Close

Form 10-D GS Mortgage Securities For: Sep 13

September 27, 2021 2:15 PM EDT

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:  333-207677-04

Central Index Key Number of issuing entity:  0001693737

GS Mortgage Securities Trust 2017-GS5
(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)

38-4021850
38-4021851
(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-4

     

     

  X  

     

A-AB

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

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-GS5.

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-GS5 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. 333-207677-04 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. 333-207677-04 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-GS5, affirms the following amounts in the respective accounts:

Collection Account Balance

  Prior Distribution Date

08/12/2021

$894,431.11

  Current Distribution Date

09/13/2021

$894,441.11

 

REO Account Balance

  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-GS5, affirms the following amounts in the respective accounts:

Distribution Account Balance

  Prior Distribution Date

08/12/2021

$5,257.08

  Current Distribution Date

09/13/2021

$5,255.21

 

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:

(99.1) Monthly report distributed to holders of the certificates issued by GS Mortgage Securities Trust 2017-GS5, relating to the September 13, 2021 distribution.

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

 

SIGNATURES

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

GS Mortgage Securities Corporation II
(Depositor)

 

/s/ Leah Nivison
Leah Nivison, CEO

Date: September 27, 2021

 

 

 

     

Distribution Date:

09/13/21

GS Mortgage Securities Trust 2017-GS5

Determination Date:

09/07/21

 

Next Distribution Date:

10/13/21

 

Record Date:

08/31/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-GS5

 

           

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

Rialto Capital Advisors, LLC

 

 

Mortgage Loan Detail (Part 1)

13-14

 

General

(305) 229-6465

 

 

 

 

200 S. Biscayne Blvd.,Suite 3550 | Miami, FL 33131

 

 

Mortgage Loan Detail (Part 2)

15-16

 

 

 

 

 

 

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

Principal Prepayment Detail

17

Representations Reviewer

 

 

 

Historical Detail

18

 

Don Simon

(203) 660-6100

 

Delinquency Loan Detail

19

 

PO Box 4839, | Greenwich, CT 06831

 

 

 

 

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Collateral Stratification and Historical Detail

20

 

 

 

 

 

 

 

Corporate Trust Services (CMBS)

 

[email protected];

Specially Serviced Loan Detail - Part 1

21

 

 

 

[email protected]

Specially Serviced Loan Detail - Part 2

22

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Modified Loan Detail

23

 

 

 

 

Historical Liquidated Loan Detail

24

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

 

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

36252HAA9

2.045000%

13,770,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

36252HAB7

3.218000%

51,316,000.00

1,065,289.92

344,976.60

2,856.75

0.00

0.00

347,833.35

720,313.32

31.99%

30.00%

A-3

36252HAC5

3.409000%

248,000,000.00

248,000,000.00

0.00

704,526.67

0.00

0.00

704,526.67

248,000,000.00

31.99%

30.00%

A-4

36252HAD3

3.674000%

381,598,000.00

381,598,000.00

0.00

1,168,325.88

0.00

0.00

1,168,325.88

381,598,000.00

31.99%

30.00%

A-AB

36252HAE1

3.467000%

28,604,000.00

28,604,000.00

0.00

82,641.72

0.00

0.00

82,641.72

28,604,000.00

31.99%

30.00%

A-S

36252HAH4

3.826000%

80,078,000.00

80,078,000.00

0.00

255,315.36

0.00

0.00

255,315.36

80,078,000.00

23.73%

22.25%

B

36252HAJ0

4.047000%

72,329,000.00

72,329,000.00

0.00

243,929.55

0.00

0.00

243,929.55

72,329,000.00

16.26%

15.25%

C

36252HAK7

4.299000%

43,914,000.00

43,914,000.00

0.00

157,321.91

0.00

0.00

157,321.91

43,914,000.00

11.73%

11.00%

D

36252HAL5

3.509000%

46,497,000.00

46,497,000.00

0.00

135,964.98

0.00

0.00

135,964.98

46,497,000.00

6.93%

6.50%

E

36252HAQ4

4.584825%

21,957,000.00

21,957,000.00

0.00

83,890.83

0.00

0.00

83,890.83

21,957,000.00

4.67%

4.38%

F

36252HAS0

4.584825%

10,333,000.00

10,333,000.00

0.00

39,479.16

0.00

0.00

39,479.16

10,333,000.00

3.60%

3.38%

G*

36252HAU5

4.584825%

34,873,240.00

34,873,240.00

0.00

121,095.36

0.00

0.00

121,095.36

34,873,240.00

0.00%

0.00%

Retained

N/A

4.584825%

28,672,425.00

26,895,899.60

9,572.83

102,423.83

0.00

0.00

111,996.66

26,886,326.77

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

R

36252HAW1

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

1,061,941,665.00

996,144,429.52

354,549.43

3,097,772.00

0.00

0.00

3,452,321.43

995,789,880.09

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

36252HAF8

0.991917%

803,366,000.00

739,345,289.92

0.00

611,140.84

0.00

0.00

611,140.84

739,000,313.32

 

