Form 10-D GS Mortgage Securities For: Nov 15

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/18/2024

1. LVS
2. TSM
3. SPY
4. NFLX
5. CSX

6. UAL
7. ALK
8. EFX
9. TSLA
10. MU

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from: October 14, 2021 to November 15, 2021

Commission File Number of issuing entity: 333-191331-02

Central Index Key Number of issuing entity: 0001594136

GS Mortgage Securities Trust 2014-GC18
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-191331

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): 0001541001

Citigroup Global Markets Realty Corp.
(Exact name of sponsor as specified in its charter)

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

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

Central Index Key Number of sponsor (if applicable): 0001558761

Cantor Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001682511

Starwood Mortgage Funding I LLC
(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)

38-3925119
38-3925120
38-7111559
(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
A-S			X
B			X
C			X
X-A			X
X-B			X
PEZ			X

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On November 15, 2021 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2014-GC18.

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.

The following table presents the loss information for the trust assets for the GS Mortgage Securities Trust 2014-GC18 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on November 15, 2021

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
2	3.59%	3	$17,812,276.87

No assets securitized by GS Mortgage Securities Corporation II (the "Depositor") and held by GS Mortgage Securities Trust 2014-GC18 were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from October 14, 2021 to November 15, 2021.

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

Citigroup Global Markets Realty Corp. ("CGMRC"), one of the sponsors, has filed a Form ABS-15G on February 9, 2021. The CIK number of CGMRC is 0001541001. There is no new activity to report at this time.

Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, has filed a Form ABS-15G on November 12, 2021. The CIK number of GSMC is 0001541502.

Cantor Commercial Real Estate Lending, L.P. ("CCREL"), one of the sponsors, has filed a Form ABS-15G on February 16, 2021. The CIK number of CCREL is 0001558761. There is no new activity to report at this time.

Starwood Mortgage Funding I LLC, one of the sponsors, has filed a Form ABS-15G on January 22, 2021. The CIK number of Starwood Mortgage Funding I LLC is 0001682511. There is no new activity to report at this time.

Part II - OTHER INFORMATION

Item 2. Legal Proceedings.

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

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

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

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by GS Mortgage Securities Trust 2014-GC18, relating to the November 15, 2021 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

GS Mortgage Securities Corporation II
(Depositor)

/s/ Leah Nivison
Leah Nivison, CEO

Date: November 29, 2021


Distribution Date:	11/15/21	GS Mortgage Securities Corporation II
Determination Date:	11/08/21
Next Distribution Date:	12/10/21
Record Date:	10/29/21	Commercial Mortgage Pass-Through Certificates
		Series 2014-GC18


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	GS Mortgage Securities Corporation II
Certificate Factor Detail	3		Leah Nivison	(212) 902-1000
Certificate Interest Reconciliation Detail	4		200 West Street, \| New York, NY 10282
		Master Servicer	Wells Fargo Bank, National Association
Exchangeable Certificate Detail	5
			Investor Relations		[email protected]
Additional Information	6
			Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	LNR Partners, LLC
Bond / Collateral Reconciliation - Balances	8		LNR CMBS Notices	(305) 695-5600	[email protected]
Current Mortgage Loan and Property Stratification	9-13		1601 Washington Avenue,Suite 700 \| Miami Beach, FL 33139
Mortgage Loan Detail (Part 1)	14-16	Operating Advisor	Park Bridge Lender Services LLC
Mortgage Loan Detail (Part 2)	17-19		David Rodgers	(212) 230-9025
Principal Prepayment Detail	20		600 Third Avenue,40th Floor \| New York, NY 10016
Historical Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	22		Corporate Trust Services (CMBS)		[email protected];
Collateral Stratification and Historical Detail	23				[email protected]
			9062 Old Annapolis Road, \| Columbia, MD 21045
Specially Serviced Loan Detail - Part 1	24
		Trustee	Deutsche Bank Trust Company Americas
Specially Serviced Loan Detail - Part 2	25		Karlene Benvenuto		[email protected]
Modified Loan Detail	26		1761 East St. Andrew Place, \| Santa Ana, CA 92705
Historical Liquidated Loan Detail	27	Controlling Class	BPC AS LLC
Historical Bond / Collateral Loss Reconciliation Detail	28	Representative
			-
Interest Shortfall Detail - Collateral Level	29
			, \| ,
Supplemental Notes	30

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

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


© Copyright 2021 Computershare. All rights reserved. Confidential.	Page 1 of 30


				Certificate Distribution Detail

											Current	Original
		Pass-Through Rate		Beginning	Principal	Interest	Prepayment		Total		Credit	Credit
Class	CUSIP	(2)	Original Balance	Balance	Distribution	Distribution	Penalties	Realized Losses	Distribution	Ending Balance	Support¹	Support¹
Regular Certificates
A-1	36252RAC3	1.298000%	56,812,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	36252RAF6	2.924000%	116,213,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	36252RAJ8	3.801000%	216,747,000.00	179,209,589.83	0.00	567,646.38	0.00	0.00	567,646.38	179,209,589.83	35.11%	30.00%
A-4	36252RAM1	4.074000%	301,979,000.00	301,979,000.00	0.00	1,025,218.70	0.00	0.00	1,025,218.70	301,979,000.00	35.11%	30.00%
A-AB	36252RAQ2	3.648000%	87,793,000.00	38,800,184.48	1,375,173.27	117,952.56	0.00	0.00	1,493,125.83	37,425,011.21	35.11%	30.00%
A-S	36252RAZ2	4.383000%	68,210,000.00	68,210,000.00	0.00	249,137.02	0.00	0.00	249,137.02	68,210,000.00	26.58%	23.88%
B	36252RBC2	4.885000%	76,563,000.00	76,563,000.00	0.00	311,675.21	0.00	0.00	311,675.21	76,563,000.00	17.00%	17.00%
C	36252RBJ7	5.140951%	44,545,000.00	44,545,000.00	0.00	190,836.39	0.00	0.00	190,836.39	44,545,000.00	11.43%	13.00%
D	36252RAG4	5.140951%	55,682,000.00	55,682,000.00	0.00	238,548.70	0.00	0.00	238,548.70	55,682,000.00	4.46%	8.00%
E*	36252RAK5	3.722000%	22,273,000.00	22,273,000.00	0.00	46,084.10	0.00	0.00	46,084.10	22,273,000.00	1.67%	6.00%
F	36252RAN9	3.722000%	12,528,000.00	12,528,000.00	0.00	0.00	0.00	0.00	0.00	12,528,000.00	0.11%	4.88%
G	36252RAR0	3.722000%	54,290,128.00	856,879.52	0.00	0.00	0.00	3,581.47	0.00	853,298.05	0.00%	0.00%
R	36252RAU3	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,113,635,129.00	800,646,653.83	1,375,173.27	2,747,099.06	0.00	3,581.47	4,122,272.33	799,267,899.09

