Form 10-D GS Mortgage Securities For: May 12
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: April 13, 2022 to May 12, 2022
Commission File Number of issuing entity: 333-207677-08
Central Index Key Number of issuing entity: 0001731056
GS Mortgage Securities Trust 2018-GS9
(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)
38-4059948
38-4059949
38-7196256
(I.R.S. Employer Identification No.)
c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
A-1 |
|
|
X |
|
A-2 |
|
|
X |
|
A-3 |
|
|
X |
|
A-4 |
|
|
X |
|
A-AB |
|
|
X |
|
X-A |
|
|
X |
|
X-B |
|
|
X |
|
A-S |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On May 12, 2022 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2018-GS9.
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 2018-GS9 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 April 13, 2022 to May 12, 2022.
The Depositor has filed a Form ABS-15G on February 14, 2022. 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 May 12, 2022. 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 May 26, 2022 under Commission File No. 333-207677-08 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 26, 2022 under Commission File No. 333-207677-08 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 9. Other Information.
Wells Fargo Bank, N.A., in its capacity as Master Servicer for GS Mortgage Securities Trust 2018-GS9, affirms the following amounts in the respective accounts:
Collection Account | ||
Prior Distribution Date |
04/12/2022 |
$0.00 |
Current Distribution Date |
05/12/2022 |
$0.00 |
*REO Account | ||
Prior Distribution Date |
04/12/2022 |
$0.00 |
Current Distribution Date |
05/12/2022 |
$0.00 |
*As provided by Special Servicer |
Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for GS Mortgage Securities Trust 2018-GS9, affirms the following amounts in the respective accounts:
Distribution Account | ||
Prior Distribution Date |
04/12/2022 |
$5,850.00 |
Current Distribution Date |
05/12/2022 |
$5,649.68 |
Interest Reserve Account | ||
Prior Distribution Date |
04/12/2022 |
$0.00 |
Current Distribution Date |
05/12/2022 |
$0.00 |
Gain-on-Sale Reserve Account | ||
Prior Distribution Date |
04/12/2022 |
$0.00 |
Current Distribution Date |
05/12/2022 |
$0.00 |
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(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: May 26, 2022
Distribution Date: |
05/12/22 |
GS Mortgage Securities Trust 2018-GS9 |
Determination Date: |
05/06/22 |
|
Next Distribution Date: |
06/10/22 |
|
Record Date: |
04/29/22 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2018-GS9 |
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 |
|
Attention: Leah Nivison |
(212) 902-1000 |
|
Certificate Interest Reconciliation Detail |
4 |
|
200 West Street | New York, NY 10282 | United States |
|
|
|
|
Master Servicer |
Wells Fargo Bank, National Association |
|
|
Additional Information |
5 |
|
|
|
|
|
|
|
Investor Relations |
|
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
|
|
|
|
|
|
Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States |
||
Bond / Collateral Reconciliation - Balances |
7 |
Special Servicer |
Rialto Capital Advisors, LLC |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
|
Niral Shah |
(305) 485-2041 |
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States |
|
|
Mortgage Loan Detail (Part 2) |
15-16 |
Operating Advisor & Asset |
Pentalpha Surveillance LLC |
|
|
|
|
Representations Reviewer |
|
|
|
Principal Prepayment Detail |
17 |
|
|
|
|
|
|
|
Don Simon |
(203) 660-6100 |
|
Historical Detail |
18 |
|
375 North French Road, Suite 100 | Amherst, NY 14228 | United States |
|
|
Delinquency Loan Detail |
19 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
|
|
Collateral Stratification and Historical Detail |
20 |
|
Bank, N.A. |
|
|
|
|
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
22 |
|
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|
|
Modified Loan Detail |
23 |
Trustee |
Wilmington Trust, National Association |
|
|
Historical Liquidated Loan Detail |
24 |
|
Attention: CMBS Trustee |
(302) 636-4140 |
|
|
|
|
1100 North Market Street | Wilmington, DE 19890 | United States |
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
25 |
|
|
|
|
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.
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 27 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through |
|
|
Principal |
Interest |
Prepayment |
|
|
|
Credit |
Credit |
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
||||||||||||
A-1 |
36255NAQ8 |
2.861000% |
14,060,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
A-2 |
36255NAR6 |
3.839000% |
24,558,000.00 |
21,014,720.94 |
421,763.92 |
67,229.59 |
0.00 |
0.00 |
488,993.51 |
20,592,957.02 |
30.64% |
30.00% |
A-3 |
36255NAS4 |
3.727000% |
170,000,000.00 |
170,000,000.00 |
0.00 |
527,991.67 |
0.00 |
0.00 |
527,991.67 |
170,000,000.00 |
30.64% |
30.00% |
A-4 |
36255NAT2 |
3.992000% |
361,127,000.00 |
361,127,000.00 |
0.00 |
1,201,349.15 |
0.00 |
0.00 |
1,201,349.15 |
361,127,000.00 |
30.64% |
30.00% |
A-AB |
36255NAU9 |
3.978000% |
29,946,000.00 |
29,946,000.00 |
0.00 |
99,270.99 |
0.00 |
0.00 |
99,270.99 |
29,946,000.00 |
30.64% |
30.00% |
A-S |
36255NAX3 |
4.141000% |
65,323,000.00 |
65,323,000.00 |
0.00 |
225,418.79 |
0.00 |
0.00 |
225,418.79 |
65,323,000.00 |
22.86% |
22.38% |
B |
36255NAY1 |
4.321000% |
40,694,000.00 |
40,694,000.00 |
0.00 |
146,532.31 |
0.00 |
0.00 |
146,532.31 |
40,694,000.00 |
18.00% |
17.63% |
C |
36255NAZ8 |
4.358555% |
56,756,000.00 |
56,756,000.00 |
0.00 |
206,145.12 |
0.00 |
0.00 |
206,145.12 |
56,756,000.00 |
11.24% |
11.00% |
D |
36255NAA3 |
3.000000% |
41,765,000.00 |
41,765,000.00 |
0.00 |
104,412.50 |
0.00 |
0.00 |
104,412.50 |
41,765,000.00 |
6.26% |
6.13% |
E |
36255NAE5 |
4.358555% |
16,063,000.00 |
16,063,000.00 |
0.00 |
58,342.89 |
0.00 |
0.00 |
58,342.89 |
16,063,000.00 |
4.34% |
4.25% |
F-RR |
36255NAG0 |
4.358555% |
9,638,000.00 |
9,638,000.00 |
0.00 |
35,006.46 |
0.00 |
0.00 |
35,006.46 |
9,638,000.00 |
3.19% |
3.13% |
G-RR* |
36255NAJ4 |
4.358555% |
26,772,038.00 |
26,772,038.00 |
0.00 |
96,359.46 |
0.00 |
0.00 |
96,359.46 |
26,772,038.00 |
0.00% |
0.00% |
R |
36255NAN5 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
S |
36255NAL9 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
RR Interest |
N/A |
4.358555% |
30,428,580.00 |
29,803,341.87 |
14,980.33 |
108,218.33 |
0.00 |
0.00 |
123,198.66 |
29,788,361.54 |
0.00% |
0.00% |
Regular SubTotal |
|
887,130,618.00 |
868,902,100.81 |
436,744.25 |
2,876,277.26 |
0.00 |
0.00 |
3,313,021.51 |
868,465,356.56 |
|
|
|
|
||||||||||||
|
||||||||||||
X-A |
36255NAV7 |
0.426720% |
665,014,000.00 |
647,410,720.95 |
0.00 |
230,219.18 |
0.00 |
0.00 |
230,219.18 |
646,988,957.02 |
|
|
X-B |
36255NAW5 |
0.037555% |
40,694,000.00 |
40,694,000.00 |
0.00 |
1,273.55 |
0.00 |
0.00 |
1,273.55 |
40,694,000.00 |
|
|
X-D |
36255NAC9 |
1.358555% |
41,765,000.00 |
41,765,000.00 |
0.00 |
47,283.38 |
0.00 |
0.00 |
47,283.38 |
41,765,000.00 |
|
|
Notional SubTotal |
|
747,473,000.00 |
729,869,720.95 |
0.00 |
278,776.11 |
0.00 |
0.00 |
278,776.11 |
729,447,957.02 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
436,744.25 |
3,155,053.37 |
0.00 |
0.00 |
3,591,797.62 |
|
|
|
|
|
||||||||||||
* |
Denotes the Controlling Class (if required) |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and |
|||||||||||
|
dividing the result by (A). |
|
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
|||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 2 of 27 |
|
|
|
|
Certificate Factor Detail |
|
|
|
|||
|
|
|
|
|
|
Cumulative |
|
|
|
|
|
|
|
|
|
Interest Shortfalls |
Interest |
|
|
|
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
A-1 |
36255NAQ8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
A-2 |
36255NAR6 |
855.71793061 |
17.17419660 |
2.73758409 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
19.91178068 |
838.54373402 |
A-3 |
36255NAS4 |
1,000.00000000 |
0.00000000 |
3.10583335 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.10583335 |
1,000.00000000 |
A-4 |
36255NAT2 |
1,000.00000000 |
0.00000000 |
3.32666666 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.32666666 |
1,000.00000000 |
A-AB |
36255NAU9 |
1,000.00000000 |
0.00000000 |
3.31500000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.31500000 |
1,000.00000000 |
A-S |
36255NAX3 |
1,000.00000000 |
0.00000000 |
3.45083340 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.45083340 |
1,000.00000000 |
B |
36255NAY1 |
1,000.00000000 |
0.00000000 |
3.60083329 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.60083329 |
1,000.00000000 |
C |
36255NAZ8 |
1,000.00000000 |
0.00000000 |
3.63212911 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.63212911 |
1,000.00000000 |
D |
36255NAA3 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
E |
36255NAE5 |
1,000.00000000 |
0.00000000 |
3.63212912 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.63212912 |
1,000.00000000 |
F-RR |
36255NAG0 |
1,000.00000000 |
0.00000000 |
3.63212907 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.63212907 |
1,000.00000000 |
G-RR |
36255NAJ4 |
1,000.00000000 |
0.00000000 |
3.59925755 |
0.03287161 |
0.94511968 |
0.00000000 |
0.00000000 |
3.59925755 |
1,000.00000000 |
R |
36255NAN5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
S |
36255NAL9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
RR Interest |
N/A |
979.45227382 |
0.49231118 |
3.55646994 |
0.00102732 |
0.02953539 |
0.00000000 |
0.00000000 |
4.04878111 |
978.95996264 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
36255NAV7 |
973.52946096 |
0.00000000 |
0.34618697 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.34618697 |
972.89524284 |
X-B |
36255NAW5 |
1,000.00000000 |
0.00000000 |
0.03129577 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.03129577 |
1,000.00000000 |
X-D |
36255NAC9 |
1,000.00000000 |
0.00000000 |
1.13212929 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.13212929 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
A-2 |
04/01/22 - 04/30/22 |
30 |
0.00 |
67,229.59 |
0.00 |
67,229.59 |
0.00 |
0.00 |
0.00 |
67,229.59 |
0.00 |
|
A-3 |
04/01/22 - 04/30/22 |
30 |
0.00 |
527,991.67 |
0.00 |
527,991.67 |
0.00 |
0.00 |
0.00 |
527,991.67 |
0.00 |
|
A-4 |
04/01/22 - 04/30/22 |
30 |
0.00 |
1,201,349.15 |
0.00 |
1,201,349.15 |
0.00 |
0.00 |
0.00 |
1,201,349.15 |
0.00 |
|
A-AB |
04/01/22 - 04/30/22 |
30 |
0.00 |
99,270.99 |
0.00 |
99,270.99 |
0.00 |
0.00 |
0.00 |
99,270.99 |
0.00 |
|
X-A |
04/01/22 - 04/30/22 |
30 |
0.00 |
230,219.18 |
0.00 |
230,219.18 |
0.00 |
0.00 |
0.00 |
230,219.18 |
0.00 |
|
X-B |
04/01/22 - 04/30/22 |
30 |
0.00 |
1,273.55 |
0.00 |
1,273.55 |
0.00 |
0.00 |
0.00 |
1,273.55 |
0.00 |
|
A-S |
04/01/22 - 04/30/22 |
30 |
0.00 |
225,418.79 |
0.00 |
225,418.79 |
0.00 |
0.00 |
0.00 |
225,418.79 |
0.00 |
|
B |
04/01/22 - 04/30/22 |
30 |
0.00 |
146,532.31 |
0.00 |
146,532.31 |
0.00 |
0.00 |
0.00 |
146,532.31 |
0.00 |
|
C |
04/01/22 - 04/30/22 |
30 |
0.00 |
206,145.12 |
0.00 |
206,145.12 |
0.00 |
0.00 |
0.00 |
206,145.12 |
0.00 |
|
D |
04/01/22 - 04/30/22 |
30 |
0.00 |
104,412.50 |
0.00 |
104,412.50 |
0.00 |
0.00 |
0.00 |
104,412.50 |
0.00 |
|
X-D |
04/01/22 - 04/30/22 |
30 |
0.00 |
47,283.38 |
0.00 |
47,283.38 |
0.00 |
0.00 |
0.00 |
47,283.38 |
0.00 |
|
E |
04/01/22 - 04/30/22 |
30 |
0.00 |
58,342.89 |
0.00 |
58,342.89 |
0.00 |
0.00 |
0.00 |
58,342.89 |
0.00 |
|
F-RR |
04/01/22 - 04/30/22 |
30 |
0.00 |
35,006.46 |
0.00 |
35,006.46 |
0.00 |
0.00 |
0.00 |
35,006.46 |
0.00 |
|
G-RR |
04/01/22 - 04/30/22 |
30 |
24,334.35 |
97,239.50 |
0.00 |
97,239.50 |
880.04 |
0.00 |
0.00 |
96,359.46 |
25,302.78 |
|
RR Interest |
04/01/22 - 04/30/22 |
30 |
864.32 |
108,249.59 |
0.00 |
108,249.59 |
31.26 |
0.00 |
0.00 |
108,218.33 |
898.72 |
|
Totals |
|
|
25,198.67 |
3,155,964.67 |
0.00 |
3,155,964.67 |
911.30 |
0.00 |
0.00 |
3,155,053.37 |
26,201.50 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 4 of 27 |
|
Additional Information |
|
Total Available Distribution Amount (1) |
3,591,797.62 |
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
|
|
|
||
|
||
|
||
|
||
© 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 |
3,172,481.52 |
Master Servicing Fee |
8,588.12 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,647.50 |
Interest Adjustments |
0.00 |
Trustee Fee |
290.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
362.04 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,448.17 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
181.02 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
3,172,481.52 |
Total Fees |
16,516.85 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
436,744.25 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
0.00 |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
911.30 |
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 |
436,744.25 |
Total Expenses/Reimbursements |
911.30 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,155,053.37 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
436,744.25 |
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
Net SWAP Counterparty Payments Received |
0.00 |
Borrower Option Extension Fees |
0.00 |
|
|
Net SWAP Counterparty Payments Paid |
0.00 |
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
3,591,797.62 |
Total Funds Collected |
3,609,225.77 |
Total Funds Distributed |
3,609,225.77 |
|
|||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
868,902,100.97 |
868,902,100.97 |
Beginning Certificate Balance |
868,902,100.81 |
|
(-) Scheduled Principal Collections |
436,744.25 |
436,744.25 |
(-) Principal Distributions |
436,744.25 |
|
(-) Unscheduled Principal Collections |
0.00 |
0.00 |
(-) Realized Losses |
0.00 |
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
|
|
|
Non-Cash Principal Adjustments |
0.00 |
Ending Scheduled Collateral Balance |
868,465,356.72 |
868,465,356.72 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
868,914,009.52 |
868,914,009.52 |
Ending Certificate Balance |
868,465,356.56 |
|
Ending Actual Collateral Balance |
868,465,356.71 |
868,465,356.71 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.16) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.16) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.36% |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 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 |
11,521,482.56 |
1.33% |
70 |
5.0102 |
NAP |
Defeased |
2 |
11,521,482.56 |
1.33% |
70 |
5.0102 |
NAP |
|
10,000,000 or less |
14 |
65,271,813.09 |
7.52% |
69 |
4.8904 |
1.607117 |
1.30 or less |
5 |
34,109,755.14 |
3.93% |
68 |
4.9270 |
0.972816 |
10,000,001 to 20,000,000 |
4 |
56,544,522.94 |
6.51% |
68 |
4.8829 |
1.931531 |
1.31 to 1.40 |
2 |
4,433,950.61 |
0.51% |
69 |
4.8597 |
1.347593 |
|
20,000,001 to 30,000,000 |
6 |
146,825,000.00 |
16.91% |
57 |
4.5906 |
2.802533 |
1.41 to 1.50 |
2 |
12,644,846.53 |
1.46% |
69 |
5.0770 |
1.481339 |
|
30,000,001 to 40,000,000 |
3 |
99,210,000.00 |
11.42% |
64 |
4.0813 |
2.342745 |
1.51 to 1.60 |
2 |
80,548,482.45 |
9.27% |
69 |
4.6107 |
1.562044 |
|
40,000,001 to 50,000,000 |
1 |
40,230,000.00 |
4.63% |
69 |
4.6295 |
1.955100 |
1.61 to 1.70 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
50,000,001 to 60,000,000 |
1 |
55,648,482.45 |
6.41% |
69 |
4.6475 |
1.574100 |
1.71 to 2.00 |
6 |
129,396,548.95 |
14.90% |
67 |
4.5745 |
1.938647 |
|
60,000,001 to 70,000,000 |
5 |
320,714,055.68 |
36.93% |
69 |
4.2718 |
2.518758 |
2.01 to 3.00 |
14 |
474,783,895.85 |
54.67% |
68 |
4.3142 |
2.432564 |
|
|
70,000,001 or greater |
1 |
72,500,000.00 |
8.35% |
68 |
3.5595 |
2.701900 |
3.01 or greater |
4 |
121,026,394.63 |
13.94% |
55 |
3.9806 |
3.622810 |
|
Totals |
37 |
868,465,356.72 |
100.00% |
66 |
4.3812 |
2.355365 |
Totals |
37 |
868,465,356.72 |
100.00% |
66 |
4.3812 |
2.355365 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 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 |
1 |
11,521,482.56 |
1.33% |
70 |
5.0102 |
NAP |
New Mexico |
1 |
255,218.75 |
0.03% |
5 |
4.5985 |
3.657800 |
Alabama |
1 |
1,297,167.78 |
0.15% |
65 |
4.3790 |
2.797200 |
New York |
3 |
79,250,000.00 |
9.13% |
65 |
4.0519 |
2.022525 |
Arizona |
13 |
91,887,492.35 |
10.58% |
