Form 10-D GS Mortgage Securities For: Sep 13
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: August 13, 2021 to September 13, 2021
Commission File Number of issuing entity: 333-207677-05
Central Index Key Number of issuing entity: 0001704459
GS Mortgage Securities Trust 2017-GS6
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-207677
Central Index Key Number of depositor: 0001004158
GS Mortgage Securities Corporation II
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541502
Goldman Sachs Mortgage Company
(Exact name of sponsor as specified in its charter)
Leah Nivison (212) 902-1000
(Name and telephone number, including area code, of the person to contact in connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing entity)
38-4032106
38-4032107
(I.R.S. Employer Identification No.)
c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
A-1 |
|
|
X |
|
A-2 |
|
|
X |
|
A-3 |
|
|
X |
|
A-AB |
|
|
X |
|
X-A |
|
|
X |
|
X-B |
|
|
X |
|
A-S |
|
|
X |
|
B |
|
|
X |
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On September 13, 2021 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2017-GS6.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
No assets securitized by GS Mortgage Securities Corporation II (the "Depositor") and held by GS Mortgage Securities Trust 2017-GS6 were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from August 13, 2021 to September 13, 2021.
The Depositor has filed a Form ABS-15G on February 25, 2021. The CIK number of the Depositor is 0001004158. There is no new activity to report at this time.
Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, has filed a Form ABS-15G on August 13, 2021. The CIK number of GSMC is 0001541502. There is no new activity to report at this time.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207677-05 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 27, 2021 under Commission File No. 333-207677-05 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 9. Other Information.
Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for GS Mortgage Securities Trust 2017-GS6, affirms the following amounts in the respective accounts:
Collection Account Balance | ||
Prior Distribution Date |
08/12/2021 |
$651,129.08 |
Current Distribution Date |
09/13/2021 |
$914,663.88 |
REO Account | ||
Prior Distribution Date |
08/12/2021 |
$0.00 |
Current Distribution Date |
09/13/2021 |
$0.00 |
Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for GS Mortgage Securities Trust 2017-GS6, affirms the following amounts in the respective accounts:
Distribution Account Balance | ||
Prior Distribution Date |
08/12/2021 |
$5,740.83 |
Current Distribution Date |
09/13/2021 |
$5,738.62 |
Interest Reserve Account Balance | ||
Prior Distribution Date |
08/12/2021 |
$0.00 |
Current Distribution Date |
09/13/2021 |
$0.00 |
Gain-On-Sale Account Balance | ||
Prior Distribution Date |
08/12/2021 |
$0.00 |
Current Distribution Date |
09/13/2021 |
$0.00 |
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
GS Mortgage Securities Corporation II
(Depositor)
/s/ Leah Nivison
Leah Nivison, CEO
Date: September 27, 2021
Distribution Date: |
09/13/21 |
GS Mortgage Securities Trust 2017-GS6 |
Determination Date: |
09/07/21 |
|
Next Distribution Date: |
10/13/21 |
|
Record Date: |
08/31/21 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2017-GS6 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2 |
Depositor |
GS Mortgage Securities Corporation II |
|
|
Certificate Factor Detail |
3 |
|
Leah Nivison |
(212) 902-1000 |
|
Certificate Interest Reconciliation Detail |
4 |
|
200 West Street, | New York, NY 10282 |
|
|
|
|
Master Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
Additional Information |
5 |
|
Association |
|
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
Bond / Collateral Reconciliation - Balances |
7 |
|
10851 Mastin Street, Suite 300, | Overland Park, KS 66210 |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
Special Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
|
|
|
Association |
|
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
Mortgage Loan Detail (Part 2) |
15-16 |
|
10851 Mastin Street, Suite 300, | Overland Park, KS 66210 |
|
|
Principal Prepayment Detail |
17 |
Asset Representations |
Pentalpha Surveillance LLC |
|
|
|
|
Reviewer |
|
|
|
Historical Detail |
18 |
|
|
|
|
|
|
|
Don Simon |
(203) 660-6100 |
|
Delinquency Loan Detail |
19 |
|
375 North French Road,Suite 100 | Amherst, NY 14228 |
|
|
Collateral Stratification and Historical Detail |
20 |
Certificate Administrator |
Wells Fargo Bank, N.A. |
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 2 |
22 |
|
|
|
|
|
|
|
9062 Old Annapolis Road, | Columbia, MD 21045 |
|
|
Modified Loan Detail |
23 |
|
|
|
|
|
|
Operating Advisor |
Pentalpha Surveillance LLC |
|
|
Historical Liquidated Loan Detail |
24 |
|
Don Simon |
(203) 660-6100 |
|
Historical Bond / Collateral Loss Reconciliation Detail |
25 |
|
375 North French Road,Suite 100 | Amherst, NY 14228 |
|
|
Interest Shortfall Detail - Collateral Level |
26 |
|
|
|
|
Supplemental Notes |
27 |
|
|
|
|
This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.
Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
Page 1 of 27 |
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|
|||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Current |
Original |
|
|
Pass-Through Rate |
|
Beginning |
Principal |
Interest |
Prepayment |
|
Total |
|
Credit |
Credit |
Class |
CUSIP |
(2) |
Original Balance |
Balance |
Distribution |
Distribution |
Penalties |
Realized Losses |
Distribution |
Ending Balance |
Support¹ |
Support¹ |
Regular Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
A-1 |
36253PAA0 |
1.945000% |
15,431,000.00 |
3,459,532.54 |
343,960.90 |
5,607.33 |
0.00 |
0.00 |
349,568.23 |
3,115,571.64 |
30.40% |
30.00% |
A-2 |
36253PAB8 |
3.164000% |
250,000,000.00 |
250,000,000.00 |
0.00 |
659,166.67 |
0.00 |
0.00 |
659,166.67 |
250,000,000.00 |
30.40% |
30.00% |
A-3 |
36253PAC6 |
3.433000% |
359,651,000.00 |
359,651,000.00 |
0.00 |
1,028,901.57 |
0.00 |
0.00 |
1,028,901.57 |
359,651,000.00 |
30.40% |
30.00% |
A-AB |
36253PAD4 |
3.230000% |
29,390,000.00 |
29,390,000.00 |
0.00 |
79,108.08 |
0.00 |
0.00 |
79,108.08 |
29,390,000.00 |
30.40% |
30.00% |
A-S |
36253PAG7 |
3.638000% |
84,147,000.00 |
84,147,000.00 |
0.00 |
255,105.66 |
0.00 |
0.00 |
255,105.66 |
84,147,000.00 |
21.28% |
21.00% |
B |
36253PAH5 |
3.869000% |
45,579,000.00 |
45,579,000.00 |
0.00 |
146,954.29 |
0.00 |
0.00 |
146,954.29 |
45,579,000.00 |
16.34% |
16.13% |
C |
36253PAJ1 |
4.322000% |
42,074,000.00 |
42,074,000.00 |
0.00 |
151,536.52 |
0.00 |
0.00 |
151,536.52 |
42,074,000.00 |
11.78% |
11.63% |
D |
36253PAK8 |
3.243000% |
46,748,000.00 |
46,748,000.00 |
0.00 |
126,336.47 |
0.00 |
0.00 |
126,336.47 |
46,748,000.00 |
6.71% |
6.63% |
E |
36253PAP7 |
4.522284% |
17,530,000.00 |
17,530,000.00 |
0.00 |
66,063.03 |
0.00 |
0.00 |
66,063.03 |
17,530,000.00 |
4.81% |
4.75% |
F |
36253PAR3 |
4.522284% |
10,518,000.00 |
10,518,000.00 |
0.00 |
39,637.82 |
0.00 |
0.00 |
39,637.82 |
10,518,000.00 |
3.67% |
3.63% |
G* |
36253PAT9 |
4.522284% |
33,893,308.00 |
33,893,308.00 |
0.00 |
127,729.34 |
0.00 |
0.00 |
127,729.34 |
33,893,308.00 |
0.00% |
0.00% |
R |
36253PAV4 |
0.000000% |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
Retained |
N/A |
4.522284% |
24,170,112.00 |
23,860,631.93 |
8,891.89 |
89,920.47 |
0.00 |
0.00 |
98,812.36 |
23,851,740.04 |
0.00% |
0.00% |
Interest |
|
|
|
|
|
|
|
|
|
|
|
|
Regular SubTotal |
|
959,131,420.01 |
946,850,472.47 |
352,852.79 |
2,776,067.25 |
0.00 |
0.00 |
3,128,920.04 |
946,497,619.68 |
|
|
|
|
||||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
X-A |
36253PAE2 |
1.173388% |
738,619,000.00 |
726,647,532.54 |
0.00 |
710,532.88 |
0.00 |
0.00 |
710,532.88 |
726,303,571.64 |
|
|
X-B |
36253PAF9 |
0.435841% |
87,653,000.00 |
87,653,000.00 |
0.00 |
31,835.66 |
0.00 |
0.00 |
31,835.66 |
87,653,000.00 |
|
|
X-D |
36253PAM4 |
1.279284% |
46,748,000.00 |
46,748,000.00 |
0.00 |
49,836.65 |
0.00 |
0.00 |
49,836.65 |
46,748,000.00 |
|
|
Notional SubTotal |
|
873,020,000.00 |
861,048,532.54 |
0.00 |
792,205.19 |
0.00 |
0.00 |
792,205.19 |
860,704,571.64 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
352,852.79 |
3,568,272.44 |
0.00 |
0.00 |
3,921,125.23 |
|
|
|
|
|
||||||||||||
* |
Denotes the Controlling Class (if required) |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing |
|||||||||||
|
the result by (A). |
|
|
|
|
|
|
|
|
|
|
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the |
|||||||||||
|
underlying index (if and as applicable), and any other matters provided in the governing documents. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 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 |
36253PAA0 |
224.19367118 |
22.29025339 |
0.36338086 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
22.65363424 |
201.90341780 |
A-2 |
36253PAB8 |
1,000.00000000 |
0.00000000 |
2.63666668 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.63666668 |
1,000.00000000 |
A-3 |
36253PAC6 |
1,000.00000000 |
0.00000000 |
2.86083334 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.86083334 |
1,000.00000000 |
A-AB |
36253PAD4 |
1,000.00000000 |
0.00000000 |
2.69166655 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.69166655 |
1,000.00000000 |
A-S |
36253PAG7 |
1,000.00000000 |
0.00000000 |
3.03166673 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.03166673 |
1,000.00000000 |
B |
36253PAH5 |
1,000.00000000 |
0.00000000 |
3.22416661 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.22416661 |
1,000.00000000 |
C |
36253PAJ1 |
1,000.00000000 |
0.00000000 |
3.60166659 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.60166659 |
1,000.00000000 |
D |
36253PAK8 |
1,000.00000000 |
0.00000000 |
2.70250000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.70250000 |
1,000.00000000 |
E |
36253PAP7 |
1,000.00000000 |
0.00000000 |
3.76856988 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.76856988 |
1,000.00000000 |
F |
36253PAR3 |
1,000.00000000 |
0.00000000 |
3.76857007 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.76857007 |
1,000.00000000 |
G |
36253PAT9 |
1,000.00000000 |
0.00000000 |
3.76857107 |
(0.00000089) |
0.08194627 |
0.00000000 |
0.00000000 |
3.76857107 |
1,000.00000000 |
R |
36253PAV4 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
Retained |
N/A |
987.19575358 |
0.36788783 |
3.72031665 |
0.00000000 |
0.00297102 |
0.00000000 |
0.00000000 |
4.08820447 |
986.82786575 |
Interest |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
36253PAE2 |
983.79209381 |