Notional Certificates
X-A	36252RAT6	1.142395%	847,754,000.00	588,198,774.31	0.00	559,962.92	0.00	0.00	559,962.92	586,823,601.04
X-B	36252RAW9	0.255951%	76,563,000.00	76,563,000.00	0.00	16,330.32	0.00	0.00	16,330.32	76,563,000.00
X-C	36252RAA7	1.418951%	22,273,000.00	22,273,000.00	0.00	26,336.91	0.00	0.00	26,336.91	22,273,000.00
X-D	36252RAD1	1.418951%	66,818,128.00	13,384,879.52	0.00	15,827.07	0.00	0.00	15,827.07	13,381,298.05
Notional SubTotal			1,013,408,128.00	700,419,653.83	0.00	618,457.22	0.00	0.00	618,457.22	699,040,899.09

Deal Distribution Total					1,375,173.27	3,365,556.28	0.00	3,581.47	4,740,729.55

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing
	the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the
	underlying index (if and as applicable), and any other matters provided in the governing documents.




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 2 of 30


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	36252RAC3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	36252RAF6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	36252RAJ8	826.81462641	0.00000000	2.61893535	0.00000000	0.00000000	0.00000000	0.00000000	2.61893535	826.81462641
A-4	36252RAM1	1,000.00000000	0.00000000	3.39499998	0.00000000	0.00000000	0.00000000	0.00000000	3.39499998	1,000.00000000
A-AB	36252RAQ2	441.95077603	15.66381454	1.34353035	0.00000000	0.00000000	0.00000000	0.00000000	17.00734489	426.28696149
A-S	36252RAZ2	1,000.00000000	0.00000000	3.65249993	0.00000000	0.00000000	0.00000000	0.00000000	3.65249993	1,000.00000000
B	36252RBC2	1,000.00000000	0.00000000	4.07083330	0.00000000	0.00000000	0.00000000	0.00000000	4.07083330	1,000.00000000
C	36252RBJ7	1,000.00000000	0.00000000	4.28412594	0.00000000	0.00000000	0.00000000	0.00000000	4.28412594	1,000.00000000
D	36252RAG4	1,000.00000000	0.00000000	4.28412593	0.00000000	0.00000000	0.00000000	0.00000000	4.28412593	1,000.00000000
E	36252RAK5	1,000.00000000	0.00000000	2.06905671	1.03261034	10.06021506	0.00000000	0.00000000	2.06905671	1,000.00000000
F	36252RAN9	1,000.00000000	0.00000000	0.00000000	3.10166667	63.89566651	0.00000000	0.00000000	0.00000000	1,000.00000000
G	36252RAR0	15.78333947	0.00000000	0.00000000	0.04895457	65.23465647	0.00000000	0.06596908	0.00000000	15.71737038
R	36252RAU3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	36252RAT6	693.83190679	0.00000000	0.66052525	0.00000000	0.00000000	0.00000000	0.00000000	0.66052525	692.20976963
X-B	36252RAW9	1,000.00000000	0.00000000	0.21329258	0.00000000	0.00000000	0.00000000	0.00000000	0.21329258	1,000.00000000
X-C	36252RAA7	1,000.00000000	0.00000000	1.18245903	0.00000000	0.00000000	0.00000000	0.00000000	1.18245903	1,000.00000000
X-D	36252RAD1	200.31808613	0.00000000	0.23686791	0.00000000	0.00000000	0.00000000	0.00000000	0.23686791	200.26448586




© Copyright 2021 Computershare. All rights reserved. Confidential.										Page 3 of 30


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	10/01/21 - 10/30/21	30	0.00	567,646.38	0.00	567,646.38	0.00	0.00	0.00	567,646.38	0.00
A-4	10/01/21 - 10/30/21	30	0.00	1,025,218.70	0.00	1,025,218.70	0.00	0.00	0.00	1,025,218.70	0.00
A-AB	10/01/21 - 10/30/21	30	0.00	117,952.56	0.00	117,952.56	0.00	0.00	0.00	117,952.56	0.00
X-A	10/01/21 - 10/30/21	30	0.00	559,962.92	0.00	559,962.92	0.00	0.00	0.00	559,962.92	0.00
A-S	10/01/21 - 10/30/21	30	0.00	249,137.02	0.00	249,137.02	0.00	0.00	0.00	249,137.02	0.00
B	10/01/21 - 10/30/21	30	0.00	311,675.21	0.00	311,675.21	0.00	0.00	0.00	311,675.21	0.00
C	10/01/21 - 10/30/21	30	0.00	190,836.39	0.00	190,836.39	0.00	0.00	0.00	190,836.39	0.00
X-B	10/01/21 - 10/30/21	30	0.00	16,330.32	0.00	16,330.32	0.00	0.00	0.00	16,330.32	0.00
X-C	10/01/21 - 10/30/21	30	0.00	26,336.91	0.00	26,336.91	0.00	0.00	0.00	26,336.91	0.00
X-D	10/01/21 - 10/30/21	30	0.00	15,827.07	0.00	15,827.07	0.00	0.00	0.00	15,827.07	0.00
D	10/01/21 - 10/30/21	30	0.00	238,548.70	0.00	238,548.70	0.00	0.00	0.00	238,548.70	0.00
E	10/01/21 - 10/30/21	30	200,450.12	69,083.42	0.00	69,083.42	22,999.33	0.00	0.00	46,084.10	224,071.17
F	10/01/21 - 10/30/21	30	759,272.22	38,857.68	0.00	38,857.68	38,857.68	0.00	0.00	0.00	800,484.91
G	10/01/21 - 10/30/21	30	3,527,997.42	2,657.75	0.00	2,657.75	2,657.75	0.00	0.00	0.00	3,541,597.85
Totals			4,487,719.76	3,430,071.03	0.00	3,430,071.03	64,514.76	0.00	0.00	3,365,556.28	4,566,153.93




