
			208701.25000000
			192958.82000000
			UW
			CREFC
			F
			09-01-2016
		
		
			TestAmerica Labs -  Tallahassee
			2846 Industrial Plaza Drive
			Tallahassee
			FL
			32301
			Leon
			IN
			16500
			16500
			1989
			2150000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			TestAmerica Laboratories, Inc.
			16500
			06-30-2027
			178670.82000000
			165193.61000000
			UW
			CREFC
			F
			09-01-2016
		
		
			Texas Die Casting
			600 S. Loop 485
			Gladewater
			TX
			75647
			Gregg
			IN
			78177
			78177
			1982
			2100000.00000000
			MAI
			11-10-2015
			1.00000000
			6
			06-06-2019
			N
			Texas Die Casting LLC
			78177
			10-31-2032
			150653.22000000
			139289.38000000
			UW
			CREFC
			F
			09-01-2016
		
		
			TestAmerica Labs - Corpus Christi
			1733 North Padre Island
			Corpus Christi
			TX
			78408
			Nueces
			WH
			14884
			14884
			1986
			1450000.00000000
			MAI
			11-11-2015
			1.00000000
			6
			06-06-2019
			N
			TestAmerica Laboratories, Inc.
			14884
			06-30-2027
			97628.22000000
			90264.08000000
			UW
			CREFC
			F
			09-01-2016
		
		false
		false
		70839583.78000000
		271932.01000000
		.03974000
		.00015370
		242416.99000000
		29515.02000000
		.00000000
		70810068.76000000
		70810068.76000000
		11-06-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		0
		10-07-2021
		11-08-2021
		GSMC
		12-29-2016
		65500000.00000000
		120
		01-06-2027
		0
		.03945000
		.03945000
		3
		1
		120
		02-06-2017
		true
		1
		PP
		3
		215331.25000000
		65500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			GSK R&D Centre
			14200 Shady Grove Road
			Rockville
			MD
			20850
			Montgomery
			OF
			635058
			635058
			2003
			2016
			345500000.00000000
			MAI
			12-01-2016
			345500000.00000000
			12-01-2016
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Human Genome Sciences, Inc.
			635058
			05-31-2026
			01-01-2021
			06-30-2021
			28855012.00000000
			29911352.54000000
			2256434.00000000
			4667693.57000000
			26598577.00000000
			25243658.97000000
			26161975.00000000
			24934067.97000000
			UW
			CREFC
			5519712.50000000
			4.82000000
			4.57340000
			4.74000000
			4.51730000
			F
			F
			01-01-2021
		
		false
		false
		65500000.00000000
		222508.96000000
		.03945000
		.00015370
		222508.96000000
		.00000000
		.00000000
		65500000.00000000
		65500000.00000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		0
		10-07-2021
		11-08-2021
		GSMC
		03-16-2017
		60000000.00000000
		120
		04-06-2027
		360
		.04846000
		.04846000
		3
		1
		60
		05-06-2017
		true
		1
		PP
		5
		242300.00000000
		60000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-05-2019
		12-05-2026
		12-05-2026
		.00000000
		.00000000
		
			CH2M Global Headquarters
			9189, 9191 & 9193 South Jamaica Street
			Englewood
			CO
			80112
			Douglas
			OF
			370485
			370485
			2002
			2017
			122200000.00000000
			MAI
			03-02-2017
			122200000.00000000
			03-02-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			X
			C2M Global Headquarters
			370485
			09-30-2032
			01-01-2021
			06-30-2021
			7517376.00000000
			8274709.28000000
			225521.00000000
			476295.96000000
			7291855.00000000
			7798413.32000000
			6865797.00000000
			7372355.32000000
			UW
			CREFC
			3930644.50000000
			1.44000000
			1.98400000
			1.36000000
			1.87560000
			F
			F
			06-30-2021
		
		false
		false
		60000000.00000000
		250376.67000000
		.04846000
		.00025370
		250376.67000000
		.00000000
		.00000000
		60000000.00000000
		60000000.00000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		0
		10-07-2021
		11-08-2021
		GSMC, CGMRC
		03-06-2017
		49800000.00000000
		120
		04-01-2027
		0
		.04060000
		.04060000
		3
		1
		120
		05-01-2017
		true
		1
		PP
		3
		168490.00000000
		49800000.00000000
		1
		3
		0
		true
		true
		false
		false
		false
		05-31-2019
		.00000000
		.00000000
		
			Defeased
			SE
			259096
			150000000.00000000
			MAI
			02-02-2017
			1.00000000
			3
			06-01-2019
			F
			13780140.00000000
			4284000.00000000
			9496141.00000000
			8964662.00000000
			UW
		
		
			Defeased
			SE
			190071
			76000000.00000000
			MAI
			02-02-2017
			1.00000000
			3
			06-01-2019
			F
			7438114.00000000
			2525992.00000000
			4912122.00000000
			4559847.00000000
			UW
		