68 |
3.8636 |
2.555405 |
North Dakota |
7 |
1,134,062.50 |
0.13% |
5 |
4.5985 |
3.657800 |
Arkansas |
1 |
157,562.50 |
0.02% |
5 |
4.5985 |
3.657800 |
Ohio |
25 |
34,302,731.29 |
3.95% |
66 |
4.6394 |
2.504646 |
California |
2 |
68,395,031.25 |
7.88% |
68 |
3.3721 |
3.241518 |
Oklahoma |
3 |
246,375.00 |
0.03% |
5 |
4.5985 |
3.657800 |
Colorado |
5 |
10,118,589.58 |
1.17% |
63 |
4.6315 |
2.299397 |
Pennsylvania |
7 |
8,297,431.65 |
0.96% |
59 |
4.5371 |
2.458173 |
Connecticut |
5 |
2,006,250.00 |
0.23% |
5 |
4.5985 |
3.657800 |
South Carolina |
1 |
1,828,537.71 |
0.21% |
65 |
4.3790 |
2.797200 |
Florida |
6 |
77,060,026.05 |
8.87% |
68 |
4.6027 |
1.710776 |
Tennessee |
2 |
326,218.75 |
0.04% |
5 |
4.5985 |
3.657800 |
Georgia |
3 |
13,746,219.94 |
1.58% |
69 |
5.0384 |
1.444290 |
Texas |
52 |
143,664,625.99 |
16.54% |
67 |
4.6352 |
2.199676 |
Idaho |
2 |
759,000.00 |
0.09% |
5 |
4.5985 |
3.657800 |
Utah |
2 |
8,546,652.50 |
0.98% |
69 |
4.8679 |
1.222913 |
Illinois |
18 |
13,533,005.20 |
1.56% |
58 |
4.5380 |
2.476802 |
Virginia |
1 |
304,031.25 |
0.04% |
5 |
4.5985 |
3.657800 |
Indiana |
13 |
33,384,835.58 |
3.84% |
68 |
4.6371 |
2.689628 |
Washington |
1 |
11,212,500.00 |
1.29% |
69 |
4.4820 |
2.106100 |
Iowa |
2 |
197,531.25 |
0.02% |
5 |
4.5985 |
3.657800 |
Wisconsin |
4 |
803,375.00 |
0.09% |
5 |
4.5985 |
3.657800 |
Kansas |
6 |
2,302,307.88 |
0.27% |
48 |
4.4420 |
3.044398 |
Totals |
227 |
868,465,356.72 |
100.00% |
66 |
4.3812 |
2.355365 |
Kentucky |
4 |
7,491,677.10 |
0.86% |
63 |
4.7368 |
2.799823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Louisiana |
2 |
650,250.00 |
0.07% |
5 |
4.5985 |
3.657800 |
|
|
|
|
|
|
|
Maryland |
1 |
14,117,431.64 |
1.63% |
70 |
5.3915 |
2.257500 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Mexico |
1 |
25,000,000.00 |
2.88% |
66 |
4.9435 |
4.520700 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Michigan |
9 |
91,362,598.21 |
10.52% |
68 |
4.4037 |
2.312960 |
Defeased |
1 |
11,521,482.56 |
1.33% |
70 |
5.0102 |
NAP |
Minnesota |
13 |
20,014,496.02 |
2.30% |
62 |
4.4922 |
2.508015 |
Industrial |
14 |
88,385,257.48 |
10.18% |
70 |
4.5237 |
2.158763 |
Missouri |
4 |
6,680,328.94 |
0.77% |
65 |
5.0636 |
1.648418 |
Lodging |
165 |
133,195,454.13 |
15.34% |
57 |
4.7865 |
3.149863 |
Montana |
1 |
99,875.00 |
0.01% |
5 |
4.5985 |
3.657800 |
Mixed Use |
2 |
44,250,000.00 |
5.10% |
63 |
4.4058 |
1.693742 |
Nebraska |
2 |
124,281.25 |
0.01% |
5 |
4.5985 |
3.657800 |
Multi-Family |
1 |
40,230,000.00 |
4.63% |
69 |
4.6295 |
1.955100 |
Nevada |
1 |
386,156.25 |
0.04% |
5 |
4.5985 |
3.657800 |
Office |
9 |
297,488,991.41 |
34.25% |
68 |
3.9763 |
2.487741 |
New Jersey |
2 |
86,000,000.00 |
9.90% |
67 |
4.4116 |
2.036171 |
Retail |
24 |
227,663,960.04 |
26.21% |
68 |
4.4744 |
2.078455 |
|
|
|
|
|
|
|
Self Storage |
11 |
25,730,211.10 |
2.96% |
69 |
4.9382 |
1.972173 |
|
|
|
|
|
|
|
Totals |
227 |
868,465,356.72 |
100.00% |
66 |
4.3812 |
2.355365 |
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 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 |
11,521,482.56 |
1.33% |
70 |
5.0102 |
NAP |
Defeased |
2 |
11,521,482.56 |
1.33% |
70 |
5.0102 |
NAP |
|
3.750% or less |
3 |
175,500,000.00 |
20.21% |
68 |
3.4931 |
2.857456 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
3.751% to 4.500% |
9 |
281,045,667.63 |
32.36% |
67 |
4.4009 |
2.248702 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.501% to 4.750% |
8 |
233,478,717.93 |
26.88% |
62 |
4.6007 |
1.994870 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.751% to 5.000% |
9 |
108,848,908.12 |
12.53% |
69 |
4.8124 |
3.024012 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
5.001% to 5.250% |
4 |
37,814,916.90 |
4.35% |
69 |
5.0397 |
1.588419 |
49 months or greater |
35 |
856,943,874.16 |
98.67% |
66 |
4.3727 |
2.366504 |
|
5.251% or greater |
2 |
20,255,663.58 |
2.33% |
70 |
5.3680 |
1.950250 |
Totals |
37 |
868,465,356.72 |
100.00% |
66 |
4.3812 |
2.355365 |
|
Totals |
37 |
868,465,356.72 |
100.00% |
66 |
4.3812 |
2.355365 |
|
|
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 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 |
11,521,482.56 |
1.33% |
70 |
5.0102 |
NAP |
Defeased |
2 |
11,521,482.56 |
1.33% |
70 |
5.0102 |
NAP |
|
55 months or less |
1 |
25,000,000.00 |
2.88% |
5 |
4.5985 |
3.657800 |
Interest Only |
14 |
522,040,000.00 |
60.11% |
64 |
4.1752 |
2.513601 |
|
56 months or greater |
34 |
831,943,874.16 |
95.79% |
68 |
4.3660 |
2.327701 |
360 months or less |
21 |
334,903,874.16 |
38.56% |
69 |
4.6807 |
2.137214 |
|
Totals |
37 |
868,465,356.72 |
100.00% |
66 |
4.3812 |
2.355365 |
Totals |
37 |
868,465,356.72 |
100.00% |
66 |
4.3812 |
2.355365 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|
|
|||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 11 of 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 |
11,521,482.56 |
1.33% |
70 |
5.0102 |
NAP |
|
|
|
None |
|
Underwriter's Information |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
12 months or less |
34 |
854,470,181.03 |
98.39% |
66 |
4.3716 |
2.369391 |
|
|
|
|
|
|
13 months to 24 months |
1 |
2,473,693.13 |
0.28% |
70 |
4.7545 |
1.369300 |
|
|
|
|
|
|
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 |
37 |
868,465,356.72 |
100.00% |
66 |
4.3812 |
2.355365 |
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the |
|||||||||||
|
balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure. |
|
|
|
|
|
|
|||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
Page 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 |
310060001 |
OF |
Tempe |
AZ |
Actual/360 |
3.559% |
215,053.12 |
0.00 |
0.00 |
01/06/28 |
01/06/33 |
-- |
72,500,000.00 |
72,500,000.00 |
05/06/22 |
|
2 |
301271583 |
OF |
Sunnyvale |
CA |
Actual/360 |
3.365% |
190,682.09 |
0.00 |
0.00 |
01/06/28 |
04/06/31 |
-- |
68,000,000.00 |
68,000,000.00 |
05/06/22 |
|
3 |
301271610 |
RT |
Novi |
MI |
Actual/360 |
4.399% |
228,820.77 |
99,497.26 |
0.00 |
N/A |
03/06/28 |
-- |
62,426,946.84 |
62,327,449.58 |
05/06/22 |
|
4 |
301271603 |
LO |
Various |
Various |
Actual/360 |
4.755% |
251,480.39 |
85,151.26 |
0.00 |
N/A |
03/06/28 |
-- |
63,471,757.36 |
63,386,606.10 |
05/06/22 |
|
4A |
310061603 |
|
|
|
Actual/360 |
4.755% |
6,689.19 |
2,264.96 |
0.00 |
N/A |
03/06/28 |
09/06/27 |
1,688,301.94 |
1,686,036.98 |
05/06/22 |
|
5 |
301271613 |
IN |
Various |
Various |
Actual/360 |
4.524% |
241,280.00 |
0.00 |
0.00 |
N/A |
03/06/28 |
-- |
64,000,000.00 |
64,000,000.00 |
05/06/22 |
|
6 |
301271562 |
RT |
East Brunswick |
NJ |
Actual/360 |
4.383% |
230,133.75 |
0.00 |
0.00 |
N/A |
12/06/27 |
-- |
63,000,000.00 |
63,000,000.00 |
05/06/22 |
|
7 |
301271589 |
OF |
Bellaire |
TX |
Actual/360 |
4.648% |
215,818.87 |
76,668.44 |
0.00 |
N/A |
02/06/28 |
-- |
55,725,150.89 |
55,648,482.45 |
05/06/22 |
|
8 |
301271590 |
MF |
Jacksonville |
FL |
Actual/360 |
4.630% |
155,203.99 |
0.00 |
0.00 |
N/A |
02/06/28 |
-- |
40,230,000.00 |
40,230,000.00 |
05/06/22 |
|
9 |
309071002 |
OF |
New York |
NY |
Actual/360 |
3.605% |
105,132.49 |
0.00 |
0.00 |
N/A |
11/06/27 |
-- |
35,000,000.00 |
35,000,000.00 |
05/06/22 |
|
10 |
301271518 |
MU |
New York |
NY |
Actual/360 |
4.307% |
121,134.38 |
0.00 |
0.00 |
N/A |
07/06/27 |
-- |
33,750,000.00 |
33,750,000.00 |
05/06/22 |
|
11 |
301271565 |
RT |
Various |
Various |
Actual/360 |
4.379% |
111,153.62 |
0.00 |
0.00 |
N/A |
10/06/27 |
-- |
30,460,000.00 |
30,460,000.00 |
05/06/22 |
|
12 |
301271587 |
OF |
Spring |
TX |
Actual/360 |
4.489% |
99,132.08 |
0.00 |
0.00 |
N/A |
02/06/28 |
-- |
26,500,000.00 |
26,500,000.00 |
05/06/22 |
|
13 |
301271563 |
LO |
Cabo San Lucas |
MX |
Actual/360 |
4.944% |
102,989.58 |
0.00 |
0.00 |
N/A |
11/06/27 |
-- |
25,000,000.00 |
25,000,000.00 |
05/06/22 |
|
14 |
301271541 |
LO |
Various |
Various |
Actual/360 |
4.598% |
95,802.08 |
0.00 |
0.00 |
N/A |
10/05/22 |
-- |
25,000,000.00 |
25,000,000.00 |
05/06/22 |
|
15 |
301271577 |
RT |
Doral |
FL |
Actual/360 |
4.529% |
93,966.38 |
0.00 |
0.00 |
N/A |
01/06/28 |
-- |
24,900,000.00 |
24,900,000.00 |
05/06/22 |
|
16 |
301271579 |
RT |
East Rutherford |
NJ |
Actual/360 |
4.489% |
86,029.58 |
0.00 |
0.00 |
N/A |
01/06/28 |
-- |
23,000,000.00 |
23,000,000.00 |
05/06/22 |
|
17 |
301271584 |
IN |
Various |
Various |
Actual/360 |
4.482% |
83,757.38 |
0.00 |
0.00 |
N/A |
02/06/28 |
-- |
22,425,000.00 |
22,425,000.00 |
05/06/22 |
|
18 |
301271580 |
SS |
Various |
AZ |
Actual/360 |
5.008% |
79,543.89 |
27,924.36 |
0.00 |
N/A |
02/06/28 |
-- |
19,058,135.46 |
19,030,211.10 |
05/06/22 |
|
19 |
301271599 |
OF |
Bethesda |
MD |
Actual/360 |
5.391% |
63,521.13 |
20,628.92 |
0.00 |
03/06/28 |
03/06/33 |
-- |
14,138,060.56 |
14,117,431.64 |
05/06/22 |
|
20 |
301271555 |
OF |
Grand Rapids |
MI |
Actual/360 |
4.271% |
45,978.84 |
23,060.87 |
0.00 |
N/A |
11/06/27 |
-- |
12,919,941.07 |
12,896,880.20 |
05/06/22 |
|
21 |
301271578 |
MU |
Brooklyn |
NY |
Actual/360 |
4.723% |
41,330.62 |
0.00 |
0.00 |
N/A |
01/06/28 |
-- |
10,500,000.00 |
10,500,000.00 |
05/06/22 |
|
22 |
301271607 |
MF |
Houston |
TX |
Actual/360 |
5.054% |
41,479.81 |
13,343.05 |
0.00 |
N/A |
03/06/28 |
12/06/27 |
9,848,788.63 |
9,835,445.58 |
05/06/22 |
|
23 |
301271588 |
OF |
Midland |
TX |
Actual/360 |
4.489% |
25,057.83 |
11,378.61 |
0.00 |
N/A |
02/06/28 |
-- |
6,697,716.46 |
6,686,337.85 |
05/06/22 |
|
24 |
301271591 |
RT |
Houston |
TX |
Actual/360 |
5.055% |
27,231.23 |
10,039.63 |
0.00 |
N/A |
02/06/28 |
-- |
6,465,025.97 |
6,454,986.34 |
05/06/22 |
|
25 |
301271575 |
RT |
West Palm Beach |
FL |
Actual/360 |
4.723% |
25,620.69 |
10,050.70 |
0.00 |
N/A |
01/06/28 |
-- |
6,510,286.18 |
6,500,235.48 |
05/06/22 |
|
26 |
301271572 |
SS |
Denver |
CO |
Actual/360 |
4.739% |
26,456.62 |
0.00 |
0.00 |
N/A |
01/06/28 |
-- |
6,700,000.00 |
6,700,000.00 |
05/06/22 |
|
27 |
301271612 |
RT |
Kirkwood |
MO |
Actual/360 |
5.101% |
26,349.81 |
9,486.90 |
0.00 |
N/A |
03/06/28 |
-- |
6,199,347.09 |
6,189,860.19 |
05/06/22 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 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 |
301271604 |
OF |
South Jordan |
UT |
Actual/360 |
5.059% |
25,927.12 |
9,473.26 |
0.00 |
N/A |
03/06/28 |
-- |
6,149,332.53 |
6,139,859.27 |
05/06/22 |
|
29 |
301271598 |
LO |
Columbus |
GA |
Actual/360 |
5.314% |
27,222.37 |
9,084.69 |
0.00 |
N/A |
03/06/28 |
-- |
6,147,316.63 |
6,138,231.94 |
05/06/22 |
|
31 |
301271556 |
RT |
East Point |
GA |
Actual/360 |
4.984% |
20,096.57 |
7,231.48 |
0.00 |
N/A |
11/06/27 |
-- |
4,838,659.93 |
4,831,428.45 |
05/06/22 |
|
32 |
301271601 |
LO |
Fort Worth |
TX |
Actual/360 |
4.755% |
16,668.57 |
5,643.97 |
0.00 |
N/A |
03/06/28 |
-- |
4,207,020.69 |
4,201,376.72 |
05/06/22 |
|
33 |
301271605 |
LO |
Indianapolis |
IN |
Actual/360 |
4.755% |
12,006.94 |
4,065.54 |
0.00 |
N/A |
03/06/28 |
-- |
3,030,460.17 |
3,026,394.63 |
05/06/22 |
|
34 |
301271600 |
LO |
Blue Ash |
OH |
Actual/360 |
4.755% |
10,707.40 |
3,625.53 |
0.00 |
N/A |
03/06/28 |
-- |
2,702,467.80 |
2,698,842.27 |
05/06/22 |
|
35 |
301271602 |
LO |
Dallas |
TX |
Actual/360 |
4.755% |
9,814.14 |
3,323.07 |
0.00 |
N/A |
03/06/28 |
-- |
2,477,016.20 |
2,473,693.13 |
05/06/22 |
|
36 |
301271574 |
IN |
Hollywood |
FL |
Actual/360 |
4.992% |
8,168.37 |
3,095.26 |
0.00 |
N/A |
01/06/28 |
-- |
1,963,352.74 |
1,960,257.48 |
05/06/22 |
|
37 |
301271606 |
LO |
Indianapolis |
IN |
Actual/360 |
4.755% |
5,039.83 |
1,706.49 |
0.00 |
N/A |
03/06/28 |
-- |
1,272,015.83 |
1,270,309.34 |
05/06/22 |
|
Totals |
|
|
|
|
|
|
3,172,481.52 |
436,744.25 |
0.00 |
|
|
|
868,902,100.97 |
868,465,356.72 |
|
|
1 Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
||
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|||
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|||
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
|
Page 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 |
53,434,565.00 |
41,139,601.00 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
37,749,827.85 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
28,339,001.20 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
7,857,902.69 |
5,487,615.98 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4A |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
5 |
11,474,104.06 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
6,143,555.86 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7 |
5,713,381.64 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
3,570,933.02 |
930,950.96 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
86,034,020.81 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
8,646,438.00 |
2,098,388.25 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
25,627,332.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
3,587,728.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
3,325,021.85 |
10,285,243.88 |
10/01/20 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
66,650,159.76 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
1,954,134.65 |
458,889.48 |
01/01/22 |
03/31/22 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
2,250,830.43 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
2,398,554.89 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
2,413,505.90 |
1,914,903.03 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
4,056,092.19 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1,820,687.26 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
642,066.96 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
23 |
944,676.26 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
689,913.77 |
530,313.29 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
228,218.70 |
97,393.15 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
641,623.02 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
671,193.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 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 |
667,298.17 |
220,912.90 |
01/01/21 |
09/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
612,009.00 |
0.00 |
-- |
-- |
-- |
0.00 |
5,372.23 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
424,199.32 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
711,725.97 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
4,479.52 |
0.00 |
|
|
33 |
898,677.26 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
34 |
379,445.88 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
277,580.70 |
219,357.86 |
04/01/20 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
181,456.43 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
37 |
251,130.10 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
371,268,991.60 |
63,383,569.78 |
|
|
|
0.00 |
5,372.23 |
0.00 |
0.00 |
4,479.52 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 16 of 27 |
|
|
|
Principal Prepayment Detail |
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
No principal prepayments this period |
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
05/12/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.381198% |
4.358389% |
66 |
04/12/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.381366% |
4.358555% |
67 |
03/11/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.381516% |
4.355868% |
68 |
02/11/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.381715% |
4.356061% |
69 |
01/12/22 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.381864% |
4.356206% |
70 |
12/10/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.382012% |
4.356351% |
71 |
11/15/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.382176% |
4.356510% |
72 |
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 |
|
4.382322% |
4.354874% |
73 |
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 |
|
4.382484% |
4.355030% |
74 |
08/12/21 |
0 |
0.00 |
0 |
0.00 |
1 |
9,949,410.73 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.382629% |
4.355170% |
75 |
07/12/21 |
0 |
0.00 |
0 |
0.00 |
1 |
9,960,883.27 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.382774% |
4.355309% |
76 |
06/11/21 |
1 |
6,232,393.99 |
0 |
0.00 |
1 |
9,973,700.23 |
0 |
0.00 |
0 |
0.00 |
1 |
9,973,700.23 |
0 |
0.00 |
0 |
0.00 |
|
4.382933% |
4.355463% |
77 |
(1) Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
© 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 |
|
|
|
|
|
|
|
|
No delinquent loans this period |