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 4 of 30


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	36252RAZ2	4.383000%	68,210,000.00	68,210,000.00	0.00	249,137.02	0.00	0.00	249,137.02	68,210,000.00
A-S (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	36252RBC2	4.885000%	76,563,000.00	76,563,000.00	0.00	311,675.21	0.00	0.00	311,675.21	76,563,000.00
B (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	36252RBJ7	5.140951%	44,545,000.00	44,545,000.00	0.00	190,836.39	0.00	0.00	190,836.39	44,545,000.00
C (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			189,318,000.03	189,318,000.00	0.00	751,648.62	0.00	0.00	751,648.62	189,318,000.00

Exchangeable Certificate Details
PEZ	36252RBF5	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© Copyright 2021 Computershare. All rights reserved. Confidential.										Page 5 of 30


	Additional Information

Total Available Distribution Amount (1)	4,740,729.55
Specially Serviced Loans not Delinquent
Number of Outstanding Loans	0
Aggregate Unpaid Principal Balance	0.00
(1) The Available Distribution Amount includes any Prepayment Penalties.




© Copyright 2021 Computershare. All rights reserved. Confidential.		Page 6 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,446,739.23	Master Servicing Fee	13,324.39
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administration Fee	1,978.71
Interest Adjustments	0.00	Trustee Fee	186.15
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	344.72
ARD Interest	0.00	Operating Advisor Fee	834.23
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,446,739.23	Total Fees	16,668.20

Principal		Expenses/Reimbursements
Scheduled Principal	1,378,754.69	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	39,088.32
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	25,426.44
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	(3,581.47)	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	1,375,173.22	Total Expenses/Reimbursements	64,514.76

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,365,556.28
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	1,375,173.27
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,740,729.55
Total Funds Collected	4,821,912.45	Total Funds Distributed	4,821,912.51


© Copyright 2021 Computershare. All rights reserved. Confidential.			Page 7 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		800,646,653.83	800,646,653.83	Beginning Certificate Balance	800,646,653.83
(-) Scheduled Principal Collections		1,378,754.69	1,378,754.69	(-) Principal Distributions	1,375,173.27
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	3,581.47
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	3,581.47
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		3,581.47	3,581.47	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.05	0.05	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		799,267,899.09	799,267,899.09	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		801,946,770.40	801,946,770.40	Ending Certificate Balance	799,267,899.09
Ending Actual Collateral Balance		800,567,752.86	800,567,752.86



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	5.14%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© Copyright 2021 Computershare. All rights reserved. Confidential.					Page 8 of 30


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	16	119,456,928.70	14.95%	24	5.0463	NAP	Defeased	16	119,456,928.70	14.95%	24	5.0463	NAP
	3,000,000 or less	4	8,286,047.88	1.04%	25	5.1833	1.929201	1.30 or less	15	388,692,735.91	48.63%	23	4.9191	0.933990
3,000,001 to 5,000,000		7	27,914,662.98	3.49%	25	5.1937	1.584384	1.31-1.40	4	20,437,896.08	2.56%	25	5.1886	1.333770
5,000,001 to 10,000,000		22	162,353,613.67	20.31%	25	5.1422	1.683586	1.41-1.50	1	13,908,827.18	1.74%	25	5.2600	1.414200
10,000,001 to 15,000,000		7	91,796,160.88	11.49%	25	5.1602	1.560218	1.51-1.60	5	39,375,745.95	4.93%	25	5.0567	1.567743
15,000,001 to 20,000,000		4	64,451,745.45	8.06%	12	5.0453	1.146679	1.61-1.70	3	40,905,967.68	5.12%	26	5.1706	1.628006
20,000,001 to 30,000,000		2	44,473,069.74	5.56%	26	5.0157	1.789020	1.71-1.80	7	63,973,795.74	8.00%	25	5.0755	1.740562
30,000,001 to 80,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.81-1.90	2	12,422,263.89	1.55%	25	5.1059	1.854900
80,000,001 to 100,000,000		2	177,805,349.69	22.25%	26	4.6763	1.086468	1.91-2.00	2	25,635,964.81	3.21%	26	4.9026	1.950908
	100,000,001 or greater	1	102,730,320.10	12.85%	26	5.0300	0.738100	2.01-2.10	3	24,212,594.04	3.03%	25	5.1325	2.059561
	Totals	65	799,267,899.09	100.00%	24	4.9992	1.370656	2.11-2.20	1	7,773,035.06	0.97%	24	4.9300	2.105200
								2.21 or greater	6	42,472,144.05	5.31%	25	5.0544	2.597410
								Totals	65	799,267,899.09	100.00%	24	4.9992	1.370656
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 9 of 30


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Defeased	28	119,456,928.70	14.95%	24	5.0463	NAP
							Defeased	28	119,456,928.70	14.95%	24	5.0463	NAP
Alabama	1	6,374,773.42	0.80%	25	5.5800	1.297100
							Industrial	4	27,613,576.63	3.45%	26	5.2492	2.376314
Alaska	1	16,524,112.23	2.07%	26	5.6080	1.173800
							Lodging	6	64,230,188.06	8.04%	12	5.2945	0.776032
Arizona	2	96,546,975.05	12.08%	26	4.9165	1.142273
							Mixed Use	8	165,706,134.16	20.73%	26	4.9536	1.328278
California	1	5,543,910.26	0.69%	25	4.8110	2.571100
							Mobile Home Park	2	2,635,964.81	0.33%	24	5.1000	1.959700
Florida	1	9,987,564.17	1.25%	25	5.0440	1.760800
							Multi-Family	6	55,971,704.87	7.00%	25	5.0607	1.904127
Georgia	1	6,681,161.70	0.84%	25	5.1900	1.061300
							Office	6	41,037,147.00	5.13%	25	5.0589	1.658301
Illinois	6	17,479,758.64	2.19%	25	5.0743	1.463470
							Retail	68	318,456,966.38	39.84%	25	4.9040	1.181224
Indiana	1	2,611,354.05	0.33%	25	5.1600	1.374800
							Self Storage	1	4,159,288.47	0.52%	24	5.0600	1.854700
Louisiana	8	118,974,187.73	14.89%	26	5.0688	0.857029
							Totals	129	799,267,899.09	100.00%	24	4.9992	1.370656
Maine	1	16,797,430.28	2.10%	26	5.0395	1.719100