		
			Defeased
			SE
			123001
			50000000.00000000
			MAI
			02-02-2017
			1.00000000
			3
			06-01-2019
			F
			4699811.00000000
			1184601.00000000
			3515210.00000000
			3284961.00000000
			UW
		
		false
		false
		49800000.00000000
		174106.33000000
		.04060000
		.00015370
		174106.33000000
		.00000000
		.00000000
		49800000.00000000
		49800000.00000000
		11-01-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		0
		10-07-2021
		11-08-2021
		GSMC
		04-28-2017
		46500000.00000000
		120
		05-06-2027
		0
		.04650000
		.04650000
		3
		1
		120
		06-06-2017
		true
		1
		WL
		3
		.00000000
		46500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Redlands Town Center
			9900-10080 Alabama Street
			Redlands
			CA
			92374
			San Bernardino
			RT
			251621
			251621
			2007
			74000000.00000000
			MAI
			03-16-2017
			74000000.00000000
			03-16-2017
			MAI
			1.00000000
			6
			06-06-2019
			N
			J.C. PENNEY PROPERTIES#
			98840
			07-31-2026
			EOS FITNESS
			44168
			11-26-2034
			TUESDAY MORNING
			13206
			01-31-2024
			02-28-2017
			01-01-2021
			06-30-2021
			5752794.00000000
			5600421.88000000
			1392040.00000000
			1396179.34000000
			4360754.00000000
			4204242.54000000
			4213968.00000000
			3911197.50000000
			UW
			CREFC
			2186287.50000000
			1.99000000
			1.92300000
			1.92000000
			1.78900000
			F
			F
			12-31-2020
		
		false
		false
		46500000.00000000
		186193.75000000
		.04650000
		.00032870
		186193.75000000
		.00000000
		.00000000
		46500000.00000000
		46500000.00000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		0
		10-07-2021
		11-08-2021
		GSMC
		12-16-2016
		45600000.00000000
		120
		01-06-2027
		360
		.04458000
		.04458000
		3
		1
		36
		02-06-2017
		true
		1
		PP
		5
		169404.00000000
		45600000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Ericsson North American HQ
			6300 Legacy Drive
			Plano
			TX
			75024
			Collin
			OF
			491891
			491891
			2001
			150000000.00000000
			MAI
			12-02-2016
			150000000.00000000
			12-02-2016
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Ericsson Inc.
			491891
			12-31-2031
			01-01-2021
			06-30-2021
			13067185.00000000
			11034704.00000000
			261344.00000000
			7208.00000000
			12805841.00000000
			11027496.00000000
			12408961.00000000
			10630616.00000000
			UW
			CREFC
			6268125.24000000
			2.04000000
			1.75930000
			1.98000000
			1.69600000
			F
			F
			06-30-2021
		
		false
		false
		44333039.98000000
		229911.93000000
		.04458000
		.00015370
		170187.15000000
		59724.78000000
		.00000000
		44273315.20000000
		44273315.20000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		0
		10-07-2021
		11-08-2021
		GSMC, WFB
		03-15-2017
		40000000.00000000
		120
		04-06-2027
		0
		.04310000
		.04310000
		3
		1
		120
		05-06-2017
		false
		1
		PP
		3
		143666.67000000
		40000000.00000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			One West 34th Street
			1 West 34th
			New York
			NY
			10001
			New York
			MU
			210358
			210358
			1906
			280000000.00000000
			MAI
			01-05-2017
			280000000.00000000
			01-05-2017
			MAI
			.94000000
			.85190000
			6
			06-06-2019
			N
			OLIVIA MILLER
			13202
			07-31-2024
			L M COHEN & CO
			5300
			01-31-2024
			TMX GROUP US
			5300
			06-30-2021
			01-01-2021
			06-30-2021
			16051512.00000000
			12650656.00000000
			7421269.00000000
			8007079.68000000
			8630243.00000000
			4643576.32000000
			8111601.00000000
			3950020.32000000
			UW
			CREFC
			6536833.38000000
			1.32000000
			.71040000
			1.24000000
			.60430000
			F
			F
			06-30-2021
		
		false
		false
		40000000.00000000
		148455.56000000
		.04310000
		.00015370
		148455.56000000
		.00000000
		.00000000
		40000000.00000000
		40000000.00000000
		11-08-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		0
		10-07-2021
		11-08-2021
		GSMC
		04-21-2017
		37000000.00000000
		120
		05-06-2027
		360
		.04167000
		.04167000
		3
		1
		60
		06-06-2017
		true
		1
		WL
		5
		.00000000
		37000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-05-2019
		02-05-2027
		02-05-2027
		.00000000
		.00000000
		