 

X-B

36252HAG6

0.537825%

72,329,000.00

72,329,000.00

0.00

32,416.94

0.00

0.00

32,416.94

72,329,000.00

 

 

X-C

36252HAY7

0.285825%

43,914,000.00

43,914,000.00

0.00

10,459.76

0.00

0.00

10,459.76

43,914,000.00

 

 

X-D

36252HAN1

1.075825%

46,497,000.00

46,497,000.00

0.00

41,685.52

0.00

0.00

41,685.52

46,497,000.00

 

 

Notional SubTotal

 

966,106,000.00

902,085,289.92

0.00

695,703.06

0.00

0.00

695,703.06

901,740,313.32

 

 

 

Deal Distribution Total

 

 

 

354,549.43

3,793,475.06

0.00

0.00

4,148,024.49

 

 

 

 

*

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

36252HAA9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

36252HAB7

20.75941071

6.72259334

0.05566977

0.00000000

0.00000000

0.00000000

0.00000000

6.77826311

14.03681737

A-3

36252HAC5

1,000.00000000

0.00000000

2.84083335

0.00000000

0.00000000

0.00000000

0.00000000

2.84083335

1,000.00000000

A-4

36252HAD3

1,000.00000000

0.00000000

3.06166668

0.00000000

0.00000000

0.00000000

0.00000000

3.06166668

1,000.00000000

A-AB

36252HAE1

1,000.00000000

0.00000000

2.88916655

0.00000000

0.00000000

0.00000000

0.00000000

2.88916655

1,000.00000000

A-S

36252HAH4

1,000.00000000

0.00000000

3.18833337

0.00000000

0.00000000

0.00000000

0.00000000

3.18833337

1,000.00000000

B

36252HAJ0

1,000.00000000

0.00000000

3.37249997

0.00000000

0.00000000

0.00000000

0.00000000

3.37249997

1,000.00000000

C

36252HAK7

1,000.00000000

0.00000000

3.58250011

0.00000000

0.00000000

0.00000000

0.00000000

3.58250011

1,000.00000000

D

36252HAL5

1,000.00000000

0.00000000

2.92416672

0.00000000

0.00000000

0.00000000

0.00000000

2.92416672

1,000.00000000

E

36252HAQ4

1,000.00000000

0.00000000

3.82068725

0.00000000

0.00000000

0.00000000

0.00000000

3.82068725

1,000.00000000

F

36252HAS0

1,000.00000000

0.00000000

3.82068712

0.00000000

0.00000000

0.00000000

0.00000000

3.82068712

1,000.00000000

G

36252HAU5

1,000.00000000

0.00000000

3.47244363

0.34824381

5.55650923

0.00000000

0.00000000

3.47244363

1,000.00000000

Retained

N/A

938.04062963

0.33386887

3.57220675

0.01175345

0.18753419

0.00000000

0.00000000

3.90607561

937.70676076

Interest

 

 

 

 

 

 

 

 

 

 

R

36252HAW1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

36252HAF8

920.30941056

0.00000000

0.76072530

0.00000000

0.00000000

0.00000000

0.00000000

0.76072530

919.87999656

X-B

36252HAG6

1,000.00000000

0.00000000

0.44818731

0.00000000

0.00000000

0.00000000

0.00000000

0.44818731

1,000.00000000

X-C

36252HAY7

1,000.00000000

0.00000000

0.23818737

0.00000000

0.00000000

0.00000000

0.00000000

0.23818737

1,000.00000000

X-D

36252HAN1

1,000.00000000

0.00000000

0.89652064

0.00000000

0.00000000

0.00000000

0.00000000

0.89652064

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

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

A-2

08/01/21 - 08/30/21

30

0.00

2,856.75

0.00

2,856.75

0.00

0.00

0.00

2,856.75

0.00

 

A-3

08/01/21 - 08/30/21

30

0.00

704,526.67

0.00

704,526.67

0.00

0.00

0.00

704,526.67

0.00

 

A-4

08/01/21 - 08/30/21

30

0.00

1,168,325.88

0.00

1,168,325.88

0.00

0.00

0.00

1,168,325.88

0.00

 

A-AB

08/01/21 - 08/30/21

30

0.00

82,641.72

0.00

82,641.72

0.00

0.00

0.00

82,641.72

0.00

 

X-A

08/01/21 - 08/30/21

30

0.00

611,140.84

0.00

611,140.84

0.00

0.00

0.00

611,140.84

0.00

 

X-B

08/01/21 - 08/30/21

30

0.00

32,416.94

0.00

32,416.94

0.00

0.00

0.00

32,416.94

0.00

 

A-S

08/01/21 - 08/30/21

30

0.00

255,315.36

0.00

255,315.36

0.00

0.00

0.00

255,315.36

0.00

 

B

08/01/21 - 08/30/21

30

0.00

243,929.55

0.00

243,929.55

0.00

0.00

0.00

243,929.55

0.00

 