Michigan	10	123,175,280.63	15.41%	25	4.6556	1.360613

Missouri	1	16,055,756.77	2.01%	25	4.8245	1.581100

Nebraska	1	138,237.12	0.02%	25	5.1900	1.325900

Nevada	2	13,817,190.39	1.73%	26	5.4301	1.334193

New Mexico	1	4,415,577.70	0.55%	25	5.8450	2.082200

New York	9	55,712,377.62	6.97%	26	5.2025	1.416279

North Carolina	3	21,214,600.91	2.65%	25	5.2494	2.051850

Ohio	15	49,432,146.80	6.18%	25	5.0797	1.770435

Oklahoma	3	935,544.18	0.12%	25	5.1900	1.325900

Pennsylvania	6	23,567,991.50	2.95%	(13)	4.8765	0.318470

Texas	25	66,797,489.39	8.36%	25	4.9290	1.660149

Virginia	1	6,701,505.69	0.84%	24	4.9100	1.722100

West Virginia	1	326,044.13	0.04%	25	5.1900	1.325900

Totals	129	799,267,899.09	100.00%	24	4.9992	1.370656


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




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 10 of 30


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	16	119,456,928.70	14.95%	24	5.0463	NAP	Defeased	16	119,456,928.70	14.95%	24	5.0463	NAP
	4.500% or less	1	85,417,663.11	10.69%	25	4.4236	1.060800	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	3	31,060,559.11	3.89%	(4)	4.6935	1.219492	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.751% to 5.000%	12	207,784,355.21	26.00%	25	4.8988	1.515814	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% to 5.250%	22	259,958,783.68	32.52%	26	5.0972	1.227502	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.251% to 5.500%	5	39,639,024.50	4.96%	26	5.3063	1.551499	49 months or greater	49	679,810,970.39	85.05%	24	4.9910	1.322787
	5.501% to 5.750%	5	51,535,007.08	6.45%	26	5.6310	1.280676	Totals	65	799,267,899.09	100.00%	24	4.9992	1.370656
	5.751% or greater	1	4,415,577.70	0.55%	25	5.8450	2.082200
	Totals	65	799,267,899.09	100.00%	24	4.9992	1.370656
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 11 of 30


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	16	119,456,928.70	14.95%	24	5.0463	NAP	Defeased	16	119,456,928.70	14.95%	24	5.0463	NAP
	60 months or less	49	679,810,970.39	85.05%	24	4.9910	1.322787	Interest Only	2	34,000,000.00	4.25%	26	4.8218	2.186918
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	47	645,810,970.39	80.80%	24	4.9999	1.277293
	Totals	65	799,267,899.09	100.00%	24	4.9992	1.370656	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	65	799,267,899.09	100.00%	24	4.9992	1.370656
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 12 of 30


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	16	119,456,928.70	14.95%	24	5.0463	NAP				None
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	47	580,736,952.26	72.66%	24	5.0578	1.376914
	13 months to 24 months	2	99,074,018.13	12.40%	25	4.5995	1.005512
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	65	799,267,899.09	100.00%	24	4.9992	1.370656
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 13 of 30