			The Gramercy
			9205 & 9275 West Russell Rd
			Las Vegas
			NV
			89148
			Clark
			MU
			187008
			187008
			2008
			2014
			61750000.00000000
			MAI
			03-09-2017
			61750000.00000000
			03-09-2017
			MAI
			.96000000
			.95020000
			6
			06-06-2019
			X
			HEALTH MANAGEMENT SYSTEMS
			63593
			09-30-2024
			B OF I FEDERAL BANK
			24178
			05-31-2023
			RYLAND HOMES NEVADA
			18273
			07-31-2022
			01-01-2021
			06-30-2021
			5200521.00000000
			6384864.00000000
			915716.00000000
			1386271.88000000
			4284805.00000000
			4998592.12000000
			4072250.00000000
			4786036.12000000
			UW
			CREFC
			1563203.76000000
			1.98000000
			3.19770000
			1.88000000
			3.06170000
			F
			F
			06-30-2021
		
		false
		false
		37000000.00000000
		132765.25000000
		.04167000
		.00015370
		132765.25000000
		.00000000
		.00000000
		37000000.00000000
		37000000.00000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		0
		10-07-2021
		11-08-2021
		GSMC
		02-14-2017
		30000000.00000000
		120
		03-06-2027
		360
		.04909500
		.04909500
		3
		1
		60
		04-06-2017
		true
		1
		WL
		5
		122737.50000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-05-2019
		09-05-2026
		09-05-2026
		.00000000
		.00000000
		
			634 Second Street
			634 Second Street
			San Francisco
			CA
			94107
			San Francisco
			OF
			46872
			46752
			1927
			2008
			40500000.00000000
			MAI
			08-19-2016
			40500000.00000000
			08-19-2016
			MAI
			1.00000000
			.99420000
			6
			06-06-2019
			N
			Okta
			45032
			09-30-2024
			Falafel Inc
			1569
			11-13-2023
			01-01-2021
			09-30-2021
			3552055.00000000
			4462339.42670000
			1072817.00000000
			988046.59340000
			2479238.00000000
			3474292.83330000
			2425473.00000000
			3420528.83330000
			UW
			CREFC
			1493306.26000000
			1.30000000
			2.32660000
			1.27000000
			2.29060000
			F
			F
			09-30-2021
		
		false
		false
		30000000.00000000
		126828.75000000
		.04909500
		.00015370
		126828.75000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		0
		10-07-2021
		11-08-2021
		GSMC
		04-26-2017
		24500000.00000000
		120
		05-06-2027
		360
		.04400000
		.04400000
		3
		1
		36
		06-06-2017
		true
		1
		WL
		5
		.00000000
		24500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			The Plaza Mall Of Georgia
			3410-3420 Buford Drive
			Buford
			GA
			305190000
			Gwinnett
			RT
			96960
			96960
			2006
			34400000.00000000
			MAI
			03-27-2017
			34400000.00000000
			03-27-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			LA Fitness
			45000
			09-30-2037
			Provina's Italian Restaurant
			6894
			10-31-2022
			DXL Men's Apparel
			6600
			12-31-2024
			01-01-2021
			06-30-2021
			2960303.00000000
			2533280.14000000
			570317.00000000
			522126.76000000
			2389986.00000000
			2011153.38000000
			2278482.00000000
			1860650.26000000
			UW
			CREFC
			1472237.04000000
			1.62000000
			1.36610000
			1.55000000
			1.26380000
			F
			F
			06-30-2021
		
		false
		false
		23949318.55000000
		122686.42000000
		.04400000
		.00052870
		90741.31000000
		31945.11000000
		.00000000
		23917373.44000000
		23917373.44000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		0
		10-07-2021
		11-08-2021
		GSMC
		03-01-2017
		18725000.00000000
		120
		03-06-2027
		360
		.04880000
		.04880000
		3
		1
		0
		04-06-2017
		true
		1
		WL
		2
		99151.08000000
		18681449.56000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			River Ranch
			1810 Kaliste Saloom Road
			Layfayette
			LA
			70508
			Lafayette Parish
			MU
			139519
			140701
			2001
			26550000.00000000
			MAI
			01-20-2017
			26550000.00000000
			01-20-2017
			MAI
			.93000000
			.93970000
			6
			06-06-2019
			N
			The Fresh Market
			22077
			11-30-2022
			Caoline & Company
			15000
			03-31-2030
			The Good Sport Inc
			7304
			01-31-2023
			01-01-2021
			06-30-2021
			2716636.00000000
			2298676.60000000
			816806.00000000
			740839.94000000
			1899830.00000000
			1557836.66000000
			1807112.00000000
			1465119.10000000
			UW
			CREFC
			1189812.96000000
			1.60000000
			1.30930000
			1.52000000
			1.23140000
			F
			F
			06-30-2021
		
		false
		false
		17379303.25000000
		99151.08000000
		.04880000
		.00052870
		73031.69000000
		26119.39000000
		.00000000
		17353183.86000000
		17353183.86000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		0
		10-07-2021
		11-08-2021
		GSMC
		04-06-2017
		17500000.00000000
		120
		04-06-2027
		360
		.04557500
		.04557500
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		89268.82000000
		17477194.72000000
		1
		1
		1
		15
		false
		true
		false
		false
		true
		06-05-2019
		.00000000
		.00000000
		