C

08/01/21 - 08/30/21

30

0.00

157,321.91

0.00

157,321.91

0.00

0.00

0.00

157,321.91

0.00

 

X-C

08/01/21 - 08/30/21

30

0.00

10,459.76

0.00

10,459.76

0.00

0.00

0.00

10,459.76

0.00

 

D

08/01/21 - 08/30/21

30

0.00

135,964.98

0.00

135,964.98

0.00

0.00

0.00

135,964.98

0.00

 

X-D

08/01/21 - 08/30/21

30

0.00

41,685.52

0.00

41,685.52

0.00

0.00

0.00

41,685.52

0.00

 

E

08/01/21 - 08/30/21

30

0.00

83,890.83

0.00

83,890.83

0.00

0.00

0.00

83,890.83

0.00

 

F

08/01/21 - 08/30/21

30

0.00

39,479.16

0.00

39,479.16

0.00

0.00

0.00

39,479.16

0.00

 

G

08/01/21 - 08/30/21

30

180,937.78

133,239.75

0.00

133,239.75

12,144.39

0.00

0.00

121,095.36

193,773.48

 

Retained

 

 

 

 

 

 

 

 

 

 

 

 

 

08/01/21 - 08/30/21

30

5,020.88

102,760.82

0.00

102,760.82

337.00

0.00

0.00

102,423.83

5,377.06

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

R

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

 

185,958.66

3,805,956.44

0.00

3,805,956.44

12,481.39

0.00

0.00

3,793,475.06

199,150.54

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

Additional Information

 

Total Available Distribution Amount (1)

4,148,024.49

 

(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

3,823,371.06

Master Servicing Fee

9,282.77

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,258.26

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

428.90

ARD Interest

0.00

Operating Advisor Fee

2,230.26

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

214.45

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,823,371.06

Total Fees

17,414.63

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

354,549.43

Reimbursement for Interest on Advances

8.42

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

12,472.97

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

354,549.43

Total Expenses/Reimbursements

12,481.39

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,793,475.06

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

354,549.43

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

4,148,024.49

Total Funds Collected

4,177,920.49

Total Funds Distributed

4,177,920.51

 

© 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

996,144,429.76

996,144,429.76

Beginning Certificate Balance

996,144,429.52

(-) Scheduled Principal Collections

354,549.43

354,549.43

(-) Principal Distributions

354,549.43

(-) 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

995,789,880.33

995,789,880.33

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

996,144,429.76

996,144,429.76

Ending Certificate Balance

995,789,880.09

Ending Actual Collateral Balance

995,789,880.33

995,789,880.33

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.24)

Beginning Cumulative Advances

               0.00

                        0.00

UC / (OC) Change

0.00

Current Period Advances

               0.00

                        0.00

Ending UC / (OC)

(0.24)

Ending Cumulative Advances

               0.00

                        0.00

Net WAC Rate

4.58

 

 

 

 

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

 

10,000,000 or less

8

46,039,601.34

4.62%

65

4.9223

2.056015

1.40 or less

4

118,201,976.05

11.87%

64

5.0107

0.918258

10,000,001 to 20,000,000

6

82,655,816.08

8.30%

64

5.0500

1.439820

1.41-1.50

2

76,048,901.92

7.64%

65

4.8435

1.428771

20,000,001 to 30,000,000

3

79,088,430.50

7.94%

65

4.8516

1.801008

1.51-1.60

0

0.00

0.00%

0

0.0000

0.000000

30,000,001 to 40,000,000

2

64,889,949.95

6.52%

63

4.1825

1.879960

1.61-1.70

2

65,036,087.61

6.53%

64

4.5463

1.694732

40,000,001 to 50,000,000

2

92,200,000.00

9.26%

65

4.3124

2.252364

1.71-2.00

12

320,340,600.60

32.17%

65

4.6943

1.874974

50,000,001 to 60,000,000

3

167,093,718.26

16.78%

64

4.6661

1.645005

2.01-2.20

2

104,561,514.15

10.50%

60

3.7817

2.096807

60,000,001 to 80,000,000

4

281,321,564.20

28.25%

64

4.3374

2.521612

2.21-3.00

6

139,100,000.00

13.97%

65

4.3523

2.552682

 

80,000,001 or greater

2

182,500,800.00

18.33%

65

4.0647

2.548221

3.01 or greater

2

172,500,800.00

17.32%

64

3.9277

3.667823

 

Totals

30

995,789,880.33

100.00%

64

4.4572

2.144098

Totals

30

995,789,880.33

100.00%

64

4.4572

2.144098

(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

Alabama

1

11,245,119.94

1.13%

64

5.0185

1.790000

Totals

70

995,789,880.33

100.00%

64

4.4572

2.144098

Arizona

1

5,116,888.85

0.51%

60

3.9740

2.121176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

California

8

67,466,690.89

6.78%

62

4.4176

1.626270

 

 

 

 

 

 

 

Colorado

3

112,707,219.43

11.32%

64

4.7576

1.626257

 

# Of

   Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Florida

6

21,336,121.40

2.14%

64

4.9468

2.157089

 

Properties

   Balance

Agg. Bal.