					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	301490001	RT	New Orleans	LA	Actual/360	5.030%	445,624.57	152,284.25	0.00	N/A	01/06/24	--	102,882,604.40	102,730,320.10	11/06/21
2	304101129	MU	Phoenix	AZ	Actual/360	4.910%	391,212.72	140,121.99	0.00	N/A	01/01/24	--	92,527,808.57	92,387,686.58	11/01/21
3	301490002	RT	Portage	MI	Actual/360	4.424%	326,043.28	176,111.47	0.00	N/A	12/06/23	--	85,593,774.58	85,417,663.11	10/06/21
6	695100240	SS	Various	Various	Actual/360	5.145%	57,542.19	18,803.79	0.00	N/A	01/06/24	--	12,987,987.13	12,969,183.34	11/06/21
7	695100241	SS	Tallahassee	FL	Actual/360	5.145%	36,894.46	12,056.46	0.00	N/A	01/06/24	--	8,327,537.42	8,315,480.96	11/06/21
8	695100242	SS	Bentonville	AR	Actual/360	5.145%	11,640.06	3,803.77	0.00	N/A	01/06/24	--	2,627,305.19	2,623,501.42	11/06/21
9	301490009	RT	Toledo	OH	Actual/360	5.161%	95,590.92	36,096.44	0.00	N/A	01/06/24	--	21,509,166.18	21,473,069.74	11/06/21
10	304101126	MU	New York	NY	Actual/360	4.880%	96,651.11	0.00	0.00	N/A	01/06/24	--	23,000,000.00	23,000,000.00	11/06/21
11	301490011	LO	Anchorage	AK	Actual/360	5.608%	79,931.04	27,803.37	0.00	N/A	01/06/24	--	16,551,915.60	16,524,112.23	10/06/21
12	301490012	RT	Bangor	ME	Actual/360	5.040%	73,009.70	26,749.38	0.00	N/A	01/06/24	--	16,824,179.66	16,797,430.28	11/06/21
13	304101113	RT	Various	Various	Actual/360	5.190%	57,078.40	64,952.01	0.00	N/A	12/06/23	--	12,771,596.89	12,706,644.88	11/06/21
14	301490014	MF	Fayetteville	NC	Actual/360	4.854%	69,454.24	25,573.94	0.00	N/A	09/06/23	--	16,616,508.71	16,590,934.77	11/06/21
15	301490015	LO	Cranberry Township	PA	Actual/360	4.670%	60,739.67	29,706.66	0.00	N/A	01/06/19	--	15,104,152.83	15,074,446.17	07/06/20
16	301490016	OF	Columbus	OH	Actual/360	4.879%	61,853.68	28,153.00	0.00	N/A	12/06/23	--	14,722,296.35	14,694,143.35	11/06/21
17	301490017	MF	Manchester	MO	Actual/360	4.824%	66,792.26	21,600.48	0.00	N/A	12/06/23	--	16,077,357.25	16,055,756.77	11/06/21
18	304101109	SS	Various	MN	Actual/360	4.660%	67,214.03	0.00	0.00	N/A	09/06/23	--	16,750,000.00	16,750,000.00	11/06/21
19	695100244	MF	Baton Rouge	LA	Actual/360	5.330%	66,423.81	25,509.09	0.00	N/A	01/06/24	--	14,472,294.09	14,446,785.00	11/06/21
20	695100248	LO	Long Island City	NY	Actual/360	5.700%	67,175.65	29,686.39	0.00	N/A	01/06/24	--	13,686,041.41	13,656,355.02	02/06/20
22	695100236	MU	New York	NY	Actual/360	5.260%	63,089.10	19,834.39	0.00	N/A	12/06/23	--	13,928,661.57	13,908,827.18	11/06/21
23	304101104	MU	Lakeway	TX	Actual/360	4.950%	48,601.28	18,653.74	0.00	N/A	11/06/23	--	11,402,059.19	11,383,405.45	11/06/21
24	301490024	OF	Maitland	FL	Actual/360	5.044%	43,455.31	17,240.01	0.00	N/A	12/06/23	--	10,004,804.18	9,987,564.17	11/06/21
25	304101117	RT	Dallas	TX	Actual/360	4.700%	44,519.44	0.00	0.00	N/A	12/06/23	--	11,000,000.00	11,000,000.00	11/06/21
26	695100232	OF	Los Alamitos	CA	Actual/360	5.048%	41,016.38	17,547.47	0.00	N/A	12/06/23	--	9,435,801.97	9,418,254.50	11/06/21
27	301490027	RT	Various	TX	Actual/360	4.879%	39,213.19	17,967.52	0.00	N/A	11/06/23	--	9,333,449.45	9,315,481.93	11/06/21
28	301490028	MF	Various	Various	Actual/360	5.295%	42,738.40	18,235.54	0.00	N/A	11/06/23	--	9,373,313.37	9,355,077.83	11/06/21
29	301490029	OF	Houston	TX	Actual/360	4.891%	37,865.23	17,273.47	0.00	N/A	08/06/23	--	8,990,497.22	8,973,223.75	11/06/21
31	301490031	MF	Brownstown Twsp.	MI	Actual/360	5.230%	39,408.29	15,688.27	0.00	N/A	01/06/24	--	8,750,375.90	8,734,687.63	11/06/21
32	695100247	RT	Chicago	IL	Actual/360	5.172%	38,917.38	15,820.87	0.00	N/A	01/06/24	--	8,738,277.75	8,722,456.88	11/06/21




© Copyright 2021 Computershare. All rights reserved. Confidential.																Page 14 of 30


					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
33	695100243	IN	Romulus	MI	Actual/360	5.220%	38,340.49	15,318.35	0.00	N/A	01/06/24	--	8,529,586.65	8,514,268.30	11/06/21
34	301490034	IN	Greensboro	NC	Actual/360	5.568%	40,595.71	14,322.31	0.00	N/A	01/06/24	--	8,466,847.39	8,452,525.08	11/06/21
35	301490035	MU	Cincinnati	OH	Actual/360	5.129%	36,561.66	15,187.99	0.00	N/A	12/06/23	--	8,278,163.41	8,262,975.42	11/06/21
36	301490036	LO	College Station	TX	Actual/360	5.031%	33,412.46	22,295.31	0.00	N/A	11/06/23	--	7,712,496.57	7,690,201.26	11/06/21
37	695100228	MF	Various	VA	Actual/360	5.174%	34,979.50	14,296.03	0.00	N/A	12/06/23	--	7,851,055.38	7,836,759.35	11/06/21
38	301490038	MF	Southfield	MI	Actual/360	4.930%	33,061.81	14,867.84	0.00	N/A	11/06/23	--	7,787,902.90	7,773,035.06	11/06/21
39	695100226	MU	Raleigh	NC	Actual/360	4.900%	32,379.70	14,722.30	0.00	N/A	11/06/23	--	7,673,925.14	7,659,202.84	11/06/21
40	695100238	RT	Las Vegas	NV	Actual/360	5.676%	32,046.51	29,365.66	0.00	N/A	01/06/24	--	6,556,606.99	6,527,241.33	11/06/21
42	301490042	MF	Houston	TX	Actual/360	4.981%	33,649.44	12,682.60	0.00	N/A	12/06/23	--	7,845,953.93	7,833,271.33	11/06/21
43	301490043	OF	Canonsburg	PA	Actual/360	5.250%	34,009.09	13,618.48	0.00	N/A	11/06/23	--	7,522,747.92	7,509,129.44	11/06/21
44	695100245	RT	Las Vegas	NV	Actual/360	5.210%	32,764.49	13,137.86	0.00	N/A	01/06/24	--	7,303,086.92	7,289,949.06	11/06/21
45	301490045	LO	Bryan	TX	Actual/360	5.045%	29,901.44	12,727.42	0.00	N/A	01/06/24	--	6,882,223.10	6,869,495.68	11/06/21
46	695100225	RT	Gainesville	VA	Actual/360	4.910%	28,382.82	11,467.28	0.00	N/A	11/06/23	--	6,712,972.97	6,701,505.69	11/06/21
48	695100237	RT	Hampton	GA	Actual/360	5.190%	29,905.74	10,408.52	0.00	N/A	12/06/23	--	6,691,570.22	6,681,161.70	11/06/21
49	695100233	RT	Montgomery	AL	Actual/360	5.580%	30,682.90	10,846.44	0.00	N/A	12/06/23	--	6,385,619.86	6,374,773.42	11/06/21
51	301490051	IN	West Sacramento	CA	Actual/360	4.811%	23,011.84	10,740.64	0.00	N/A	12/06/23	--	5,554,650.90	5,543,910.26	11/06/21
52	304101107	MU	Danville	IL	Actual/360	4.900%	22,985.03	10,450.75	0.00	N/A	11/06/23	--	5,447,406.70	5,436,955.95	11/06/21
53	695100231	OF	Various	Various	Actual/360	5.295%	24,533.05	9,599.09	0.00	N/A	12/06/23	--	5,380,547.34	5,370,948.25	11/06/21
55	301490055	MF	Thomasville	GA	Actual/360	5.100%	23,951.58	8,625.41	0.00	N/A	12/06/23	--	5,453,870.18	5,445,244.77	11/06/21
56	301490056	IN	Charlotte	NC	Actual/360	5.246%	23,093.20	9,196.22	0.00	N/A	12/06/23	--	5,112,069.21	5,102,872.99	11/06/21
57	301490057	RT	Mansfield	TX	Actual/360	4.750%	20,434.76	9,820.79	0.00	N/A	11/06/23	--	4,995,933.73	4,986,112.94	11/06/21
58	695100229	LO	Tucumcari	NM	Actual/360	5.845%	22,282.30	11,492.25	0.00	N/A	12/06/23	--	4,427,069.95	4,415,577.70	11/06/21
59	695100235	RT	Port Richey	FL	Actual/360	5.145%	19,117.43	7,895.62	0.00	N/A	09/06/23	--	4,315,040.20	4,307,144.58	11/06/21
60	301490060	RT	Troy	MI	Actual/360	5.367%	18,547.58	10,974.36	0.00	N/A	01/06/24	--	4,012,878.49	4,001,904.13	11/06/21
61	301490061	IN	McHenry	IL	Actual/360	5.106%	18,340.80	7,737.01	0.00	N/A	08/06/23	--	4,171,774.66	4,164,037.65	11/06/21
62	304101103	SS	Scottsdale	AZ	Actual/360	5.060%	18,156.87	7,786.87	0.00	N/A	11/06/23	--	4,167,075.34	4,159,288.47	11/06/21
63	695100227	MU	New York	NY	Actual/360	5.160%	16,340.22	10,387.52	0.00	N/A	12/06/23	--	3,677,468.26	3,667,080.74	11/06/21
64	304101101	LO	Indianapolis	IN	Actual/360	5.280%	16,724.61	10,321.24	0.00	N/A	11/06/23	--	3,678,433.21	3,668,111.97	11/06/21