0.00000000 |
0.96197482 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.96197482 |
983.32641272 |
X-B |
36253PAF9 |
1,000.00000000 |
0.00000000 |
0.36320103 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.36320103 |
1,000.00000000 |
X-D |
36253PAM4 |
1,000.00000000 |
0.00000000 |
1.06607021 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.06607021 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. 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 |
08/01/21 - 08/30/21 |
30 |
0.00 |
5,607.33 |
0.00 |
5,607.33 |
0.00 |
0.00 |
0.00 |
5,607.33 |
0.00 |
|
A-2 |
08/01/21 - 08/30/21 |
30 |
0.00 |
659,166.67 |
0.00 |
659,166.67 |
0.00 |
0.00 |
0.00 |
659,166.67 |
0.00 |
|
A-3 |
08/01/21 - 08/30/21 |
30 |
0.00 |
1,028,901.57 |
0.00 |
1,028,901.57 |
0.00 |
0.00 |
0.00 |
1,028,901.57 |
0.00 |
|
A-AB |
08/01/21 - 08/30/21 |
30 |
0.00 |
79,108.08 |
0.00 |
79,108.08 |
0.00 |
0.00 |
0.00 |
79,108.08 |
0.00 |
|
X-A |
08/01/21 - 08/30/21 |
30 |
0.00 |
710,532.88 |
0.00 |
710,532.88 |
0.00 |
0.00 |
0.00 |
710,532.88 |
0.00 |
|
X-B |
08/01/21 - 08/30/21 |
30 |
0.00 |
31,835.66 |
0.00 |
31,835.66 |
0.00 |
0.00 |
0.00 |
31,835.66 |
0.00 |
|
A-S |
08/01/21 - 08/30/21 |
30 |
0.00 |
255,105.66 |
0.00 |
255,105.66 |
0.00 |
0.00 |
0.00 |
255,105.66 |
0.00 |
|
B |
08/01/21 - 08/30/21 |
30 |
0.00 |
146,954.29 |
0.00 |
146,954.29 |
0.00 |
0.00 |
0.00 |
146,954.29 |
0.00 |
|
C |
08/01/21 - 08/30/21 |
30 |
0.00 |
151,536.52 |
0.00 |
151,536.52 |
0.00 |
0.00 |
0.00 |
151,536.52 |
0.00 |
|
D |
08/01/21 - 08/30/21 |
30 |
0.00 |
126,336.47 |
0.00 |
126,336.47 |
0.00 |
0.00 |
0.00 |
126,336.47 |
0.00 |
|
X-D |
08/01/21 - 08/30/21 |
30 |
0.00 |
49,836.65 |
0.00 |
49,836.65 |
0.00 |
0.00 |
0.00 |
49,836.65 |
0.00 |
|
E |
08/01/21 - 08/30/21 |
30 |
0.00 |
66,063.03 |
0.00 |
66,063.03 |
0.00 |
0.00 |
0.00 |
66,063.03 |
0.00 |
|
F |
08/01/21 - 08/30/21 |
30 |
0.00 |
39,637.82 |
0.00 |
39,637.82 |
0.00 |
0.00 |
0.00 |
39,637.82 |
0.00 |
|
G |
08/01/21 - 08/30/21 |
30 |
2,767.04 |
127,729.31 |
0.00 |
127,729.31 |
(0.03) |
0.00 |
0.00 |
127,729.34 |
2,777.43 |
|
Retained |
|
|
|
|
|
|
|
|
|
|
|
|
|
08/01/21 - 08/30/21 |
30 |
71.54 |
89,920.46 |
0.00 |
89,920.46 |
0.00 |
0.00 |
0.00 |
89,920.47 |
71.81 |
|
Interest |
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
|
|
2,838.58 |
3,568,272.40 |
0.00 |
3,568,272.40 |
(0.03) |
0.00 |
0.00 |
3,568,272.44 |
2,849.24 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 4 of 27 |
Additional Information |
|
|
Total Available Distribution Amount (1) |
3,921,125.23 |
|
(1) The Available Distribution Amount includes any Prepayment Penalties. |
|
|
|
||
|
||
|
||
|
||
© Copyright 2021, Wells Fargo Bank, N.A. 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 |
3,585,916.27 |
Master Servicing Fee |
9,188.78 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
5,740.02 |
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
407.67 |
ARD Interest |
0.00 |
Operating Advisor Fee |
2,128.05 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
179.38 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
3,585,916.27 |
Total Fees |
17,643.89 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
352,852.79 |
Reimbursement for Interest on Advances |
0.00 |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
0.00 |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
352,852.79 |
Total Expenses/Reimbursements |
0.00 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,568,272.44 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
352,852.79 |
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 |
3,921,125.23 |
Total Funds Collected |
3,938,769.06 |
Total Funds Distributed |
3,938,769.12 |
|
|||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 6 of 27 |
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|||||
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
Total |
|
Total |
Beginning Scheduled Collateral Balance |
946,850,473.39 |
946,850,473.39 |
Beginning Certificate Balance |
946,850,472.47 |
|
(-) Scheduled Principal Collections |
352,852.79 |
352,852.79 |
(-) Principal Distributions |
352,852.79 |
|
(-) 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 |
946,497,620.60 |
946,497,620.60 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
946,850,473.39 |
946,850,473.39 |
Ending Certificate Balance |
946,497,619.68 |
|
Ending Actual Collateral Balance |
946,516,469.00 |
946,516,469.00 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
(0.92) |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
(0.92) |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
4.52 |
|
|
|
|
|
UC / (OC) Interest |
0.00 |
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
|
|
|
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
|
|
|
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
|
|
|
|
|
|||||
|
|||||
|
|||||
|
|||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 7 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Scheduled Balance |
|
|
|
|
|
Debt Service Coverage Ratio¹ |
|
|
|
||
|
Scheduled |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Balance |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
2 |
49,800,000.00 |
5.26% |
67 |
4.0600 |
NAP |
Defeased |
2 |
49,800,000.00 |
5.26% |
67 |
4.0600 |
NAP |
|
10,000,000 or less |
6 |
43,744,291.25 |
4.62% |
67 |
4.7629 |
2.414450 |
1.40 or less |
9 |
145,345,850.66 |
15.36% |
67 |
4.5913 |
1.077206 |
10,000,001 to 20,000,000 |
14 |
178,952,153.86 |
18.91% |
67 |
4.7271 |
1.674943 |
1.41-1.50 |
3 |
70,435,859.25 |
7.44% |
68 |
4.7019 |
1.479958 |
|
20,000,001 to 30,000,000 |
2 |
53,984,063.40 |
5.70% |
67 |
4.6831 |
1.810162 |
1.51-1.60 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
30,000,001 to 40,000,000 |
2 |
77,000,000.00 |
8.14% |
67 |
4.2413 |
1.843636 |
1.61-1.70 |
6 |
99,560,712.77 |
10.52% |
66 |
4.5999 |
1.678872 |
|
40,000,001 to 50,000,000 |
2 |
90,898,013.29 |
9.60% |
66 |
4.5562 |
1.592572 |
1.71-2.00 |
4 |
162,086,099.12 |
17.12% |
67 |
4.5920 |
1.904686 |
|
50,000,001 to 60,000,000 |
1 |
60,000,000.00 |
6.34% |
67 |
4.8460 |
1.900000 |
2.01-2.20 |
1 |
70,869,098.80 |
7.49% |
60 |
3.9740 |
2.139366 |
|
60,000,001 to 80,000,000 |
3 |
216,369,098.80 |
22.86% |
63 |
4.0954 |
3.096907 |
2.21-3.00 |
4 |
127,900,000.00 |
13.51% |
66 |
4.5353 |
2.597826 |
|
|
80,000,001 or greater |
2 |
175,750,000.00 |
18.57% |
67 |
4.1865 |
3.271294 |
3.01 or greater |
5 |
220,500,000.00 |
23.30% |
67 |
4.0726 |
4.209705 |
|
Totals |
34 |
946,497,620.60 |
100.00% |
66 |
4.3980 |
2.442839 |
Totals |
34 |
946,497,620.60 |
100.00% |
66 |
4.3980 |
2.442839 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is |
|||||||||||||
|
used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 8 of 27 |
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|
|
State³ |
|
|
|
|
|
State³ |
|
|
|
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
State |
|
|
|
WAM² |
WAC |
|
State |
|
|
|
WAM² |
WAC |
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Defeased |
3 |
49,800,000.00 |
5.26% |
67 |
4.0600 |
NAP |
Texas |
5 |
56,778,385.40 |
6.00% |
65 |
4.4697 |
1.698345 |
Alabama |
1 |
12,237,469.26 |
1.29% |
68 |
4.8300 |
1.480000 |
Virginia |
1 |
80,000,000.00 |
8.45% |
66 |
4.3260 |
2.780000 |
Arizona |
1 |
4,955,877.40 |
0.52% |
60 |
3.9740 |
2.139366 |
Washington, DC |
1 |
80,250,000.00 |
8.48% |
66 |
4.2460 |
1.940000 |
California |
11 |
246,288,499.68 |
26.02% |
67 |
4.3986 |
3.045130 |
Totals |
73 |
946,497,620.60 |
100.00% |
66 |
4.3980 |
2.442839 |
Colorado |
3 |
77,210,959.42 |
8.16% |
67 |
4.7934 |
1.766561 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
Florida |
5 |
14,622,713.98 |
1.54% |
66 |
4.4986 |
1.728292 |
|
|
|
|
|
|
|
Georgia |
5 |
31,729,968.34 |
3.35% |
66 |
4.2960 |
1.474670 |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
Property Type |
|
|
|
WAM² |
WAC |
|
Idaho |
1 |
14,336,099.12 |
1.51% |
67 |
5.1175 |
1.750000 |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Illinois |
6 |
10,036,903.36 |
1.06% |
60 |
3.9740 |
2.139366 |
Defeased |
3 |
49,800,000.00 |
5.26% |
67 |
4.0600 |
NAP |
Indiana |
2 |
12,265,729.56 |
1.30% |
68 |
4.7370 |
1.472349 |
Industrial |
42 |
99,135,437.31 |
10.47% |
62 |
4.2130 |
1.923584 |
Kentucky |
2 |
2,582,229.08 |
0.27% |
60 |
3.9740 |
2.139366 |
Lodging |
2 |
30,556,671.65 |
3.23% |
67 |
4.8202 |
1.718150 |
Louisiana |
1 |
17,407,663.17 |
1.84% |
66 |
4.8800 |
1.250000 |
Mixed Use |
6 |
177,514,457.57 |
18.75% |
66 |
4.2641 |
2.801748 |
Maryland |
1 |
65,500,000.00 |
6.92% |
64 |
3.9450 |
4.520000 |
Multi-Family |
1 |
10,453,086.71 |
1.10% |
68 |
4.6110 |
1.610000 |
Massachusetts |
1 |
5,900,000.00 |
0.62% |
65 |
4.8500 |
2.380000 |
Office |
8 |
411,599,618.74 |
43.49% |
66 |
4.4177 |
2.637011 |
Michigan |
4 |
5,846,933.99 |
0.62% |
60 |
3.9740 |
2.139366 |
Retail |
10 |
159,938,348.62 |
16.90% |
68 |
4.5807 |
1.826205 |
Minnesota |
1 |
1,476,751.31 |
0.16% |
60 |
3.9740 |
2.139366 |
Self Storage |
1 |
7,500,000.00 |
0.79% |
67 |
5.2570 |
1.860000 |
Missouri |
1 |
725,860.92 |
0.08% |
60 |
3.9740 |
2.139366 |
Totals |
73 |
946,497,620.60 |
100.00% |
66 |
4.3980 |
2.442839 |
Nevada |
1 |
37,000,000.00 |
3.91% |
68 |
4.1670 |
3.080000 |
|
|
|
|
|
|
|
New Jersey |
1 |
1,151,365.53 |
0.12% |
60 |
3.9740 |
2.139366 |
|
|
|
|
|
|
|
New York |
3 |
52,001,721.60 |
5.49% |
67 |
4.4220 |
0.845679 |
|
|
|
|
|
|
|
North Carolina |
2 |
8,222,396.27 |
0.87% |
65 |
4.7827 |
1.805671 |
|
|
|
|
|
|
|
Ohio |
5 |
20,039,395.16 |
2.12% |
65 |
4.6277 |
1.554481 |
|
|
|
|
|
|
|
Pennsylvania |
1 |
7,500,000.00 |
0.79% |
67 |
5.2570 |
1.860000 |
|
|
|
|
|
|
|
South Carolina |
3 |
19,254,170.32 |
2.03% |
66 |
4.4656 |
1.760800 |
|
|
|
|
|
|
|
Tennessee |
1 |
11,376,527.73 |
1.20% |
68 |
4.7300 |
1.200000 |
|
|
|
|
|
|
|
|
|||||||||||||
Note: Please refer to footnotes on the next page of the report. |
|
|
|
|
|
|
|
|
|
|
|
||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 9 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
|
Note Rate |
|
|
|
|
|
Seasoning |
|
|
|
||
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Note Rate |
|
|
|
WAM² |
WAC |
|
Seasoning |
|
|
|
WAM² |
WAC |
|
|
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
2 |
49,800,000.00 |
5.26% |
67 |
4.0600 |
NAP |
Defeased |
2 |
49,800,000.00 |
5.26% |
67 |
4.0600 |
NAP |
|
4.250% or less |
6 |
361,619,098.80 |
38.21% |
65 |
4.0868 |
3.271232 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.251% to 4.500% |
6 |
203,951,241.16 |
21.55% |
66 |
4.3604 |
2.028196 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.501% to 4.750% |
6 |
112,025,358.28 |
11.84% |
68 |
4.6415 |
1.477566 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