|
|
|
|
|
|
||
1 Mortgage Loan Status |
|
|
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
|
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
|||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
|
2 - Foreclosure |
7 - REO |
|
|
11- Full Payoff |
|
||||||
Delinquent |
|
|
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
|
12 - Reps and Warranties |
||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
|
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
|
Page 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 |
|
25,000,000 |
25,000,000 |
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 |
|
0 |
0 |
0 |
|
|
0 |
|
> 60 Months |
|
843,465,357 |
843,465,357 |
0 |
|
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
May-22 |
868,465,357 |
868,465,357 |
0 |
0 |
|
0 |
0 |
|
Apr-22 |
868,902,101 |
868,902,101 |
0 |
0 |
|
0 |
0 |
|
Mar-22 |
869,297,317 |
869,297,317 |
0 |
0 |
|
0 |
0 |
|
Feb-22 |
869,810,436 |
869,810,436 |
0 |
0 |
|
0 |
0 |
|
Jan-22 |
870,201,898 |
870,201,898 |
0 |
0 |
|
0 |
0 |
|
Dec-21 |
870,591,744 |
870,591,744 |
0 |
0 |
|
0 |
0 |
|
Nov-21 |
871,019,987 |
871,019,987 |
0 |
0 |
|
0 |
0 |
|
Oct-21 |
871,406,453 |
871,406,453 |
0 |
0 |
|
0 |
0 |
|
Sep-21 |
871,831,438 |
871,831,438 |
0 |
0 |
|
0 |
0 |
|
Aug-21 |
872,214,553 |
862,265,143 |
0 |
0 |
9,949,411 |
0 |
|
|
Jul-21 |
872,596,086 |
862,635,203 |
0 |
0 |
9,960,883 |
0 |
|
|
Jun-21 |
873,016,315 |
856,810,221 |
6,232,394 |
0 |
9,973,700 |
0 |
|
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
||||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
Page 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 |
|
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© 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 |
14 |
301271541 |
25,000,000.00 |
4.59850% |
25,000,000.00 4.59850% |
10 |
05/29/20 |
06/06/20 |
08/06/20 |
|
22 |
301271607 |
0.00 |
5.05400% |
0.00 |
5.05400% |
10 |
05/04/21 |
05/04/21 |
06/07/21 |
29 |
301271598 |
6,344,936.60 |
5.31400% |
6,344,936.60 5.31400% |
10 |
04/16/21 |
11/06/20 |
05/06/21 |
|
Totals |
|
31,344,936.60 |
|
31,344,936.60 |
|
|
|
|
|
1 Modification Codes |
|
|
|
|
|
|
|
|
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|
|
|
|
|
|
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|
|
|
|
|
|
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|
|
|
|
|
|
|
Note: Please refer to Servicer Reports for modification comments. |
|
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
|
|||||||||
|
|||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
Page 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.). |
|
|
|
|
|
||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© 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 |
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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) |
22 |
0.00 |
0.00 |
0.00 |
0.00 |
548.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29 |
0.00 |
0.00 |
0.00 |
0.00 |
363.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
0.00 |
0.00 |
911.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
Collateral Shortfall Total |
|
911.30 |
|||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© 2021 Computershare. All rights reserved. Confidential. |
|
|
|
|
|
|
|
|
Page 26 of 27 |
|
Supplemental Notes |
|
|
None |
|
|
||
|
||
|
||
|
||
© 2021 Computershare. All rights reserved. Confidential. |
|
Page 27 of 27 |
Prospectus Loan ID 1 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 12-07-2017 72500000.00 120 01-06-2033 0.035595 0.035595 3 1 120 02-06-2018 true 1 PP 3 200716.25 72500000.00 1 1 1 0 true true true false false 01-05-2019 07-05-2027 07-05-2027 MARINA HEIGHTS STATE FARM 300-600 EAST RIO SALADO PARKWAY Tempe AZ 85281 Maricopa OF 2031293 2031293 2015 960000000.00 MAI 11-20-2017 0.99 1 6 01-06-2019 X State Farm 575639 12-31-2042 State Farm 426902 12-31-2032 State Farm 370332 12-31-2035 01-01-2021 09-30-2021 83160015.00 52549329.00 19826859.00 11409728.00 63333156.00 41139601.00 63137233.00 40992658.75 UW CREFC 15171380.08 3.13 2.7116 3.12 2.7019 F F 09-30-2021 false false 72500000.00 215053.12 0.035595 0.000147 215053.12 0.00 0.00 72500000.00 72500000.00 05-06-2022 01-06-2028 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association, Deutsche Bank AG, New York Branch 12-14-2017 68000000.00 120 04-06-2031 0.03364978 0.03364978 3 1 120 02-06-2018 true 1 PP 3 177969.95 68000000.00 1 1 1 0 true true false false false 07-05-2027 APPLE CAMPUS 3 222 NORTH WOLFE ROAD Sunnyvale CA 94085 Santa Clara OF 882657 882657 2017 701400000.00 MAI 12-01-2017 773600000.00 06-01-2019 MAI 1 1 6 04-06-2020 N Apple 882657 02-28-2031 12-31-2020 12-31-2021 46190545.47 50305331.00 4804932.00 12555503.15 41385613.47 37749827.85 41209082.07 37573296.85 UW CREFC 11599827.03 3.57 3.2543 3.55 3.2391 F F 12-31-2021 false false 68000000.00 190682.09 0.03364978 0.0001595 190682.09 0.00 0.00 68000000.00 68000000.00 05-06-2022 01-06-2028 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 3 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association, JPMorgan Chase Bank, National Association 02-28-2018 66666668.00 120 03-06-2028 360 0.043985 0.043985 3 1 04-06-2018 true 1 A1 2 0.00 66666668.00 1 1 1 0 false true false false false 12-05-2027 TWELVE OAKS MALL 27500 NOVI ROAD Novi MI 48377 Oakland RT 716771 716771 1977 2007 552900000.00 MAI 12-14-2017 0.92 0.93 6 04-06-2020 N Nordstrom 160000 12-31-2022 Crate & Barrel 28144 01-31-2031 H&M Clothing Stores 24440 01-31-2029 11-30-2017 12-31-2020 12-31-2021 42899192.10 39271312.00 12304365.68 10932310.80 30594826.42 28339001.20 30011109.14 27755284.20 UW CREFC 11755477.00 2.60 2.4107 2.55 2.361 F F 02-28-2022 false false 62426946.84 328318.03 0.043985 0.0001595 228820.77 99497.26 0.00 62327449.57 62327449.58 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 02-21-2018 66214500.00 120 03-06-2028 360 0.047545 0.047545 3 1 36 04-06-2018 true 1 WL 5 0.00 66214500.00 1 20 20 0 true true false false false 09-05-2027 ESA Portfolio ZZ ZZ 1949 1949 97900000.00 01-04-2018 0.72 0.80 04-06-2020 N 01-01-2021 06-30-2021 28171978.58 14549895.00 18126865.55 9062279.02 10045113.03 5487615.98 8918233.89 4905620.18 UW 1823798.70 2.42 3.0088 2.15 2.6897 F F false false 63471757.36 336631.65 0.047545 0.0001595 251480.39 85151.26 0.00 63386606.10 63386606.10 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4-001 04-07-2022 05-06-2022 ESA FORT WAYNE SOUTH 8309 WEST JEFFERSON BOULEVARD Fort Wayne IN 46804 Allen LO 101 101 1997 2016 8000000.00 MAI 01-04-2018 0.85 0.85 6 01-01-2021 06-30-2021 1767390.21 817238.00 880740.05 473402.14 886650.16 343835.86 815954.55 311146.34 UW CREFC 136600.68 2.517 2.2777 F 12-31-2017 false Prospectus Loan ID 4-002 04-07-2022 05-06-2022 ESA LEXINGTON NICHOLASVILLE ROAD 2650 WILHITE DRIVE Lexington KY 40503 Fayette LO 126 126 1996 2015 6200000.00 MAI 01-04-2018 0.70 0.87 6 01-01-2021 06-30-2021 1718399.31 806951.00 1027510.62 542807.51 690888.69 264143.49 622152.71 231865.45 UW CREFC 121195.46 2.1794 1.9131 F 12-31-2017 false Prospectus Loan ID 4-003 04-07-2022 05-06-2022 ESA INDIANAPOLIS NORTHWEST I 465 9370 WALDEMAR ROAD Indianapolis IN 46268 Marion LO 139 139 2004 2017 6000000.00 MAI 01-04-2018 0.62 0.63 6 01-01-2021 06-30-2021 1905870.77 771234.00 1271686.26 544122.00 634184.51 227112.00 557949.68 196262.64 UW CREFC 121195.46 1.8739 1.6193 F 12-31-2017 false Prospectus Loan ID 4-004 04-07-2022 05-06-2022 ESA DAYTON NORTH 6688 MILLER LANE Dayton OH 45414 Montgomery LO 104 104 2000 2017 7900000.00 MAI 01-04-2018 0.77 0.88 6 01-01-2021 06-30-2021 1711864.11 911544.00 910336.32 479424.32 801527.79 432119.68 733053.23 395657.92 UW CREFC 119140.78 3.6269 3.3209 F 12-31-2017 false Prospectus Loan ID 4-005 04-07-2022 05-06-2022 ESA INDIANAPOLIS AIRPORT WEST SOUTHERN AVENUE 5350 WEST SOUTHERN AVENUE Indianapolis IN 46241 Marion LO 121 121 2004 2017 6200000.00 MAI 01-04-2018 0.69 0.74 6 01-01-2021 06-30-2021 1830248.75 935705.00 1250136.78 627474.15 580111.97 308230.85 506902.02 270802.65 UW CREFC 118113.45 2.6096 2.2927 F 12-31-2017 false Prospectus Loan ID 4-006 04-07-2022 05-06-2022 ESA DALLAS GREENVILLE AVENUE 12270 GREENVILLE AVENUE Dallas TX 75243 Dallas LO 116 116 1998 2017 5700000.00 MAI 01-04-2018 0.63 0.84 6 01-01-2021 06-30-2021 1422111.67 913104.00 961857.18 533096.20 460254.49 380007.80 403370.02 343483.64 UW CREFC 116422.04 3.264 2.9503 F 12-31-2017 false Prospectus Loan ID 4-007 04-07-2022 05-06-2022 ESA WACO WOODWAY 5903 WOODWAY DRIVE Waco TX 76712 McLennan LO 95 95 2001 2017 5500000.00 MAI 01-04-2018 0.69 0.86 6 01-01-2021 06-30-2021 1385274.31 808663.00 827754.55 440145.90 557519.76 368517.10 502108.79 336170.58 UW CREFC 112979.40 3.2618 2.9755 F 12-31-2017 false Prospectus Loan ID 4-008 04-07-2022 05-06-2022 ESA FORT WORTH FOSSIL CREEK 3261 NORTHEAST LOOP 820 Fort Worth TX 76137 Tarrant LO 85 85 1998 2015 5200000.00 MAI 01-04-2018 0.84 0.91 6 01-01-2021 06-30-2021 1475541.57 705783.00 889753.69 421948.38 585787.88 283834.62 526766.22 255603.30 UW CREFC 106814.94 2.6572 2.3929 F 12-31-2017 false Prospectus Loan ID 4-009 04-07-2022 05-06-2022 ESA EL PASO AIRPORT 6580 MONTANA AVENUE El Paso TX 79925 El Paso LO 120 120 1997 2016 4800000.00 MAI 01-04-2018 0.67 0.77 6 01-01-2021 06-30-2021 1448448.64 825039.00 968558.68 475765.76 479889.96 349273.24 421952.01 316271.68 UW CREFC 98598.44 3.5423 3.2076 F 12-31-2017 false Prospectus Loan ID 4A 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 02-21-2018 1701260.00 120 09-06-2027 360 0.047545 0.047545 3 1 36 1 WL 5 1701260.00 1 0 true true false false false NA NA F false false 1688301.94 8954.15 0.047545 0.0001595 6689.19 2264.96 0.00 1686036.98 1686036.98 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4-010 04-07-2022 05-06-2022 ESA CINCINNATI BLUE ASH KENWOOD ROAD 11145 KENWOOD ROAD Blue Ash OH 45242 Hamilton LO 133 133 1998 2017 5100000.00 MAI 01-04-2018 0.69 0.66 6 01-01-2021 06-30-2021 1471936.64 702423.00 921253.98 442976.44 550682.66 259446.56 491805.20 231349.64 UW CREFC 95519.06 2.7161 2.422 F 12-31-2017 false Prospectus Loan ID 4-011 04-07-2022 05-06-2022 ESA FORT WORTH CITY VIEW 5831 OVERTON RIDGE BOULEVARD Fort Worth TX 76132 Tarrant LO 104 104 1999 2015 4400000.00 MAI 01-04-2018 0.74 0.70 6 01-01-2021 06-30-2021 1539901.79 703774.00 1034208.78 458649.22 505693.01 245124.78 444096.94 216973.82 UW CREFC 90382.00 2.712 2.4006 F 12-31-2017 false Prospectus Loan ID 4-012 04-07-2022 05-06-2022 ESA DALLAS PLANO PARKWAY 4709 WEST PLANO PARKWAY Plano TX 75093 Collin LO 97 97 2003 2015 5100000.00 MAI 01-04-2018 0.78 0.82 6 01-01-2021 06-30-2021 1471414.47 768633.00 1060635.07 450315.49 410779.40 318317.51 351922.82 287572.19 UW CREFC 86474.00 3.681 3.3255 F 12-31-2017 false Prospectus Loan ID 4-013 04-07-2022 05-06-2022 ESA CINCINNATI BLUE ASH REED HARTMAN 4630 CREEK ROAD Blue Ash OH 45242 Hamilton LO 101 101 2003 2015 4400000.00 MAI 01-04-2018 0.66 0.72 6 01-01-2021 06-30-2021 1386586.32 697350.00 924475.07 427899.24 462111.25 269450.76 406647.80 241556.76 UW CREFC 71895.00 3.7478 3.3598 F 12-31-2017 false Prospectus Loan ID 4-014 04-07-2022 05-06-2022 ESA DAYTON SOUTH 7851 LOIS CIRCLE Dayton OH 45459 Montgomery LO 72 72 1989 2017 4400000.00 MAI 01-04-2018 0.78 0.87 6 01-01-2021 06-30-2021 1081425.20 587059.00 639808.73 349191.27 441616.47 237867.73 398359.46 214385.37 UW CREFC 69840.00 3.4058 3.0696 F 12-31-2017 false Prospectus Loan ID 4-015 04-07-2022 05-06-2022 ESA LEXINGTON TATES CREEK 3575 TATES CREEK ROAD Lexington KY 40517 Fayette LO 72 72 1987 2016 3400000.00 MAI 01-04-2018 0.73 0.89 6 01-01-2021 06-30-2021 1077403.70 549467.00 666235.57 408773.51 411168.13 140693.49 368071.98 118714.81 UW CREFC 69840.00 2.0145 1.6998 F 12-31-2017 false Prospectus Loan ID 4-016 04-07-2022 05-06-2022 ESA DAYTON FAIRBORN 3131 PRESIDENTIAL DRIVE Fairborn OH 45324 Greene LO 72 72 1997 2017 3600000.00 MAI 01-04-2018 0.69 0.82 6 01-01-2021 06-30-2021 1083907.78 623869.00 700542.73 397342.07 383365.05 226526.93 340008.74 201572.17 UW CREFC 67788.00 3.3416 2.9735 F 12-31-2017 false Prospectus Loan ID 4-017 04-07-2022 05-06-2022 ESA FORT WORTH SOUTHWEST 4701 CITYLAKE BOULEVARD WEST Fort Worth TX 76132 Tarrant LO 73 73 1998 2015 3000000.00 MAI 01-04-2018 0.77 0.82 6 01-01-2021 06-30-2021 1162854.85 630411.00 793440.20 416816.93 369414.65 213594.07 322900.45 188377.63 UW CREFC 61624.00 3.466 3.0568 F 12-31-2017 false Prospectus Loan ID 4-018 04-07-2022 05-06-2022 ESA FORT WAYNE NORTH 5810 CHALLENGER PARKWAY Fort Wayne IN 46818 Allen LO 72 72 1996 2016 3600000.00 MAI 01-04-2018 0.77 0.84 6 01-01-2021 06-30-2021 1102512.05 632256.00 702815.33 424485.23 399696.72 207770.77 355596.24 182480.53 UW CREFC 61315.00 3.3885 2.9761 F 12-31-2017 false Prospectus Loan ID 4-019 04-07-2022 05-06-2022 ESA EL PASO WEST 990 SUNLAND PARK DRIVE El Paso TX 79922 El Paso LO 73 73 1997 2016 2700000.00 MAI 01-04-2018 0.73 0.84 6 01-01-2021 06-30-2021 999122.24 632900.00 750717.37 392491.50 248404.87 240408.50 208439.98 215092.50 UW CREFC 55462.00 4.3346 3.8781 F 12-31-2017 false Prospectus Loan ID 4-020 04-07-2022 05-06-2022 Defeased NA Collin SE 73 73 1997 2015 2700000.00 MAI 0.80 0 3 1129764.20 944398.60 185365.60 140175.03 UW false Prospectus Loan ID 5 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 03-02-2018 64000000.00 120 03-06-2028 0.04524 0.04524 3 1 120 04-06-2018 true 1 PP 3 0.00 64000000.00 1 11 11 3 true true false false false 12-05-2027 U.S. Industrial Portfolio ZZ ZZ 2701192 157000000.00 01-31-2018 1 0.98 04-06-2020 N 12-31-2020 12-31-2021 13162158.00 15168759.00 3008954.16 3694654.94 10153203.83 11474104.06 9369858.15 10690758.06 UW 4852868.95 2.09 2.3643 1.93 2.2029 C F false false 64000000.00 241280.00 0.04524 0.0002595 241280.00 0.00 0.00 64000000.00 64000000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5-001 04-07-2022 05-06-2022 DIALOGDIRECT 13700 OAKLAND AVENUE AND 350 VICTOR STREET Highland Park MI 48203 Wayne IN 578050 578050 1958 2003 34000000.00 MAI 01-16-2018 1 1 6 DialogDirect 578050 03-31-2030 12-31-2020 12-31-2021 3148444.00 756182.76 2180012.96 2392261.24 2012378.46 2212092.24 UW CREFC 1116160.00 2.1432 1.9818 F 12-31-2021 false Prospectus Loan ID 5-002 04-07-2022 05-06-2022 JIT PACKAGING 1717 GIFFORD ROAD Elgin IL 60120 Cook IN 443103 443103 1968 2016 18600000.00 MAI 01-17-2018 1 1 6 JIT Packaging LLC 443103 06-30-2028 12-31-2020 12-31-2021 1946805.00 404534.34 1262721.54 1542270.66 1134221.67 1448268.66 UW CREFC 582344.00 2.6483 2.4869 F 12-31-2021 false Prospectus Loan ID 5-003 04-07-2022 05-06-2022 MARKEL 435 SCHOOL LANE Plymouth Meeting PA 19462 Montgomery IN 167666 167666 1930 1977 15650000.00 MAI 01-18-2018 1 0.61 6 Optinova Valley Forge Inc 101877 04-30-2029 12-31-2020 12-31-2021 1668606.00 608389.68 1041467.73 1060216.32 992844.59 974049.32 UW CREFC 533815.59 1.9861 1.8246 F 12-31-2021 false Prospectus Loan ID 5-004 04-07-2022 05-06-2022 DEDICATED LOGISTICS 8201 54TH AVENUE NORTH New Hope MN 55428 Hennepin IN 355185 355185 1967 2011 14890000.00 MAI 01-17-2018 1 1 6 Dedicated Logistics 355185 10-31-2032 12-31-2020 12-31-2021 1737964.00 379633.60 1026452.61 1358330.40 923448.96 1279996.40 UW CREFC 485286.90 2.799 2.6376 F 12-31-2021 false Prospectus Loan ID 5-005 04-07-2022 05-06-2022 WILBERT 4221 OTTER LAKE ROAD White Bear Township MN 55110 Ramsey IN 296876 296876 1989 14880000.00 MAI 01-19-2018 1 1 6 Wilbert & Wilbert LLP 310000 12-31-2026 12-31-2020 12-31-2021 1599824.00 336656.05 1013052.00 1263167.95 926957.96 1184833.95 UW CREFC 485287.00 2.6029 2.4415 F 12-31-2021 false Prospectus Loan ID 5-006 04-07-2022 05-06-2022 MATANDY STEEL 999 EAST AVENUE AND 1140 & 1200 CENTRAL AVENUE Hamilton OH 45011 Butler IN 174170 174170 1997 10550000.00 MAI 01-17-2018 1 1 6 Matandy Steel 174170 12-31-2032 12-31-2020 12-31-2021 936449.00 239802.99 714488.26 696646.01 663978.96 641812.01 UW CREFC 339700.83 2.0507 1.8893 F 12-31-2021 false Prospectus Loan ID 5-007 04-07-2022 05-06-2022 LANDMARK PLASTICS 1331 KELLY AVENUE Akron OH 44306 Summit IN 212000 212000 1994 10920000.00 MAI 01-23-2018 1 1 6 Landmark Plastic Corporation 212000 04-30-2023 12-31-2020 12-31-2021 1389706.00 250174.85 919079.66 1139531.15 857599.66 1084697.15 UW CREFC 339700.83 