			Holiday Inn Charleston Historic Downtow
			425 Meeting Street
			Charleston
			SC
			29403
			Charleston
			LO
			120
			120
			2013
			30100000.00000000
			MAI
			03-14-2017
			30100000.00000000
			03-14-2017
			MAI
			.80000000
			.69520000
			6
			06-06-2019
			N
			02-28-2017
			07-01-2020
			06-30-2021
			6760423.00000000
			5438241.74000000
			4003421.00000000
			3361668.60000000
			2757002.00000000
			2076573.14000000
			2486585.00000000
			1806223.14000000
			UW
			CREFC
			1071225.84000000
			2.57000000
			1.93850000
			2.32000000
			1.68610000
			F
			F
		
		false
		false
		16192908.09000000
		89268.82000000
		.04557500
		.00052870
		63549.29000000
		25719.53000000
		.00000000
		16167188.56000000
		16167188.56000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
		12-04-2020
		98
		.00000000
		.00000000
		04-06-2027
	
	
		Prospectus Loan ID
		16
		0
		10-07-2021
		11-08-2021
		GSMC
		05-01-2017
		15500000.00000000
		120
		05-06-2027
		360
		.04694500
		.04694500
		3
		1
		36
		06-06-2017
		true
		1
		WL
		5
		.00000000
		15500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Boulevard Center II
			1545-1595 South Colorado Boulevard
			Denver
			CO
			80222
			Denver
			RT
			61134
			61085
			1964
			2000
			21570000.00000000
			MAI
			03-13-2017
			21570000.00000000
			03-13-2017
			MAI
			.97000000
			.87060000
			6
			06-06-2019
			N
			Guitar Center #421
			16816
			01-31-2023
			Lamps Plus
			12055
			01-31-2026
			HOP
			5540
			10-26-2028
			02-28-2017
			01-01-2021
			09-30-2021
			1861724.00000000
			1889452.82670000
			477731.00000000
			759825.56340000
			1383993.00000000
			1129627.26330000
			1325946.00000000
			1071579.26330000
			UW
			CREFC
			964051.56000000
			1.44000000
			1.17170000
			1.38000000
			1.11150000
			F
			F
			10-01-2021
		
		false
		false
		15170992.58000000
		80337.63000000
		.04694500
		.00015370
		61328.53000000
		19009.10000000
		.00000000
		15151983.48000000
		15151983.48000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		0
		10-07-2021
		11-08-2021
		GSMC
		03-24-2017
		15350000.00000000
		120
		04-06-2027
		360
		.05117500
		.05117500
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		83507.93000000
		15331953.42000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Courtyard By Marriott - Boise Meridian
			1789 South Eagle Road
			Meridian
			ID
			83642
			Ada
			LO
			145
			145
			2007
			2015
			25000000.00000000
			MAI
			02-15-2017
			25000000.00000000
			02-15-2017
			MAI
			.67000000
			.63400000
			6
			06-06-2019
			N
			01-31-2017
			10-01-2020
			09-30-2021
			5393665.00000000
			5004617.00000000
			3421359.00000000
			2941057.05000000
			1972306.00000000
			2063559.95000000
			1756559.00000000
			1863374.90000000
			UW
			CREFC
			1002095.16000000
			1.97000000
			2.05920000
			1.75000000
			1.85950000
			F
			F
		
		false
		false
		14313728.68000000
		83507.93000000
		.05117500
		.00045370
		63076.83000000
		20431.10000000
		.00000000
		14293297.58000000
		14293297.58000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		0
		10-07-2021
		11-08-2021
		GSMC
		03-31-2017
		13000000.00000000
		120
		04-06-2027
		360
		.04850000
		.04850000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		68599.94000000
		12983941.73000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Lakeview Boulevard
			46703 Lakeview Blvd.
			Fremont
			CA
			94583
			Alameda
			IN
			86118
			86118
			1993
			2015
			19250000.00000000
			MAI
			02-28-2017
			19250000.00000000
			02-28-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Genmark Automation
			86118
			03-31-2029
			01-01-2021
			09-30-2021
			1664408.00000000
			1745453.33330000
			320593.00000000
			588705.08000000
			1343815.00000000
			1156748.25330000
			1302126.00000000
			1115058.25330000
			UW
			CREFC
			823199.28000000
			1.63000000
			1.40520000
			1.58000000
			1.35450000
			F
			F
			10-19-2021
		
		false
		false
		12078498.23000000
		68599.94000000
		.04850000
		.00015370
		50444.51000000
		18155.43000000
		.00000000
		12060342.80000000
		12060342.80000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		2
		10-07-2021
		11-08-2021
		GSMC
		04-13-2017
		12895000.00000000
		120
		05-06-2027
		360
		.04830000
		.04830000
		3
		1
		12
		06-06-2017
		true
		1
		WL
		5
		.00000000
		12895000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Shoppes At Albertville
			7360 & 7460 US Hwy 431
			Albertville
			AL
			35950
			Marshall
			RT
			134535
			134535
			2016
			17400000.00000000
			MAI
			02-03-2017
			17400000.00000000
			02-03-2017
			MAI
			.96000000
			6
			06-06-2019
			N
			Hobby Lobby
			55000
			01-31-2031
			TJ Maxx #1446
			22016
			03-31-2026
			Ross
			22000
			01-31-2027
			01-01-2021
			06-30-2021
			1507364.00000000
			1612874.72000000
			344931.00000000
			318945.54000000
			1162433.00000000
			1293929.18000000
			1071326.00000000
			1202021.18000000
			UW
			CREFC
			814675.56000000
			1.43000000
			1.58830000
			1.32000000
			1.47550000
			F
			F
			12-31-2020
		