4.751% to 5.000% |
11 |
191,659,028.84 |
20.25% |
67 |
4.8608 |
1.765595 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
5.001% or greater |
3 |
27,442,893.52 |
2.90% |
67 |
5.1643 |
1.759632 |
49 months or greater |
32 |
896,697,620.60 |
94.74% |
66 |
4.4167 |
2.396348 |
|
Totals |
34 |
946,497,620.60 |
100.00% |
66 |
4.3980 |
2.442839 |
Totals |
34 |
946,497,620.60 |
100.00% |
66 |
4.3980 |
2.442839 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 10 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
|
|
||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|
||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
|
WAM² |
WAC |
|
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
|
Defeased |
2 |
49,800,000.00 |
5.26% |
67 |
4.0600 |
NAP |
Defeased |
2 |
49,800,000.00 |
5.26% |
67 |
4.0600 |
NAP |
|
111 months or less |
32 |
896,697,620.60 |
94.74% |
66 |
4.4167 |
2.396348 |
Interest Only |
12 |
466,200,000.00 |
49.26% |
67 |
4.2840 |
2.914700 |
|
112 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
357 months or less |
19 |
359,628,521.80 |
38.00% |
67 |
4.6761 |
1.775030 |
|
Totals |
34 |
946,497,620.60 |
100.00% |
66 |
4.3980 |
2.442839 |
358 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Other |
1 |
70,869,098.80 |
7.49% |
60 |
3.9740 |
2.139366 |
|
|
|
|
|
|
|
|
Totals |
34 |
946,497,620.60 |
100.00% |
66 |
4.3980 |
2.442839 |
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|
|
|||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
|
|
|
|||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|
|
|||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
Page 11 of 27 |
|
|
|
|
Current Mortgage Loan and Property Stratification |
|
|
||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
|
|
Age of Most Recent NOI |
|
|
|
|
Remaining Stated Term (Fully Amortizing Loans) |
|
|||
|
Age of Most |
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|
|
|
|
|
WAM² |
WAC |
|
|
|
|
WAM² |
WAC |
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|
Defeased |
2 |
49,800,000.00 |
5.26% |
67 |
4.0600 |
NAP |
|
|
|
None |
|
Underwriter's Information |
1 |
70,869,098.80 |
7.49% |
60 |
3.9740 |
2.139366 |
|
|
|
|
|
|
|
12 months or less |
31 |
825,828,521.80 |
87.25% |
67 |
4.4547 |
2.418401 |
|
|
|
|
|
|
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
49 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
Totals |
34 |
946,497,620.60 |
100.00% |
66 |
4.3980 |
2.442839 |
|
|
|
|
|
(1) |
Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document |
|||||||||||
|
is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
||||||||||
(2) |
Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. |
|
|
|
||||||||
(3) |
Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the |
|||||||||||
|
CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split |
|||||||||||
|
loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. |
|
||||||||||
(4) |
Note: There are no Hyper-Amortization Loans included in the Mortgage Pool. |
|
|
|
|
|
|
|
|
|||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 12 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|||||
|
||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments Repay Date Date |
Date |
Balance |
Balance |
Date |
|
||||
1 |
30312422 |
OF |
Los Angeles |
CA |
Actual/360 |
4.13725% |
340,170.71 |
0.00 |
0.00 |
N/A |
05/06/27 |
-- |
95,500,000.00 |
95,500,000.00 |
09/03/21 |
|
2 |
30312185 |
OF |
Washington |
DC |
Actual/360 |
4.24625% |
293,416.29 |
0.00 |
0.00 |
N/A |
03/06/27 |
-- |
80,250,000.00 |
80,250,000.00 |
09/03/21 |
|
3 |
30312200 |
OF |
Arlington |
VA |
Actual/360 |
4.32625% |
298,013.33 |
0.00 |
0.00 |
N/A |
03/06/27 |
-- |
80,000,000.00 |
80,000,000.00 |
09/03/21 |
|
4 |
30311500 |
IN |
Various |
Various |
Actual/360 |
3.97425% |
242,619.00 |
29,515.02 |
0.00 |
N/A |
09/04/26 |
-- |
70,898,613.82 |
70,869,098.80 |
09/06/21 |
|
5 |
30312188 |
MU |
Rockville |
MD |
Actual/360 |
3.94525% |
222,508.96 |
0.00 |
0.00 |
N/A |
01/06/27 |
-- |
65,500,000.00 |
65,500,000.00 |
09/03/21 |
|
6 |
30312429 |
OF |
Englewood |
CO |
Actual/360 |
4.84625% |
250,376.67 |
0.00 |
0.00 |
N/A |
04/06/27 |
-- |
60,000,000.00 |
60,000,000.00 |
09/03/21 |
|
7A3 |
30312431 |
OF |
Short Hills |
NJ |
Actual/360 |
4.06025% |
104,883.33 |
0.00 |
0.00 |
N/A |
04/01/27 |
-- |
30,000,000.00 |
30,000,000.00 |
09/01/21 |
|
7A4 |
30312457 |
|
|
|
Actual/360 |
4.06025% |
69,223.00 |
0.00 |
0.00 |
N/A |
04/01/27 |
-- |
19,800,000.00 |
19,800,000.00 |
09/01/21 |
|
8 |
30312432 |
RT |
Redlands |
CA |
Actual/360 |
4.65025% |
186,193.75 |
0.00 |
0.00 |
N/A |
05/06/27 |
-- |
46,500,000.00 |
46,500,000.00 |
09/03/21 |
|
9 |
30312193 |
OF |
Plano |
TX |
Actual/360 |
4.45825% |
170,664.02 |
59,247.91 |
0.00 |
N/A |
01/06/27 |
-- |
44,457,261.20 |
44,398,013.29 |
09/03/21 |
|
10 |
30312433 |
MU |
New York |
NY |
Actual/360 |
4.31025% |
148,455.56 |
0.00 |
0.00 |
N/A |
04/06/27 |
-- |
40,000,000.00 |
40,000,000.00 |
09/07/21 |
|
11 |
30312434 |
MU |
Las Vegas |
NV |
Actual/360 |
4.16725% |
132,765.25 |
0.00 |
0.00 |
N/A |
05/06/27 |
-- |
37,000,000.00 |
37,000,000.00 |
09/03/21 |
|
12 |
30312435 |
OF |
San Francisco |
CA |
Actual/360 |
4.91025% |
126,828.75 |
0.00 |
0.00 |
N/A |
03/06/27 |
-- |
30,000,000.00 |
30,000,000.00 |
09/03/21 |
|
13 |
30312436 |
RT |
Buford |
GA |
Actual/360 |
4.40025% |
90,993.03 |
31,693.39 |
0.00 |
N/A |
05/06/27 |
-- |
24,015,756.79 |
23,984,063.40 |
09/03/21 |
|
14 |
30312437 |
MU |
Lafayette |
LA |
Actual/360 |
4.88025% |
73,259.67 |
25,891.41 |
0.00 |
N/A |
03/05/27 |
-- |
17,433,554.58 |
17,407,663.17 |
09/03/21 |
|
15 |
30312438 |
LO |
Charleston |
SC |
Actual/360 |
4.55825% |
63,757.98 |
25,510.84 |
0.00 |
N/A |
04/06/27 |
-- |
16,246,083.37 |
16,220,572.53 |
09/03/21 |
|
16 |
30312439 |
RT |
Denver |
CO |
Actual/360 |
4.69425% |
61,489.23 |
18,848.40 |
0.00 |
N/A |
05/06/27 |
-- |
15,210,746.64 |
15,191,898.24 |
08/06/21 |
|
17 |
30312440 |
LO |
Meridian |
ID |
Actual/360 |
5.11725% |
63,264.61 |
20,243.32 |
0.00 |
N/A |
04/06/27 |
-- |
14,356,342.44 |
14,336,099.12 |
09/03/21 |
|
18 |
30312441 |
IN |
Fremont |
CA |
Actual/360 |
4.85025% |
50,601.96 |
17,997.98 |
0.00 |
N/A |
04/06/27 |
-- |
12,116,199.25 |
12,098,201.27 |
09/03/21 |
|
19 |
30312442 |
RT |
Albertville |
AL |
Actual/360 |
4.83025% |
50,968.05 |
16,921.58 |
0.00 |
N/A |
05/06/27 |
-- |
12,254,390.84 |
12,237,469.26 |
09/03/21 |
|
20 |
30312443 |
OF |
Sarasota |
FL |
Actual/360 |
4.59825% |
48,705.76 |
16,721.85 |
0.00 |
N/A |
04/06/27 |
-- |
12,299,994.92 |
12,283,273.07 |
09/03/21 |
|
21 |
30312444 |
RT |
Avon |
IN |
Actual/360 |
4.77425% |
48,163.58 |
17,550.22 |
0.00 |
N/A |
05/06/27 |
-- |
11,715,940.21 |
11,698,389.99 |
09/03/21 |
|
22 |
30312445 |
RT |
Santee |
CA |
Actual/360 |
3.83025% |
41,225.69 |
0.00 |
0.00 |
N/A |
05/06/27 |
-- |
12,500,000.00 |
12,500,000.00 |
09/03/21 |
|
23 |
30312446 |
MU |
Carlsbad |
CA |
Actual/360 |
4.84025% |
50,013.33 |
0.00 |
0.00 |
N/A |
04/06/27 |
-- |
12,000,000.00 |
12,000,000.00 |
09/03/21 |
|
24 |
30312447 |
RT |
Murfreesboro |
TN |
Actual/360 |
4.73025% |
46,402.60 |
16,050.50 |
0.00 |
N/A |
05/06/27 |
-- |
11,392,578.23 |
11,376,527.73 |
09/03/21 |
|
25 |
30312448 |
MF |
Houston |
TX |
Actual/360 |
4.61125% |
41,569.09 |
16,177.38 |
0.00 |
N/A |
05/06/27 |
-- |
10,469,264.09 |
10,453,086.71 |
09/03/21 |
|
26 |
30312449 |
IN |
Twinsburg |
OH |
Actual/360 |
4.95425% |
45,267.52 |
13,470.65 |
0.00 |
N/A |
03/05/27 |
-- |
10,612,443.42 |
10,598,972.77 |
09/03/21 |
|
27 |
30312450 |
RT |
Brooklyn |
NY |
Actual/360 |
4.90825% |
44,590.09 |
0.00 |
0.00 |
N/A |
03/05/27 |
-- |
10,550,000.00 |
10,550,000.00 |
09/03/21 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
|
|
Page 13 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 1) |
|
|
|
|
|
|
|
|||||
|
|||||||||||||||||
|
|
Prop |
|
|
|
|
|
|
|
|
|
Original Adjusted |
Beginning |
Ending |
Paid |
|
|
|
|
Type |
|
|
Interest |
|
Scheduled |
Scheduled |
Principal |
Anticipated Maturity Maturity |
Scheduled |
Scheduled |
Through |
|
|||
Pros ID |
Loan ID |
(1) |
City |
State Accrual Type Gross Rate |
Interest |
Principal |
Adjustments |
Repay Date |
Date |
Date |
Balance |
Balance |
Date |
|
|||
28 |
30312451 |
RT |
Woodland Hills |
CA |
Actual/360 |
4.25225% |
36,614.44 |
0.00 |
0.00 |
|
N/A |
04/06/27 |
-- |
10,000,000.00 |
10,000,000.00 |
09/03/21 |
|
29 |
30312452 |
OF |
Riverside |
CA |
Actual/360 |
4.80025% |
37,944.95 |
11,898.26 |
0.00 |
|
N/A |
05/06/27 |
-- |
9,180,230.64 |
9,168,332.38 |
09/03/21 |
|
30 |
30312453 |
SS |
Royersford |
PA |
Actual/360 |
5.25725% |
33,951.46 |
0.00 |
0.00 |
|
N/A |
04/06/27 |
-- |
7,500,000.00 |
7,500,000.00 |
09/03/21 |
|
31 |
30312454 |
MU |
Cornelius |
NC |
Actual/360 |
5.16025% |
24,947.74 |
7,850.81 |
0.00 |
|
N/A |
04/06/27 |
-- |
5,614,645.21 |
5,606,794.40 |
09/03/21 |
|
32 |
30312455 |
RT |
Danvers |
MA |
Actual/360 |
4.85025% |
24,640.69 |
0.00 |
0.00 |
|
N/A |
02/06/27 |
-- |
5,900,000.00 |
5,900,000.00 |
09/03/21 |
|
33 |
30312456 |
IN |
Delaware |
OH |
Actual/360 |
4.46225% |
21,426.18 |
7,263.27 |
0.00 |
|
N/A |
05/06/27 |
-- |
5,576,427.74 |
5,569,164.47 |
09/03/21 |
|
Totals |
|
|
|
|
|
|
3,585,916.27 |
352,852.79 |
0.00 |
|
|
|
|
946,850,473.39 |
946,497,620.60 |
|
|
(1) Property Type Codes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
|
MF - Multi-Family |
|
|
|
|
|
|
|
|
|
|
||
SS - Self Storage |
|
LO - Lodging |
RT - Retail |
|
SF - Single Family Rental |
|
|
|
|
|
|
|
|
|
|||
98 - Other |
|
IN - Industrial |
OF - Office |
|
MH - Mobile Home Park |
|
|
|
|
|
|
|
|
|
|||
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||
|
|||||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
|
|
Page 14 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
1 |
43,214,054.32 |
43,775,835.28 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2 |
22,318,151.11 |
21,114,882.60 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
24,212,327.13 |
25,672,912.72 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
4 |
0.00 |
33,784,751.29 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
24,949,489.18 |
25,243,658.97 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6 |
7,721,178.44 |
1,969,560.44 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A3 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
7A4 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
8 |
3,488,721.00 |
1,112,713.96 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
9 |
10,664,635.00 |
11,027,496.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
5,278,945.11 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