3.3545 3.193 F 12-31-2021 false Prospectus Loan ID 5-008 04-07-2022 05-06-2022 ROHRER CORPORATION (OH) 717 SEVILLE ROAD Wadsworth OH 44281 Medina IN 169000 169000 1979 1999 10090000.00 MAI 01-23-2018 1 1 6 Rohrer Corporation 169000 12-31-2025 12-31-2020 12-31-2021 954359.00 251655.43 651134.66 702703.57 602124.66 647869.57 UW CREFC 339700.83 2.0685 1.9071 F 12-31-2021 false Prospectus Loan ID 5-009 04-07-2022 05-06-2022 ROHRER CORPORATION (IL) 13701 GEORGE BUSH COURT Huntley IL 60142 McHenry IN 90000 90000 2004 8200000.00 MAI 01-17-2018 1 1 6 Rohrer Corporation 90000 12-31-2025 12-31-2020 12-31-2021 779035.00 178729.65 542393.54 600305.35 516293.54 561137.35 UW CREFC 242643.45 2.474 2.3126 F 12-31-2021 false Prospectus Loan ID 5-010 04-07-2022 05-06-2022 ROHRER CORPORATION (GA) 1800 ENTERPRISE Buford GA 30518 Gwinnett IN 117215 117215 1994 6250000.00 MAI 01-30-2018 1 1 6 Rohrer Corporation 117215 12-31-2025 12-31-2020 12-31-2021 552662.00 147473.99 449423.67 405188.01 415431.32 373853.01 UW CREFC 194114.76 2.0873 1.9259 F 12-31-2021 false Prospectus Loan ID 5-011 04-07-2022 05-06-2022 AAP METALS 811 REGAL ROW Dallas TX 75247 Dallas IN 97927 97927 1957 5350000.00 MAI 01-17-2018 1 1 6 Arbor Metals LLC 97927 05-31-2035 12-31-2020 12-31-2021 454905.00 141421.60 352977.20 313483.40 324578.37 282148.40 UW CREFC 194114.76 1.6149 1.4535 F 12-31-2021 false Prospectus Loan ID 6 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 11-15-2017 63000000.00 120 12-06-2027 0.043835 0.043835 3 1 120 01-06-2018 true 1 WL 3 214791.50 63000000.00 1 1 1 0 true true false false false 09-05-2027 BRUNSWICK COMMONS 333-335 STATE ROUTE 18 East Brunswick NJ 08816 Middlesex RT 427267 427267 1957 2004 99100000.00 MAI 09-29-2017 1 1 6 04-06-2020 N Lowes 162758 04-30-2026 Kohl's Deparment Stores Inc. 91391 01-31-2023 Dick's Sporting Goods 49960 01-31-2024 12-31-2020 12-31-2021 8301353.66 8960938.00 2242144.31 2817382.14 6059209.35 6143555.86 5645181.61 5729528.86 UW CREFC 2799960.66 2.16 2.1941 2.02 2.0462 F F 12-31-2021 false false 63000000.00 230133.75 0.043835 0.0002595 230133.75 0.00 0.00 63000000.00 63000000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 7 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 01-19-2018 56740000.00 120 02-06-2028 360 0.046475 0.046475 3 1 36 03-06-2018 true 1 WL 5 205099.34 56740000.00 1 1 1 0 true true false false false 10-05-2027 PIN OAK NORTH MEDICAL OFFICE 6700 & 6750 WEST LOOP SOUTH AND 4710 BELLAIRE BOULEVARD Bellaire TX 77401 Harris OF 351528 351528 1974 78475000.00 MAI 11-17-2017 0.90 0.77 6 04-06-2020 N UT PHYSICIANS 27993 05-03-2022 The Frost National Bank 25145 04-30-2023 Memorial Hermann Medical Group 11279 06-30-2026 12-31-2020 12-31-2021 10045323.37 10292978.00 4113009.85 4579596.36 5932313.52 5713381.64 5538016.10 5319083.64 UW CREFC 3379021.64 1.69 1.6908 1.58 1.5741 F F 12-31-2021 false false 55725150.89 292487.31 0.046475 0.0003595 215818.87 76668.44 0.00 55648482.45 55648482.45 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 04-07-2022 05-06-2022 Goldman Sachs Bank USA 01-24-2018 40230000.00 120 02-06-2028 0.046295 0.046295 3 1 120 03-06-2018 true 1 WL 3 144857.06 40230000.00 1 1 1 0 true true false false false 10-05-2027 SOLA APARTMENTS 8074 GATE PARKWAY WEST Jacksonville FL 32216 Duval MF 330 330 2016 60600000.00 MAI 11-30-2017 0.91 0.93 6 04-06-2020 N 12-31-2017 01-01-2022 03-31-2022 5304651.00 1634043.00 2110355.00 703092.04 3194296.00 930950.96 3111796.00 910325.96 UW CREFC 465611.96 1.69 1.9994 1.65 1.9551 F F false false 40230000.00 155203.99 0.046295 0.0001595 155203.99 0.00 0.00 40230000.00 40230000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 10-18-2017 35000000.00 120 11-06-2027 0.03604543 0.03604543 3 1 120 12-06-2017 true 1 A1 3 98123.66 35000000.00 1 1 1 0 true true false false false 07-05-2027 WORLDWIDE PLAZA 825 EIGHTH AVENUE New York NY 10019 New York OF 2049553 2049553 1987 1996 1740000000.00 MAI 10-01-2017 0.98 0.95 6 04-06-2020 N NOMURA HOLDING AMERICA INC 778328 09-30-2033 Cravath Swaine & Moore 617135 08-31-2024 Mercury Parking LLC 131971 11-30-2027 12-31-2020 12-31-2021 141343932.00 151062000.00 54051285.00 65027979.19 87292647.00 86034020.81 85021775.00 83763147.81 UW CREFC 34353293.00 3.88 2.5043 3.77 2.4382 F F 12-31-2021 false false 35000000.00 105132.49 0.03604543 0.000147 105132.49 0.00 0.00 35000000.00 35000000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 07-06-2017 33750000.00 120 07-06-2027 0.04307 0.04307 3 1 120 08-06-2017 true 1 PP 3 113058.75 33750000.00 1 1 1 0 true true false false false 03-05-2027 90 FIFTH AVENUE 90 FIFTH AVENUE New York NY 10011 New York MU 139921 139921 1903 2016 180000000.00 MAI 06-01-2017 0.92 1 6 04-06-2020 N Urban Compass Inc. 113418 05-31-2025 Hash Map Labs Inc 12090 05-31-2025 Republic First Bank 10463 07-31-2034 01-01-2022 03-31-2022 13256710.67 3882993.00 6436059.68 1784604.75 6820650.99 2098388.25 6679135.40 2063247.50 UW CREFC 1125203.77 1.49 1.8648 1.46 1.8336 F F 03-31-2022 false false 33750000.00 121134.38 0.04307 0.0001595 121134.38 0.00 0.00 33750000.00 33750000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 09-25-2017 30460000.00 120 10-06-2027 0.04379 0.04379 3 1 120 11-06-2017 true 1 PP 3 103743.38 30460000.00 1 16 16 10 true true true false false 11-05-2019 04-05-2027 04-05-2027 Bass Pro & Cabela's Portfolio ZZ ZZ 1896527 386700000.00 07-01-2017 1 1 11-06-2019 N 12-31-2020 12-31-2021 32578203.81 26652400.00 7640446.11 1025068.00 24937757.69 25627332.00 23515362.44 24204936.00 UW 8653208.00 2.88 2.9615 2.72 2.7972 C F false false 30460000.00 111153.62 0.04379 0.0001595 111153.62 0.00 0.00 30460000.00 30460000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11-001 04-07-2022 05-06-2022 CABELAS ROGERS 20200 ROGERS DRIVE Rogers MN 55374 Hennepin RT 186379 186379 2005 41100000.00 MAI 07-01-2017 1 1 6 CABELA'S 186379 04-30-2042 01-01-2021 09-30-2021 19989300.00 776823.00 2692848.17 19212477.00 2553063.92 18145680.00 UW CREFC 6472125.00 2.9684 2.8036 F 09-30-2021 false Prospectus Loan ID 11-002 04-07-2022 05-06-2022 CABELAS LONE TREE 10670 CABELA DRIVE Lone Tree CO 80124 Douglas RT 108077 108077 2013 34950000.00 MAI 07-01-2017 1 1 6 CABELA'S 108077 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 2287704.58 0.00 2206646.83 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-003 04-07-2022 05-06-2022 BASS PRO SAN ANTONIO 17907 IH-10 WEST San Antonio TX 78257 Bexar RT 184656 184656 2006 34200000.00 MAI 07-01-2017 1 1 6 Bass Pro Shops Outdoor 184656 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 2159611.84 0.00 2021119.84 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-004 04-07-2022 05-06-2022 CABELAS ALLEN 1 CABELA DRIVE Allen TX 75002 Collin RT 107329 107329 2010 33600000.00 MAI 07-01-2017 1 1 6 CABELA'S 107329 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 1964899.64 0.00 1884402.89 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-005 04-07-2022 05-06-2022 CABELAS LEHI 2502 WEST CABELAS BOULEVARD Lehi UT 84043 Utah RT 169713 169713 2006 30600000.00 MAI 07-01-2017 1 1 6 CABELA'S 169713 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 1861976.33 0.00 1734691.58 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-006 04-07-2022 05-06-2022 BASS PRO TAMPA 10501 PALM RIVER ROAD Tampa FL 33619 Hillsborough RT 132734 132734 2015 28800000.00 MAI 07-01-2017 1 1 6 Bass Pro Shops Outdoor 132734 09-30-2021 01-01-2021 09-30-2021 0.00 0.00 2154699.59 0.00 2055149.09 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-007 04-07-2022 05-06-2022 CABELAS HAMMOND 7700 CABELA DRIVE Hammond IN 46324 Lake RT 188745 188745 2007 25700000.00 MAI 07-01-2017 1 1 6 CABELA'S 188745 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 1684199.69 0.00 1542640.94 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-008 04-07-2022 05-06-2022 BASS PRO ROUND ROCK 200 BASS PRO DRIVE Round Rock TX 78665 Williamson RT 120763 120763 2014 25000000.00 MAI 07-01-2017 1 1 6 Bass Pro Shops Outdoor 120763 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 1403499.74 0.00 1312927.49 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-009 04-07-2022 05-06-2022 CABELAS FORT MILL 1000 CABELAS DRIVE Fort Mill SC 29708 York RT 104476 104476 2014 23250000.00 MAI 07-01-2017 1 1 6 CABELA'S 104476 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 1522422.95 0.00 1444065.95 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-010 04-07-2022 05-06-2022 CABELAS WICHITA 2427 NORTH GREENWICH ROAD Wichita KS 67226 Sedgwick RT 80699 80699 2011 20800000.00 MAI 07-01-2017 1 1 6 CABELA'S 80699 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 1314190.38 0.00 1253666.13 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-011 04-07-2022 05-06-2022 CABELAS OWATONNA 3900 CABELAS DRIVE Owatonna MN 55060 Steele RT 161987 161987 1997 19000000.00 MAI 07-01-2017 1 1 6 CABELA'S 161987 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 1422213.07 0.00 1300722.82 0.00 UW CREFC 0.00 0.00 C 06-30-2021 false Prospectus Loan ID 11-012 04-07-2022 05-06-2022 CABELAS CENTERVILLE 5500 CORNERSTONE NORTH BOULEVARD Centerville OH 45440 Montgomery RT 71872 71872 2016 17600000.00 MAI 07-01-2017 1 1 6 CABELA'S 71872 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 1070028.20 0.00 1016124.20 0.00 UW CREFC 0.00 0.00 C 06-30-2021 false Prospectus Loan ID 11-013 04-07-2022 05-06-2022 CABELAS HUNTSVILLE 7090 CABELA DRIVE NORTHWEST Huntsville AL 35806 Madison RT 82443 82443 2016 16400000.00 MAI 07-01-2017 1 1 6 CABELA'S 82443 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 959058.16 0.00 897225.91 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-014 04-07-2022 05-06-2022 BASS PRO PORT ST. LUCIE 2250 SOUTHWEST GATLIN BOULEVARD Port St. Lucie FL 34953 Saint Lucie RT 86637 86637 2013 15350000.00 MAI 07-01-2017 1 1 6 Bass Pro Shops Outdoor 86637 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 1076016.47 0.00 1011038.72 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-015 04-07-2022 05-06-2022 CABELAS WACO 2700 MARKET PLACE DRIVE Waco TX 76711 McLennan RT 43263 43263 2013 11850000.00 MAI 07-01-2017 1 1 6 CABELA'S 43263 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 746849.00 0.00 714401.75 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 11-016 04-07-2022 05-06-2022 CABELAS EAST GRAND FORKS 210 DEMERS AVENUE East Grand Forks MN 56721 Polk RT 66754 66754 1999 8500000.00 MAI 07-01-2017 1 1 6 CABELA'S 66754 04-30-2042 01-01-2021 09-30-2021 0.00 0.00 617539.89 0.00 567474.39 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 12 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 01-16-2018 26500000.00 120 02-06-2028 360 0.04489 0.04489 3 1 59 03-06-2018 true 1 WL 5 92523.28 26500000.00 1 1 1 0 true true true false false 02-05-2019 10-05-2027 10-05-2027 TETRA TECHNOLOGIES 24955 INTERSTATE 45 Spring TX 77380 Montgomery OF 152933 152933 2009 44700000.00 MAI 11-30-2017 1 1 6 02-06-2019 X TETRA TECH INC 152933 12-31-2027 12-31-2020 12-31-2021 3138159.02 3587728.00 109835.57 0.00 3028323.45 3587728.00 2870802.45 3430207.00 UW CREFC 1206110.00 1.88 2.9746 1.78 2.844 F F 12-31-2021 false false 26500000.00 99132.08 0.04489 0.0001595 99132.08 0.00 0.00 26500000.00 26500000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 13 04-07-2022 05-06-2022 Goldman Sachs Bank USA 10-27-2017 25000000.00 120 11-06-2027 0.049435 0.049435 3 1 120 12-06-2017 true 1 PP 3 96123.61 25000000.00 1 1 1 0 true true false false false 08-05-2027 ESPERANZA CARRETERA TRANSPENINSULAR KM. 7 MZ 10, PUNTA BALLENA Cabo San Lucas NA NAP LO 53 53 2002 2017 101000000.00 MAI 07-12-2017 0.76 0.60 6 04-06-2020 N 08-31-2017 10-01-2020 09-30-2021 28236169.65 32755490.00 18635159.77 22470246.12 9601009.88 10285243.88 8548303.93 9063463.88 UW CREFC 2004864.00 4.79 5.1301 4.26 4.5207 F F false false 25000000.00 102989.58 0.049435 0.0001595 102989.58 0.00 0.00 25000000.00 25000000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 14 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 09-22-2017 25000000.00 60 10-05-2022 0.045985 0.045985 3 1 60 11-06-2017 true 1 A1 3 89415.28 25000000.00 1 138 138 0 true true true false true 11-05-2018 06-05-2022 06-05-2022 Starwood Lodging Hotel Portfolio ZZ ZZ 10576 10576 1165000000.00 0.73 0.62 11-06-2018 N 12-31-2020 12-31-2021 319793025.77 247828912.00 219737995.33 181178752.24 100055030.44 66650159.76 87263309.41 56737006.52 UW 15511017.00 6.45 4.2969 5.63 3.6578 C F false true 25000000.00 95802.08 0.045985 0.000147 95802.08 0.00 0.00 25000000.00 25000000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false 06-06-2020 98 10-05-2022 Prospectus Loan ID 14-001 04-07-2022 05-06-2022 HILTON GARDEN INN GLASTONBURY 85 GLASTONBURY BOULEVARD Glastonbury CT 06033 Hartford LO 150 150 2003 2015 28200000.00 MAI 08-08-2017 0.80 0.54 6 12-31-2020 12-31-2021 7358893.82 4213797.00 4624341.95 3348883.91 2734551.87 864913.09 2440196.11 696361.21 UW CREFC 388299.00 2.2274 1.7933 F 06-30-2017 false 98 Prospectus Loan ID 14-002 04-07-2022 05-06-2022 SHERATON HOTEL WOODBURY 676 BIELENBERG DRIVE Woodbury MN 55125 Washington LO 150 150 2008 2017 20900000.00 MAI 08-08-2017 0.80 0.53 6 12-31-2020 12-31-2021 7261788.24 3132656.00 5047660.87 3011721.68 2214127.37 120934.32 1923655.84 -4371.92 UW CREFC 313943.00 0.3852 -0.0139 F 06-30-2017 false 98 Prospectus Loan ID 14-003 04-07-2022 05-06-2022 DOUBLETREE HOLLAND 650 EAST 24TH STREET Holland MI 49423 Ottawa LO 168 168 1987 2013 20300000.00 MAI 08-08-2017 0.68 0.34 6 12-31-2020 12-31-2021 5932653.72 2634260.00 4319265.10 2324903.80 1613388.62 309356.20 1376082.47 203985.80 UW CREFC 279508.00 1.1067 0.7298 F 06-30-2017 false 98 Prospectus Loan ID 14-004 04-07-2022 05-06-2022 LEXINGTON RESIDENCE INN 3110 WALL STREET Lexington KY 40513 Fayette LO 104 104 2010 18400000.00 MAI 08-08-2017 0.85 0.68 6 12-31-2020 12-31-2021 3998381.01 3075743.00 2328155.54 1773151.29 1670225.47 1302591.71 1510290.23 1179561.99 UW CREFC 268496.00 4.8514 4.3932 F 06-30-2017 false 98 Prospectus Loan ID 14-005 04-07-2022 05-06-2022 RESIDENCE INN MYSTIC GROTON 40 WHITEHALL AVENUE Mystic CT 06355 New London LO 133 133 1996 2014 18900000.00 MAI 08-08-2017 0.79 0.82 6 12-31-2020 12-31-2021 5146783.11 5768247.00 3242419.55 3063420.41 1904363.56 2704826.59 1698492.23 2474096.71 UW CREFC 265742.00 10.1783 9.3101 F 06-30-2017 false 98 Prospectus Loan ID 14-006 04-07-2022 05-06-2022 LEXINGTON COURTYARD 3100 WALL STREET Lexington KY 40513 Fayette LO 103 103 2012 2012 17500000.00 MAI 08-08-2017 0.76 0.61 6 12-31-2020 12-31-2021 3953075.79 2629462.00 2340779.65 1762058.86 1612296.14 867403.14 1454173.10 762224.66 UW CREFC 260236.00 3.3331 2.9289 F 06-30-2017 false 98 Prospectus Loan ID 14-007 04-07-2022 05-06-2022 RESIDENCE INN BATON ROUGE 7061 COMMERCE CIRCLE Baton Rouge LA 70809 East Baton Rouge LO 93 93 2007 2015 18400000.00 MAI 08-08-2017 0.88 0.84 6 12-31-2020 12-31-2021 3965846.90 3851622.00 2071679.96 1947895.66 1894166.94 1903726.34 1735533.07 1749661.46 UW CREFC 253353.00 7.5141 6.906 F 06-30-2017 false 98 Prospectus Loan ID 14-008 04-07-2022 05-06-2022 TOWNEPLACE SUITES BOISE DOWNTOWN 1455 SOUTH CAPITOL BOULEVARD Boise ID 83706 Ada LO 121 121 2008 2017 17900000.00 MAI 08-08-2017 0.73 0.68 6 12-31-2020 12-31-2021 3726255.10 3621570.00 2022275.39 1828002.10 1703979.71 1793567.90 1554929.50 1648705.10 UW CREFC 247847.00 7.2365 6.6521 F 06-30-2017 false 98 Prospectus Loan ID 14-009 04-07-2022 05-06-2022 SAN BERNARDINO HAMPTON INN & SUITES 895 EAST HOSPITALITY LANE San Bernardino CA 92408 San Bernardino LO 114 114 2013 2013 17800000.00 MAI 08-08-2017 0.80 0.80 6 12-31-2020 12-31-2021 4126176.16 4782927.00 2817898.13 2773608.81 1308278.03 2009318.19 1143230.98 1818001.11 UW CREFC 245094.00 8.1981 7.4175 F 06-30-2017 false 98 Prospectus Loan ID 14-010 04-07-2022 05-06-2022 FAIRFIELD INN AND SUITES RENO SPARKS 2085 BRIERLEY WAY Sparks NV 89434 Washoe LO 88 88 2007 2014 16500000.00 MAI 08-08-2017 0.82 0.81 6 12-31-2020 12-31-2021 3242763.92 3734941.00 1697150.48 1636072.23 1545613.44 2098868.77 1415902.89 1949471.13 UW CREFC 239587.00 8.7603 8.1367 F 06-30-2017 false 98 Prospectus Loan ID 14-011 04-07-2022 05-06-2022 KALAMAZOO-PORTAGE COURTYARD 400 TRADE CENTRE WAY Portage MI 49002 Kalamazoo