 

 

DSCR¹

Georgia

5

13,783,561.55

1.38%

62

4.3904

2.024134

Industrial

43

187,833,268.96

18.86%

63

4.5610

1.787760

Illinois

6

10,362,992.20

1.04%

60

3.9740

2.121176

Lodging

2

25,665,794.36

2.58%

64

5.1463

1.879898

Indiana

1

585,771.86

0.06%

60

3.9740

2.121176

Mixed Use

4

186,210,991.50

18.70%

64

4.6482

2.449307

Kentucky

2

2,666,123.10

0.27%

60

3.9740

2.121176

Office

8

388,928,371.70

39.06%

65

4.2617

2.310089

Maryland

3

108,015,104.23

10.85%

63

3.9965

3.681605

Retail

13

207,151,453.82

20.80%

64

4.4729

1.913934

Massachusetts

1

6,600,000.00

0.66%

64

4.8200

2.530000

Totals

70

995,789,880.33

100.00%

64

4.4572

2.144098

Michigan

4

6,036,894.96

0.61%

60

3.9740

2.121176

 

 

 

 

 

 

 

Minnesota

1

1,524,729.47

0.15%

60

3.9740

2.121176

 

 

 

 

 

 

 

Missouri

1

749,443.40

0.08%

60

3.9740

2.121176

 

 

 

 

 

 

 

Nevada

1

10,398,901.92

1.04%

62

4.6320

1.460000

 

 

 

 

 

 

 

New Jersey

2

45,388,772.24

4.56%

64

4.4234

1.944745

 

 

 

 

 

 

 

New York

4

198,999,686.57

19.98%

64

4.2755

2.351043

 

 

 

 

 

 

 

North Carolina

2

36,200,580.14

3.64%

65

4.9031

1.759182

 

 

 

 

 

 

 

Ohio

4

9,400,382.30

0.94%

63

4.4384

1.913572

 

 

 

 

 

 

 

Pennsylvania

1

4,185,319.87

0.42%

63

5.3130

1.710000

 

 

 

 

 

 

 

South Carolina

2

3,132,156.32

0.31%

60

3.9740

2.121176

 

 

 

 

 

 

 

Tennessee

1

37,400,000.00

3.76%

66

4.8770

1.423824

 

 

 

 

 

 

 

Texas

7

148,398,989.19

14.90%

65

4.5201

1.889723

 

 

 

 

 

 

 

Virginia

2

51,588,430.50

5.18%

65

4.9156

2.243989

 

 

 

 

 

 

 

Washington, DC

1

82,500,000.00

8.28%

66

4.2460

1.940000

 

 

 

 

 

 

 

 

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

 

3.000% or less

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

3.001% to 3.500%

1

31,389,949.95

3.15%

60

3.3335

2.040000

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.501% to 4.000%

3

245,672,364.20

24.67%

63

3.9415

3.207167

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.500%

6

307,171,157.26

30.85%

65

4.3355

2.137697

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.501% to 5.000%

12

257,729,737.13

25.88%

65

4.7930

1.582735

49 months or greater

30

995,789,880.33

100.00%

64

4.4572

2.144098

 

5.001% to 5.250%

6

123,052,921.42

12.36%

64

5.1260

1.342072

Totals

30

995,789,880.33

100.00%

64

4.4572

2.144098

 

5.251% or greater

2

30,773,750.37

3.09%

64

5.4486

1.735920

 

 

 

 

 

 

 

 

Totals

30

995,789,880.33

100.00%

64

4.4572

2.144098

 

 

 

 

 

 

 

(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

 

113 months or less

30

995,789,880.33

100.00%

64

4.4572

2.144098

Interest Only

13

624,923,361.00

62.76%

65

4.3745

2.393729

 

114 months or greater

0

0.00

0.00%

0

0.0000

0.000000

353 months or less

16

297,694,955.13

29.90%

64

4.7496

1.625704

 

Totals

30

995,789,880.33

100.00%

64

4.4572

2.144098

354 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Other

1

73,171,564.20

7.35%

60

3.9740

2.121176

 

 

 

 

 

 

 

 

Totals

30

995,789,880.33

100.00%

64

4.4572

2.144098

(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

Underwriter's Information

2

138,821,564.20

13.94%

63

4.4010

1.791392

 

 

 

None

 

 

12 months or less

27

825,578,366.18

82.91%

64

4.5094

2.207364

 

 

 

 

 

 

13 months to 24 months

1

31,389,949.95

3.15%

60

3.3335

2.040000

 

 

 

 

 

 

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

30

995,789,880.33

100.00%

64

4.4572

2.144098

 

 

 

 

 

(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

30520939

OF

New York

NY

Actual/360

3.91525%

337,138.89

0.00

0.00

N/A

01/06/27

--

100,000,800.00

100,000,800.00

09/03/21

 