4,496,078.47 |
1,256,493.77 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
3,668,493.00 |
3,411,709.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
2,093,287.00 |
2,011,153.38 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
1,358,042.29 |
395,478.49 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
916,724.75 |
2,076,573.14 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
1,093,795.06 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
80,272.14 |
80,272.14 |
0.00 |
0.00 |
|
|
17 |
850,912.51 |
1,935,103.72 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
1,131,558.81 |
1,141,303.64 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
1,205,621.13 |
1,293,929.18 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1,475,030.59 |
1,368,316.38 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
1,213,852.33 |
1,209,981.90 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
1,900,993.05 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
1,349,394.37 |
1,482,052.73 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
1,055,486.11 |
944,219.74 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
25 |
1,214,776.76 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
1,250,988.96 |
1,272,388.75 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
707,630.68 |
679,536.87 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 15 of 27 |
|
|
|
|
|
Mortgage Loan Detail (Part 2) |
|
|
|
|
|
|||
|
|||||||||||||
|
|
|
Most Recent Most Recent Appraisal |
|
|
|
|
Cumulative |
Current |
|
|
||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
28 |
2,454,720.61 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
884,158.81 |
827,620.50 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
639,315.42 |
755,377.36 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
678,983.13 |
673,109.64 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
32 |
676,871.90 |
696,715.76 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
33 |
293,542.36 |
355,493.43 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
174,457,759.39 |
187,488,368.64 |
|
|
|
0.00 |
0.00 |
80,272.14 |
80,272.14 |
0.00 |
0.00 |
|
|
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
|
|||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 16 of 27 |
|
|
Principal Prepayment Detail |
|
|
|
|
|
|
Unscheduled Principal |
Prepayment Penalties |
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
|
|
No principal prepayments this period |
|
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|
|
|||
|
|||||
|
|||||
|
|||||
|
|||||
© Copyright 2021, Wells Fargo Bank, N.A. 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09/13/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.397959% |
4.376322% |
66 |
08/12/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.398044% |
4.376404% |
67 |
07/12/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.398129% |
4.376485% |
68 |
06/11/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.398222% |
4.376575% |
69 |
05/12/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.398306% |
4.376656% |
70 |
04/12/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.398399% |
4.376745% |
71 |
03/12/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.398482% |
4.376825% |
72 |
02/12/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
1 |
16,407,343.96 |
0 |
0.00 |
0 |
0.00 |
|
4.398592% |
4.376931% |
73 |
01/12/21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.398674% |
4.377010% |
74 |
12/11/20 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.398755% |
4.377088% |
75 |
11/13/20 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.398846% |
4.377174% |
76 |
10/13/20 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
|
4.398926% |
4.377251% |
77 |
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. 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 |
|
16 |
30312439 |
08/06/21 |
0 |
B |
80,272.14 |
80,272.14 |
0.00 |
15,210,746.64 |
|
|
|
|
|
|
Totals |
|
|
|
|
80,272.14 |
80,272.14 |
0.00 |
15,210,746.64 |
|
|
|
|
|
|
|
||||||||||||||
1 Mortgage Loan Status |
|
|
|
|
|
2 Resolution Strategy Code |
|
|
|
|
|
|
||
A - Payment Not Received But Still in Grace Period 0 - Current |
|
4 - Performing Matured Balloon |
|
1 - Modification |
6 - DPO |
|
|
10 - Deed in Lieu of Foreclosures |
||||||
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
7 - REO |
|
|
11- Full Payoff |
|
||||||
Delinquent |
|
|
|
|
|
|
3 - Bankruptcy |
8 - Resolved |
|
|
12 - Reps and Warranties |
|||
|
|
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
|
|||
|
|
|
3 - 90-120 Days Delinquent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 - Note Sale |
98 - Other |
|
|
|
|
|
|
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
|
|
Page 19 of 27 |
|
|
|
|
Collateral Stratification and Historical Detail |
|
|||
Maturity Dates and Loan Status¹ |
|
|
|
|
|
|
||
|
||||||||
|
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|
||
|
||||||||
Past Maturity |
|
0 |
0 |
|
0 |
|
0 |
|
0 - 6 Months |
|
0 |
0 |
|
0 |
|
0 |
|
7 - 12 Months |
|
0 |
0 |
|
0 |
|
0 |
|
13 - 24 Months |
|
0 |
0 |
|
0 |
|
0 |
|
25 - 36 Months |
|
0 |
0 |
|
0 |
|
0 |
|
37 - 48 Months |
|
0 |
0 |
|
0 |
|
0 |
|
49 - 60 Months |
|
70,869,099 |
70,869,099 |
|
0 |
|
0 |
|
> 60 Months |
|
875,628,522 |
875,628,522 |
|
0 |
|
0 |
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
|
REO/Foreclosure |
|
|
||||||||
Sep-21 |
946,497,621 |
946,497,621 |
0 |
0 |
0 |
|
0 |
|
Aug-21 |
946,850,473 |
946,850,473 |
0 |
0 |
0 |
|
0 |
|
Jul-21 |
947,202,027 |
947,202,027 |
0 |
0 |
0 |
|
0 |
|
Jun-21 |
947,582,555 |
947,582,555 |
0 |
0 |
0 |
|
0 |
|
May-21 |
947,931,403 |
947,931,403 |
0 |
0 |
0 |
|
0 |
|
Apr-21 |
948,309,323 |
948,309,323 |
0 |
0 |
0 |
|
0 |
|
Mar-21 |
948,655,488 |
948,655,488 |
0 |
0 |
0 |
|
0 |
|
Feb-21 |
949,091,728 |
949,091,728 |
0 |
0 |
0 |
|
0 |
|
Jan-21 |
949,434,985 |
949,434,985 |
0 |
0 |
0 |
|
0 |
|
Dec-20 |
949,776,980 |
949,776,980 |
0 |
0 |
0 |
|
0 |
|
Nov-20 |
950,148,295 |
950,148,295 |
0 |
0 |
0 |
|
0 |
|
Oct-20 |
950,487,661 |
950,487,661 |
0 |
0 |
0 |
|
0 |
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
|
|
|
|||||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 20 of 27 |
|
|
|
Specially Serviced Loan Detail - Part 1 |
|
|
|
|
|||
|
|
Ending Scheduled |
|
|
|
Net Operating |
|
|
|
Remaining |
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
|
|
|
|
No specially serviced loans this period |
|
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 21 of 27 |
|
|
|
|
|
Specially Serviced Loan Detail - Part 2 |
|
||
|
||||||||
|
|
|
|
Servicing |
|
|
|
|
|
|
Property |
|
Transfer |
Resolution |
|
|
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
|
Special Servicing Comments |
|
|
|
|
|
|
No specially serviced loans this period |
|
|
|
1 Property Type Codes |
|
|
|
|
2 Resolution Strategy Code |
|
|
|
HC - Health Care |
|
MU - Mixed Use |
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
||
MF - Multi-Family |
|
SS - Self Storage |
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||
RT - Retail |
|
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||
IN - Industrial |
|
OF - Office |
|
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|
SE - Securities |
|
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
|
||
|
||||||||
|
||||||||
|
||||||||
|
||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
Page 22 of 27 |
|
|
|
|
Modified Loan Detail |
|
|
|
||
|
|
Pre-Modification |
Post-Modification |
|
|
Modification |
Modification |
||
|
|
|
|
|
|
Modification |
Modification Booking |
Closing |
Effective |
|
|
Balance |
Rate |
Balance |
Rate |
|
|
|
|
Pros ID |
Loan Number |
|
|
|
|
Code¹ |
Date |
Date |
Date |
15 |
30312438 |
16,633,083.86 |
4.55753% |
16,633,083.86 4.55753% |
8 |
05/26/20 |
06/05/20 |
06/04/20 |
|
15 |
30312438 |
0.00 |
4.55753% |
0.00 |
4.55753% |
8 |
01/08/21 |
12/04/20 |
01/22/21 |
Totals |
|
16,633,083.86 |
|
16,633,083.86 |
|
|
|
|
|
1 Modification Codes |
|
|
|
|
|
|
|
|
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|
|
|
|
|
|
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|
|
|
|
|
|
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|
|
|
|
|
|
|
Note: Please refer to Servicer Reports for modification comments. |
|
|
|
|
|
|
|
||
|
|||||||||
|
|||||||||
|
|||||||||
|
|||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 23 of 27 |
|
|
|
Historical Liquidated Loan Detail |
|
|
|
|
||||
|
Loan |
|
Gross Sales |
|
|
|
|
Current |
|
Loss to Loan |
Percent of |
|
Beginning |
Most Recent |
Proceeds or |
Fees, |
Net Proceeds |
Net Proceeds |
|
Period |
Cumulative |
with |
Original |
Loan |
Scheduled |
Appraised |
Other |
Advances, |
Received on |
Available for |
Realized Loss |
Adjustment to |
Adjustment to |
Cumulative |
Loan |
Pros ID¹ Number Dist.Date |
Balance |
Value or BPO |
Proceeds |
and Expenses |
Liquidation |
Distribution |
to Loan |
Loan |
Loan |
Adjustment |
Balance |
|
|
|
|
No liquidated loans this period |
|
|
|
|
|
||
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|
|
|
|
|
||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
|
|||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 24 of 27 |
|
|
|
Historical Bond / Collateral Loss Reconciliation Detail |
|
|
|
||||
|
||||||||||
|
|
Certificate |
Reimb of Prior |
|
|
|
|
|
|
|
|
|
Interest Paid |
Realized Losses |
|
Loss Covered by |
|
|
|
|
Total Loss |
|
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
Pros ID Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
|
|
|
|
No realized losses this period |
|
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 25 of 27 |
|
|
|
|
Interest Shortfall Detail - Collateral Level |
|
|
|
|
||||
|
||||||||||||
|
|
|
|
Special Servicing Fees |
|
|
|
|
|
|
Modified |
|
|
|
Deferred |
|
|
|
|
|
Non- |
|
Reimbursement of |
Other |
Interest |
|
Interest |
Interest |
|
|
|
|
|
Recoverable |
Interest on |
Advances from |
Shortfalls / |
Reduction / |
Pros ID |
Adjustments |
Collected |
Monthly |
Liquidation |
Work Out |
ASER |
PPIS / (PPIE) |
Interest |
Advances |
Interest |
(Refunds) |
(Excess) |
|
|
|
|
|
No interest shortfalls this period |
|
|
|
|
|
||
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
|
|
|
|
|
|
||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 26 of 27 |
Supplemental Notes |
|
Risk Retention |
|
Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com, specifically under the "Risk Retention Compliance"tab for the GSMS 2017-GS6 transaction, certain Information provided to the |
|
Certificate Administrator regarding compliance with the Credit Risk Retention Rules. Investors should referto the Certificate Administrator's website for all such information. |