LO 90 90 2013 2013 16200000.00 MAI 08-08-2017 0.78 0.74 6 12-31-2020 12-31-2021 3641503.16 3274729.00 2119865.16 1848409.87 1521638.00 1426319.13 1375977.87 1295329.97 UW CREFC 239587.00 5.9532 5.4065 F 06-30-2017 false 98 Prospectus Loan ID 14-012 04-07-2022 05-06-2022 BISMARCK RESIDENCE INN 3421 NORTH 14TH STREET Bismarck ND 58503 Burleigh LO 92 92 2012 2012 17200000.00 MAI 08-08-2017 0.86 0.79 6 12-31-2020 12-31-2021 3530515.61 2922607.00 1867740.85 1628098.21 1662774.76 1294508.79 1521554.14 1177604.51 UW CREFC 236834.00 5.4658 4.9722 F 06-30-2017 false 98 Prospectus Loan ID 14-013 04-07-2022 05-06-2022 RESIDENCE INN SOUTHINGTON 778 WEST STREET Southington CT 06489 Hartford LO 94 94 2002 2013 14800000.00 MAI 08-08-2017 0.80 0.73 6 12-31-2020 12-31-2021 3929975.31 3401566.00 2373324.86 2105914.98 1556650.45 1295651.02 1399451.44 1159588.38 UW CREFC 235457.00 5.5027 4.9248 F 06-30-2017 false 98 Prospectus Loan ID 14-014 04-07-2022 05-06-2022 BLOOMINGTON FAIRFIELD INN & SUITES 2401 AMERICAN BOULEVARD EAST Bloomington MN 55425 Hennepin LO 129 129 1995 2015 17100000.00 MAI 08-08-2017 0.79 0.60 6 12-31-2020 12-31-2021 4842533.78 2598687.00 3149083.92 2464534.61 1693449.86 134152.39 1499748.51 30204.91 UW CREFC 235457.00 0.5697 0.1282 F 06-30-2017 false 98 Prospectus Loan ID 14-015 04-07-2022 05-06-2022 MONTGOMERYVILLE STAYBRIDGE SUITES 119 GARDEN GOLF BOULEVARD North Wales PA 19454 Montgomery LO 105 105 2012 2012 16500000.00 MAI 08-08-2017 0.75 0.75 6 12-31-2020 12-31-2021 3962237.46 3291993.00 2648286.90 1962672.79 1313950.56 1329320.21 1155461.06 1197640.49 UW CREFC 227198.00 5.8509 5.2713 F 06-30-2017 false 98 Prospectus Loan ID 14-016 04-07-2022 05-06-2022 TOWNEPLACE SUITES POCATELLO 2376 VIA CAPORATTI DRIVE Pocatello ID 83201 Bannock LO 93 93 2007 2014 16200000.00 MAI 08-08-2017 0.77 0.75 6 12-31-2020 12-31-2021 3067615.52 3074328.00 1650393.30 1522909.84 1417222.22 1551418.16 1294517.60 1428445.04 UW CREFC 223068.00 6.9549 6.4036 F 06-30-2017 false 98 Prospectus Loan ID 14-017 04-07-2022 05-06-2022 ROCKFORD RESIDENCE INN 7542 COLOSSEUM DRIVE Rockford IL 61107 Winnebago LO 94 94 1993 2012 14900000.00 MAI 08-08-2017 0.90 0.71 6 12-31-2020 12-31-2021 3764930.98 2877129.00 2067832.18 1718385.87 1697098.80 1158743.13 1546501.56 1043657.97 UW CREFC 223068.00 5.1945 4.6786 F 06-30-2017 false 98 Prospectus Loan ID 14-018 04-07-2022 05-06-2022 RESIDENCE INN DANBURY 22 SEGAR STREET Danbury CT 06810 Fairfield LO 78 78 1999 2013 15400000.00 MAI 08-08-2017 0.80 0.78 6 12-31-2020 12-31-2021 3516895.95 3474911.00 2158680.19 1949249.33 1358215.76 1525661.67 1217539.92 1386665.23 UW CREFC 212055.00 7.1946 6.5391 F 06-30-2017 false 98 Prospectus Loan ID 14-019 04-07-2022 05-06-2022 WESTMINSTER HAMPTON INN 5030 WEST 88TH PLACE Westminster CO 80031 Adams LO 106 106 1998 2016 15100000.00 MAI 08-08-2017 0.78 0.56 6 12-31-2020 12-31-2021 3373438.66 2227174.00 1933156.58 1828732.22 1440282.08 398441.78 1305344.53 309354.82 UW CREFC 207906.00 1.9164 1.4879 F 06-30-2017 false 98 Prospectus Loan ID 14-020 04-07-2022 05-06-2022 APPLETON RESIDENCE INN 310 NORTH METRO DRIVE Appleton WI 54913 Outagamie LO 66 66 1992 2012 14100000.00 MAI 08-08-2017 0.84 0.73 6 12-31-2020 12-31-2021 3123122.35 2021265.00 1728601.27 1372571.95 1394521.08 648693.05 1269596.19 567842.45 UW CREFC 194140.00 3.3413 2.9249 F 06-30-2017 false 98 Prospectus Loan ID 14-021 04-07-2022 05-06-2022 QUANTICO COURTYARD 375 CORPORATE DRIVE Stafford VA 22554 Stafford LO 98 98 2013 2013 12400000.00 MAI 08-08-2017 0.79 0.68 6 12-31-2020 12-31-2021 3215856.58 2589346.00 2066691.43 1659204.70 1149165.15 930141.31 1020530.89 826567.47 UW CREFC 188633.00 4.9309 4.3818 F 06-30-2017 false 98 Prospectus Loan ID 14-022 04-07-2022 05-06-2022 EL PASO STAYBRIDGE SUITES 6680 GATEWAY BOULEVARD EAST El Paso TX 79915 El Paso LO 109 109 2011 2011 13200000.00 MAI 08-08-2017 0.88 0.93 6 12-31-2020 12-31-2021 4116770.66 4382314.00 2771633.53 2552011.92 1345137.13 1830302.08 1180466.30 1655009.52 UW CREFC 181750.00 10.0704 9.1059 F 06-30-2017 false 98 Prospectus Loan ID 14-023 04-07-2022 05-06-2022 FARGO RESIDENCE INN 4335 23RD AVENUE SOUTH Fargo ND 58104 Cass LO 92 92 2013 2013 12600000.00 MAI 08-07-2017 0.79 0.81 6 12-31-2020 12-31-2021 3001458.84 2722250.00 1899704.97 1820009.21 1101753.87 902240.79 981695.52 793350.79 UW CREFC 173491.00 5.2005 4.5728 F 06-30-2017 false 98 Prospectus Loan ID 14-024 04-07-2022 05-06-2022 LANGHORNE SPRINGHILL SUITES 200 NORTH BUCKSTOWN ROAD Langhorne PA 19047 Bucks LO 91 91 2012 2012 12300000.00 MAI 08-08-2017 0.71 0.52 6 12-31-2020 12-31-2021 3362627.11 2143792.00 2260503.23 1528728.87 1102123.88 615063.13 967618.79 529311.45 UW CREFC 169361.00 3.6316 3.1253 F 06-30-2017 false 98 Prospectus Loan ID 14-025 04-07-2022 05-06-2022 FAIRFIELD INN AND SUITES BETHLEHEM 2140 MOTEL DRIVE Bethlehem PA 18018 Lehigh LO 103 103 1997 2013 12000000.00 MAI 08-08-2017 0.74 0.71 6 12-31-2020 12-31-2021 3202469.15 2865883.00 2126290.48 1931844.13 1076178.67 934038.87 948079.90 819403.55 UW CREFC 165231.00 5.6529 4.9591 F 06-30-2017 false 98 Prospectus Loan ID 14-026 04-07-2022 05-06-2022 MENDOTA HEIGHTS FAIRFIELD INN & SUITES 1330 NORTHLAND DRIVE Mendota Heights MN 55120 Dakota LO 118 118 1994 2016 11700000.00 MAI 08-08-2017 0.71 0.33 6 12-31-2020 12-31-2021 3411787.10 1130760.00 2292540.45 1331344.02 1119246.65 -200584.02 982775.16 -245814.42 UW CREFC 161101.00 -1.245 -1.5258 F 06-30-2017 false 98 Prospectus Loan ID 14-027 04-07-2022 05-06-2022 RESIDENCE INN ALBUQUERQUE 4331 THE LANE AT 25 NORTHEAST Albuquerque NM 87109 Bernalillo LO 90 90 2002 2014 10300000.00 MAI 08-08-2017 0.79 0.82 6 12-31-2020 12-31-2021 2917986.73 3102300.00 1731079.65 1674772.00 1186907.08 1427528.00 1070187.61 1303436.00 UW CREFC 158348.00 9.0151 8.2314 F 06-30-2017 false 98 Prospectus Loan ID 14-028 04-07-2022 05-06-2022 RESIDENCE INN KANSAS CITY OLATHE 12215 SOUTH STRANG LINE ROAD Olathe KS 66062 Johnson LO 90 90 2002 2015 11000000.00 MAI 08-08-2017 0.75 0.57 6 12-31-2020 12-31-2021 3081880.00 1896339.00 2046124.96 1684504.78 1035755.04 211834.23 912479.84 135980.67 UW CREFC 151465.00 1.3985 0.8977 F 06-30-2017 false 98 Prospectus Loan ID 14-029 04-07-2022 05-06-2022 RESIDENCE INN MONROE 4960 MILLHAVEN ROAD Monroe LA 71203 Monroe LO 66 66 2001 2009 10000000.00 MAI 08-08-2017 0.82 0.71 6 12-31-2020 12-31-2021 2665836.47 1952668.00 1619969.09 1312592.04 1045867.38 640075.96 939233.92 561969.24 UW CREFC 150089.00 4.2646 3.7442 F 06-30-2017 false 98 Prospectus Loan ID 14-030 04-07-2022 05-06-2022 RESIDENCE INN SAN ANTONIO NORTH STONE OAK 1115 NORTH LOOP 1604 EAST San Antonio TX 78232 Bexar LO 88 88 2006 2014 10900000.00 MAI 08-08-2017 0.74 0.68 6 12-31-2020 12-31-2021 3110038.33 2056963.00 2119323.87 1489855.18 990714.46 567107.82 866312.93 484829.30 UW CREFC 150089.00 3.7784 3.2302 F 06-30-2017 false 98 Prospectus Loan ID 14-031 04-07-2022 05-06-2022 AMARILLO RESIDENCE INN 6700 WEST INTERSTATE 40 Amarillo TX 79106 Potter LO 78 78 1996 2012 11000000.00 MAI 08-08-2017 0.83 0.85 6 12-31-2020 12-31-2021 2747590.48 2614832.00 1645419.83 1489525.10 1102170.65 1125306.90 992267.03 1020713.62 UW CREFC 150089.00 7.4975 6.8007 F 06-30-2017 false 98 Prospectus Loan ID 14-032 04-07-2022 05-06-2022 TOWNEPLACE SUITES SCRANTON 26 RADCLIFFE DRIVE Moosic PA 18507 Lackawanna LO 110 110 2010 2016 10500000.00 MAI 08-08-2017 0.67 0.54 6 12-31-2020 12-31-2021 2496880.81 2288124.00 1812184.79 1648776.79 684696.02 639347.21 584820.78 547822.25 UW CREFC 144582.00 4.422 3.789 F 06-30-2017 false 98 Prospectus Loan ID 14-033 04-07-2022 05-06-2022 SPRINGHILL SUITES WATERFORD 401 NORTH FRONTAGE ROAD Waterford CT 06385 New London LO 80 80 1998 2013 10400000.00 MAI 08-08-2017 0.76 0.77 6 12-31-2020 12-31-2021 2859619.11 2663985.00 1928223.98 1745751.15 931395.13 918233.85 817010.36 811674.45 UW CREFC 143205.00 6.412 5.6679 F 06-30-2017 false 98 Prospectus Loan ID 14-034 04-07-2022 05-06-2022 MADISON RESIDENCE INN 4862 HAYES ROAD Madison WI 53704 Dane LO 66 66 1993 2012 9400000.00 MAI 08-08-2017 0.87 0.75 6 12-31-2020 12-31-2021 2639136.39 1887961.00 1696740.18 1406486.31 942396.21 481474.69 836830.75 405956.25 UW CREFC 141829.00 3.3947 2.8622 F 06-30-2017 false 98 Prospectus Loan ID 14-035 04-07-2022 05-06-2022 PEORIA, IL RESIDENCE INN 2000 WEST WAR MEMORIAL DRIVE Peoria IL 61614 Peoria LO 66 66 1993 2010 9200000.00 MAI 08-08-2017 0.76 0.59 6 12-31-2020 12-31-2021 2357901.29 1585450.00 1523018.73 1166424.74 834882.56 419025.26 740566.51 355607.26 UW CREFC 139076.00 3.0129 2.5569 F 06-30-2017 false 98 Prospectus Loan ID 14-036 04-07-2022 05-06-2022 LAFAYETTE FAIRFIELD INN & SUITES 4000 SOUTH STREET Lafayette IN 47905 Tippecanoe LO 78 78 1995 2014 10100000.00 MAI 08-08-2017 0.75 0.57 6 12-31-2020 12-31-2021 2563034.83 1424280.00 1548224.90 1211046.15 1014809.93 213233.85 912288.53 156262.65 UW CREFC 139076.00 1.5332 1.1235 F 06-30-2017 false 98 Prospectus Loan ID 14-037 04-07-2022 05-06-2022 EDEN PRAIRIE FAIRFIELD INN & SUITES 11325 VIKING DRIVE Eden Prairie MN 55344 Hennepin LO 90 90 1997 2011 9000000.00 MAI 08-08-2017 0.72 0.48 6 12-31-2020 12-31-2021 2753193.15 1328090.00 1814857.39 1212358.40 938335.76 115731.60 828208.03 62608.00 UW CREFC 139076.00 0.8321 0.4501 F 06-30-2017 false 98 Prospectus Loan ID 14-038 04-07-2022 05-06-2022 TINLEY PARK FAIRFIELD INN & SUITES 18511 NORTH CREEK DRIVE Tinely Park IL 60477 Will LO 62 62 1996 2012 9600000.00 MAI 08-08-2017 0.77 0.79 6 12-31-2020 12-31-2021 2206928.24 2199725.00 1323623.28 1417076.42 883304.96 782648.58 795027.83 694659.58 UW CREFC 132193.00 5.9204 5.2548 F 06-30-2017 false 98 Prospectus Loan ID 14-039 04-07-2022 05-06-2022 ST. JOSEPH HAMPTON INN 3928 FREDERICK BOULEVARD St. Joseph MO 64506 Buchanan LO 59 59 1998 2016 9500000.00 MAI 08-08-2017 0.85 0.82 6 12-31-2020 12-31-2021 2243093.50 2126730.00 1400667.69 1261733.22 842425.82 864996.78 752702.08 779927.58 UW CREFC 130816.00 6.6123 5.962 F 06-30-2017 false 98 Prospectus Loan ID 14-040 04-07-2022 05-06-2022 BURNSVILLE HAMPTON INN 14400 NICOLLET COURT Burnsville MN 55306 Dakota LO 79 79 1998 2017 8400000.00 MAI 08-08-2017 0.75 0.32 6 12-31-2020 12-31-2021 2451881.32 846718.00 1577523.80 1132080.98 874357.52 -285362.98 776282.27 -319231.70 UW CREFC 129439.00 -2.2046 -2.4662 F 06-30-2017 false 98 Prospectus Loan ID 14-041 04-07-2022 05-06-2022 PEORIA, IL COURTYARD 1928 WEST WAR MEMORIAL DRIVE Peoria IL 61614 Peoria LO 78 78 2005 2013 8100000.00 MAI 08-08-2017 0.63 0.50 6 12-31-2020 12-31-2021 2268382.27 1506177.00 1649216.52 1193045.19 619165.75 313131.81 528430.46 252884.73 UW CREFC 126686.00 2.4717 1.9961 F 06-30-2017 false 98 Prospectus Loan ID 14-042 04-07-2022 05-06-2022 CHAMPAIGN COURTYARD 1811 MORELAND BOULEVARD Champaign IL 61822 Champaign LO 78 78 1995 2016 8700000.00 MAI 08-08-2017 0.62 0.53 6 12-31-2020 12-31-2021 2160267.44 1694227.00 1555492.40 1315742.01 604775.04 378484.99 518364.34 310715.91 UW CREFC 125290.00 3.0208 2.4799 F 06-30-2017 false 98 Prospectus Loan ID 14-043 04-07-2022 05-06-2022 SPRINGFIELD COURTYARD 3462 FREEDOM DRIVE Springfield IL 62704 Sangamon LO 78 78 1994 2016 8600000.00 MAI 08-08-2017 0.77 0.63 6 12-31-2020 12-31-2021 2636840.21 2080046.00 1762423.77 1296919.39 874416.44 783126.61 768942.84 699924.77 UW CREFC 123914.00 6.3199 5.6484 F 06-30-2017 false 98 Prospectus Loan ID 14-044 04-07-2022 05-06-2022 AKRON COURTYARD 100 SPRINGSIDE DRIVE Akron OH 44333 Summit LO 78 78 1996 2016 8900000.00 MAI 08-08-2017 0.50 0.41 6 12-31-2020 12-31-2021 1869032.22 1127222.00 1489577.36 1047862.50 379454.86 79359.50 304693.57 34270.62 UW CREFC 122537.00 0.6476 0.2796 F 06-30-2017 false 98 Prospectus Loan ID 14-045 04-07-2022 05-06-2022 EL PASO HOLIDAY INN EXPRESS & SUITES 6666 GATEWAY BOULEVARD EAST El Paso TX 79915 El Paso LO 102 102 2011 2011 8800000.00 MAI 08-08-2017 0.80 0.85 6 12-31-2020 12-31-2021 3410091.33 3593503.00 2566008.79 2287208.04 844082.54 1306294.96 707678.89 1162554.84 UW CREFC 121161.00 10.7814 9.5951 F 06-30-2017 false 98 Prospectus Loan ID 14-046 04-07-2022 05-06-2022 MEMPHIS SPRINGHILL SUITES 2800 NEW BRUNSWICK ROAD Memphis TN 38133 Shelby LO 79 79 1999 8300000.00 MAI 08-08-2017 0.76 0.57 6 12-31-2020 12-31-2021 2325020.65 1701864.00 1607328.02 1753361.16 717692.63 -51497.16 624691.80 -119571.72 UW CREFC 119784.00 -0.4299 -0.9982 F 06-30-2017 false 98 Prospectus Loan ID 14-047 04-07-2022 05-06-2022 TINLEY PARK HAMPTON INN 18501 NORTH CREEK DRIVE Tinely Park IL 60477 Will LO 63 63 1996 2016 8500000.00 MAI 08-08-2017 0.76 0.79 6 12-31-2020 12-31-2021 2151798.42 2199725.00 1448879.86 1432958.89 702918.56 766766.11 616846.62 678777.11 UW CREFC 117031.00 6.5518 5.7999 F 06-30-2017 false 98 Prospectus Loan ID 14-048 04-07-2022 05-06-2022 PHOENIX TOWNEPLACE SUITES 9425 NORTH BLACK CANYON HIGHWAY Phoenix AZ 85021 Maricopa LO 93 93 1999 2014 8400000.00 MAI 08-08-2017 0.81 0.75 6 12-31-2020 12-31-2021 2353092.46 2032865.00 1656725.12 1372207.24 696367.34 660657.76 602243.64 579343.16 UW CREFC 115654.00 5.7123 5.0092 F 06-30-2017 false 98 Prospectus Loan ID 14-049 04-07-2022 05-06-2022 WOODBURY HAMPTON INN 1450 WEIR DRIVE Woodbury MN 55125 Washington LO 63 63 1996 2017 8100000.00 MAI 08-08-2017 0.80 0.26 6 12-31-2020 12-31-2021 2308123.75 595642.00 1540164.21 811608.14 767959.54 -215966.14 675634.59 -239791.82 UW CREFC 114277.00 -1.8898 -2.0983 F 06-30-2017 false 98 Prospectus Loan ID 14-050 04-07-2022 05-06-2022 COLORADO SPRINGS FAIRFIELD INN 7085 COMMERCE CENTER DRIVE Colorado Springs CO 80919 El Paso LO 65 65 1995 2016 8300000.00 MAI 08-08-2017 0.75 0.48 6 12-31-2020 12-31-2021 1948316.27 1477582.00 1228273.13 1049440.76 720043.14 428141.24 642110.49 369037.96 UW CREFC 114277.00 3.7465 3.2293 F 06-30-2017 false 98 Prospectus Loan ID 14-051 04-07-2022 05-06-2022 WICHITA FALLS HAMPTON INN 4217 KEMP BOULEVARD Wichita Falls TX 76308 Wichita LO 74 74 2005 2017 7400000.00 MAI 08-08-2017 0.82 0.89 6 12-31-2020 12-31-2021 2416802.85 2472671.00 1644425.32 1524961.33 772377.53 947709.67 675705.42 848802.83 UW CREFC 114277.00 8.293 7.4275 F 06-30-2017 false 98 Prospectus Loan ID 14-052 04-07-2022 05-06-2022 ZANESVILLE HAMPTON INN 1009 SPRING STREET Zanesville OH 43701 Muskingum LO 63 63 1997 2016 8100000.00 MAI 08-08-2017 0.80 0.84 6 12-31-2020 12-31-2021 2173408.41 2357611.00 1362480.59 1358402.39 810927.82 999208.61 723991.48 904904.17 UW CREFC 111524.00 8.9595 8.1139 F 06-30-2017 false 98 Prospectus Loan ID 14-053 04-07-2022 05-06-2022 HOLLAND FAIRFIELD INN & SUITES 2854 WEST SHORE DRIVE Holland MI 49424 Ottawa LO 62 62 1995 2012 7900000.00 MAI 08-08-2017 0.70 0.54 6 12-31-2020 12-31-2021 1909261.84 1398507.00 1192705.63 930462.18 716556.21 468044.82 640185.74 412104.54 UW CREFC 108771.00 4.303 3.7887 F 06-30-2017 false 98 Prospectus Loan ID 14-054 04-07-2022 05-06-2022 LUBBOCK HAMPTON INN 4003 SOUTH LOOP 289 Lubbock TX 79423 Lubbock LO 80 80 1996 2016 7900000.00 MAI 08-08-2017 0.72 0.59 6 12-31-2020 12-31-2021 2460203.91 1681727.00 1744735.13 1440851.63 715468.78 240875.37 617060.63 173606.29 UW CREFC 108771.00 2.2145 1.596 F 06-30-2017 false 98 Prospectus Loan ID 14-055 04-07-2022 05-06-2022 PHOENIX SPRINGHILL SUITES 9425 NORTH BLACK CANYON HIGHWAY Phoenix AZ 85021 Maricopa LO 81 81 1998 2017 7300000.00 MAI 08-08-2017 0.75 0.63 6 12-31-2020 12-31-2021 2307181.06 1831527.00 1727771.02 1405953.65 579410.04 425573.35 487122.80 352312.27 UW CREFC 106018.00 4.0141 3.3231 F 06-30-2017 false 98 Prospectus Loan ID 14-056 04-07-2022 05-06-2022 LEWISVILLE RESIDENCE INN 755 VISTA RIDGE MALL DRIVE Lewisville TX 75067 Denton LO 72 72 1996 2012 7700000.00 MAI 08-08-2017 0.81 0.64 6 12-31-2020 12-31-2021 2455280.14 1492376.00 1788526.40 1571583.18 666753.74 -79207.18 568542.53 -138902.22 UW CREFC 106018.00 -0.7471 -1.3101 F 06-30-2017 false 98 Prospectus Loan ID 14-057 04-07-2022 05-06-2022 BATTLE CREEK HAMPTON INN 1150 RIVERSIDE DRIVE Battle Creek MI 49015 Calhoun LO 63 63 1995 2013 7700000.00 MAI 08-08-2017 0.72 0.62 6 12-31-2020 12-31-2021 2042296.42 1438448.00 1315997.30 1135291.54 726299.12 303156.46 644607.26 245618.54 UW CREFC 106018.00 2.8594 2.3167 F 06-30-2017 false 98 Prospectus Loan ID 14-058 04-07-2022 05-06-2022 COURTYARD SCRANTON 16 GLENMAURA NATIONAL BOULEVARD Moosic PA 18507 Lackawanna LO 120 120 