2

30312184

OF

Washington

DC

Actual/360

4.24625%

301,642.92

0.00

0.00

N/A

03/06/27

--

82,500,000.00

82,500,000.00

09/03/21

 

3

30311499

IN

Various

Various

Actual/360

3.97425%

250,501.44

30,473.93

0.00

N/A

09/04/26

--

73,202,038.13

73,171,564.20

09/03/21

 

4

30312187

MU

Rockville

MD

Actual/360

3.94525%

246,288.54

0.00

0.00

N/A

01/06/27

--

72,500,000.00

72,500,000.00

09/03/21

 

5

30312189

RT

New York

NY

Actual/360

4.61725%

278,332.64

0.00

0.00

N/A

02/06/27

--

70,000,000.00

70,000,000.00

09/03/21

 

6

30312190

IN

Various

Various

Actual/360

4.87725%

275,706.29

0.00

0.00

N/A

03/06/27

--

65,650,000.00

65,650,000.00

09/03/21

 

7

30312191

MU

Denver

CO

Actual/360

5.09825%

261,765.40

0.00

0.00

N/A

01/06/27

--

59,622,561.00

59,622,561.00

09/03/21

 

8

30312192

OF

Plano

TX

Actual/360

4.45825%

217,072.65

75,359.19

0.00

N/A

01/06/27

--

56,546,516.45

56,471,157.26

09/03/21

 

9

30312194

OF

Denver

CO

Actual/360

4.39125%

192,838.08

0.00

0.00

N/A

01/06/27

--

51,000,000.00

51,000,000.00

09/03/21

 

10

30312195

OF

Houston

TX

Actual/360

4.19925%

173,558.67

0.00

0.00

N/A

02/06/27

--

48,000,000.00

48,000,000.00

09/03/21

 

11

30312196

RT

Clifton

NJ

Actual/360

4.43625%

168,820.06

0.00

0.00

N/A

01/06/27

--

44,200,000.00

44,200,000.00

09/03/21

 

12

30312179

RT

Various

Various

Actual/360

3.33325%

90,287.97

63,642.82

0.00

N/A

09/06/26

--

31,453,592.77

31,389,949.95

09/03/21

 

13

30312180

IN

Lincolnton

NC

Actual/360

4.97825%

143,601.47

0.00

0.00

N/A

02/06/27

--

33,500,000.00

33,500,000.00

09/03/21

 

15

30312197

MU

Richmond

VA

Actual/360

5.47025%

125,394.61

33,059.68

0.00

N/A

01/06/27

--

26,621,490.18

26,588,430.50

09/03/21

 

16

30312198

MU

New York

NY

Actual/360

4.73125%

112,044.55

0.00

0.00

N/A

01/06/27

--

27,500,000.00

27,500,000.00

09/03/21

 

17

30312199

OF

Arlington

VA

Actual/360

4.32625%

93,129.17

0.00

0.00

N/A

03/05/27

--

25,000,000.00

25,000,000.00

09/03/21

 

19

30312202

OF

San Francisco

CA

Actual/360

4.96725%

74,496.06

25,780.18

0.00

N/A

01/06/27

--

17,417,264.27

17,391,484.09

09/03/21

 

20

30312203

IN

Upper Marlboro

MD

Actual/360

5.09225%

68,106.83

20,856.33

0.00

N/A

01/06/27

--

15,532,561.08

15,511,704.75

09/03/21

 

21

30312204

LO

Fort Walton Beach

FL

Actual/360

5.24625%

65,281.85

30,560.03

0.00

N/A

01/06/27

--

14,451,234.45

14,420,674.42

09/03/21

 

22

30312183

RT

Cedar Hill

TX

Actual/360

5.24525%

61,896.32

16,472.64

0.00

N/A

02/05/27

--

13,704,403.60

13,687,930.96

09/03/21

 

23

30312205

LO

Tuscaloosa

AL

Actual/360

5.01925%

48,657.35

14,283.13

0.00

N/A

01/06/27

--

11,259,403.07

11,245,119.94

09/03/21

 

24

30312206

RT

Las Vegas

NV

Actual/360

4.63225%

41,531.70

13,526.06

0.00

N/A

11/06/26

--

10,412,427.98

10,398,901.92

09/03/21

 

25

30312207

OF

Lancaster

CA

Actual/360

5.12825%

37,905.53

18,344.08

0.00

N/A

02/05/27

--

8,583,274.43

8,564,930.35

09/03/21

 

26

30312208

RT

Citrus Heights

CA

Actual/360

4.87425%

29,379.39

0.00

0.00

N/A

02/05/27

--

7,000,000.00

7,000,000.00

09/03/21

 

27

30312209

RT

Braintree

MA

Actual/360

4.82025%

27,393.67

0.00

0.00

N/A

01/06/27

--

6,600,000.00

6,600,000.00

09/03/21

 