© Copyright 2021 Computershare. All rights reserved. Confidential.																Page 15 of 30


					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
65	304101115	MH	Phoenix	AZ	Actual/360	5.600%	16,424.16	9,116.68	0.00	N/A	12/06/23	--	3,405,930.84	3,396,814.16	11/06/21
66	695100230	OF	Frisco	TX	Actual/360	5.085%	15,245.92	6,435.22	0.00	N/A	12/06/23	--	3,481,797.01	3,475,361.79	11/06/21
68	304101108	RT	Aurora	IL	Actual/360	5.100%	14,120.55	5,968.59	0.00	N/A	11/06/23	--	3,215,305.80	3,209,337.21	11/06/21
69	301490069	MF	Desert Hot Springs	CA	Actual/360	5.542%	13,669.63	4,868.22	0.00	N/A	10/06/23	--	2,864,641.09	2,859,772.87	11/06/21
70	301490070	MH	Various	MI	Actual/360	5.100%	11,609.57	7,579.44	0.00	N/A	11/06/23	--	2,643,544.25	2,635,964.81	11/06/21
71	695100234	SS	Various	GA	Actual/360	5.130%	12,318.21	5,115.22	0.00	N/A	12/06/23	--	2,788,502.00	2,783,386.78	11/06/21
72	304101111	RT	Indianapolis	IN	Actual/360	5.160%	11,624.33	4,774.95	0.00	N/A	12/06/23	--	2,616,129.00	2,611,354.05	11/06/21
73	301490073	RT	Auburn Hills	MI	Actual/360	5.367%	8,854.85	5,239.30	0.00	N/A	01/06/24	--	1,915,799.24	1,910,559.94	11/06/21
74	301490074	MF	Southfield	MI	Actual/360	5.120%	4,983.19	2,091.14	0.00	N/A	11/06/23	--	1,130,260.22	1,128,169.08	11/06/21
Totals							3,446,739.23	1,378,754.69	0.00				800,646,653.83	799,267,899.09




© Copyright 2021 Computershare. All rights reserved. Confidential.																Page 16 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	5,728,516.03	2,734,942.09	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
2	14,376,101.00	7,234,795.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
3	7,761,464.00	1,697,175.00	01/01/20	03/31/20	11/09/21	71,169,641.88	1,238,259.93	501,417.69	501,417.69	1,327,329.65	0.00
6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
9	2,816,435.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,921,773.52	1,781,602.71	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
11	969,095.27	1,724,475.82	07/01/20	06/30/21	--	0.00	0.00	107,591.88	107,591.88	0.00	0.00
12	2,300,685.29	1,084,269.12	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,951,440.72	1,059,880.91	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	(366,588.00)	8,919.00	01/01/21	06/30/21	11/09/21	9,131,571.31	568,017.88	53,632.46	849,722.81	0.00	0.00
16	2,712,949.00	2,396,885.00	10/01/20	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,652,848.45	880,427.86	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
19	1,628,004.60	975,541.72	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,027,192.00	0.00	--	--	11/09/21	499,079.00	20,133.43	94,261.83	1,945,121.17	935,030.97	0.00
22	1,380,410.00	358,551.12	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,061,834.88	280,890.55	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,704,238.64	721,148.54	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,153,276.28	370,388.07	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
27	1,073,379.02	284,588.73	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
31	1,208,379.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,075,747.20	593,251.90	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 17 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
33	1,697,596.48	880,555.08	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,543,555.98	819,265.48	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,321,406.91	613,358.44	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
36	171,749.49	731,030.56	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
38	1,341,078.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1,070,376.24	536,366.54	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
40	738,895.75	595,759.71	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
42	1,474,525.27	1,192,151.73	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
43	614,310.26	266,037.68	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
44	547,806.85	349,066.71	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
45	132,963.62	427,100.76	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
46	825,325.12	655,332.84	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
48	488,612.28	276,005.44	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
49	1,038,715.76	356,844.70	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
51	1,047,056.32	841,385.50	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
52	710,802.16	296,149.08	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
53	1,016,342.49	370,040.34	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
56	865,577.80	443,404.40	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
57	669,735.52	311,917.24	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
58	559,732.04	938,244.21	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
59	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
60	580,627.93	142,377.88	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
61	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
62	587,255.58	439,467.68	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
63	401,468.76	227,433.76	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
64	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 18 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
65	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	456,280.24	321,242.61	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
68	301,443.63	166,985.85	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
69	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
70	393,663.63	230,004.43	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
71	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
72	197,384.00	217,146.50	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
73	243,381.24	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
74	383,299.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	75,558,150.91	36,832,408.29				80,800,292.19	1,826,411.24	756,903.86	3,403,853.55	2,262,360.62	0.00