		false
		false
		12218835.44000000
		67889.63000000
		.04830000
		.00055370
		50820.17000000
		17069.46000000
		.00000000
		12201765.98000000
		12201765.98000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		0
		10-07-2021
		11-08-2021
		GSMC
		03-24-2017
		12765000.00000000
		120
		04-06-2027
		360
		.04598500
		.04598500
		3
		1
		24
		05-06-2017
		true
		1
		WL
		5
		48916.54000000
		12765000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Northern Trust Plaza
			1515 Ringling Boulevard
			Sarasota
			FL
			34236
			Sarasota
			OF
			110214
			109927
			1982
			2014
			18800000.00000000
			MAI
			03-02-2017
			18800000.00000000
			03-02-2017
			MAI
			.81000000
			.94431199
			6
			06-06-2019
			N
			Northern Trust
			32349
			09-30-2026
			Adams & Reese, LLP
			10719
			12-31-2023
			Ferguson Skipper
			10719
			07-31-2023
			01-01-2021
			09-30-2021
			2456873.00000000
			2627753.38660000
			1261905.00000000
			1346145.75340000
			1194968.00000000
			1281607.63320000
			1123716.00000000
			1210355.63320000
			UW
			CREFC
			785131.32000000
			1.52000000
			1.63230000
			1.43000000
			1.54160000
			F
			F
			09-30-2021
		
		false
		false
		12264915.99000000
		65427.61000000
		.04598500
		.00015370
		48566.85000000
		16860.76000000
		.00000000
		12248055.23000000
		12248055.23000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		0
		10-07-2021
		11-08-2021
		GSMC
		04-27-2017
		12562500.00000000
		120
		05-06-2027
		360
		.04774000
		.04774000
		3
		1
		0
		06-06-2017
		true
		1
		WL
		2
		.00000000
		12562500.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Shiloh Crossing
			10346, 10348, 10350 & 10352 East US Highway 36
			Avon
			IN
			46123
			Hendricks
			RT
			99916
			99916
			2001
			16750000.00000000
			MAI
			03-07-2017
			16750000.00000000
			03-07-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Best Buy
			30116
			01-31-2022
			Bed Bath & Beyond
			28006
			01-31-2022
			Michael's
			23752
			02-28-2022
			01-01-2021
			06-30-2021
			1549612.00000000
			1634933.80000000
			407242.00000000
			424951.90000000
			1142370.00000000
			1209981.90000000
			1071837.00000000
			1139448.90000000
			UW
			CREFC
			788565.60000000
			1.45000000
			1.53440000
			1.36000000
			1.44500000
			F
			F
			06-30-2021
		
		false
		false
		11679216.28000000
		65713.80000000
		.04774000
		.00015370
		48012.61000000
		17701.19000000
		.00000000
		11679216.28000000
		11661515.09000000
		10-06-2021
		1
		false
		65663.51000000
		B
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		0
		10-07-2021
		11-08-2021
		GSMC
		04-28-2017
		12500000.00000000
		120
		05-06-2027
		0
		.03830000
		.03830000
		3
		1
		120
		06-06-2017
		true
		1
		WL
		3
		.00000000
		12500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Mission Gorge Square
			9640-9760 Mission Gorge Road
			Santee
			CA
			92071
			San Diego
			RT
			116025
			95035
			1979
			2006
			26500000.00000000
			MAI
			03-23-2017
			26500000.00000000
			03-23-2017
			MAI
			.98000000
			1.00000000
			6
			06-06-2019
			N
			Best Buy
			30000
			01-31-2022
			CVS Pharmacy
			21000
			Discount Tire
			8300
			05-31-2024
			02-28-2017
			01-01-2021
			06-30-2021
			2151349.00000000
			2267004.60000000
			413657.00000000
			594853.91000000
			1737692.00000000
			1672150.69000000
			1636872.00000000
			1571330.69000000
			UW
			CREFC
			485399.26000000
			3.58000000
			3.44490000
			3.37000000
			3.23720000
			F
			F
			09-30-2021
		
		false
		false
		12500000.00000000
		41225.69000000
		.03830000
		.00015370
		41225.69000000
		.00000000
		.00000000
		12500000.00000000
		12500000.00000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		0
		10-07-2021
		11-08-2021
		GSMC
		03-27-2017
		12000000.00000000
		120
		04-06-2027
		0
		.04840000
		.04840000
		3
		1
		120
		05-06-2017
		true
		1
		WL
		3
		48400.00000000
		12000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Camino Vida Roble
			2310 & 2320 Camino Vida Roble
			Carlsbad
			CA
			92011
			San Diego
			MU
			86896
			86896
			1982
			2014
			20000000.00000000
			MAI
			02-01-2017
			20000000.00000000
			02-01-2017
			MAI
			.88000000
			1.00000000
			6
			06-06-2019
			N
			CISCO Systems, Inc
			43937
			07-31-2026
			North Coast Church
			31376
			12-31-2025
			Sente
			11583
			08-31-2023
			01-01-2021
			06-30-2021
			1646349.00000000
			1825216.84000000
			333197.00000000
			343164.11000000
			1313152.00000000
			1482052.73000000
			1220620.00000000
			1389521.73000000
			UW
			CREFC
			588866.62000000
			2.23000000
			2.51680000
			2.07000000
			2.35970000
			F
			F
			06-30-2021
		