1996 2015 7300000.00 MAI 08-08-2017 0.61 0.38 6 12-31-2020 12-31-2021 2797105.65 1645689.00 2124587.50 1396917.96 672518.15 248771.04 560633.92 182943.48 UW CREFC 104641.00 2.3773 1.7482 F 06-30-2017 false 98 Prospectus Loan ID 14-059 04-07-2022 05-06-2022 SPRINGFIELD FAIRFIELD INN & SUITES 1870 WEST 1ST STREET Springfield OH 45504 Clark LO 60 60 1994 2014 7600000.00 MAI 08-08-2017 0.79 0.72 6 12-31-2020 12-31-2021 1841426.39 1578265.00 1139777.43 970951.15 701648.96 607313.85 627991.90 544183.25 UW CREFC 104641.00 5.8037 5.2004 F 06-30-2017 false 98 Prospectus Loan ID 14-060 04-07-2022 05-06-2022 BRANSON FAIRFIELD INN & SUITES 220 HIGHWAY 165 Branson MO 65616 Taney LO 96 96 1994 2013 6400000.00 MAI 08-08-2017 0.65 0.70 6 12-31-2020 12-31-2021 2164584.37 2591895.00 1444320.97 1472624.17 720263.40 1119270.83 633680.02 1015595.03 UW CREFC 103265.00 10.8388 9.8348 F 06-30-2017 false 98 Prospectus Loan ID 14-061 04-07-2022 05-06-2022 TOLEDO FAIRFIELD INN & SUITES 521 WEST DUSSEL DRIVE Maumee OH 43537 Lucas LO 62 62 1999 2016 7400000.00 MAI 08-08-2017 0.71 0.67 6 12-31-2020 12-31-2021 1855878.35 1384035.00 1260064.89 1046591.32 595813.46 337443.68 521578.33 282082.28 UW CREFC 101888.00 3.3119 2.7685 F 06-30-2017 false 98 Prospectus Loan ID 14-062 04-07-2022 05-06-2022 CORPUS CHRISTI RESIDENCE INN 5229 BLANCHE MOORE DRIVE Corpus Christi TX 78411 Nueces LO 66 66 1995 2017 7400000.00 MAI 08-08-2017 0.75 0.66 6 12-31-2020 12-31-2021 2177276.41 1814082.00 1659769.31 1207132.50 517507.10 606949.50 430416.04 534386.22 UW CREFC 101888.00 5.957 5.2448 F 06-30-2017 false 98 Prospectus Loan ID 14-063 04-07-2022 05-06-2022 COLUMBUS HOMEWOOD SUITES 3841 PARK MILL RUN DRIVE Hilliard OH 43026 Franklin LO 66 66 1995 2016 7300000.00 MAI 08-08-2017 0.82 0.80 6 12-31-2020 12-31-2021 2409231.50 1913543.00 1863117.85 1649861.41 546113.66 263681.59 449744.40 187139.87 UW CREFC 100511.00 2.6234 1.8618 F 06-30-2017 false 98 Prospectus Loan ID 14-064 04-07-2022 05-06-2022 HOUSTON BROOKHOLLOW SPRINGHILL SUITES 2750 NORTH LOOP WEST Houston TX 77092 Harris LO 79 79 1998 6700000.00 MAI 08-08-2017 0.69 0.62 6 12-31-2020 12-31-2021 2306341.38 1515986.00 1636855.38 1221857.28 669486.00 294128.72 577232.34 233489.28 UW CREFC 99135.00 2.9669 2.3552 F 06-30-2017 false 98 Prospectus Loan ID 14-065 04-07-2022 05-06-2022 RESIDENCE INN FORT SMITH 3005 SOUTH 74TH STREET Fort Smith AR 72903 Sebastian LO 78 78 2005 2012 6000000.00 MAI 08-08-2017 0.74 0.70 6 12-31-2020 12-31-2021 2054919.56 1986351.00 1450137.78 1544887.73 604781.78 441463.27 522585.00 362009.23 UW CREFC 97758.00 4.5158 3.7031 F 06-30-2017 false 98 Prospectus Loan ID 14-066 04-07-2022 05-06-2022 JOLIET FAIRFIELD INN & SUITES NORTH 3239 NORMAN AVENUE Joliet IL 60431 Will LO 60 60 1992 2012 6400000.00 MAI 08-08-2017 0.76 0.65 6 12-31-2020 12-31-2021 1820734.85 1281962.00 1227177.40 1050812.79 593557.45 231149.21 520728.06 179870.73 UW CREFC 97758.00 2.3645 1.8399 F 06-30-2017 false 98 Prospectus Loan ID 14-067 04-07-2022 05-06-2022 PLANO FAIRFIELD INN & SUITES 4712 WEST PLANO PARKWAY Plano TX 75093 Collin LO 99 99 1997 2016 7100000.00 MAI 08-08-2017 0.68 0.60 6 12-31-2020 12-31-2021 2377074.75 1546413.00 1744007.84 1385630.06 633066.91 160782.94 537983.92 98926.42 UW CREFC 97758.00 1.6447 1.0119 F 06-30-2017 false 98 Prospectus Loan ID 14-068 04-07-2022 05-06-2022 TOPEKA RESIDENCE INN 1620 SOUTHWEST WESTPORT DRIVE Topeka KS 66604 Shawnee LO 66 66 1995 2014 6900000.00 MAI 08-08-2017 0.84 0.74 6 12-31-2020 12-31-2021 2407863.49 1958965.00 1681338.52 1310646.71 726524.97 648318.29 630210.43 569959.69 UW CREFC 95005.00 6.824 5.9992 F 06-30-2017 false 98 Prospectus Loan ID 14-069 04-07-2022 05-06-2022 BEDFORD TOWNEPLACE SUITES 2301 PLAZA PARKWAY Bedford TX 76021 Tarrant LO 85 85 1998 2011 5900000.00 MAI 08-08-2017 0.78 0.60 6 12-31-2020 12-31-2021 2221414.47 1375649.00 1487339.88 1164558.32 734074.59 211090.68 645218.01 156064.72 UW CREFC 95005.00 2.2218 1.6427 F 06-30-2017 false 98 Prospectus Loan ID 14-070 04-07-2022 05-06-2022 WICHITA HAMPTON INN 9449 EAST CORPORATE HILLS DRIVE Wichita KS 67201 Sedgwick LO 80 80 1996 2016 6800000.00 MAI 08-08-2017 0.73 0.53 6 12-31-2020 12-31-2021 2209071.76 1325234.00 1547588.34 1159327.67 661483.42 165906.33 573120.55 112896.97 UW CREFC 93628.00 1.7719 1.2058 F 06-30-2017 false 98 Prospectus Loan ID 14-071 04-07-2022 05-06-2022 HOLIDAY INN EXPRESS MALVERN 1 MOREHALL ROAD Frazer PA 19355 Chester LO 88 88 1993 2013 6700000.00 MAI 08-08-2017 0.60 0.46 6 12-31-2020 12-31-2021 2117894.35 1292946.00 1679907.08 1358774.91 437987.27 -65828.91 353271.50 -117546.75 UW CREFC 92252.00 -0.7135 -1.2741 F 06-30-2017 false 98 Prospectus Loan ID 14-072 04-07-2022 05-06-2022 GREELEY FAIRFIELD INN & SUITES 2401 WEST 29TH STREET Greeley CO 80631 Weld LO 60 60 1994 2012 6000000.00 MAI 08-08-2017 0.80 0.67 6 12-31-2020 12-31-2021 1936008.58 1538087.00 1210268.24 1054987.60 725740.34 483099.40 648300.00 421575.92 UW CREFC 92252.00 5.2367 4.5698 F 06-30-2017 false 98 Prospectus Loan ID 14-073 04-07-2022 05-06-2022 AMARILLO FAIRFIELD INN & SUITES 6600 WEST INTERSTATE 40 Amarillo TX 79106 Potter LO 74 74 1996 2015 6700000.00 MAI 08-08-2017 0.74 0.76 6 12-31-2020 12-31-2021 2139029.70 1860089.00 1428655.56 1130894.56 710374.14 729194.44 624812.95 654790.88 UW CREFC 92252.00 7.9043 7.0978 F 06-30-2017 false 98 Prospectus Loan ID 14-074 04-07-2022 05-06-2022 DALLAS HOMEWOOD SUITES 9169 MARKVILLE DRIVE Dallas TX 75243 Dallas LO 78 78 1998 2016 6500000.00 MAI 08-08-2017 0.84 0.66 6 12-31-2020 12-31-2021 2795941.13 1732578.00 2156056.40 1498914.18 639884.73 233663.82 528047.08 164360.70 UW CREFC 89499.00 2.6107 1.8364 F 06-30-2017 false 98 Prospectus Loan ID 14-075 04-07-2022 05-06-2022 OSHKOSH FAIRFIELD INN & SUITES 1800 SOUTH KOELLER STREET Oshkosh WI 54902 Winnebago LO 54 54 1992 2012 5800000.00 MAI 08-08-2017 0.71 0.56 6 12-31-2020 12-31-2021 1685528.53 1217922.00 1076731.46 840379.15 608797.07 377542.85 541375.93 328825.97 UW CREFC 88122.00 4.2843 3.7314 F 06-30-2017 false 98 Prospectus Loan ID 14-076 04-07-2022 05-06-2022 BURNSVILLE FAIRFIELD INN & SUITES 14350 NICOLLET COURT Burnsville MN 55306 Dakota LO 61 61 1997 2011 5700000.00 MAI 08-08-2017 0.77 0.42 6 12-31-2020 12-31-2021 1921994.19 844944.00 1318907.15 1155293.75 603087.04 -310349.75 526207.28 -344147.51 UW CREFC 88122.00 -3.5218 -3.9053 F 06-30-2017 false 98 Prospectus Loan ID 14-077 04-07-2022 05-06-2022 WILLOWBROOK HOMEWOOD SUITES 7655 FM 1960 ROAD WEST Houston TX 77070 Harris LO 72 72 1998 2014 6300000.00 MAI 08-08-2017 0.73 0.54 6 12-31-2020 12-31-2021 2609415.82 1297901.00 2170796.08 1323649.38 438619.74 -25748.38 334243.10 -77664.42 UW CREFC 86745.00 -0.2968 -0.8953 F 06-30-2017 false 98 Prospectus Loan ID 14-078 04-07-2022 05-06-2022 MEMPHIS FAIRFIELD INN & SUITES 8489 US HIGHWAY 64 Memphis TN 38133 Shelby LO 62 62 1998 2011 5300000.00 MAI 08-08-2017 0.77 0.53 6 12-31-2020 12-31-2021 1829750.25 1170296.00 1260198.26 1090990.84 569551.99 79305.16 496361.98 32493.32 UW CREFC 82616.00 0.9599 0.3933 F 06-30-2017 false 98 Prospectus Loan ID 14-079 04-07-2022 05-06-2022 MANSFIELD HAMPTON INN 1051 NORTH LEXINGTON SPRINGMILL ROAD Ontario OH 44906 Richland LO 61 61 1995 2015 5900000.00 MAI 08-08-2017 0.70 0.73 6 12-31-2020 12-31-2021 1781800.62 2025478.00 1223894.52 1263322.76 557906.10 762155.24 486634.08 681136.12 UW CREFC 81239.00 9.3816 8.3843 F 06-30-2017 false 98 Prospectus Loan ID 14-080 04-07-2022 05-06-2022 LUBBOCK FAIRFIELD INN & SUITES 4007 SOUTH LOOP 289 Lubbock TX 79423 Lubbock LO 62 62 1995 2014 5900000.00 MAI 08-08-2017 0.72 0.55 6 12-31-2020 12-31-2021 1887940.43 1181182.00 1312843.55 948931.20 575096.88 232250.80 499579.26 185003.52 UW CREFC 81239.00 2.8588 2.2772 F 06-30-2017 false 98 Prospectus Loan ID 14-081 04-07-2022 05-06-2022 MISHAWAKA FAIRFIELD INN & SUITES 425 WEST UNIVERSITY DRIVE Mishawaka IN 46545 St. Joseph LO 60 60 1995 2013 5500000.00 MAI 08-08-2017 0.65 0.46 6 12-31-2020 12-31-2021 1642512.08 1077364.00 1071655.74 907674.72 570856.34 169689.28 505155.85 126594.72 UW CREFC 77109.00 2.2006 1.6417 F 06-30-2017 false 98 Prospectus Loan ID 14-082 04-07-2022 05-06-2022 ABILENE HAMPTON INN 3917 RIDGEMONT DRIVE Abilene TX 79606 Taylor LO 63 63 1995 2017 5200000.00 MAI 08-08-2017 0.76 0.75 6 12-31-2020 12-31-2021 1792086.68 1875210.00 1374656.21 1266025.78 417430.47 609184.22 345747.00 534175.82 UW CREFC 77109.00 7.9002 6.9275 F 06-30-2017 false 98 Prospectus Loan ID 14-083 04-07-2022 05-06-2022 AKRON HAMPTON INN 80 SPRINGSIDE DRIVE Akron OH 44333 Summit LO 63 63 1996 2017 5500000.00 MAI 08-08-2017 0.57 0.58 6 12-31-2020 12-31-2021 1498404.93 1321395.00 1146894.61 1057591.98 351510.32 263803.02 291574.12 210947.22 UW CREFC 75733.00 3.4833 2.7854 F 06-30-2017 false 98 Prospectus Loan ID 14-084 04-07-2022 05-06-2022 FORT WORTH HAMPTON INN 4799 SOUTHWEST LOOP 820 Fort Worth TX 76132 Tarrant LO 79 79 1996 2016 5500000.00 MAI 08-08-2017 0.72 0.61 6 12-31-2020 12-31-2021 2256753.40 1551411.00 1684994.29 1360743.94 571759.11 190667.06 481488.97 128610.62 UW CREFC 75733.00 2.5176 1.6982 F 06-30-2017 false 98 Prospectus Loan ID 14-085 04-07-2022 05-06-2022 BLOOMINGTON COURTYARD 310 A GREENBRIAR DRIVE Normal IL 61701 McLean LO 78 78 1995 2016 5200000.00 MAI 08-08-2017 0.65 0.77 6 12-31-2020 12-31-2021 2130227.68 1945539.00 1633655.96 1302218.95 496571.72 643320.05 411362.61 565498.49 UW CREFC 74356.00 8.6518 7.6052 F 06-30-2017 false 98 Prospectus Loan ID 14-086 04-07-2022 05-06-2022 FARGO COMFORT SUITES 4417 23RD AVENUE SOUTH Fargo ND 58104 Cass LO 82 82 2013 2013 5400000.00 MAI 08-08-2017 0.71 0.62 6 12-31-2020 12-31-2021 1888851.86 1706186.00 1427749.71 1530985.01 461102.15 175200.99 385548.08 106953.59 UW CREFC 74356.00 2.3562 1.4383 F 06-30-2017 false 98 Prospectus Loan ID 14-087 04-07-2022 05-06-2022 FINDLAY FAIRFIELD INN & SUITES 2000 TIFFIN AVENUE Findlay OH 45840 Hancock LO 54 54 1993 2012 4800000.00 MAI 08-08-2017 0.71 0.15 6 12-31-2020 12-31-2021 1501068.26 161187.00 1049862.76 452545.28 451205.50 -291358.28 391162.77 -297805.76 UW CREFC 74356.00 -3.9184 -4.0051 F 06-30-2017 false 98 Prospectus Loan ID 14-088 04-07-2022 05-06-2022 STEVENS POINT FAIRFIELD INN & SUITES 5317 US HIGHWAY 10 EAST Stevens Point WI 54482 Portage LO 60 60 1994 2016 5400000.00 MAI 08-08-2017 0.68 0.60 6 12-31-2020 12-31-2021 1587391.54 1313194.00 1105680.22 1025355.18 481711.32 287838.82 418215.66 235311.06 UW CREFC 74356.00 3.871 3.1646 F 06-30-2017 false 98 Prospectus Loan ID 14-089 04-07-2022 05-06-2022 QUINCY FAIRFIELD INN & SUITES 4415 BROADWAY STREET Quincy IL 62305 Adams LO 62 62 1995 2013 5400000.00 MAI 08-08-2017 0.76 0.77 6 12-31-2020 12-31-2021 1639136.48 1902905.00 1147748.94 1222719.89 491387.54 680185.11 425822.08 604068.91 UW CREFC 74356.00 9.1476 8.124 F 06-30-2017 false 98 Prospectus Loan ID 14-090 04-07-2022 05-06-2022 FINDLAY HAMPTON INN 921 INTERSTATE DRIVE Findlay OH 45840 Hancock LO 61 61 1995 2017 5200000.00 MAI 08-08-2017 0.72 0.64 6 12-31-2020 12-31-2021 1756570.40 1349637.00 1328842.99 992478.13 427727.41 357158.87 357464.59 303173.39 UW CREFC 74356.00 4.8033 4.0773 F 06-30-2017 false 98 Prospectus Loan ID 14-091 04-07-2022 05-06-2022 FORSYTH FAIRFIELD INN 1417 HICKORY POINT DRIVE Forsyth IL 62535 Macon LO 62 62 1991 2011 5300000.00 MAI 08-08-2017 0.62 0.45 6 12-31-2020 12-31-2021 1532953.66 905483.00 1009941.00 684255.06 523012.66 221227.94 461694.51 185011.82 UW CREFC 72979.00 3.0313 2.5351 F 06-30-2017 false 98 Prospectus Loan ID 14-092 04-07-2022 05-06-2022 MUNCIE FAIRFIELD INN 4011 WEST BETHEL AVENUE Muncie IN 47304 Delaware LO 63 63 2004 2014 5300000.00 MAI 08-08-2017 0.69 0.74 6 12-31-2020 12-31-2021 1520762.81 1498428.00 1046615.21 1001944.84 474147.60 496483.16 413317.08 436546.04 UW CREFC 72979.00 6.803 5.9818 F 06-30-2017 false 98 Prospectus Loan ID 14-093 04-07-2022 05-06-2022 BISMARCK SOUTH FAIRFIELD INN & SUITES 135 IVY AVENUE Bismarck ND 58504 Burleigh LO 61 61 1992 2016 5100000.00 MAI 08-08-2017 0.71 0.50 6 12-31-2020 12-31-2021 1630191.70 1007486.00 1139399.66 869621.63 490792.04 137864.37 425584.37 97564.93 UW CREFC 70226.00 1.9631 1.3892 F 06-30-2017 false 98 Prospectus Loan ID 14-094 04-07-2022 05-06-2022 LEES SUMMIT FAIRFIELD INN & SUITES 1301 NORTHEAST WINDSOR DRIVE Lee's Summit MO 64086 Jackson LO 54 54 1994 2014 5100000.00 MAI 08-08-2017 0.76 0.52 6 12-31-2020 12-31-2021 1563146.93 1033611.00 1062333.93 822962.40 500813.00 210648.60 438287.12 169304.16 UW CREFC 70226.00 2.9995 2.4108 F 06-30-2017 false 98 Prospectus Loan ID 14-095 04-07-2022 05-06-2022 NORMAN FAIRFIELD INN & SUITES 301 NORMAN CENTER COURT Norman OK 73072 Cleveland LO 74 74 1995 2016 4900000.00 MAI 08-08-2017 0.63 0.42 6 12-31-2020 12-31-2021 1602125.33 1104551.00 1189546.68 904974.09 412578.65 199576.92 348493.64 155394.88 UW CREFC 67473.00 2.9578 2.303 F 06-30-2017 false 98 Prospectus Loan ID 14-096 04-07-2022 05-06-2022 DALLAS I-635 FAIRFIELD INN & SUITES (PARK CENTRAL) 9230 LBJ FREEWAY Dallas TX 75243 Dallas LO 94 94 1998 2013 5000000.00 MAI 08-08-2017 0.68 0.67 6 12-31-2020 12-31-2021 2189581.26 1435503.00 1707852.85 1402642.03 481728.41 32860.97 394145.16 -24559.15 UW CREFC 67473.00 0.487 -0.3639 F 06-30-2017 false 98 Prospectus Loan ID 14-097 04-07-2022 05-06-2022 COUNCIL BLUFFS FAIRFIELD INN & SUITES 520 30TH AVENUE Council Bluffs IA 51501 Pottawattamie LO 60 60 1995 2016 4900000.00 MAI 08-08-2017 0.71 0.61 6 12-31-2020 12-31-2021 1689635.80 1220434.00 1172910.03 985383.49 516725.77 235050.51 449140.33 186233.15 UW CREFC 66096.00 3.5561 2.8176 F 06-30-2017 false 98 Prospectus Loan ID 14-098 04-07-2022 05-06-2022 TERRE HAUTE FAIRFIELD INN & SUITES 475 EAST MARGARET DRIVE Terre Haute IN 47802 Vigo LO 60 60 1995 2012 4100000.00 MAI 08-08-2017 0.73 0.63 6 12-31-2020 12-31-2021 1619861.52 1215498.00 1098242.37 956750.44 521619.15 258747.56 456824.69 210127.64 UW CREFC 66096.00 3.9147 3.1791 F 06-30-2017 false 98 Prospectus Loan ID 14-099 04-07-2022 05-06-2022 WACO FAIRFIELD INN & SUITES 5805 WOODWAY DRIVE Waco TX 76712 McLennan LO 62 62 1995 2014 4800000.00 MAI 08-08-2017 0.69 0.68 6 12-31-2020 12-31-2021 1648422.02 1455119.00 1186549.90 1040395.57 461872.12 414723.43 395935.24 356518.67 UW CREFC 66096.00 6.2745 5.3939 F 06-30-2017 false 98 Prospectus Loan ID 14-100 04-07-2022 05-06-2022 CHAMPAIGN FAIRFIELD INN & SUITES 1807 MORELAND BOULEVARD Champaign IL 61822 Champaign LO 60 60 1994 2011 4000000.00 MAI 08-08-2017 0.66 0.44 6 12-31-2020 12-31-2021 1387601.15 974328.00 1065124.73 884934.72 322476.42 89393.28 266972.37 50420.16 UW CREFC 64720.00 1.3812 0.779 F 06-30-2017 false 98 Prospectus Loan ID 14-101 04-07-2022 05-06-2022 HOUSTON BROOKHOLLOW TOWNEPLACE SUITES 12820 NORTHWEST FREEWAY Houston TX 77040 Harris LO 85 85 1998 2012 4700000.00 MAI 08-08-2017 0.63 0.59 6 12-31-2020 12-31-2021 1853616.86 1340952.00 1538167.82 1137557.01 315449.04 203394.99 241304.37 149756.91 UW CREFC 64720.00 3.1426 2.3139 F 06-30-2017 false 98 Prospectus Loan ID 14-102 04-07-2022 05-06-2022 CORPUS CHRISTI FAIRFIELD INN & SUITES 5217 BLANCHE MOORE DRIVE Corpus Christi TX 78411 Nueces LO 66 66 1995 2014 4700000.00 MAI 08-08-2017 0.70 0.65 6 12-31-2020 12-31-2021 1773102.79 1386832.00 1343811.20 1072385.46 429291.59 314446.54 358367.47 258973.26 UW CREFC 64720.00 4.8585 4.0014 F 06-30-2017 false 98 Prospectus Loan ID 14-103 04-07-2022 05-06-2022 FARGO FAIRFIELD INN & SUITES 3902 9TH AVENUE SOUTHWEST Fargo ND 58103 Cass LO 60 60 1992 2011 3900000.00 MAI 08-08-2017 0.71 0.57 6 12-31-2020 12-31-2021 1552390.80 1070440.00 1094052.85 973463.52 458337.95 96976.48 396242.31 54158.88 UW CREFC 63343.00 1.5309 0.855 F 06-30-2017 false 98 Prospectus Loan ID 14-104 04-07-2022 05-06-2022 GALESBURG FAIRFIELD INN & SUITES 901 WEST CARL SANDBURG DRIVE Galesburg IL 61401 Knox LO 54 54 1995 2014 4600000.00 MAI 08-08-2017 0.72 0.64 6 12-31-2020 12-31-2021 1407695.00 1236026.00 949554.20 867108.71 458140.80 368917.29 401833.00 319476.25 UW CREFC 63343.00 5.8241 5.0435 F 06-30-2017 false 98 Prospectus Loan ID 14-105 04-07-2022 05-06-2022 ABILENE FAIRFIELD INN & SUITES 3902 TURNER PLAZA Abilene TX 79606 Taylor LO 71 71 1995 2016 4600000.00 MAI 08-08-2017 0.68 0.66 6 12-31-2020 12-31-2021 1603536.71 1455700.00 1234579.18 1159588.05 368957.53 296111.95 