|
|
|
|
|
|
|
|
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
Page 27 of 27 |
Prospectus Loan ID 1 0 08-07-2021 09-07-2021 GSMC 04-10-2017 95500000.00000000 120 05-06-2027 0 .04136513 .04136513 3 1 120 06-06-2017 true 1 A1 3 .00000000 95500000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 1999 Avenue Of The Stars 2000 Avenue of the Stars Los Angeles CA 90067 Los Angeles OF 824237 821357 1990 2014 860000000.00000000 MAI 03-15-2017 860000000.00000000 03-15-2017 MAI .83000000 .95500000 6 06-06-2019 N O'Melveny and Myers 65317 11-30-2025 Akin Gump Strauss Hauer & Feld LLP 48574 08-31-2027 Morgan Stanley & Co 47040 11-30-2026 02-28-2017 07-01-2020 06-30-2021 53318136.00000000 61588768.00000000 14921987.00000000 17812932.72000000 38396149.00000000 43775835.28000000 37468135.00000000 42847821.28000000 UW CREFC 9761871.08000000 3.93000000 4.48440000 3.84000000 4.38930000 F F 06-30-2021 false false 95500000.00000000 340170.71000000 .04136513 .00015370 340170.71000000 .00000000 .00000000 95500000.00000000 95500000.00000000 09-03-2021 1 false .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 2 1 08-07-2021 09-07-2021 GSMC 02-21-2017 80250000.00000000 121 03-06-2027 0 .04246000 .04246000 3 1 121 03-06-2017 true 1 PP 3 283951.25000000 80250000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Lafayette Centre 1120 20th Street NW and 1133 &1155 21st Street NW Washington DC 20036 District of Columbia OF 794025 793553 1980 2016 404000000.00000000 MAI 12-14-2016 404000000.00000000 12-14-2016 MAI .86000000 .82650000 6 06-06-2019 N COMMODITY FUTURE TRADIN( 289295 09-30-2025 MEDSTAR HEALTH 112363 08-31-2031 AT&T CORP 83721 03-31-2023 03-31-2017 07-01-2020 06-30-2021 42919381.00000000 39771085.00000000 18370764.00000000 18656202.40000000 24548617.00000000 21114882.60000000 23752854.00000000 20319489.60000000 UW CREFC 10461082.52000000 2.35000000 2.01840000 2.27000000 1.94240000 F F 06-30-2021 false false 80250000.00000000 293416.29000000 .04246000 .00015370 293416.29000000 .00000000 .00000000 80250000.00000000 80250000.00000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 3 1 08-07-2021 09-07-2021 GSMC, MS 02-21-2017 80000000.00000000 121 03-06-2027 0 .04326000 .04326000 3 1 121 03-06-2017 true 1 PP 3 288400.00000000 80000000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Pentagon Center 2521 S. Clark Street and 2530 Crystal Drive Arlington VA 22202 Arlington OF 911818 911818 1970 2002 379800000.00000000 MAI 12-22-2016 379800000.00000000 12-22-2016 MAI 1.00000000 1.00000000 6 06-06-2019 N GSA (DoD) Pentagon II (Taylor) 558187 04-30-2023 GSA (DoD) Pentagon I (Polk) 353631 09-14-2025 03-31-2017 07-01-2020 06-30-2021 36292787.00000000 38720757.00000000 11175784.00000000 13047844.28000000 25117003.00000000 25672912.72000000 25057919.00000000 25613828.72000000 UW CREFC 9210054.96000000 2.73000000 2.78750000 2.72000000 2.78110000 F F 06-30-2021 false false 80000000.00000000 298013.33000000 .04326000 .00015370 298013.33000000 .00000000 .00000000 80000000.00000000 80000000.00000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 4 0 08-07-2021 09-07-2021 GSMC 09-01-2016 72640000.00000000 120 09-04-2026 0 .03974000 .03974000 3 1 0 10-06-2016 true 1 PP 2 269390.28000000 72403879.86000000 1 39 39 3 false true false false false 06-05-2019 .00000000 .00000000 Hannibal 3851 & 3855 Santa Fe Avenue and 2332, 2250, 2230, 2226, and 2240 E. 38th St. Vernon CA 90058 Los Angeles IN 6298762 429122 1927 55500000.00000000 MAI 11-10-2015 1.00000000 .99450000 6 06-06-2019 N NEW WINCUP HOLDINGS, INC 542450 12-31-2026 TRI-SEAL OPCO, LLC 437911 07-31-2030 WORLD'S FINEST CHOCOLATE, INC 434252 07-31-2027 01-01-2021 06-30-2021 42282669.02000000 8497917.73000000 4450261.61000000 33784751.29000000 4114576.42000000 31371302.29000000 UW CREFC 13704649.65000000 2.46520000 2.28910000 F 06-30-2021 Kraco Enterprises 2411 and 2415 N. Santa Fe Avenue, 430 E. Carlin Ave., and 419, 439, 505-537 E. Euclid Avenue Compton CA 90262 Los Angeles WH 364440 364440 1947 41000000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N Kraco Enterprises, LLC 364440 08-31-2028 3073803.19000000 2841944.86000000 UW CREFC F 09-01-2016 New Wincup - Phoenix 7980 West Buckeye Road Phoenix AZ 85043 Maricopa IN 322070 322070 1989 2010 29700000.00000000 MAI 11-11-2015 1.00000000 6 06-06-2019 N New WinCup Holdings, Inc. 322070 12-31-2026 1727267.33000000 1596978.79000000 UW CREFC F 09-01-2016 Worlds Finest Chocolates 4801 S. Lawndale Avenue Chicago IL 60632 Cook IN 434252 434252 1953 20000000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N World's Finest Chocolate, Inc. 434252 07-31-2027 1416017.24000000 1309206.44000000 UW CREFC F 09-01-2016 SET Enterprises - MI 36211 South Huron Road New Boston MI 48164 Wayne IN 284351 284351 1988 2015 19400000.00000000 MAI 11-13-2015 1.00000000 6 06-06-2019 N SET Enterprises, Inc. 284351 06-30-2031 1474309.01000000 1363101.23000000 UW CREFC F 09-01-2016 Plaid - Decatur 2331 Mellon Court Decatur GA 30035 DeKalb WH 282514 282514 1983 15800000.00000000 MAI 08-18-2016 1.00000000 6 06-06-2019 N Plaid Enterprises, Inc. 282514 10-31-2024 1327247.55000000 1227132.68000000 UW CREFC F 09-01-2016 Oracle Packaging 220 Polo Road Winston-Salem NC 27105 Forsyth IN 437911 437911 1962 1999 15675000.00000000 MAI 11-11-2015 1.00000000 6 06-06-2019 N Oracle Flexible Packaging, Inc. 437911 07-31-2030 1043405.56000000 964701.02000000 UW CREFC F 09-01-2016 TestAmerica Labs - West Sacramento 880 Riverside Parkway West Sacramento CA 95605 Yolo IN 66203 66203 1994 14500000.00000000 MAI 11-15-2015 1.00000000 6 06-06-2019 N TestAmerica Laboratories, Inc. 66203 06-30-2027 1146921.36000000 1060408.57000000 UW CREFC F 09-01-2016 TestAmerica Labs - Arvada 4955 Yarrow Street Arvada CO 80002 Jefferson IN 57966 57966 1984 1986 12100000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N TestAmerica Laboratories, Inc. 57966 06-30-2027 815122.78000000 753637.71000000 UW CREFC F 09-01-2016 Northwest Mailing Service 5401-5501 West Grand Avenue Chicago IL 60639 Cook IN 228032 228032 1957 2006 11600000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N Precision Dialogue Direct, Inc. 228032 05-31-2023 1009017.99000000 932907.32000000 UW CREFC F 09-01-2016 The Lyons Companies 11301-11401 Electron Drive Louisville KY 40299 Jefferson IN 172758 172758 1981 11150000.00000000 MAI 11-13-2015 1.00000000 6 06-06-2019 N The Lyons Companies, LLC 172758 10-31-2027 790115.65000000 730516.88000000 UW CREFC F 09-01-2016 Wilbert Plastics 2930 Greenville Highway Easley SC 29640 Pickens WH 257086 257086 1990 10880000.00000000 MAI 11-11-2015 1.00000000 6 06-06-2019 N Wilbert, Inc. 257086 12-31-2031 758943.19000000 701695.77000000 UW CREFC F 09-01-2016 Angstrom Graphics 4437 East 49th Street Cleveland OH 44125 Cuyahoga IN 231505 231505 1938 10800000.00000000 MAI 11-12-2015 1.00000000 6 06-06-2019 N Angstrom Graphics Inc Midwest 231505 01-31-2029 752479.72000000 695719.84000000 UW CREFC F 09-01-2016 New Wincup - Stone Mountain 4600-4680 Lewis Road Stone Mountain GA 30083 DeKalb WH 221147 220380 1966 1974 10750000.00000000 MAI 11-11-2015 1.00000000 6 06-06-2019 N New WinCup Holdings, Inc. 220380 12-31-2026 781690.69000000 722727.42000000 UW CREFC F 09-01-2016 Universal Pool - Armory 300 W. Armory Drive South Holland IL 60473 Cook WH 240255 240255 1971 10100000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N Universal Pool Co., Inc. 240255 08-31-2027 707267.70000000 653918.19000000 UW CREFC F 09-01-2016 Jade Sterlling - Il 5100 West 73rd Street and 7201 South Leamington Avenue Bedford Park IL 60638 Cook WH 215389 215389 1954 1989 9000000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N Jade-Sterling Steel Co., Inc. 215389 04-30-2023 902650.18000000 834562.88000000 UW CREFC F 09-01-2016 Plaid - Norcross 3225 Westech Drive Norcross GA 30092 Gwinnett WH 71620 71620 2000 9000000.00000000 MAI 11-11-2015 1.00000000 6 06-06-2019 N Plaid Enterprises, Inc. 71620 10-31-2024 733229.86000000 677922.01000000 UW CREFC F 09-01-2016 Phillips And Temro 9700 W. 74th Street Eden Prairie MN 55344 Hennepin IN 101680 101680 1974 2012 8850000.00000000 MAI 11-12-2015 1.00000000 6 06-06-2019 N Phillips & Temro Industries Inc. 101680 12-31-2024 571840.91000000 528706.70000000 UW CREFC F 09-01-2016 TestAmerica Labs - Savannah 5102 La Roche Avenue Savannah GA 31404 Chatham IN 54284 54284 1988 8800000.00000000 MAI 11-12-2015 1.00000000 6 06-06-2019 N TestAmerica Laboratories, Inc. 54284 06-30-2027 616660.97000000 570145.96000000 UW CREFC F 09-01-2016 Hover-Davis 100 Paragon Drive Rochester NY 14624 Monroe IN 66100 66100 2000 8700000.00000000 MAI 11-15-2015 1.00000000 6 06-06-2019 N Universal Instruments Corporation 66100 06-30-2023 845603.44000000 781819.20000000 UW CREFC F 09-01-2016 Jade-Sterling Steel - OH 200 Francis Kenneth Dr. 2300 E Aurora Dr Twinsburg, OH Aurora OH 44202 Portage IN 174511 174511 1975 8650000.00000000 MAI 11-12-2015 1.00000000 6 06-06-2019 N Jade-Sterling Steel Co., Inc. 174511 04-30-2023 746286.95000000 689994.20000000 UW CREFC F 09-01-2016 Fitz Aerospace 6625 Iron Horse Boulevard North Richland Hills TX 76180 Tarrant IN 129000 129000 1976 8000000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N Fitz Aerospace, Inc. 129000 04-30-2031 589324.14000000 544871.17000000 UW CREFC F 09-01-2016 MVP Group - Charleston 1031 LeGrand Blvd. Charleston SC 29492 Berkeley IN 108000 108000 2000 7300000.00000000 MAI 11-15-2015 1.00000000 6 06-06-2019 N MVP Group International, Inc 108000 04-30-2022 614211.41000000 567881.17000000 UW CREFC F 09-01-2016 Paragon Tech 5775 East Ten Mile Road Warren MI 48091 Macomb IN 88857 88857 1956 1996 7200000.00000000 MAI 11-11-2015 1.00000000 6 06-06-2019 N Paragon Technologies Incorporated 88857 12-31-2024 681424.66000000 630024.49000000 UW CREFC F 09-01-2016 Aramsco And Bulls Eye 1480 Grandview Avenue Thorofare NJ 80660 Gloucester IN 99783 99783 1970 1988 6900000.00000000 MAI 11-11-2015 1.00000000 6 06-06-2019 N Aramsco, Inc. & Bulls Eye Environmental, Inc. 99783 08-31-2024 470341.60000000 434863.52000000 UW CREFC F 09-01-2016 Midland Stamping and Fabricating 9500, 9521 and 9545-9555 Ainslie Street and 9550 Kelvin Lane Schiller Park IL 60176 Cook IN 193789 193789 1959 6500000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N Midland Stamping and Fabricating Corporation 193789 09-30-2023 502419.72000000 464521.98000000 UW CREFC F 09-01-2016 M.P. Pumps 34800 Bennett Drive Fraser MI 48026 Macomb IN 81769 81769 1983 5370000.00000000 MAI 11-11-2015 1.00000000 6 06-06-2019 N M.P. Pumps, Inc. 