		false
		false
		12000000.00000000
		50013.33000000
		.04840000
		.00055370
		50013.33000000
		.00000000
		.00000000
		12000000.00000000
		12000000.00000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		2
		10-07-2021
		11-08-2021
		GSMC
		04-13-2017
		12000000.00000000
		120
		05-06-2027
		360
		.04730000
		.04730000
		3
		1
		12
		06-06-2017
		true
		1
		WL
		5
		.00000000
		12000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Shoppes of Northgate
			125, 137, 143, & 149 Wendelwood Drive
			Murfreesboro
			TN
			37129
			Rutherford
			RT
			53276
			53276
			2016
			16400000.00000000
			MAI
			02-03-2017
			16400000.00000000
			02-03-2017
			MAI
			.97000000
			1.00000000
			6
			06-06-2019
			N
			SPROUTS
			29876
			08-31-2026
			PETSENSE
			5500
			08-31-2026
			NEWK'S
			4500
			11-30-2026
			01-01-2021
			06-30-2021
			1242823.00000000
			1326134.54000000
			244473.00000000
			381914.80000000
			998350.00000000
			944219.74000000
			953937.00000000
			899807.74000000
			UW
			CREFC
			749437.20000000
			1.33000000
			1.25990000
			1.27000000
			1.20060000
			F
			F
			06-30-2021
		
		false
		false
		11358917.11000000
		62453.10000000
		.04730000
		.00055370
		46265.50000000
		16187.60000000
		.00000000
		11342729.51000000
		11342729.51000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		0
		10-07-2021
		11-08-2021
		GSBI
		05-04-2017
		11250000.00000000
		120
		05-06-2027
		360
		.04611000
		.04611000
		3
		1
		0
		06-06-2017
		true
		1
		WL
		2
		.00000000
		11250000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Victoria Villa
			5710 and 5720 Glenmont Drive
			Houston
			TX
			77081
			Harris
			MF
			376
			376
			1970
			2010
			16260000.00000000
			MAI
			03-07-2017
			16260000.00000000
			03-07-2017
			MAI
			1.00000000
			.93880000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			06-30-2021
			2776096.00000000
			3072068.60000000
			1555089.00000000
			1795476.37000000
			1221007.00000000
			1276592.23000000
			1123207.00000000
			1178792.23000000
			UW
			CREFC
			692957.64000000
			1.76000000
			1.84220000
			1.62000000
			1.70110000
			F
			F
		
		false
		false
		10435506.23000000
		57746.47000000
		.04611000
		.00015370
		41435.05000000
		16311.42000000
		.00000000
		10419194.81000000
		10419194.81000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		0
		10-07-2021
		11-08-2021
		GSMC
		02-23-2017
		11000000.00000000
		120
		03-06-2027
		360
		.04953500
		.04953500
		3
		1
		24
		04-06-2017
		true
		1
		WL
		5
		45407.08000000
		11000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			2 Corporate Parkway
			8794 Independence Parkway
			Twinsburg
			OH
			44087
			Summit
			WH
			207360
			207360
			2015
			15200000.00000000
			MAI
			01-05-2017
			15200000.00000000
			01-05-2017
			MAI
			.83000000
			.99490000
			6
			06-06-2019
			N
			Dunkin' Donuts
			81127
			10-31-2023
			Berlin Packaging, LLC
			45950
			05-31-2023
			Bridgestone America's Tire Operations, LLC
			45870
			11-30-2025
			01-01-2021
			06-30-2021
			1233603.00000000
			1604339.90000000
			251634.00000000
			331951.15000000
			981969.00000000
			1272388.75000000
			903494.00000000
			1193913.75000000
			UW
			CREFC
			704858.04000000
			1.39000000
			1.80520000
			1.28000000
			1.69380000
			F
			F
			06-30-2021
		
		false
		false
		10583986.28000000
		58738.17000000
		.04953500
		.00015370
		45146.14000000
		13592.03000000
		.00000000
		10570394.25000000
		10570394.25000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		0
		10-07-2021
		11-08-2021
		GSMC
		02-17-2017
		10550000.00000000
		120
		03-06-2027
		0
		.04908250
		.04908250
		3
		1
		120
		04-06-2017
		true
		1
		WL
		3
		43151.70000000
		10550000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			200 Livingston
			200 Livingston Street
			Brooklyn
			NY
			11201
			Kings
			RT
			14685
			14685
			2007
			18000000.00000000
			MAI
			01-18-2017
			18000000.00000000
			01-18-2017
			MAI
			1.00000000
			.86380000
			6
			06-06-2019
			N
			Century Medical- (RET1)
			5498
			07-03-2029
			Brooklyn Friends (RET3)
			4752
			04-26-2026
			Charlie & Chaplin (RET2A)
			2435
			02-28-2027
			01-01-2021
			09-30-2021
			981867.00000000
			922906.16000000
			154232.00000000
			237302.47660000
			827635.00000000
			685603.68340000
			786948.00000000
			644916.68340000
			UW
			CREFC
			525012.35000000
			1.58000000
			1.30590000
			1.50000000
			1.22840000
			F
			F
			09-30-2021
		