304816.06 237883.95 UW CREFC 63343.00 4.6747 3.7554 F 06-30-2017 false 98 Prospectus Loan ID 14-106 04-07-2022 05-06-2022 BILLINGS FAIRFIELD INN & SUITES 2026 OVERLAND AVENUE Billings MT 59102 Yellowstone LO 60 60 1993 2011 3800000.00 MAI 08-08-2017 0.67 0.60 6 12-31-2020 12-31-2021 1485317.11 1384722.00 1148266.27 1025742.39 337050.84 358979.61 277638.15 303590.73 UW CREFC 61966.00 5.7931 4.8993 F 06-30-2017 false 98 Prospectus Loan ID 14-107 04-07-2022 05-06-2022 PERU FAIRFIELD INN & SUITES 4385 VENTURE DRIVE Peru IL 61354 La Salle LO 62 62 1996 2013 4500000.00 MAI 08-08-2017 0.74 0.77 6 12-31-2020 12-31-2021 1555718.75 1835144.00 1091564.01 1235588.39 464154.74 599555.61 401925.99 526149.85 UW CREFC 61966.00 9.6755 8.4909 F 06-30-2017 false 98 Prospectus Loan ID 14-108 04-07-2022 05-06-2022 MESQUITE FAIRFIELD INN & SUITES 4020 TOWNE CROSSING BOULEVARD Mesquite TX 75150 Dallas LO 80 80 1997 2016 4500000.00 MAI 08-08-2017 0.78 0.77 6 12-31-2020 12-31-2021 2173861.64 1896249.00 1712134.12 1311899.89 461727.52 584349.11 374773.06 508499.15 UW CREFC 61966.00 9.4301 8.206 F 06-30-2017 false 98 Prospectus Loan ID 14-109 04-07-2022 05-06-2022 SAN ANGELO HAMPTON INN 2959 LOOP 306 San Angelo TX 76904 Tom Green LO 63 63 1996 2015 4400000.00 MAI 08-08-2017 0.69 0.69 6 12-31-2020 12-31-2021 1559202.01 1744864.00 1310186.16 1170415.50 249015.85 574448.50 186647.77 504653.94 UW CREFC 60590.00 9.4809 8.3289 F 06-30-2017 false 98 Prospectus Loan ID 14-110 04-07-2022 05-06-2022 BISMARCK NORTH FAIRFIELD INN & SUITES 1120 EAST CENTURY AVENUE Bismarck ND 58503 Burleigh LO 61 61 1992 2016 4300000.00 MAI 08-08-2017 0.69 0.51 6 12-31-2020 12-31-2021 1529755.80 1007486.00 1077746.22 869621.63 452009.58 137864.37 390819.34 97564.93 UW CREFC 59213.00 2.3282 1.6476 F 06-30-2017 false 98 Prospectus Loan ID 14-111 04-07-2022 05-06-2022 WILLOWBROOK HAMPTON INN 7645 FM 1960 ROAD WEST Houston TX 77070 Harris LO 74 74 1998 2016 4300000.00 MAI 08-08-2017 0.61 0.52 6 12-31-2020 12-31-2021 1913096.21 1142358.00 1727544.39 1165867.51 185551.82 -23509.51 109027.98 -69203.83 UW CREFC 59213.00 -0.397 -1.1687 F 06-30-2017 false 98 Prospectus Loan ID 14-112 04-07-2022 05-06-2022 TOLEDO COUNTRY INN & SUITES 541 WEST DUSSEL DRIVE Maumee OH 43537 Lucas LO 62 62 1996 2009 4200000.00 MAI 08-08-2017 0.78 0.55 6 12-31-2020 12-31-2021 1571794.63 937082.00 1133383.47 1134225.57 438411.16 -197143.57 375539.38 -234626.85 UW CREFC 57837.00 -3.4086 -4.0566 F 06-30-2017 false 98 Prospectus Loan ID 14-113 04-07-2022 05-06-2022 DUBUQUE FAIRFIELD INN 3400 DODGE STREET Dubuque IA 52003 Dubuque LO 55 55 1992 2016 4100000.00 MAI 08-08-2017 0.67 0.57 6 12-31-2020 12-31-2021 1327625.36 1194150.00 930407.21 873313.81 397218.15 320836.19 344113.13 273070.19 UW CREFC 56460.00 5.6825 4.8365 F 06-30-2017 false 98 Prospectus Loan ID 14-114 04-07-2022 05-06-2022 KANKAKEE FAIRFIELD INN 1550 NORTH STATE ROUTE 50 Bourbonnais IL 60901 Kankakee LO 57 57 1994 2016 3900000.00 MAI 08-08-2017 0.73 0.69 6 12-31-2020 12-31-2021 1519463.31 1363285.00 1100808.80 951989.07 418654.51 411295.93 357875.98 356764.53 UW CREFC 56460.00 7.2847 6.3188 F 06-30-2017 false 98 Prospectus Loan ID 14-115 04-07-2022 05-06-2022 CANTON FAIRFIELD INN & SUITES 5285 BROADMOOR CIRCLE NORTHWEST Canton OH 44709 Stark LO 60 60 1995 2011 3300000.00 MAI 08-08-2017 0.64 0.52 6 12-31-2020 12-31-2021 1409300.01 1028020.00 1120507.42 892702.75 288792.59 135317.25 232420.59 94196.45 UW CREFC 55083.00 2.4566 1.71 F 06-30-2017 false 98 Prospectus Loan ID 14-116 04-07-2022 05-06-2022 WESTCHASE FAIRFIELD INN & SUITES 2400 WEST SAM HOUSTON PARKWAY SOUTH Houston TX 77042 Harris LO 80 80 1997 2012 3900000.00 MAI 08-08-2017 0.60 0.42 6 12-31-2020 12-31-2021 1835471.13 872090.00 1491275.87 988965.60 344195.26 -116875.60 270776.41 -151759.20 UW CREFC 53707.00 -2.1761 -2.8256 F 06-30-2017 false 98 Prospectus Loan ID 14-117 04-07-2022 05-06-2022 LIMA FAIRFIELD INN 2179 ELIDA ROAD Lima OH 45805 Allen LO 62 62 1995 2016 3900000.00 MAI 08-08-2017 0.65 0.55 6 12-31-2020 12-31-2021 1390245.75 1080964.00 1051819.29 798801.12 338426.46 282162.88 282816.63 238924.32 UW CREFC 53707.00 5.2537 4.4486 F 06-30-2017 false 98 Prospectus Loan ID 14-118 04-07-2022 05-06-2022 OWATONNA COUNTRY INN & SUITES 130 ALLAN AVENUE Owatonna MN 55060 Steele LO 48 48 1995 2017 3800000.00 MAI 08-08-2017 0.79 0.80 6 12-31-2020 12-31-2021 1323977.45 1443920.00 902540.88 938265.20 421436.57 505654.80 368477.47 447898.00 UW CREFC 52330.00 9.6628 8.5591 F 06-30-2017 false 98 Prospectus Loan ID 14-119 04-07-2022 05-06-2022 SAGINAW FAIRFIELD INN 5200 CARDINAL SQUARE BOULEVARD Saginaw MI 48604 Saginaw LO 76 76 1996 2016 3700000.00 MAI 08-08-2017 0.59 0.44 6 12-31-2020 12-31-2021 1347458.32 969763.00 1108513.77 938636.25 238944.55 31126.75 185046.22 -7663.77 UW CREFC 50954.00 0.6108 -0.1504 F 06-30-2017 false 98 Prospectus Loan ID 14-120 04-07-2022 05-06-2022 YOUNGSTOWN HAMPTON INN 7395 TIFFANY SOUTH Youngstown OH 44514 Mahoning LO 63 63 1995 2017 2700000.00 MAI 08-08-2017 0.63 0.64 6 12-31-2020 12-31-2021 1392711.29 1402235.00 1199833.92 1122519.69 192877.37 279715.31 137168.92 223625.91 UW CREFC 50954.00 5.4895 4.3887 F 06-30-2017 false 98 Prospectus Loan ID 14-121 04-07-2022 05-06-2022 LONGVIEW FAIRFIELD INN & SUITES 3305 NORTH 4TH STREET Longview TX 75605 Gregg LO 62 62 1995 2015 3600000.00 MAI 08-08-2017 0.68 0.73 6 12-31-2020 12-31-2021 1460899.21 1414528.00 1096406.22 943142.84 364492.99 471385.16 306057.03 414804.04 UW CREFC 49577.00 9.5081 8.3668 F 06-30-2017 false 98 Prospectus Loan ID 14-122 04-07-2022 05-06-2022 MIDDLETOWN FAIRFIELD INN 6750 ROOSEVELT PARKWAY Middletown OH 45044 Butler LO 57 57 1994 2011 2700000.00 MAI 08-08-2017 0.68 0.62 6 12-31-2020 12-31-2021 1210883.46 992120.00 920122.40 834449.60 290761.06 157670.40 242325.72 117985.60 UW CREFC 46824.00 3.3672 2.5197 F 06-30-2017 false 98 Prospectus Loan ID 14-123 04-07-2022 05-06-2022 MISHAWAKA BEST WESTERN PLUS 445 WEST UNIVERSITY DRIVE Mishawaka IN 46545 St. Joseph LO 61 61 1995 2012 3400000.00 MAI 08-08-2017 0.59 0.27 6 12-31-2020 12-31-2021 1265104.26 557705.00 943687.37 729566.15 321416.89 -171861.15 270812.72 -194169.35 UW CREFC 46824.00 -3.6703 -4.1467 F 06-30-2017 false 98 Prospectus Loan ID 14-124 04-07-2022 05-06-2022 TYLER FAIRFIELD INN & SUITES 1945 WEST SOUTHWEST LOOP 323 Tyler TX 75701 Smith LO 62 62 1995 2014 3400000.00 MAI 08-08-2017 0.71 0.66 6 12-31-2020 12-31-2021 1516787.79 1315925.00 1186245.41 1041745.75 330542.38 274179.25 269870.86 221542.25 UW CREFC 46824.00 5.8555 4.7313 F 06-30-2017 false 98 Prospectus Loan ID 14-125 04-07-2022 05-06-2022 STAFFORD HAMPTON INN 4714 TECHNIPLEX DRIVE Stafford TX 77477 Fort Bend LO 85 85 1997 2017 3200000.00 MAI 08-08-2017 0.61 0.63 6 12-31-2020 12-31-2021 1816018.22 1440306.00 1529815.96 1380629.18 286202.26 59676.82 213561.53 2064.58 UW CREFC 45447.00 1.3131 0.0454 F 06-30-2017 false 98 Prospectus Loan ID 14-126 04-07-2022 05-06-2022 LINCOLN FAIRFIELD INN & SUITES 4221 INDUSTRIAL AVENUE Lincoln NE 68504 Lancaster LO 60 60 1994 2014 3200000.00 MAI 08-08-2017 0.61 0.44 6 12-31-2020 12-31-2021 1305724.73 905274.00 992467.39 850549.22 313257.34 54724.78 261028.35 18513.82 UW CREFC 44071.00 1.2417 0.42 F 06-30-2017 false 98 Prospectus Loan ID 14-127 04-07-2022 05-06-2022 SAGINAW COMFORT SUITES 5180 CARDINAL SQUARE BOULEVARD Saginaw MI 48604 Saginaw LO 65 65 1995 2012 3200000.00 MAI 08-08-2017 0.62 0.48 6 12-31-2020 12-31-2021 1256238.15 918911.00 1021178.72 870245.33 235059.43 48665.67 184809.90 11909.23 UW CREFC 44071.00 1.1042 0.2702 F 06-30-2017 false 98 Prospectus Loan ID 14-128 04-07-2022 05-06-2022 HUMBLE FAIRFIELD INN & SUITES 20525 HIGHWAY 59 NORTH Humble TX 77338 Harris LO 62 62 1997 2016 3200000.00 MAI 08-08-2017 0.57 0.71 6 12-31-2020 12-31-2021 807199.69 1170775.00 1060302.40 1003986.25 166788.75 119957.75 UW CREFC 43877.00 3.8012 2.7339 F 06-30-2017 false 98 Prospectus Loan ID 14-129 04-07-2022 05-06-2022 CORPUS CHRISTI COUNTRY INN & SUITES 5209 BLANCHE MOORE DRIVE Corpus Christi TX 78411 Nueces LO 62 62 1995 2012 3100000.00 MAI 08-08-2017 0.73 0.71 6 12-31-2020 12-31-2021 1508589.82 1273246.00 1307143.78 1079463.38 201446.04 193782.62 141102.44 142852.78 UW CREFC 42694.00 4.5388 3.3459 F 06-30-2017 false 98 Prospectus Loan ID 14-130 04-07-2022 05-06-2022 YOUNGSTOWN FAIRFIELD INN & SUITES 7397 TIFFANY SOUTH Youngstown OH 44514 Mahoning LO 62 62 1996 2015 3100000.00 MAI 08-08-2017 0.59 0.66 6 12-31-2020 12-31-2021 1222233.26 1363363.00 1032493.26 1019365.89 189740.00 343997.11 140850.67 289462.59 UW CREFC 42694.00 8.0572 6.7799 F 06-30-2017 false 98 Prospectus Loan ID 14-131 04-07-2022 05-06-2022 STILLWATER FAIRFIELD INN & SUITES 418 EAST HALL OF FAME AVENUE Stillwater OK 74075 Payne LO 62 62 1995 2011 2300000.00 MAI 08-08-2017 0.48 0.50 6 12-31-2020 12-31-2021 1102938.05 942689.00 970197.20 774532.67 132740.85 168156.33 88623.33 130448.77 UW CREFC 42694.00 3.9386 3.0554 F 06-30-2017 false 98 Prospectus Loan ID 14-132 04-07-2022 05-06-2022 QUAIL SPRINGS FAIRFIELD INN & SUITES 13520 PLAZA TERRACE Oklahoma City OK 73120 Oklahoma LO 62 62 2005 2016 3100000.00 MAI 08-08-2017 0.60 0.50 6 12-31-2020 12-31-2021 1172175.80 814699.00 1015088.48 747556.97 157087.32 67142.03 110200.28 34554.07 UW CREFC 42694.00 1.5726 0.8093 F 06-30-2017 false 98 Prospectus Loan ID 14-133 04-07-2022 05-06-2022 TEMPLE FAIRFIELD INN & SUITES 1402 SOUTHWEST H.K. DODGEN LOOP Temple TX 76504 Bell LO 60 60 1994 2014 3100000.00 MAI 08-08-2017 0.72 0.75 6 12-31-2020 12-31-2021 1418115.32 1538711.00 1128121.17 1038193.33 289994.15 500517.67 233269.54 438969.23 UW CREFC 42694.00 11.7233 10.2817 F 06-30-2017 false 98 Prospectus Loan ID 14-134 04-07-2022 05-06-2022 TOPEKA FAIRFIELD INN 1530 SOUTHWEST WESTPORT DRIVE Topeka KS 66604 Shawnee LO 62 62 1991 2011 3000000.00 MAI 08-08-2017 0.66 0.48 6 12-31-2020 12-31-2021 1429949.02 862336.00 1117486.23 737741.08 312462.79 124594.92 255264.83 90101.48 UW CREFC 41298.00 3.0169 2.1817 F 06-30-2017 false 98 Prospectus Loan ID 14-135 04-07-2022 05-06-2022 LINCOLN COMFORT SUITES 4231 INDUSTRIAL AVENUE Lincoln NE 68504 Lancaster LO 59 59 1994 2014 2400000.00 MAI 08-08-2017 0.64 0.45 6 12-31-2020 12-31-2021 1177560.95 770231.00 943618.16 780984.93 233942.79 -10753.93 186840.35 -41563.17 UW CREFC 33038.00 -0.3255 -1.258 F 06-30-2017 false 98 Prospectus Loan ID 14-136 04-07-2022 05-06-2022 WICHITA COMFORT INN 9525 EAST CORPORATE HILLS DRIVE Wichita KS 67207 Sedgwick LO 57 57 1996 2013 2100000.00 MAI 08-08-2017 0.69 0.50 6 12-31-2020 12-31-2021 1182970.55 721240.00 993536.09 751438.20 189434.46 -30198.20 142115.64 -59047.80 UW CREFC 28909.00 -1.0445 -2.0425 F 06-30-2017 false 98 Prospectus Loan ID 14-137 04-07-2022 05-06-2022 BLOOMINGTON COMFORT SUITES 310 B GREENRBRIAR DRIVE Normal IL 61761 McLean LO 59 59 1995 2016 1700000.00 MAI 08-08-2017 0.59 0.70 6 12-31-2020 12-31-2021 1020044.12 1182970.00 950466.87 863593.10 69577.25 319376.90 28775.48 272058.10 UW CREFC 27532.00 11.6002 9.8815 F 06-30-2017 false 98 Prospectus Loan ID 14-138 04-07-2022 05-06-2022 GRAND FORKS FAIRFIELD INN 3051 SOUTH 34TH STREET Grand Forks ND 58201 Grand Forks LO 61 61 1991 2016 1900000.00 MAI 08-08-2017 0.50 0.36 6 12-31-2020 12-31-2021 901984.13 617796.00 814653.28 707587.00 87330.85 -89791.00 51251.48 -114502.84 UW CREFC 26155.00 -3.433 -4.3778 F 06-30-2017 false 98 Prospectus Loan ID 15 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 12-21-2017 24900000.00 120 01-06-2028 0.045285 0.045285 3 1 120 02-06-2018 true 1 WL 3 87701.95 24900000.00 1 1 1 0 true true false false false 07-05-2027 DORAL PLAZA 10640 NORTHWEST 19TH STREET Doral FL 33172 Miami-Dade RT 97456 97456 2003 39000000.00 MAI 11-28-2017 1 0.84 6 04-06-2020 N Bed Bath & Beyond 28053 01-31-2025 Office Depot 16175 08-31-2024 Petco 11033 01-31-2023 11-30-2017 01-01-2022 03-31-2022 3257061.57 705091.00 925345.87 246201.52 2331715.70 458889.48 2227144.19 432746.48 UW CREFC 281899.13 2.04 1.6278 1.95 1.5351 F F 03-31-2022 false false 24900000.00 93966.38 0.045285 0.0004595 93966.38 0.00 0.00 24900000.00 24900000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 16 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 12-26-2017 23000000.00 120 01-06-2028 0.044885 0.044885 3 1 120 02-06-2018 true 1 WL 3 80294.28 23000000.00 1 1 1 0 true true false false false 10-05-2027 RUTHERFORD COMMONS 150 ROUTE 17 East Rutherford NJ 07073 Bergen RT 196573 196573 2007 39800000.00 MAI 11-17-2017 0.96 1 6 04-06-2020 N Lowes 154656 01-31-2031 Chili's Grill 6027 05-31-2026 The Vitamin Shop 4039 10-31-2025 08-31-2017 12-31-2020 12-31-2021 3276254.03 3929219.00 1216697.62 1678388.57 2059556.41 2250830.43 1911255.14 2102529.43 UW CREFC 1046692.28 1.97 2.1504 1.83 2.0087 F F 12-31-2021 false false 23000000.00 86029.58 0.044885 0.0002595 86029.58 0.00 0.00 23000000.00 23000000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 01-16-2018 22425000.00 120 02-06-2028 360 0.04482 0.04482 3 1 60 03-06-2018 true 1 WL 5 78173.55 22425000.00 1 2 2 0 true true true false false 04-05-2020 08-05-2027 08-05-2027 Alexandria Moulding Portfolio ZZ ZZ 741870 35000000.00 1 1 04-06-2020 X 12-31-2020 12-31-2021 2523949.00 2472737.00 75718.00 74182.11 2448231.00 2398554.89 2195995.00 2146317.89 UW 1019058.00 1.80 2.3536 1.61 2.1061 C F false false 22425000.00 83757.38 0.04482 0.0004595 83757.38 0.00 0.00 22425000.00 22425000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17-001 04-07-2022 05-06-2022 ALEXANDRIA MOULDING LA PORTE IN 4747 WEST STATE ROAD 2 La Porte IN 46350 La Porte IN 437000 437000 1963 1987 17500000.00 MAI 12-12-2017 1 1 6 Alexandria Moulding Inc. 437000 12-31-2037 12-31-2020 12-31-2021 1261974.63 2472737.00 37859.24 74182.11 1224115.39 2398554.89 1075535.39 2146317.89 UW CREFC 1019058.00 2.3536 2.1061 F 09-30-2021 false Prospectus Loan ID 17-002 04-07-2022 05-06-2022 ALEXANDRIA MOULDING MOXEE WA 101 GRANT WAY Moxee WA 98936 Yakima IN 304870 304870 1987 17500000.00 MAI 12-07-2017 1 1 6 Alexandria Moulding Inc 304870 12-31-2037 12-31-2020 12-31-2021 1261974.63 0.00 37859.24 0.00 1224115.39 0.00 1120459.59 0.00 UW CREFC 0.00 0.00 C 09-30-2021 false Prospectus Loan ID 18 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 01-12-2018 20000000.00 120 02-06-2028 360 0.050085 0.050085 3 1 12 03-06-2018 true 1 WL 5 77910.00 20000000.00 1 10 10 0 true true false false false 11-05-2027 Anytime Self Storage Portfolio ZZ ZZ 3620 3620 30480000.00 0.88 0.94 04-06-2020 N 01-31-2018 01-01-2021 09-30-2021 3161678.69 3193806.00 1342317.78 1278902.97 1819360.91 1914903.03 1731416.51 1848945.03 UW 935397.75 1.41 2.0471 1.34 1.9766 C F false false 19058135.46 107468.25 0.050085 0.0001595 79543.89 27924.36 0.00 19030211.10 19030211.10 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18-001 04-07-2022 05-06-2022 2100 WEST BASELINE AVENUE 2100 WEST BASELINE AVENUE Apache Junction AZ 85120 Pinal SS 57500 400 400 1998 5070000.00 MAI 12-01-2017 0.95 0.95 6 01-31-2018 01-01-2021 09-30-2021 481484.82 3193806.00 150088.99 1278902.97 331395.83 1914903.03 319895.83 1848945.03 UW CREFC 935397.75 2.0471 1.9766 F 12-31-2017 false Prospectus Loan ID 18-002 04-07-2022 05-06-2022 1751 EAST BENSON HIGHWAY 1751 EAST BENSON HIGHWAY Tucson AZ 85714 Pima SS 47225 488 488 1997 3480000.00 MAI 12-08-2017 0.91 0.96 6 01-31-2018 01-01-2021 09-30-2021 390415.50 0.00 172133.54 0.00 218281.97 0.00 208836.97 0.00 UW CREFC 0.00 0.00 C 12-31-2017 false Prospectus Loan ID 18-003 04-07-2022 05-06-2022 101 SOUTH TAYLOR AVENUE 101 SOUTH TAYLOR AVENUE Bisbee AZ 85603 Cochise SS 39520 317 317 1993 2760000.00 MAI 12-08-2017 0.91 0.94 6 01-31-2018 01-01-2021 09-30-2021 288737.13 0.00 92336.44 0.00 196400.69 0.00 188496.69 0.00 UW CREFC 0.00 0.00 C 12-31-2017 false Prospectus Loan ID 18-004 04-07-2022 05-06-2022 7340 EAST BENSON HIGHWAY 7340 EAST BENSON HIGHWAY Tucson AZ 85756 Pima SS 85590 553 553 1998 2950000.00 MAI 12-08-2017 0.75 0.89 6 01-31-2018 01-01-2021 09-30-2021 373494.33 0.00 180452.58 0.00 193041.75 0.00 175923.75 0.00 UW CREFC 0.00 0.00 C 12-31-2017 false Prospectus Loan ID 18-005 04-07-2022 05-06-2022 556 EAST FRANK WAY 556 EAST FRANK WAY Williams AZ 86046 Coconino SS 40760 284 284 1997 2480000.00 MAI 12-07-2017 0.80 0.97 6 01-31-2018 01-01-2021 09-30-2021 281977.64 