28

30312210

RT

Kennesaw

GA

Actual/360

4.96625%

24,742.54

0.00

0.00

N/A

02/05/27

--

5,786,000.00

5,786,000.00

09/03/21

 

29

30312211

RT

Aurora

OH

Actual/360

4.78225%

22,279.63

7,171.63

0.00

N/A

02/05/27

--

5,410,522.75

5,403,351.12

09/03/21

 

30

30312212

RT

Fort Lauderdale

FL

Actual/360

4.51025%

17,476.25

0.00

0.00

N/A

01/06/27

--

4,500,000.00

4,500,000.00

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

 

31

30312213

RT

Tarentum

PA

Actual/360

5.31325%

19,171.15

5,019.73

0.00

N/A

12/04/26

--

4,190,339.60

4,185,319.87

09/03/21

 

32

30312214

RT

Santa Paula

CA

Actual/360

4.91525%

16,929.44

0.00

0.00

N/A

02/05/27

--

4,000,000.00

4,000,000.00

09/03/21

 

Totals

 

 

 

 

 

 

3,823,371.06

354,549.43

0.00

 

 

 

996,144,429.76

995,789,880.33

 

 

(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

36,261,138.99

9,129,773.71

01/01/21

03/31/21

--

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

32,916,075.76

33,784,751.29

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

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

 

 

5

6,272,125.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

7,026,368.66

1,794,064.64

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

2,960,161.67

784,619.33

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

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

 

 

9

5,516,427.58

5,831,012.36

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

5,560,819.10

5,763,675.30

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

3,925,688.64

3,987,285.21

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

7,042,588.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

3,209,833.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

3,311,397.58

3,689,816.10

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,452,002.31

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

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

 

 

19

1,055,136.38

152,054.94

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

2,167,459.73

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

2,484,218.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,313,683.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

956,587.79

1,493,728.52

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

994,200.44

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

1,126,689.05

1,152,553.30

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

625,000.00

625,000.00

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

815,329.99

822,251.28

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

531,753.67

556,004.74

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

645,138.17

670,642.86

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

598,476.34

597,804.50

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

 

31

327,247.00

508,733.62

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

516,404.89

547,708.75

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

211,756,555.95

154,950,430.74

 

 

 

0.00

0.00

0.00

0.00

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

4.457189%

4.436889%

64

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

4.457229%

4.436927%

65

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

4.457269%

4.436965%

66

06/11/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

1

30,000,000.00

4.457318%

4.437012%

67

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

4.403503%

4.383365%

66

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

4.403569%

4.383429%

67

03/12/21

0

0.00

0

0.00

1

31,774,895.64

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.403625%

4.383482%

68

02/12/21

0

0.00

0

0.00

1

31,846,257.93

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.403711%

4.383566%

69

01/12/21

0

0.00

0

0.00

1

31,908,594.66

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.403766%

4.383618%

70

12/11/20

0

0.00

0

0.00

1

31,970,752.96

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.403820%

4.383670%

71

11/13/20

0

0.00

0

0.00

1

32,035,691.27

0

0.00

0

0.00

0

0.00

 

0

0.00

1

22,000,000.00

4.403884%

4.383732%

72

10/13/20

1

65,650,000.00

0

0.00

1

32,097,485.78

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

4.388777%

4.368742%

72

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

 

 

 

 

 

 

No delinquent loans this period

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period   0 - Current

 

4 - Performing Matured Balloon

 

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

                    1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

 

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

                    2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

                    3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© 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

104,561,514

104,561,514

0

 

 

0

 

> 60 Months

 

891,228,366

891,228,366

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

     30-59 Days

     60-89 Days

   90+ Days

REO/Foreclosure

 

 

Sep-21

995,789,880

995,789,880

0

0

 

0

0

 

Aug-21

996,144,430

996,144,430

0

0

 

0

0

 

Jul-21

996,497,693

996,497,693

0

0

 

0

0

 

Jun-21

996,877,779

996,877,779

0

0

 

0

0

 

May-21

1,027,228,371

1,027,228,371

0

0

 

0

0

 

Apr-21

1,027,605,881

1,027,605,881

0

0

 

0

0

 

Mar-21

1,027,953,823

996,178,928

0

0

31,774,896

0

 

Feb-21

1,028,385,347

996,539,089

0

0

31,846,258

0

 

Jan-21

1,028,730,428

996,821,833

0

0

31,908,595

0

 

Dec-20

1,029,074,261

997,103,508

0

0

31,970,753

0

 

Nov-20

1,029,445,257

997,409,565

0

0

32,035,691

0

 

Oct-20

1,051,786,494

954,039,008

65,650,000

0

32,097,486

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

12

30312179

31,389,949.95

31,389,949.95

 

--

11,003,770.00

2.04000

12/31/19

09/06/26

299

16

30312198

27,500,000.00

27,500,000.00

54,000,000.00

11/15/16

1,278,532.31

0.97000

12/31/20

01/06/27

I/O

Totals

 

58,889,949.95

58,889,949.95

54,000,000.00

 

12,282,302.31

 

 

 

 

 

 

 

 

© 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

 

12

30312179

RT

Various

07/08/20

8

 

 

 

 

Special Servicer comments are not available for this cycle.