		false
		false
		10550000.00000000
		44590.09000000
		.04908250
		.00015370
		44590.09000000
		.00000000
		.00000000
		10550000.00000000
		10550000.00000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		0
		10-07-2021
		11-08-2021
		GSMC
		03-20-2017
		10000000.00000000
		120
		04-06-2027
		0
		.04252000
		.04252000
		3
		1
		120
		05-06-2017
		true
		1
		WL
		3
		35433.33000000
		10000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Pride Center
			22828-22968 Victory Boulevard and 6325 Fallbrook Avenue
			Woodland Hills
			CA
			91367
			Los Angeles
			RT
			184370
			184270
			1964
			42270000.00000000
			MAI
			08-05-2016
			42270000.00000000
			08-05-2016
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Floor & Decor
			52619
			10-31-2026
			Homegoods
			32905
			08-31-2022
			JoAnn's Fabric
			28434
			01-31-2024
			01-01-2021
			06-30-2021
			2909375.00000000
			3864568.26000000
			579479.00000000
			893842.07000000
			2329896.00000000
			2970726.19000000
			2144027.00000000
			2784857.19000000
			UW
			CREFC
			431105.50000000
			5.40000000
			6.89090000
			4.97000000
			6.45980000
			F
			F
			09-30-2021
		
		false
		false
		10000000.00000000
		36614.44000000
		.04252000
		.00015370
		36614.44000000
		.00000000
		.00000000
		10000000.00000000
		10000000.00000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		0
		10-07-2021
		11-08-2021
		GSMC
		04-28-2017
		9500000.00000000
		120
		05-06-2027
		360
		.04800000
		.04800000
		3
		1
		24
		06-06-2017
		true
		1
		WL
		5
		.00000000
		9500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Spruce Street Professional Building
			1325 Spruce Street aka 2245 Iowa Avenue
			Riverside
			CA
			92507
			Riverside
			OF
			75204
			74862
			2007
			12100000.00000000
			MAI
			03-23-2017
			12100000.00000000
			03-23-2017
			MAI
			.87000000
			.89760000
			6
			06-06-2019
			N
			Work Force Development
			36371
			09-30-2026
			National University
			13907
			06-30-2023
			Esquire Deposition Solutions
			6477
			05-31-2022
			02-28-2017
			01-01-2021
			06-30-2021
			1543165.00000000
			1599157.54000000
			579666.00000000
			771537.04000000
			963499.00000000
			827620.50000000
			889066.00000000
			705205.48000000
			UW
			CREFC
			598118.52000000
			1.61000000
			1.38370000
			1.49000000
			1.17900000
			F
			F
			09-30-2021
		
		false
		false
		9155162.50000000
		49843.21000000
		.04800000
		.00015370
		37841.34000000
		12001.87000000
		.00000000
		9143160.63000000
		9143160.63000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		0
		10-07-2021
		11-08-2021
		GSMC
		03-13-2017
		7500000.00000000
		120
		04-06-2027
		0
		.05257000
		.05257000
		3
		1
		120
		05-06-2017
		true
		1
		WL
		3
		32856.25000000
		7500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-05-2019
		01-05-2027
		01-05-2027
		.00000000
		.00000000
		
			Metro Self Storage - Limerick
			60 W. Ridge Pike
			Royersford
			PA
			19468
			Montgomery
			SS
			78875
			78875
			802
			2008
			11600000.00000000
			MAI
			02-03-2017
			11600000.00000000
			02-03-2017
			MAI
			.93000000
			.92810000
			6
			06-06-2019
			N
			01-31-2017
			01-01-2021
			09-30-2021
			1081845.00000000
			1243494.66670000
			425509.00000000
			434288.01340000
			656336.00000000
			809206.65330000
			644972.00000000
			797841.65330000
			UW
			CREFC
			399751.06670000
			1.64000000
			2.02430000
			1.61000000
			1.99580000
			F
			F
		
		false
		false
		7500000.00000000
		33951.46000000
		.05257000
		.00015370
		33951.46000000
		.00000000
		.00000000
		7500000.00000000
		7500000.00000000
		11-05-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		0
		10-07-2021
		11-08-2021
		GSMC
		03-22-2017
		6000000.00000000
		120
		04-06-2027
		360
		.05160000
		.05160000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		32798.55000000
		5993001.45000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2019
		.00000000
		.00000000
		