0.00 109945.65 0.00 172031.99 0.00 163879.99 0.00 UW CREFC 0.00 0.00 C 12-31-2017 false Prospectus Loan ID 18-006 04-07-2022 05-06-2022 3055 NORTH 30TH AVENUE 3055 NORTH 30TH AVENUE Phoenix AZ 85017 Maricopa SS 47460 290 290 1971 2760000.00 MAI 12-08-2017 0.89 0.96 6 01-31-2018 01-01-2021 09-30-2021 312158.78 0.00 140504.71 0.00 171654.07 0.00 162162.07 0.00 UW CREFC 0.00 0.00 C 12-31-2017 false Prospectus Loan ID 18-007 04-07-2022 05-06-2022 11139 EAST APACHE TRAIL 11139 EAST APACHE TRAIL Apache Junction AZ 85120 Maricopa SS 36670 362 362 2000 2490000.00 MAI 12-01-2017 0.99 0.86 6 01-31-2018 01-01-2021 09-30-2021 278819.34 0.00 119789.10 0.00 159030.24 0.00 151696.24 0.00 UW CREFC 0.00 0.00 C 12-31-2017 false Prospectus Loan ID 18-008 04-07-2022 05-06-2022 1155 EAST IRVINGTON ROAD 1155 EAST IRVINGTON ROAD Tucson AZ 85714 Pima SS 32222 343 343 1996 2170000.00 MAI 12-08-2017 0.89 0.95 6 01-31-2018 01-01-2021 09-30-2021 285905.75 0.00 143624.53 0.00 142281.22 0.00 135836.82 0.00 UW CREFC 0.00 0.00 C 12-31-2017 false Prospectus Loan ID 18-009 04-07-2022 05-06-2022 5600 SOUTH 12TH AVENUE 5600 SOUTH 12TH AVENUE Tucson AZ 85706 Pima SS 36100 432 432 1997 2640000.00 MAI 12-08-2017 0.84 0.98 6 01-31-2018 01-01-2021 09-30-2021 300804.35 0.00 151080.27 0.00 149724.08 0.00 142504.08 0.00 UW CREFC 0.00 0.00 C 12-31-2017 false Prospectus Loan ID 18-010 04-07-2022 05-06-2022 508 NORTH GRANT STREET 508 NORTH GRANT STREET Flagstaff AZ 86004 Coconino SS 16675 151 151 2004 1210000.00 MAI 12-07-2017 0.91 1 6 01-31-2018 01-01-2021 09-30-2021 167881.05 0.00 82361.99 0.00 85519.06 0.00 82184.06 0.00 UW CREFC 0.00 0.00 C 12-31-2017 false Prospectus Loan ID 19 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 02-15-2018 15000000.00 120 03-06-2033 360 0.053915 0.053915 3 1 04-06-2018 true 1 PP 7 0.00 15000000.00 1 1 1 0 false true false false false 12-05-2027 TWO DEMOCRACY 6707 DEMOCRACY BOULEVARD Bethesda MD 20817 Montgomery OF 275134 275134 1989 65900000.00 MAI 12-19-2017 0.86 0.90 6 04-06-2020 N USA GS-11B-12537 - NIH 229324 07-19-2022 CENTERS FOR ADVANCED ORTHOPAEDICS LLC 11020 08-31-2028 CAPITAL HOSPICE 3781 02-28-2023 12-31-2020 12-31-2021 8818283.00 8761130.00 5142445.00 4705037.81 3675838.00 4056092.19 3419237.00 3799491.19 UW CREFC 1683000.96 2.18 2.41 2.03 2.2575 F F 03-31-2022 false false 14138060.56 84150.05 0.053915 0.0001595 63521.13 20628.92 0.00 14117431.64 14117431.64 05-06-2022 03-06-2028 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 11-06-2017 14000000.00 120 11-06-2027 360 0.042705 0.042705 3 1 12-06-2017 true 1 WL 2 69039.71 13922743.86 1 1 1 0 false true true false false 12-05-2019 08-05-2027 08-05-2027 801 BROADWAY 801 BROADWAY AVENUE NORTHWEST Grand Rapids MI 49504 Kent OF 137605 137605 1927 2004 20100000.00 MAI 01-01-2018 1 1 6 12-06-2019 X American Seating Company 33308 12-31-2026 NxGen Mdx 21092 07-31-2026 CONNECTIONS EDUCATION LLC 16717 06-30-2022 08-31-2017 12-31-2020 12-31-2021 2236301.82 2562887.00 707603.16 742199.74 1528698.66 1820687.26 1421140.93 1713130.26 UW CREFC 828476.52 1.85 2.1976 1.72 2.0678 F F 12-31-2021 false false 12919941.07 69039.71 0.042705 0.0003595 45978.84 23060.87 0.00 12896880.20 12896880.20 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 12-21-2017 10500000.00 120 01-06-2028 0.047235 0.047235 3 1 120 02-06-2018 true 1 WL 3 38575.25 10500000.00 1 1 1 0 true true false false false 09-05-2027 357 FLATBUSH 357-365 FLATBUSH AVENUE Brooklyn NY 11238 Kings MU 15240 15240 1915 16300000.00 MAI 02-01-2018 1 1 6 04-06-2020 N Kings Pharmacy Inc. 8324 08-15-2024 Dunkin Donuts 3328 01-31-2028 True North Urgent Care 2150 09-30-2032 12-31-2020 12-31-2021 869548.15 902302.00 160101.59 260235.04 709446.56 642066.96 693074.26 625694.96 UW CREFC 502856.00 1.41 1.2768 1.38 1.2442 F F 09-30-2021 false false 10500000.00 41330.62 0.047235 0.0001595 41330.62 0.00 0.00 10500000.00 10500000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 22 04-07-2022 05-06-2022 Goldman Sachs Bank USA 02-28-2018 10150000.00 120 12-06-2027 360 0.05054 0.05054 3 1 24 04-06-2018 true 1 WL 5 0.00 10150000.00 1 1 0 true true false false true 12-05-2027 Defeased TX Harris MF 192 192 1979 2014 14600000.00 MAI 01-05-2018 0.95 3 04-06-2020 F 01-31-2018 1876164.51 881567.11 994597.40 936997.40 UW F false true 9848788.63 54822.86 0.05054 0.0005595 41479.81 13343.05 0.00 9835445.58 9835445.58 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA 08-07-2020 02-18-2022 false 0.00 8 05-04-2021 98 12-06-2027 0 Prospectus Loan ID 23 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 01-16-2018 7200000.00 120 02-06-2028 360 0.044895 0.044895 3 1 03-06-2018 true 1 WL 2 36436.44 7188704.76 1 1 1 0 false true false false false 11-05-2027 TGAAR TOWER 24 SMITH ROAD Midland TX 79705 Midland OF 91804 91804 1982 11700000.00 MAI 12-08-2017 1 0.68 6 04-06-2020 N Hal Brockett 8623 11-30-2022 Shenandoah Petroleum Corporation 7652 04-30-2024 SEM Operating Company LLC 6508 10-31-2023 11-30-2017 12-31-2020 12-31-2021 1591366.00 1562993.00 611238.00 618316.74 980128.00 944676.26 909889.00 874437.26 UW CREFC 437237.28 2.24 2.1605 2.08 1.9999 F F 03-31-2022 false false 6697716.46 36436.44 0.044895 0.0005595 25057.83 11378.61 0.00 6686337.85 6686337.85 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 01-30-2018 6900000.00 120 02-06-2028 360 0.050545 0.050545 3 1 03-06-2018 true 1 WL 2 37270.86 6889854.96 1 1 1 0 false true false false false 11-05-2027 CHASE RETAIL CENTER 9151 HIGHWAY 6 SOUTH Houston TX 77083 Fort Bend RT 42440 42440 2001 9350000.00 MAI 12-07-2017 0.94 0.94 6 04-06-2020 N Petco 12282 01-31-2023 Cato 4000 01-31-2025 Chase 3842 09-30-2023 10-31-2017 01-01-2021 09-30-2021 1024496.00 760856.00 363256.00 230542.71 661239.00 530313.29 613330.00 494380.79 UW CREFC 335437.74 1.48 1.5809 1.37 1.4738 F F 09-30-2021 false false 6465025.97 37270.86 0.050545 0.0001595 27231.23 10039.63 0.00 6454986.34 6454986.34 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 25 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 12-19-2017 6860000.00 120 01-06-2028 360 0.047225 0.047225 3 1 12 02-06-2018 true 1 WL 5 25197.16 6860000.00 1 1 1 0 true true false false false 10-05-2027 CROSS COUNTY SHOPPING CENTER 1930 NORTH MILITARY TRAIL West Palm Beach FL 33409 Palm Beach RT 50857 50857 1973 2015 9800000.00 MAI 10-11-2017 1 0.71 6 04-06-2020 N DD's Discounts 18725 01-31-2027 Foot Locker 8112 08-31-2032 Prime Trading International Inc 3318 11-30-2024 09-30-2017 01-01-2021 06-30-2021 849961.66 261543.00 191720.51 164149.85 658241.15 97393.15 638775.36 87660.65 UW CREFC 214028.34 1.54 0.455 1.49 0.4095 F F 04-13-2022 false false 6510286.18 35671.39 0.047225 0.0005595 25620.69 10050.70 0.00 6500235.48 6500235.48 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 12-13-2017 6700000.00 120 01-06-2028 0.047385 0.047385 3 1 120 02-06-2018 true 1 WL 3 24692.85 6700000.00 1 1 1 0 true true false false false 10-05-2027 RINO SELF STORAGE 3270 BLAKE STREET Denver CO 80205 Denver SS 72292 904 904 2015 14030000.00 MAI 11-07-2017 0.84 0.89 6 04-06-2020 N 10-31-2017 12-31-2020 12-31-2021 1075825.40 1228366.00 506093.04 586742.98 569732.36 641623.02 558888.56 630779.02 UW CREFC 321888.94 1.77 1.9933 1.74 1.9596 F F false false 6700000.00 26456.62 0.047385 0.0001595 26456.62 0.00 0.00 6700000.00 6700000.00 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 03-01-2018 6600000.00 120 03-06-2028 360 0.051005 0.051005 3 1 04-06-2018 true 1 WL 2 0.00 6600000.00 1 1 1 0 false true false false false 12-05-2027 FRESH THYME KIRKWOOD 1018 NORTH KIRKWOOD ROAD Kirkwood MO 63122 Saint Louis RT 27956 27956 2016 9320000.00 MAI 01-25-2018 1 1 6 04-06-2020 N Fresh Thyme Farmers Market 27956 04-30-2032 12-31-2020 12-31-2021 628451.44 711110.00 23697.00 39917.00 604754.44 671193.00 574002.69 640441.00 UW CREFC 430041.00 1.41 1.5607 1.33 1.4892 F F 03-30-2022 false false 6199347.09 35836.71 0.051005 0.0008345 26349.81 9486.90 0.00 6189860.19 6189860.19 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 28 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 02-21-2018 6550000.00 120 03-06-2028 360 0.050595 0.050595 3 1 04-06-2018 true 1 WL 2 0.00 6550000.00 1 1 1 0 false true true false false 04-05-2020 12-05-2027 12-05-2027 PARKWAY TOWER 10542 SOUTH JORDAN GATEWAY South Jordan UT 84095 Salt Lake OF 48458 48458 1999 2015 8800000.00 MAI 01-25-2018 1 0.54 6 04-06-2020 X Featherstone Partners LLC 11827 06-30-2022 Academy Mortgage Corporation 7243 01-31-2023 Network Funding L P 4253 12-31-2022 01-01-2021 09-30-2021 1076083.00 572403.00 425028.00 351490.10 651055.00 220912.90 613874.00 193027.15 UW CREFC 318603.42 1.53 0.6933 1.45 0.6058 F F 09-30-2021 false false 6149332.53 35400.38 0.050595 0.0001595 25927.12 9473.26 0.00 6139859.27 6139859.27 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 29 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 02-15-2018 6528000.00 120 03-06-2028 360 0.05314 0.05314 3 1 04-06-2018 true 1 WL 2 0.00 6528000.00 1 1 1 0 false true false false true 12-05-2027 HOLIDAY INN EXPRESS COLUMBUS 7336 BEAR LANE Columbus GA 31909 Muscogee LO 88 88 2007 2013 9600000.00 MAI 01-01-2018 9100000.00 05-14-2021 MAI 0.83 0.63 6 04-06-2020 N 12-31-2020 12-31-2021 2517687.00 2545825.00 1651893.00 1933816.00 865794.00 612009.00 765086.00 541856.00 UW CREFC 435685.00 1.99 1.4047 1.76 1.2436 F F false true 6147316.63 36307.06 0.05314 0.0008345 27222.37 9084.69 0.00 6138231.94 6138231.94 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA 06-18-2020 10-01-2021 false 0.00 8 11-06-2020 98 03-06-2028 0 Prospectus Loan ID 30 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 12-19-2017 5750000.00 120 360 0.04655 0.04655 3 1 60 02-06-2018 1 WL 5 20818.19 5750000.00 1 1 0 true true true false 01-05-2019 10-05-2027 10-05-2027 CENTURY INDUSTRIAL CENTER 1981 9100000.00 11-14-2017 6 LANDSCAPE STRUCTURES 23700 01-31-2021 HONED SERVICES 16197 09-30-2022 EVENT AUDIO VISUAL GROUP, INC 12850 03-31-2018 10-31-2017 F false false 0.00 0.00 0.00 0.00 1 0 9 02-24-2021 Prospectus Loan ID 31 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 11-06-2017 5100000.00 120 11-06-2027 360 0.04984 0.04984 3 1 12 12-06-2017 true 1 WL 5 19769.87 5100000.00 1 1 1 0 true true false false false 08-05-2027 CAMP CREEK 3330 CAMP CREEK PARKWAY East Point GA 30344 Fulton RT 9998 9998 2016 7350000.00 MAI 10-10-2017 1 1 6 04-06-2020 N AT & T 5000 09-30-2026 Lush Nails 2760 11-30-2026 Chipotle Mexican Grill Inc. 2238 11-30-2026 12-31-2020 12-31-2021 539148.06 542019.00 109838.44 117819.68 429309.61 424199.32 419399.35 414289.32 UW CREFC 327937.00 1.31 1.2935 1.28 1.2633 F F 12-31-2021 false false 4838659.93 27328.05 0.04984 0.0001595 20096.57 7231.48 0.00 4831428.45 4831428.45 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 02-21-2018 4275100.00 120 03-06-2028 360 0.047545 0.047545 3 1 36 04-06-2018 true 1 WL 5 0.00 4275100.00 1 1 1 0 true true false false false 09-05-2027 ESA FORT WORTH MEDICAL CENTER 1601 RIVER RUN Fort Worth TX 76107 Tarrant LO 99 99 1996 2015 6000000.00 MAI 01-04-2018 0.80 0.85 6 04-06-2020 N 12-31-2020 12-31-2021 1640199.98 1720050.00 958569.05 1008324.03 681630.93 711725.97 616022.93 642902.89 UW CREFC 251627.00 2.55 2.8284 2.30 2.5549 F F false false 4207020.69 22312.54 0.047545 0.0001595 16668.57 5643.97 0.00 4201376.72 4201376.72 05-06-2022 1 false 0 4479.52 0 0 0 Wells Fargo Bank, NA 07-08-2020 07-10-2020 false 8 Prospectus Loan ID 33 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 02-21-2018 3079500.00 120 03-06-2028 360 0.047545 0.047545 3 1 36 04-06-2018 true 1 WL 5 0.00 3079500.00 1 1 1 0 true true false false false 09-05-2027 ESA INDIANAPOLIS AIRPORT 2730 FORTUNE CIRCLE WEST Indianapolis IN 46241 Marion LO 107 107 1998 2016 4400000.00 MAI 01-04-2018 0.78 0.83 6 04-06-2020 N 12-31-2020 12-31-2021 1429706.33 1902312.00 925319.30 1003634.74 504387.03 898677.26 447198.78 822584.78 UW CREFC 181256.02 2.62 4.958 2.32 4.5382 F F false false 3030460.17 16072.48 0.047545 0.0001595 12006.94 4065.54 0.00 3026394.63 3026394.63 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA 07-08-2020 07-10-2020 false 8 Prospectus Loan ID 34 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 02-21-2018 2746200.00 120 03-06-2028 360 0.047545 0.047545 3 1 36 04-06-2018 true 1 WL 5 0.00 2746200.00 1 1 1 0 true true false false false 09-05-2027 ESA CINCINNATI BLUE ASH REAGAN HIG 4260 HUNT ROAD Blue Ash OH 45242 Hamilton LO 71 71 1991 2015 3800000.00 MAI 01-04-2018 0.76 0.78 6 04-06-2020 N 12-31-2020 12-31-2021 1077718.55 1120855.00 670433.54 741409.12 407285.01 379445.88 364176.27 334611.68 UW CREFC 161638.39 2.37 2.3474 2.12 2.0701 F F false false 2702467.80 14332.93 0.047545 0.0001595 10707.40 3625.53 0.00 2698842.27 2698842.27 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA 07-08-2020 07-10-2020 false 8 Prospectus Loan ID 35 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 02-21-2018 2517100.00 120 03-06-2028 360 0.047545 0.047545 3 1 36 04-06-2018 true 1 WL 5 0.00 2517100.00 1 1 1 0 true true false false false 09-05-2027 ESA DALLAS VANTAGE POINT DRIVE 9019 VANTAGE POINT DRIVE Dallas TX 75243 Dallas LO 132 132 2004 2017 4900000.00 MAI 01-04-2018 0.53 0.69 6 04-06-2020 N 04-01-2020 03-31-2021 1434545.49 1330238.00 1091517.50 1110880.14 343027.99 219357.86 285646.17 166148.34 UW CREFC 121337.67 2.18 1.8078 1.81 1.3693 F F false false 2477016.20 13137.21 0.047545 0.0001595 9814.14 3323.07 0.00 2473693.13 2473693.13 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA 07-08-2020 07-10-2020 false 8 Prospectus Loan ID 36 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 12-19-2017 2100000.00 120 01-06-2028 360 0.049925 0.049925 3 1 02-06-2018 true 1 WL 2 11263.63 2094646.58 1 1 1 0 false true false false false 10-05-2027 MONTE INDUSTRIAL 4100 NORTH 29TH AVENUE Hollywood FL 33020 Broward IN 20000 20000 1968 1995 3000000.00 MAI 10-10-2017 1 1 6 04-06-2020 N Picture this concepts inc 2500 04-30-2022 White Lab LLC 2500 04-30-2022 Jordan International 2500 06-30-2022 09-30-2017 12-31-2020 12-31-2021 259385.09 305339.00 64563.71 123882.57 194821.38 181456.43 191821.38 178456.43 UW CREFC 135163.56 1.44 1.3424 1.42 1.3202 F F 01-31-2022 false false 1963352.74 11263.63 0.049925 0.0005595 8168.37 3095.26 0.00 1960257.48 1960257.48 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37 04-07-2022 05-06-2022 Goldman Sachs Mortgage Company 02-21-2018 1292600.00 120 03-06-2028 360 0.047545 0.047545 3 1 36 04-06-2018 true 1 WL 5 0.00 1292600.00 1 1 1 0 true true false false false 09-05-2027 ESA INDIANAPOLIS NORTHWEST COLLEGE 9030 WESLEYAN ROAD Indianapolis IN 46268 Marion LO 72 72 1991 2017 2200000.00 MAI 01-04-2018 0.56 0.72 6 04-06-2020 N 12-31-2020 12-31-2021 840377.15 1010936.00 674331.51 759805.90 166045.64 251130.10 132430.55 210692.66 UW CREFC 76081.04 2.05 3.3008 1.64 2.7693 F F false false 1272015.83 6746.32 0.047545 0.0001595 5039.83 1706.49 0.00 1270309.34 1270309.34 05-06-2022 1 false 0 0 0 0 0 Wells Fargo Bank, NA 07-08-2020 07-10-2020 false 8
Item Number Column/Field Name Notes Item 2(c)(1) Originator Name With respect to asset number 11, the mortgage whole loan was co-originated by Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association, UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York. Item 2(c)(15) Loan Structure Code With respect to Asset Numbers 3, 9 and 14, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(28)(i) Financials Securitization Date For Asset Numbers 1, 2, 4, 5, 6, 7, 9, 10, 11, 12, 14, 17, 19, 21, 27, 28, 29, 31, 32, 33, 34, 35, and 37 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xxi) Most Recent Annual Lease Rollover Review Date With respect to each mortgaged loan, the date shown represents the most recent occupancy date. Item 2(e)(6) Servicer Trustee Fee Rate Percentage It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee rate, and (v) the CREFC(R) intellectual property royalty license fee rate. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Guanajuato Silver Announces Brokered LIFE Offering of Units
- Correction: Publication of 2023 Annual Report of Azerion Group N.V.
- Intuitive Announces Board of Directors Elections and Retirements
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!