81769 06-30-2023 408592.58000000 377772.26000000 UW CREFC F 09-01-2016 TestAmerica Labs - Pensacola 3355 McLemore Drive Pensacola FL 32154 Escambia IN 21911 21911 1995 5200000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N TestAmerica Laboratories, Inc. 21911 06-30-2027 435212.92000000 402384.62000000 UW CREFC F 09-01-2016 Microfinish 4001 Gratiot Street St. Louis MO 63110 St. Louis IN 144786 144786 1976 4350000.00000000 MAI 11-13-2015 1.00000000 6 06-06-2019 N Microfinish IPC, LLC 144786 02-28-2031 272877.40000000 252294.14000000 UW CREFC F 09-01-2016 MVP Group - Mayfield 112 Industrial Road Mayfield KY 42066 Graves IN 101244 101244 1994 4325000.00000000 MAI 11-13-2015 1.00000000 6 06-06-2019 N MVP Group International, Inc 101244 04-30-2022 342516.82000000 316680.63000000 UW CREFC F 09-01-2016 Builders FirstSource Florida, LLC 1602 Industrial Park Drive Plant City FL 33566 Hillsborough IN 116897 116897 1985 2012 3940000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N Builder's FirstSource - Florida, LLC 116897 11-30-2021 263257.76000000 243400.11000000 UW CREFC F 09-01-2016 Banner Service Corporation 17382 Foltz Parkway Strongsville OH 44149 Cuyahoga IN 58450 58450 1989 3750000.00000000 MAI 11-12-2015 1.00000000 6 06-06-2019 N Banner Service Corporation 58450 07-31-2020 346646.57000000 320498.87000000 UW CREFC F 09-01-2016 SET Enterprises - IN 1 Steel Way North Vernon IN 47265 Jennings IN 117376 117376 1955 1998 3400000.00000000 MAI 11-13-2015 1.00000000 6 06-06-2019 N SET Enterprises, Inc. 117376 06-30-2031 287560.76000000 265869.93000000 UW CREFC F 09-01-2016 Progressive Metal 1200, 1300 & 1460 Channing St. Ferndale MI 48220 Oakland IN 58250 58250 1950 1960 3070000.00000000 MAI 11-13-2015 1.00000000 6 06-06-2019 N Progressive Metal Manufacturing Company 58250 06-30-2020 264681.20000000 244716.18000000 UW CREFC F 09-01-2016 Universal Pool - 166Th 2 W. 166th Street South Holland IL 60473 Cook WH 109814 109814 1969 2006 2950000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N Universal Pool Co., Inc. 109814 08-31-2027 190812.89000000 176419.79000000 UW CREFC F 09-01-2016 SITEL 1417 N. Magnolia Avenue Ocala FL 34475 Marion IN 46812 46812 1960 2012 2730000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N SITEL Operating Corporation 46812 05-31-2027 208701.25000000 192958.82000000 UW CREFC F 09-01-2016 TestAmerica Labs - Tallahassee 2846 Industrial Plaza Drive Tallahassee FL 32301 Leon IN 16500 16500 1989 2150000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N TestAmerica Laboratories, Inc. 16500 06-30-2027 178670.82000000 165193.61000000 UW CREFC F 09-01-2016 Texas Die Casting 600 S. Loop 485 Gladewater TX 75647 Gregg IN 78177 78177 1982 2100000.00000000 MAI 11-10-2015 1.00000000 6 06-06-2019 N Texas Die Casting LLC 78177 10-31-2032 150653.22000000 139289.38000000 UW CREFC F 09-01-2016 TestAmerica Labs - Corpus Christi 1733 North Padre Island Corpus Christi TX 78408 Nueces WH 14884 14884 1986 1450000.00000000 MAI 11-11-2015 1.00000000 6 06-06-2019 N TestAmerica Laboratories, Inc. 14884 06-30-2027 97628.22000000 90264.08000000 UW CREFC F 09-01-2016 false false 70898613.82000000 272134.02000000 .03974000 .00015370 242619.00000000 29515.02000000 .00000000 70869098.80000000 70869098.80000000 09-06-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 5 0 08-07-2021 09-07-2021 GSMC 12-29-2016 65500000.00000000 120 01-06-2027 0 .03945000 .03945000 3 1 120 02-06-2017 true 1 PP 3 215331.25000000 65500000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 GSK R&D Centre 14200 Shady Grove Road Rockville MD 20850 Montgomery OF 635058 635058 2003 2016 345500000.00000000 MAI 12-01-2016 345500000.00000000 12-01-2016 MAI 1.00000000 1.00000000 6 06-06-2019 N Human Genome Sciences, Inc. 635058 05-31-2026 01-01-2021 06-30-2021 28855012.00000000 29911352.54000000 2256434.00000000 4667693.57000000 26598577.00000000 25243658.97000000 26161975.00000000 24934067.97000000 UW CREFC 5519712.50000000 4.82000000 4.57340000 4.74000000 4.51730000 F F 01-01-2021 false false 65500000.00000000 222508.96000000 .03945000 .00015370 222508.96000000 .00000000 .00000000 65500000.00000000 65500000.00000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 6 0 08-07-2021 09-07-2021 GSMC 03-16-2017 60000000.00000000 120 04-06-2027 360 .04846000 .04846000 3 1 60 05-06-2017 true 1 PP 5 242300.00000000 60000000.00000000 1 1 1 0 true true true false false 06-05-2019 12-05-2026 12-05-2026 .00000000 .00000000 CH2M Global Headquarters 9189, 9191 & 9193 South Jamaica Street Englewood CO 80112 Douglas OF 370485 370485 2002 2017 122200000.00000000 MAI 03-02-2017 122200000.00000000 03-02-2017 MAI 1.00000000 1.00000000 6 06-06-2019 X C2M Global Headquarters 370485 09-30-2032 01-01-2021 03-31-2021 7517376.00000000 2080639.00000000 225521.00000000 111078.56000000 7291855.00000000 1969560.44000000 6865797.00000000 1863045.94000000 UW CREFC 982661.12000000 1.44000000 2.00430000 1.36000000 1.89590000 F F 03-31-2021 false false 60000000.00000000 250376.67000000 .04846000 .00025370 250376.67000000 .00000000 .00000000 60000000.00000000 60000000.00000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 7 0 08-07-2021 09-07-2021 GSMC, CGMRC 03-06-2017 49800000.00000000 120 04-01-2027 0 .04060000 .04060000 3 1 120 05-01-2017 true 1 PP 3 168490.00000000 49800000.00000000 1 3 0 true true false false false 05-31-2019 .00000000 .00000000 Defeased SE 259096 150000000.00000000 MAI 02-02-2017 1.00000000 3 06-01-2019 F 13780140.00000000 4284000.00000000 9496141.00000000 8964662.00000000 UW Defeased SE 190071 76000000.00000000 MAI 02-02-2017 1.00000000 3 06-01-2019 F 7438114.00000000 2525992.00000000 4912122.00000000 4559847.00000000 UW Defeased SE 123001 50000000.00000000 MAI 02-02-2017 1.00000000 3 06-01-2019 F 4699811.00000000 1184601.00000000 3515210.00000000 3284961.00000000 UW false false 49800000.00000000 174106.33000000 .04060000 .00015370 174106.33000000 .00000000 .00000000 49800000.00000000 49800000.00000000 09-01-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 8 0 08-07-2021 09-07-2021 GSMC 04-28-2017 46500000.00000000 120 05-06-2027 0 .04650000 .04650000 3 1 120 06-06-2017 true 1 WL 3 .00000000 46500000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Redlands Town Center 9900-10080 Alabama Street Redlands CA 92374 San Bernardino RT 251621 251621 2007 74000000.00000000 MAI 03-16-2017 74000000.00000000 03-16-2017 MAI 1.00000000 6 06-06-2019 N J.C. PENNEY PROPERTIES# 98840 07-31-2026 EOS FITNESS 44168 11-26-2034 TUESDAY MORNING 13206 01-31-2024 02-28-2017 01-01-2021 03-31-2021 5752794.00000000 1441310.71000000 1392040.00000000 328596.75000000 4360754.00000000 1112713.96000000 4213968.00000000 819668.92000000 UW CREFC 549571.88000000 1.99000000 2.02470000 1.92000000 1.49150000 F F 12-31-2020 false false 46500000.00000000 186193.75000000 .04650000 .00032870 186193.75000000 .00000000 .00000000 46500000.00000000 46500000.00000000 09-03-2021 1 false .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 9 0 08-07-2021 09-07-2021 GSMC 12-16-2016 45600000.00000000 120 01-06-2027 360 .04458000 .04458000 3 1 36 02-06-2017 true 1 PP 5 169404.00000000 45600000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Ericsson North American HQ 6300 Legacy Drive Plano TX 75024 Collin OF 491891 491891 2001 150000000.00000000 MAI 12-02-2016 150000000.00000000 12-02-2016 MAI 1.00000000 1.00000000 6 06-06-2019 N Ericsson Inc. 491891 12-31-2031 01-01-2021 06-30-2021 13067185.00000000 11034704.00000000 261344.00000000 7208.00000000 12805841.00000000 11027496.00000000 12408961.00000000 10630616.00000000 UW CREFC 6268125.24000000 2.04000000 1.75930000 1.98000000 1.69600000 F F 06-30-2021 false false 44457261.20000000 229911.93000000 .04458000 .00015370 170664.02000000 59247.91000000 .00000000 44398013.29000000 44398013.29000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 10 0 08-07-2021 09-07-2021 GSMC, WFB 03-15-2017 40000000.00000000 120 04-06-2027 0 .04310000 .04310000 3 1 120 05-06-2017 false 1 PP 3 143666.67000000 40000000.00000000 1 1 1 5 true true false false false 06-05-2019 .00000000 .00000000 One West 34th Street 1 West 34th New York NY 10001 New York MU 210358 210358 1906 280000000.00000000 MAI 01-05-2017 280000000.00000000 01-05-2017 MAI .94000000 6 06-06-2019 N OLIVIA MILLER 13202 07-31-2024 L M COHEN & CO 5300 01-31-2024 TMX GROUP US 5300 06-30-2021 16051512.00000000 7421269.00000000 8630243.00000000 8111601.00000000 UW CREFC 1.32000000 1.24000000 F F 12-31-2020 false false 40000000.00000000 148455.56000000 .04310000 .00015370 148455.56000000 .00000000 .00000000 40000000.00000000 40000000.00000000 09-07-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 11 0 08-07-2021 09-07-2021 GSMC 04-21-2017 37000000.00000000 120 05-06-2027 360 .04167000 .04167000 3 1 60 06-06-2017 true 1 WL 5 .00000000 37000000.00000000 1 1 1 0 true true true false false 06-05-2019 02-05-2027 02-05-2027 .00000000 .00000000 The Gramercy 9205 & 9275 West Russell Rd Las Vegas NV 89148 Clark MU 187008 187008 2008 2014 61750000.00000000 MAI 03-09-2017 61750000.00000000 03-09-2017 MAI .96000000 .95020000 6 06-06-2019 X HEALTH MANAGEMENT SYSTEMS 63593 09-30-2024 B OF I FEDERAL BANK 24178 05-31-2023 RYLAND HOMES NEVADA 18273 07-31-2022 01-01-2021 03-31-2021 5200521.00000000 1592251.00000000 915716.00000000 335757.23000000 4284805.00000000 1256493.77000000 4072250.00000000 1203354.77000000 UW CREFC 390800.93750000 1.98000000 3.21520000 1.88000000 3.07920000 F F 06-30-2021 false false 37000000.00000000 132765.25000000 .04167000 .00015370 132765.25000000 .00000000 .00000000 37000000.00000000 37000000.00000000 09-03-2021 1 false .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 12 0 08-07-2021 09-07-2021 GSMC 02-14-2017 30000000.00000000 120 03-06-2027 360 .04909500 .04909500 3 1 60 04-06-2017 true 1 WL 5 122737.50000000 30000000.00000000 1 1 1 0 true true true false false 06-05-2019 09-05-2026 09-05-2026 .00000000 .00000000 634 Second Street 634 Second Street San Francisco CA 94107 San Francisco OF 46872 46752 1927 2008 40500000.00000000 MAI 08-19-2016 40500000.00000000 08-19-2016 MAI 1.00000000 .99420000 6 06-06-2019 N Okta 45032 09-30-2024 Falafel Inc 1569 11-13-2023 01-01-2021 06-30-2021 3552055.00000000 4442556.62000000 1072817.00000000 1030847.62000000 2479238.00000000 3411709.00000000 2425473.00000000 3357945.00000000 UW CREFC 1493306.26000000 1.30000000 2.28470000 1.27000000 2.24870000 F F 06-30-2021 false false 30000000.00000000 126828.75000000 .04909500 .00015370 126828.75000000 .00000000 .00000000 30000000.00000000 30000000.00000000 09-03-2021 1 false .