			Village At Oakhurst
			9606 Bailey Road
			Cornelius
			NC
			28031
			Mecklenburg
			MU
			42501
			42743
			2004
			9050000.00000000
			MAI
			01-27-2017
			9050000.00000000
			01-27-2017
			MAI
			.97000000
			1.00000000
			6
			06-06-2019
			N
			131 Main Restaurant
			5553
			01-01-2032
			Spotlight Branding
			5198
			12-31-2025
			Peoples Bank
			4600
			03-31-2027
			01-01-2021
			06-30-2021
			868919.00000000
			935007.24000000
			210086.00000000
			261897.60000000
			658833.00000000
			673109.64000000
			633823.00000000
			648852.96000000
			UW
			CREFC
			393582.60000000
			1.67000000
			1.71020000
			1.61000000
			1.64860000
			F
			F
			06-30-2021
		
		false
		false
		5598105.07000000
		32798.55000000
		.05160000
		.00062870
		24874.25000000
		7924.30000000
		.00000000
		5590180.77000000
		5590180.77000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		0
		10-07-2021
		11-08-2021
		GSMC
		02-01-2017
		5900000.00000000
		120
		02-06-2027
		0
		.04850000
		.04850000
		3
		1
		120
		03-06-2017
		true
		1
		WL
		3
		23845.83000000
		5900000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-05-2019
		11-05-2026
		11-05-2026
		.00000000
		.00000000
		
			Best Buy Danvers
			230 Independence Way
			Danvers
			MA
			01923
			Essex
			RT
			45500
			45500
			1999
			2005
			11600000.00000000
			MAI
			12-23-2016
			11600000.00000000
			12-23-2016
			MAI
			1.00000000
			1.00000000
			6
			02-06-2019
			X
			BEST BUY STORES INC
			45500
			01-31-2025
			01-01-2021
			06-30-2021
			613494.00000000
			720822.44000000
			19108.00000000
			24106.68000000
			594386.00000000
			696715.76000000
			585128.00000000
			687457.76000000
			UW
			CREFC
			289329.40000000
			2.05000000
			2.40800000
			2.02000000
			2.37600000
			F
			F
			12-31-2020
		
		false
		false
		5900000.00000000
		24640.69000000
		.04850000
		.00055370
		24640.69000000
		.00000000
		.00000000
		5900000.00000000
		5900000.00000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		0
		10-07-2021
		11-08-2021
		GSMC
		04-12-2017
		5687500.00000000
		120
		05-06-2027
		360
		.04462000
		.04462000
		3
		1
		36
		06-06-2017
		true
		1
		WL
		5
		.00000000
		5687500.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		06-05-2019
		02-05-2027
		02-05-2027
		.00000000
		.00000000
		
			1076 Pittsburgh Drive
			1076 Pittsburgh Drive
			Delaware
			OH
			43015
			Delaware
			WH
			362260
			362260
			1996
			8700000.00000000
			MAI
			03-08-2017
			8700000.00000000
			03-08-2017
			MAI
			1.00000000
			.55000000
			6
			06-06-2019
			X
			International Paper Company
			137260
			05-31-2026
			Advance Stores Company, Inc.
			62000
			01-31-2022
			01-01-2021
			06-30-2021
			1297497.00000000
			861261.16000000
			473308.00000000
			505767.73000000
			824189.00000000
			355493.43000000
			776116.00000000
			307420.43000000
			UW
			CREFC
			344273.40000000
			2.39000000
			1.03260000
			2.25000000
			.89300000
			F
			F
			06-30-2021
		
		false
		false
		5561183.03000000
		21367.61000000
		.04462000
		.00015370
		21367.61000000
		.00000000
		5561183.03000000
		.00000000
		.00000000
		.00000000
		11-05-2021
		1
		false
		.00000000
		0
		M
		false
		9
		11-05-2021
		956633.12000000
	




(null)


	
		Item 2(c)(6)
		Original Amortization Term Number
		With respect to Asset Number 4, the related mortgage loan requires monthly debt service payments of (i) $125,000 of principal plus (ii) the amount of interest accrued on the outstanding principal balance of the mortgage loan during the related interest accrual period. Original Amortization Term Number is shown as 0 due to EDGAR system constraints.
	
	
		Item 2(c)(15)
		Loan Structure Code
		With respect to Asset Number 1, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari-passu notes and one or more subordinate notes.  In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(d)(2)
		Property Address
		With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
	
	
		Item 2(d)(5)
		Property Zip
		With respect to Asset Number 4-021, the Property Zip is 44087 and 44202. Due to EDGAR system constraints the Property Zip is shown as 44087.
	
	
		Item 2(d)(28)(i)
		Financials Securitization Date
		For Asset Numbers 4-001 through 4-039, 5, 6, 7-001, 7-002, 7-003, 9, 10, 11, 12, 13, 14, 18, 19, 20, 21, 23, 24, 26, 27, 28, 31, 32, and 33 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)(xiv)
		Most Recent Debt Service Amount
		With respect to any "Interest Only / Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any "Interest Only / Amortizing" mortgage loan, the value shown reflects the annual amortizing debt service payment.  With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
	
	
		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)(xvi)
		Most Recent Debt Service Coverage Net Operating Income 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)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate 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 intellectual property royalty license fee rate.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association and the full name for Wells Fargo Bank, National is Wells Fargo Bank, National Association.