 

 

 

 

 

 

 

16

30312198

MU

NY

08/11/20

98

 

 

 

 

9/7/2021 - Loan transferred for Monetary Default as a result of the Covid-19 pandemic. Numerous calls held with Borrower to discuss tenant/leasing activity, property code violations, and payment of loan. Lender is dual tracking preparing for

 

foreclosure a nd negotiations with Borrower toward agreement to bring loan current and resolve outstanding code violations.

 

 

 

 

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

 

 

 

 

No modified loans this period

 

 

 

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)

12

0.00

0.00

6,552.83

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

0.00

5,920.14

0.00

0.00

0.00

0.00

0.00

8.42

0.00

0.00

0.00

Total

0.00

0.00

12,472.97

0.00

0.00

0.00

0.00

0.00

8.42

0.00

0.00

0.00

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

 

 

Collateral Shortfall Total

12,481.39

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 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, DBNY
		12-02-2016
		100000800.00000000
		121
		01-06-2027
		0
		.03915130
		.03915130
		3
		1
		121
		01-06-2017
		true
		1
		A1
		3
		304512.55000000
		100000800.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			350 Park Avenue
			350 Park Avenue
			New York
			NY
			10022
			New York
			OF
			585357
			570784
			1961
			2012
			710000000.00000000
			MAI
			11-01-2016
			.99000000
			.76640000
			6
			04-06-2019
			N
			Citadel Enterprise Americas
			119421
			12-31-2023
			Manufactirem & Traders Trus
			69788
			03-31-2023
			Raymond James & Assoc.
			38660
			07-31-2021
			10-31-2016
			01-01-2021
			03-31-2021
			58443166.00000000
			16631750.22000000
			22786342.00000000
			7501976.51000000
			35656824.00000000
			9129773.71000000
			35023512.00000000
			8971445.46000000
			UW
			CREFC
			2937315.95250000
			3.03000000
			3.10820000
			2.98000000
			3.05430000
			F
			F
			07-01-2021
		
		false
		false
		100000800.00000000
		337138.89000000
		.03915130
		.00013230
		337138.89000000
		.00000000
		.00000000
		100000800.00000000
		100000800.00000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		1
		08-07-2021
		09-07-2021
		GSMC
		02-21-2017
		82500000.00000000
		121
		03-06-2027
		0
		.04246000
		.04246000
		3
		1
		121
		03-06-2017
		true
		1
		PP
		3
		272451.67000000
		82500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.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
			04-06-2019
			N
			COMMODITY FUTURE TRADIN(
			289295
			09-30-2025
			MEDSTAR HEALTH
			112363
			08-31-2031
			AT&T CORP
			83721
			03-31-2023
			09-30-2016
			07-01-2020
			06-30-2021
			42813467.83000000
			39771085.00000000
			18187161.51000000
			18656202.40000000
			24626306.32000000
			21114882.60000000
			23830912.50000000
			20319489.60000000
			UW
			CREFC
			10461082.52000000
			2.35000000
			2.01840000
			2.28000000
			1.94240000
			F
			F
			06-30-2021
		