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 13 0 08-07-2021 09-07-2021 GSMC 04-26-2017 24500000.00000000 120 05-06-2027 360 .04400000 .04400000 3 1 36 06-06-2017 true 1 WL 5 .00000000 24500000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 The Plaza Mall Of Georgia 3410-3420 Buford Drive Buford GA 305190000 Gwinnett RT 96960 96960 2006 34400000.00000000 MAI 03-27-2017 34400000.00000000 03-27-2017 MAI 1.00000000 6 06-06-2019 N LA Fitness 45000 09-30-2037 Provina's Italian Restaurant 6894 10-31-2022 DXL Men's Apparel 6600 12-31-2024 01-01-2021 06-30-2021 2960303.00000000 2533280.14000000 570317.00000000 522126.76000000 2389986.00000000 2011153.38000000 2278482.00000000 1860650.26000000 UW CREFC 1472237.04000000 1.62000000 1.36610000 1.55000000 1.26380000 F F 12-31-2020 false false 24015756.79000000 122686.42000000 .04400000 .00052870 90993.03000000 31693.39000000 .00000000 23984063.40000000 23984063.40000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 14 0 08-07-2021 09-07-2021 GSMC 03-01-2017 18725000.00000000 120 03-06-2027 360 .04880000 .04880000 3 1 0 04-06-2017 true 1 WL 2 99151.08000000 18681449.56000000 1 1 1 0 false true false false false 06-05-2019 .00000000 .00000000 River Ranch 1810 Kaliste Saloom Road Layfayette LA 70508 Lafayette Parish MU 139519 140701 2001 26550000.00000000 MAI 01-20-2017 26550000.00000000 01-20-2017 MAI .93000000 .80670733 6 06-06-2019 N The Fresh Market 22077 11-30-2022 Caoline & Company 15000 The Good Sport Inc 7304 01-31-2023 01-01-2021 03-31-2021 2716636.00000000 578331.93000000 816806.00000000 182853.44000000 1899830.00000000 395478.49000000 1807112.00000000 372299.10000000 UW CREFC 297453.24000000 1.60000000 1.32950000 1.52000000 1.25160000 F F 05-31-2021 false false 17433554.58000000 99151.08000000 .04880000 .00052870 73259.67000000 25891.41000000 .00000000 17407663.17000000 17407663.17000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 15 0 08-07-2021 09-07-2021 GSMC 04-06-2017 17500000.00000000 120 04-06-2027 360 .04557500 .04557500 3 1 0 05-06-2017 true 1 WL 2 89268.82000000 17477194.72000000 1 1 1 15 false true false false true 06-05-2019 .00000000 .00000000 Holiday Inn Charleston Historic Downtow 425 Meeting Street Charleston SC 29403 Charleston LO 120 120 2013 30100000.00000000 MAI 03-14-2017 30100000.00000000 03-14-2017 MAI .80000000 .69520000 6 06-06-2019 N 02-28-2017 07-01-2020 06-30-2021 6760423.00000000 5438241.74000000 4003421.00000000 3361668.60000000 2757002.00000000 2076573.14000000 2486585.00000000 1806223.14000000 UW CREFC 1071225.84000000 2.57000000 1.93850000 2.32000000 1.68610000 F F false false 16246083.37000000 89268.82000000 .04557500 .00052870 63757.98000000 25510.84000000 .00000000 16220572.53000000 16220572.53000000 09-03-2021 1 false .00000000 0 M false .00000000 12-04-2020 98 .00000000 .00000000 04-06-2027 Prospectus Loan ID 16 0 08-07-2021 09-07-2021 GSMC 05-01-2017 15500000.00000000 120 05-06-2027 360 .04694500 .04694500 3 1 36 06-06-2017 true 1 WL 5 .00000000 15500000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Boulevard Center II 1545-1595 South Colorado Boulevard Denver CO 80222 Denver RT 61134 61085 1964 2000 21570000.00000000 MAI 03-13-2017 21570000.00000000 03-13-2017 MAI .97000000 6 06-06-2019 N Guitar Center 16816 01-31-2023 Lamps Plus 12055 01-31-2026 IHOP 5540 10-26-2028 02-28-2017 1861724.00000000 477731.00000000 1383993.00000000 1325946.00000000 UW CREFC 1.44000000 1.38000000 F F 07-01-2021 false false 15210746.64000000 80337.63000000 .04694500 .00015370 61489.23000000 18848.40000000 .00000000 15210746.64000000 15191898.24000000 08-06-2021 1 false 80272.14000000 .00000000 B M false .00000000 Prospectus Loan ID 17 0 08-07-2021 09-07-2021 GSMC 03-24-2017 15350000.00000000 120 04-06-2027 360 .05117500 .05117500 3 1 0 05-06-2017 true 1 WL 2 83507.93000000 15331953.42000000 1 1 1 0 false true false false false 06-05-2019 .00000000 .00000000 Courtyard By Marriott - Boise Meridian 1789 South Eagle Road Meridian ID 83642 Ada LO 145 145 2007 2015 25000000.00000000 MAI 02-15-2017 25000000.00000000 02-15-2017 MAI .67000000 .62560000 6 06-06-2019 N 01-31-2017 01-01-2021 06-30-2021 5393665.00000000 4541832.00000000 3421359.00000000 2606728.28000000 1972306.00000000 1935103.72000000 1756559.00000000 1753430.44000000 UW CREFC 1002095.16000000 1.97000000 1.93110000 1.75000000 1.74980000 F F false false 14356342.44000000 83507.93000000 .05117500 .00045370 63264.61000000 20243.32000000 .00000000 14336099.12000000 14336099.12000000 09-03-2021 1 false .00000000 .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 18 0 08-07-2021 09-07-2021 GSMC 03-31-2017 13000000.00000000 120 04-06-2027 360 .04850000 .04850000 3 1 0 05-06-2017 true 1 WL 2 68599.94000000 12983941.73000000 1 1 1 0 false true false false false 06-05-2019 .00000000 .00000000 Lakeview Boulevard 46703 Lakeview Blvd. Fremont CA 94583 Alameda IN 86118 86118 1993 2015 19250000.00000000 MAI 02-28-2017 19250000.00000000 02-28-2017 MAI 1.00000000 1.00000000 6 06-06-2019 N Genmark Automation 86118 03-31-2029 01-01-2021 06-30-2021 1664408.00000000 1821296.00000000 320593.00000000 679992.36000000 1343815.00000000 1141303.64000000 1302126.00000000 1099613.64000000 UW CREFC 823199.28000000 1.63000000 1.38640000 1.58000000 1.33580000 F F 06-26-2021 false false 12116199.25000000 68599.94000000 .04850000 .00015370 50601.96000000 17997.98000000 .00000000 12098201.27000000 12098201.27000000 09-03-2021 1 false .00000000 .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 19 2 08-07-2021 09-07-2021 GSMC 04-13-2017 12895000.00000000 120 05-06-2027 360 .04830000 .04830000 3 1 12 06-06-2017 true 1 WL 5 .00000000 12895000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Shoppes At Albertville 7360 & 7460 US Hwy 431 Albertville AL 35950 Marshall RT 134535 134535 2016 17400000.00000000 MAI 02-03-2017 17400000.00000000 02-03-2017 MAI .96000000 6 06-06-2019 N Hobby Lobby 55000 01-31-2031 TJ Maxx #1446 22016 03-31-2026 Ross 22000 01-31-2027 01-01-2021 06-30-2021 1507364.00000000 1612874.72000000 344931.00000000 318945.54000000 1162433.00000000 1293929.18000000 1071326.00000000 1202021.18000000 UW CREFC 814675.56000000 1.43000000 1.58830000 1.32000000 1.47550000 F F 12-31-2020 false false 12254390.84000000 67889.63000000 .04830000 .00055370 50968.05000000 16921.58000000 .00000000 12237469.26000000 12237469.26000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 20 0 08-07-2021 09-07-2021 GSMC 03-24-2017 12765000.00000000 120 04-06-2027 360 .04598500 .04598500 3 1 24 05-06-2017 true 1 WL 5 48916.54000000 12765000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Northern Trust Plaza 1515 Ringling Boulevard Sarasota FL 34236 Sarasota OF 110214 109927 1982 2014 18800000.00000000 MAI 03-02-2017 18800000.00000000 03-02-2017 MAI .81000000 .92980000 6 06-06-2019 N Northern Trust 32349 09-30-2026 Adams & Reese, LLP 10719 12-31-2023 Ferguson Skipper 10719 07-31-2023 01-01-2021 06-30-2021 2456873.00000000 2710104.38000000 1261905.00000000 1341788.00000000 1194968.00000000 1368316.38000000 1123716.00000000 1297064.38000000 UW CREFC 785131.32000000 1.52000000 1.74280000 1.43000000 1.65200000 F F 06-30-2021 false false 12299994.92000000 65427.61000000 .04598500 .00015370 48705.76000000 16721.85000000 .00000000 12283273.07000000 12283273.07000000 09-03-2021 1 false .00000000 .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 21 0 08-07-2021 09-07-2021 GSMC 04-27-2017 12562500.00000000 120 05-06-2027 360 .04774000 .04774000 3 1 0 06-06-2017 true 1 WL 2 .00000000 12562500.00000000 1 1 1 0 false true false false false 06-05-2019 .00000000 .00000000 Shiloh Crossing 10346, 10348, 10350 & 10352 East US Highway 36 Avon IN 46123 Hendricks RT 99916 99916 2001 16750000.00000000 MAI 03-07-2017 16750000.00000000 03-07-2017 MAI 1.00000000 1.00000000 6 06-06-2019 N Best Buy 30116 01-31-2022 Bed Bath & Beyond 28006 01-31-2022 Michael's 23752 02-28-2022 01-01-2021 06-30-2021 1549612.00000000 1634933.80000000 407242.00000000 424951.90000000 1142370.00000000 1209981.90000000 1071837.00000000 1139448.90000000 UW CREFC 788565.60000000 1.45000000 1.53440000 1.36000000 1.44500000 F F 06-30-2021 false false 11715940.21000000 65713.80000000 .04774000 .00015370 48163.58000000 17550.22000000 .00000000 11698389.99000000 11698389.99000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 22 0 08-07-2021 09-07-2021 GSMC 04-28-2017 12500000.00000000 120 05-06-2027 0 .03830000 .03830000 3 1 120 06-06-2017 true 1 WL 3 .00000000 12500000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Mission Gorge Square 9640-9760 Mission Gorge Road Santee CA 92071 San Diego RT 116025 95035 1979 2006 26500000.00000000 MAI 03-23-2017 26500000.00000000 03-23-2017 MAI .98000000 6 06-06-2019 N Best Buy 30000 01-31-2022 CVS Pharmacy 21000 Discount Tire 8300 05-31-2024 02-28-2017 2151349.00000000 413657.00000000 1737692.00000000 1636872.00000000 UW CREFC 3.58000000 3.37000000 F F 06-30-2021 false false 12500000.00000000 41225.69000000 .03830000 .00015370 41225.69000000 .00000000 .00000000 12500000.00000000 12500000.00000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 23 0 08-07-2021 09-07-2021 GSMC 03-27-2017 12000000.00000000 120 04-06-2027 0 .04840000 .04840000 3 1 120 05-06-2017 true 1 WL 3 48400.00000000 12000000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Camino Vida Roble 2310 & 2320 Camino Vida Roble Carlsbad CA 92011 San Diego MU 86896 86896 1982 2014 20000000.00000000 MAI 02-01-2017 20000000.00000000 02-01-2017 MAI .88000000 1.00000000 6 06-06-2019 N CISCO Systems, Inc 43937 07-31-2026 North Coast Church 31376 12-31-2025 Sente 11583 08-31-2023 01-01-2021 06-30-2021 1646349.00000000 1825216.84000000 333197.00000000 343164.11000000 1313152.00000000 1482052.73000000 1220620.00000000 1389521.73000000 UW CREFC 588866.62000000 2.23000000 2.51680000 2.07000000 2.35970000 F F 06-30-2021 false false 12000000.00000000 50013.33000000 .04840000 .00055370 50013.33000000 .00000000 .00000000 12000000.00000000 12000000.00000000 09-03-2021 1 false .