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 19 of 30


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© Copyright 2021 Computershare. All rights reserved. Confidential.					Page 20 of 30


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More	Foreclosure			REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
11/15/21	0	0.00	0	0.00	1	13,656,355.02	0	0.00	1	15,074,446.17	0	0.00	0	0.00	0	0.00	4.999244%	4.939364%	24
10/13/21	0	0.00	0	0.00	1	13,686,041.41	0	0.00	1	15,104,152.83	0	0.00	0	0.00	0	0.00	4.999290%	4.939398%	25
09/13/21	1	85,779,718.13	0	0.00	1	13,717,744.17	0	0.00	1	15,135,696.08	0	0.00	0	0.00	0	0.00	4.999340%	4.939435%	26
08/12/21	1	85,954,455.69	0	0.00	1	13,747,130.71	0	0.00	2	15,165,157.41	0	0.00	0	0.00	1	18,132,855.96	4.999386%	4.939468%	27
07/12/21	1	86,128,530.17	1	70,292,484.65	1	13,776,373.72	0	0.00	2	85,486,985.39	0	0.00	0	0.00	0	0.00	5.013291%	4.955375%	28
06/11/21	1	70,415,950.22	1	86,312,509.68	1	13,807,649.43	0	0.00	2	85,641,643.97	0	0.00	0	0.00	0	0.00	5.013335%	4.955407%	29
05/12/21	0	0.00	0	0.00	2	100,321,822.28	0	0.00	2	85,783,591.41	0	0.00	0	0.00	0	0.00	5.013374%	4.955435%	30
04/12/21	0	0.00	0	0.00	3	171,186,730.95	0	0.00	2	85,937,002.12	0	0.00	0	0.00	0	0.00	5.013418%	4.955466%	31
03/12/21	0	0.00	0	0.00	3	171,498,556.04	0	0.00	2	86,077,665.71	0	0.00	0	0.00	0	0.00	5.013456%	4.955493%	32
02/12/21	0	0.00	0	0.00	3	171,878,069.34	0	0.00	2	86,254,091.95	0	0.00	0	0.00	0	0.00	5.013506%	4.955533%	33
01/12/21	0	0.00	1	71,015,462.64	2	101,171,576.82	0	0.00	2	86,393,376.83	0	0.00	0	0.00	0	0.00	5.013544%	4.955558%	34
12/11/20	1	71,125,651.02	0	0.00	2	101,369,084.47	0	0.00	2	86,532,056.39	0	0.00	0	0.00	0	0.00	5.013581%	4.955584%	35
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© Copyright 2021 Computershare. All rights reserved. Confidential.																		Page 21 of 30

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹ Advances

Advances

Balance

Date

Code²

Date

REO Date

301490002

10/06/21

501,417.69

3,490,701.44

85,593,774.58

07/09/20

301490011

10/06/21

107,591.88

0.00

16,551,915.60

301490015

07/06/20

53,632.46

849,722.81

5,305.70

15,551,107.40

12/21/18

02/18/20

695100248

02/06/20

94,261.83

1,945,121.17

1,035,179.38

14,275,632.73

05/13/20

Totals

756,903.86

3,403,853.55

4,531,186.52

131,972,430.31

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

Page 22 of 30


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		15,074,446	0		0		15,074,446
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		146,256,094	146,256,094		0		0
25 - 36 Months		637,937,359	624,281,004	13,656,355			0
37 - 48 Months		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		0	0		0		0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Nov-21	799,267,899	770,537,098	0	0	13,656,355		15,074,446
Oct-21	800,646,654	771,856,460	0	0	13,686,041		15,104,153
Sep-21	802,123,685	687,490,526	85,779,718	0	13,717,744		15,135,696
Aug-21	803,490,132	688,623,389	85,954,456	0	13,747,131		15,165,157
Jul-21	875,143,176	689,751,287	86,128,530	0	13,776,374		85,486,985
Jun-21	876,726,138	690,964,335	0	86,312,510	13,807,649		85,641,644
May-21	878,187,392	692,081,978	0	0	100,321,822		85,783,591
Apr-21	879,757,628	693,285,144	0	0	100,535,483		85,937,002
Mar-21	881,205,790	694,392,619	0	0	100,735,505		86,077,666
Feb-21	882,994,931	695,767,553	0	0	100,973,286		86,254,092
Jan-21	884,429,109	696,864,156	0	0	101,171,577		86,393,377
Dec-20	885,857,095	697,955,954	0	0	101,369,084		86,532,056
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© Copyright 2021 Computershare. All rights reserved. Confidential.								Page 23 of 30


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
3	301490002	85,417,663.11	85,593,774.58	20,700,000.00	08/27/21	1,598,116.00	1.06080	03/31/20	12/06/23	265
15	301490015	15,074,446.17	15,551,107.40	8,900,000.00	02/10/21	8,919.00	0.01640	06/30/21	01/06/19	266
20	695100248	13,656,355.02	14,275,632.73	17,000,000.00	07/10/21	766,887.00	0.65970	12/31/19	01/06/24	230
Totals		114,148,464.30	115,420,514.71	46,600,000.00		2,373,922.00




© Copyright 2021 Computershare. All rights reserved. Confidential.										Page 24 of 30


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
3	301490002	RT	MI	07/09/20	6
	Subject is a 770K SF (349K owned) regional mall in Portage, Michigan. Property was constructed in 1980 and underwent an $18M renovation in 2001 which included an expansion of the food court. Non-collateral anchors are Sears (vacant)
	Macys, and Jenne	y . As of 10/1/21 total Mall occupancy was 73%. Lender has put in a Receiver, who has marketed property to a potential buyer. Lender received various offers and is proceeding to obtain approval to sell property to the
	highest offer.