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 24 2 08-07-2021 09-07-2021 GSMC 04-13-2017 12000000.00000000 120 05-06-2027 360 .04730000 .04730000 3 1 12 06-06-2017 true 1 WL 5 .00000000 12000000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Shoppes of Northgate 125, 137, 143, & 149 Wendelwood Drive Murfreesboro TN 37129 Rutherford RT 53276 53276 2016 16400000.00000000 MAI 02-03-2017 16400000.00000000 02-03-2017 MAI .97000000 1.00000000 6 06-06-2019 N SPROUTS 29876 08-31-2026 PETSENSE 5500 08-31-2026 NEWK'S 4500 11-30-2026 01-01-2021 06-30-2021 1242823.00000000 1326134.54000000 244473.00000000 381914.80000000 998350.00000000 944219.74000000 953937.00000000 899807.74000000 UW CREFC 749437.20000000 1.33000000 1.25990000 1.27000000 1.20060000 F F 06-30-2021 false false 11392578.23000000 62453.10000000 .04730000 .00055370 46402.60000000 16050.50000000 .00000000 11376527.73000000 11376527.73000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 25 0 08-07-2021 09-07-2021 GSBI 05-04-2017 11250000.00000000 120 05-06-2027 360 .04611000 .04611000 3 1 0 06-06-2017 true 1 WL 2 .00000000 11250000.00000000 1 1 1 0 false true false false false 06-05-2019 .00000000 .00000000 Victoria Villa 5710 and 5720 Glenmont Drive Houston TX 77081 Harris MF 376 376 1970 2010 16260000.00000000 MAI 03-07-2017 16260000.00000000 03-07-2017 MAI 1.00000000 6 06-06-2019 N 02-28-2017 2776096.00000000 1555089.00000000 1221007.00000000 1123207.00000000 UW CREFC 1.76000000 1.62000000 F F false false 10469264.09000000 57746.47000000 .04611000 .00015370 41569.09000000 16177.38000000 .00000000 10453086.71000000 10453086.71000000 09-03-2021 1 false .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 26 0 08-07-2021 09-07-2021 GSMC 02-23-2017 11000000.00000000 120 03-06-2027 360 .04953500 .04953500 3 1 24 04-06-2017 true 1 WL 5 45407.08000000 11000000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 2 Corporate Parkway 8794 Independence Parkway Twinsburg OH 44087 Summit WH 207360 207360 2015 15200000.00000000 MAI 01-05-2017 15200000.00000000 01-05-2017 MAI .83000000 .99490000 6 06-06-2019 N Dunkin' Donuts 81127 10-31-2023 Berlin Packaging, LLC 45950 05-31-2023 Bridgestone America's Tire Operations, LLC 45870 11-30-2025 01-01-2021 06-30-2021 1233603.00000000 1604339.90000000 251634.00000000 331951.15000000 981969.00000000 1272388.75000000 903494.00000000 1193913.75000000 UW CREFC 704858.04000000 1.39000000 1.80520000 1.28000000 1.69380000 F F 06-30-2021 false false 10612443.42000000 58738.17000000 .04953500 .00015370 45267.52000000 13470.65000000 .00000000 10598972.77000000 10598972.77000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 27 0 08-07-2021 09-07-2021 GSMC 02-17-2017 10550000.00000000 120 03-06-2027 0 .04908250 .04908250 3 1 120 04-06-2017 true 1 WL 3 43151.70000000 10550000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 200 Livingston 200 Livingston Street Brooklyn NY 11201 Kings RT 14685 14685 2007 18000000.00000000 MAI 01-18-2017 18000000.00000000 01-18-2017 MAI 1.00000000 .86380000 6 06-06-2019 N Century Medical- (RET1) 5498 07-03-2029 Brooklyn Friends (RET3) 4752 04-26-2026 Charlie & Chaplin (RET2A) 2435 02-28-2027 01-01-2021 06-30-2021 981867.00000000 907854.28000000 154232.00000000 228317.41000000 827635.00000000 679536.87000000 786948.00000000 638849.87000000 UW CREFC 525012.16000000 1.58000000 1.29430000 1.50000000 1.21680000 F F 06-30-2021 false false 10550000.00000000 44590.09000000 .04908250 .00015370 44590.09000000 .00000000 .00000000 10550000.00000000 10550000.00000000 09-03-2021 1 false .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 28 0 08-07-2021 09-07-2021 GSMC 03-20-2017 10000000.00000000 120 04-06-2027 0 .04252000 .04252000 3 1 120 05-06-2017 true 1 WL 3 35433.33000000 10000000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Pride Center 22828-22968 Victory Boulevard and 6325 Fallbrook Avenue Woodland Hills CA 91367 Los Angeles RT 184370 184270 1964 42270000.00000000 MAI 08-05-2016 42270000.00000000 08-05-2016 MAI 1.00000000 6 06-06-2019 N Floor & Decor 52619 10-31-2021 Homegoods 32905 08-31-2022 JoAnn's Fabric 28434 01-31-2024 2909375.00000000 579479.00000000 2329896.00000000 2144027.00000000 UW CREFC 5.40000000 4.97000000 F F 12-31-2020 false false 10000000.00000000 36614.44000000 .04252000 .00015370 36614.44000000 .00000000 .00000000 10000000.00000000 10000000.00000000 09-03-2021 1 false .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 29 0 08-07-2021 09-07-2021 GSMC 04-28-2017 9500000.00000000 120 05-06-2027 360 .04800000 .04800000 3 1 24 06-06-2017 true 1 WL 5 .00000000 9500000.00000000 1 1 1 0 true true false false false 06-05-2019 .00000000 .00000000 Spruce Street Professional Building 1325 Spruce Street aka 2245 Iowa Avenue Riverside CA 92507 Riverside OF 75204 74862 2007 12100000.00000000 MAI 03-23-2017 12100000.00000000 03-23-2017 MAI .87000000 .86910000 6 06-06-2019 N Work Force Development 36371 09-30-2026 National University 13907 12-31-2022 Esquire Deposition Solutions, LLC 6477 01-31-2022 02-28-2017 01-01-2021 06-30-2021 1543165.00000000 1599157.54000000 579666.00000000 771537.04000000 963499.00000000 827620.50000000 889066.00000000 705205.48000000 UW CREFC 598118.52000000 1.61000000 1.38370000 1.49000000 1.17900000 F F 06-30-2021 false false 9180230.64000000 49843.21000000 .04800000 .00015370 37944.95000000 11898.26000000 .00000000 9168332.38000000 9168332.38000000 09-03-2021 1 false .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 30 0 08-07-2021 09-07-2021 GSMC 03-13-2017 7500000.00000000 120 04-06-2027 0 .05257000 .05257000 3 1 120 05-06-2017 true 1 WL 3 32856.25000000 7500000.00000000 1 1 1 0 true true true false false 06-05-2019 01-05-2027 01-05-2027 .00000000 .00000000 Metro Self Storage - Limerick 60 W. Ridge Pike Royersford PA 19468 Montgomery SS 78875 78875 802 2008 11600000.00000000 MAI 02-03-2017 11600000.00000000 02-03-2017 MAI .93000000 .94120000 6 06-06-2019 N 01-31-2017 01-01-2021 06-30-2021 1081845.00000000 1197894.00000000 425509.00000000 442516.64000000 656336.00000000 755377.36000000 644972.00000000 744012.36000000 UW CREFC 399751.06000000 1.64000000 1.88960000 1.61000000 1.86120000 F F false false 7500000.00000000 33951.46000000 .05257000 .00015370 33951.46000000 .00000000 .00000000 7500000.00000000 7500000.00000000 09-03-2021 1 false .00000000 .00000000 0 M false .00000000 Prospectus Loan ID 31 0 08-07-2021 09-07-2021 GSMC 03-22-2017 6000000.00000000 120 04-06-2027 360 .05160000 .05160000 3 1 0 05-06-2017 true 1 WL 2 32798.55000000 5993001.45000000 1 1 1 0 false true false false false 06-05-2019 .00000000 .00000000 Village At Oakhurst 9606 Bailey Road Cornelius NC 28031 Mecklenburg MU 42501 42743 2004 9050000.00000000 MAI 01-27-2017 9050000.00000000 01-27-2017 MAI .97000000 1.00000000 6 06-06-2019 N 131 Main Restaurant 5553 01-01-2032 Spotlight Branding 5198 12-31-2025 Peoples Bank 4600 03-31-2027 01-01-2021 06-30-2021 868919.00000000 935007.24000000 210086.00000000 261897.60000000 658833.00000000 673109.64000000 633823.00000000 648852.96000000 UW CREFC 393582.60000000 1.67000000 1.71020000 1.61000000 1.64860000 F F 06-30-2021 false false 5614645.21000000 32798.55000000 .05160000 .00062870 24947.74000000 7850.81000000 .00000000 5606794.40000000 5606794.40000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 32 0 08-07-2021 09-07-2021 GSMC 02-01-2017 5900000.00000000 120 02-06-2027 0 .04850000 .04850000 3 1 120 03-06-2017 true 1 WL 3 23845.83000000 5900000.00000000 1 1 1 0 true true true false false 02-05-2019 11-05-2026 11-05-2026 .00000000 .00000000 Best Buy Danvers 230 Independence Way Danvers MA 01923 Essex RT 45500 45500 1999 2005 11600000.00000000 MAI 12-23-2016 11600000.00000000 12-23-2016 MAI 1.00000000 1.00000000 6 02-06-2019 X BEST BUY STORES INC 45500 01-31-2025 01-01-2021 06-30-2021 613494.00000000 720822.44000000 19108.00000000 24106.68000000 594386.00000000 696715.76000000 585128.00000000 687457.76000000 UW CREFC 289329.40000000 2.05000000 2.40800000 2.02000000 2.37600000 F F 12-31-2020 false false 5900000.00000000 24640.69000000 .04850000 .00055370 24640.69000000 .00000000 .00000000 5900000.00000000 5900000.00000000 09-03-2021 1 false .00000000 0 M false .00000000 Prospectus Loan ID 33 0 08-07-2021 09-07-2021 GSMC 04-12-2017 5687500.00000000 120 05-06-2027 360 .04462000 .04462000 3 1 36 06-06-2017 true 1 WL 5 .00000000 5687500.00000000 1 1 1 0 true true true false false 06-05-2019 02-05-2027 02-05-2027 .00000000 .00000000 1076 Pittsburgh Drive 1076 Pittsburgh Drive Delaware OH 43015 Delaware WH 362260 362260 1996 8700000.00000000 MAI 03-08-2017 8700000.00000000 03-08-2017 MAI 1.00000000 .55000000 6 06-06-2019 X International Paper Company 137260 05-31-2026 Advance Stores Company, Inc. 62000 01-31-2022 01-01-2021 06-30-2021 1297497.00000000 861261.16000000 473308.00000000 505767.73000000 824189.00000000 355493.43000000 776116.00000000 307420.43000000 UW CREFC 344273.40000000 2.39000000 1.03260000 2.25000000 .89300000 F F 06-30-2021 false false 5576427.74000000 28689.45000000 .04462000 .00015370 21426.18000000 7263.27000000 .00000000 5569164.47000000 5569164.47000000 09-03-2021 1 false .00000000 0 M false .00000000
Item 2(c)(6) Original Amortization Term Number With respect to Asset Number 4, the related mortgage loan requires monthly debt service payments of (i) $125,000 of principal plus (ii) the amount of interest accrued on the outstanding principal balance of the mortgage loan during the related interest accrual period. Original Amortization Term Number is shown as 0 due to EDGAR system constraints. Item 2(c)(15) Loan Structure Code With respect to Asset Number 1, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(5) Property Zip With respect to Asset Number 4-021, the Property Zip is 44087 and 44202. Due to EDGAR system constraints the Property Zip is shown as 44087. Item 2(d)(28)(i) Financials Securitization Date For Asset Numbers 4-001 through 4-039, 5, 6, 7-001, 7-002, 7-003, 9, 10, 11, 12, 13, 14, 18, 19, 20, 21, 23, 24, 26, 27, 28, 31, 32, and 33 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any "Interest Only / Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only / Amortizing" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Net Operating Income Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xxi) Most Recent Annual Lease Rollover Review Date With respect to each mortgaged loan, the date shown represents the most recent occupancy date. Item 2(e)(6) Servicer Trustee Fee Rate Percentage It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee rate, and (v) the CREFC intellectual property royalty license fee rate. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association and the full name for Wells Fargo Bank, National is Wells Fargo Bank, National Association.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Blue Owl Capital Hires Australia Future Fund's Deputy Chief Investment Officer Alicia Gregory
- Seven New Hotels, Including Hotel Maya Long Beach, Sign with UNITE HERE Local 11, Raising the Total to 41 Agreements
- Trulioo 24/7 Support Empowers Top APAC Region Companies to Expand Into New Markets, Achieve Compliance and Accelerate Customer Onboarding
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!