15	301490015	LO	PA	12/21/18	7
	REO Title Date: 2/18/2020. Description of Collateral: Property is a 5-story, 136-room, Hilton Garden Inn under a Franchise Agreement expiring 8/31/29 built in 2012 in Cranberry Township approximately 20 mi N of Pittsburgh CBD. Amenities
	include a res taurant & lounge, 2,352 sf of meeting space, an indoor pool and whirlpool, fitness room, business center, a market pantry, guest laundry, and outdoor patio area and gazebo. Crossed with or is a Companion Loan to: No.
	Deferred Maintenance / Repair Is		sues: No DM noted from 11/2019 MS site inspection. Brand Standard & Deficiency List item approx. $200K.				2020 Operations Summary: Occ 26.5% (index 88%), ADR $98.51 (index 112.9%), RevPAR
	$26.11 (index 99.5%). June 2021 operations YTD: Occ 37.3% (in				dex 102%), ADR $91.68 (index 114.1%), RevPar $34.16 (index 116.3%). Marketing Summary: Property was listed with AY and successfuly traded in an October auction event.
	Closing is scheduled for December 2021.

20	695100248	LO	NY	05/13/20	13
	Borrower communications have ceased. Borrower engaged a Loan Advisor, who also has heard nothing from Borrower. Proceeding with Foreclosing Compliant filing and Application for Appointment of Receiver. Have reached temporary
	agreement with Franchi sor for contiunation of Franchise Agreement until 10/31/2021. Receiver hearing is scheduled for 10/29/2021


1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© Copyright 2021 Computershare. All rights reserved. Confidential.								Page 25 of 30


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
11	301490011	16,947,564.44	5.60800%	16,947,564.44 5.60800%		10	08/05/20	07/06/20	09/08/20
23	304101104	11,667,345.24	4.95000%	11,667,345.24 4.95000%		10	08/18/20	08/06/20	09/08/20
35	301490035	8,493,167.32	5.12900%	8,493,167.32 5.12900%		10	08/26/20	07/06/20	09/08/20
Totals		37,108,077.00		37,108,077.00
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© Copyright 2021 Computershare. All rights reserved. Confidential.									Page 26 of 30

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

301490005 08/12/21

70,292,484.65

17,000,000.00

21,621,114.65

2,427,313.72

20,674,068.70

18,246,754.98

52,045,729.67

(3,581.47)

106,930.99

51,938,798.68

66.58%

301490054 02/12/19

5,727,170.58

3,850,000.00

6,170,576.58

450,729.07

6,170,576.58

5,719,847.51

7,323.07

0.00

458.84

6,864.23

0.11%

301490067 01/10/20

3,149,061.09

2,650,000.00

2,999,350.58

1,194,468.50

2,831,125.62

1,636,657.12

1,512,403.97

0.00

21,236.27

1,491,167.70

38.93%

Current Period Totals

0.00

Cumulative Totals

79,168,716.32

23,500,000.00

30,791,041.81

4,072,511.29

29,675,770.90

25,603,259.61

53,565,456.71

(3,581.47)

128,626.10

53,436,830.61

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

Page 27 of 30


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
5	301490005	11/15/21	0.00	0.00	51,938,798.68	0.00	0.00	3,581.47	0.00	0.00	51,938,798.68
		10/13/21	0.00	0.00	51,935,217.21	0.00	0.00	(110,653.46)	0.00	0.00
		09/13/21	0.00	0.00	52,045,870.67	0.00	0.00	141.00	0.00	0.00
		08/12/21	0.00	0.00	52,045,729.67	0.00	0.00	52,045,729.67	0.00	0.00
54	301490054	05/12/20	0.00	0.00	6,864.23	0.00	0.00	(276.92)	0.00	0.00	6,864.23
		04/13/20	0.00	0.00	7,141.15	0.00	0.00	(276.92)	0.00	0.00
		12/12/19	0.00	0.00	7,418.07	0.00	0.00	95.00	0.00	0.00
		02/12/19	0.00	0.00	7,323.07	0.00	0.00	7,323.07	0.00	0.00
67	301490067	09/13/21	0.00	0.00	1,491,167.70	0.00	0.00	251.42	0.00	0.00	1,491,167.70
		01/12/21	0.00	0.00	1,490,916.28	0.00	0.00	34.22	0.00	0.00
		08/12/20	0.00	0.00	1,490,882.06	0.00	0.00	70.00	0.00	0.00
		07/10/20	0.00	0.00	1,490,812.06	0.00	0.00	353.58	0.00	0.00
		05/12/20	0.00	0.00	1,490,458.48	0.00	0.00	(22,375.99)	0.00	0.00
		02/12/20	0.00	0.00	1,512,834.47	0.00	0.00	430.50	0.00	0.00
		01/10/20	0.00	0.00	1,512,403.97	0.00	0.00	1,512,403.97	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	3,581.47	0.00	0.00	3,581.47
Cumulative Totals			0.00	0.00	53,436,830.61	0.00	0.00	53,436,830.61	0.00	0.00	53,436,830.61




© Copyright 2021 Computershare. All rights reserved. Confidential.											Page 28 of 30


				Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
3	0.00	0.00	18,426.44	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	3,500.00	0.00	0.00	36,642.97	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	3,500.00	0.00	0.00	2,445.35	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	25,426.44	0.00	0.00	39,088.32	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		64,514.76




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 29 of 30


	Supplemental Notes
	None




© Copyright 2021 Computershare. All rights reserved. Confidential.		Page 30 of 30

Serious News for Serious Traders! Try StreetInsider.com Premium Free!

Create E-mail Alert Related Categories

SEC Filings

Sign 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!

Form 10-D GS Mortgage Securities For: Nov 15

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

Registered/reporting pursuant to (check one)

Loss Information as reported on November 15, 2021

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

Form 10-D GS Mortgage Securities For: Nov 15

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

Registered/reporting pursuant to (check one)

Loss Information as reported on November 15, 2021

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934