		false
		false
		82500000.00000000
		301642.92000000
		.04246000
		.00014480
		301642.92000000
		.00000000
		.00000000
		82500000.00000000
		82500000.00000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		0
		08-07-2021
		09-07-2021
		GSMC
		09-01-2016
		75000000.00000000
		120
		09-04-2026
		0
		.03974000
		.03974000
		3
		1
		0
		10-06-2016
		true
		1
		PP
		2
		261819.64000000
		74817156.42000000
		1
		39
		39
		3
		false
		true
		false
		false
		false
		04-05-2019
		.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
			04-06-2019
			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
			33784751.29000000
			3988115.30000000
			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
			04-06-2019
			N
			Kraco Enterprises, LLC
			364440
			08-31-2028
			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
			04-06-2019
			N
			New WinCup Holdings, Inc.
			322070
			12-31-2026
			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
			04-06-2019
			N
			World's Finest Chocolate, Inc.
			434252
			07-31-2027
			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
			04-06-2019
			N
			SET Enterprises, Inc.
			284351
			06-30-2031
			1333913.18000000
			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
			04-06-2019
			N
			Plaid Enterprises, Inc.
			282514
			10-31-2024
			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
			04-06-2019
			N
			Oracle Flexible Packaging, Inc.
			437911
			07-31-2030
			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
			04-06-2019
			N
			TestAmerica Laboratories, Inc.
			66203
			06-30-2027
			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
			04-06-2019
			N
			TestAmerica Laboratories, Inc.
			57966
			06-30-2027
			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
			04-06-2019
			N
			Precision Dialogue Direct, Inc.
			228032
			05-31-2023
			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
			04-06-2019
			N
			The Lyons Companies, LLC
			172758
			10-31-2027
			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
			04-06-2019
			N
			Wilbert, Inc.
			257086
			12-31-2031
			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
			04-06-2019
			N
			Angstrom Graphics Inc Midwest
			231505
			01-31-2029
			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
			04-06-2019
			N
			New WinCup Holdings, Inc.
			220380
			12-31-2026
			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
			04-06-2019
			N
			Universal Pool Co., Inc.
			240255
			08-31-2027
			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
			04-06-2019
			N
			Jade-Sterling Steel Co., Inc.
			215389
			04-30-2023
			820689.25000000
			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
			04-06-2019
			N
			Plaid Enterprises, Inc.
			71620
			10-31-2024
			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
			04-06-2019
			N
			Phillips & Temro Industries Inc.
			101680
			12-31-2024
			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
			04-06-2019
			N
			TestAmerica Laboratories, Inc.
			54284
			06-30-2027
			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
			04-06-2019
			N
			Universal Instruments Corporation
			66100
			06-30-2023
			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
			04-06-2019
			N
			Jade-Sterling Steel Co., Inc.
			174511
			04-30-2023
			678883.77000000
			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
			04-06-2019
			N
			Fitz Aerospace, Inc.
			129000
			04-30-2031
			530137.38000000
			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
			04-06-2019
			N
			MVP Group International, Inc
			108000
			04-30-2022
			549740.78000000
			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
			04-06-2019
			N
			Paragon Technologies Incorporated
			88857
			12-31-2024
			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
			04-06-2019
			N
			Aramsco, Inc. & Bulls Eye Environmental, Inc.
			99783
			08-31-2024
			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
			04-06-2019
			N
			Midland Stamping and Fabricating Corporation
			193789
			09-30-2023
			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
			04-06-2019
			N
			M.P. Pumps, Inc.
			81769
			06-30-2023
			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
			04-06-2019
			N
			TestAmerica Laboratories, Inc.
			21911
			06-30-2027
			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
			04-06-2019
			N
			Microfinish IPC, LLC
			144786
			02-28-2031
			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
			04-06-2019
			N
			MVP Group International, Inc
			101244
			04-30-2022
			306232.67000000
			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
			04-06-2019
			N
			Builder's FirstSource - Florida, LLC
			116897
			11-30-2021
			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
			04-06-2019
			N
			Banner Service Corporation
			58450
			07-31-2020
			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
			04-06-2019
			N
			SET Enterprises, Inc.
			117376
			06-30-2031
			259727.42000000
			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
			04-06-2019
			N
			Progressive Metal Manufacturing Company
			58250
			06-30-2020
			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
			04-06-2019
			N
			Universal Pool Co., Inc.
			109814
			08-31-2027
			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
			04-06-2019
			N
			SITEL Operating Corporation
			46812
			05-31-2027
			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
			04-06-2019
			N
			TestAmerica Laboratories, Inc.
			16500
			06-30-2027
			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
			04-06-2019
			N
			Texas Die Casting LLC
			78177
			10-31-2032
			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
			04-06-2019
			N
			TestAmerica Laboratories, Inc.
			14884
			06-30-2027
			90264.08000000
			UW
			CREFC
			F
			09-01-2016
		
		false
		false
		73202038.13000000
		280975.37000000
		.03974000
		.00014480
		250501.44000000
		30473.93000000
		.00000000
		73171564.20000000
		73171564.20000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		0
		08-07-2021
		09-07-2021
		GSMC
		12-29-2016
		72500000.00000000
		120
		01-06-2027
		0
		.03945000
		.03945000
		3
		1
		120
		02-06-2017
		true
		1
		PP
		3
		222454.17000000
		72500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.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
			04-06-2019
			N
			Human Genome Sciences, Inc.
			635058
			05-31-2026
			06-30-2016
			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
		72500000.00000000
		246288.54000000
		.03945000
		.00024480
		246288.54000000
		.00000000
		.00000000
		72500000.00000000
		72500000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		0
		08-07-2021
		09-07-2021
		GSMC
		01-19-2017
		70000000.00000000
		120
		02-06-2027
		0
		.04617500
		.04617500
		3
		1
		120
		03-06-2017
		true
		1
		WL
		3
		251397.22000000
		70000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			935 Madison Avenue
			935 Madison Avenue
			New York
			NY
			10021
			New York
			RT
			13462
			13462
			1876
			2016
			145100000.00000000
			MAI
			12-12-2016
			145100000.00000000
			12-12-2016
			MAI
			.77000000
			6
			04-06-2019
			N
			Nespresso
			3914
			Joe Bananas NYC
			3044
			Golden Goose
			2206
			5514740.00000000
			626403.32000000
			4888336.00000000
			4839085.00000000
			UW
			CREFC
			1.49000000
			1.48000000
			F
			F
			12-31-2020
		
		false
		false
		70000000.00000000
		278332.64000000
		.04617500
		.00014480
		278332.64000000
		.00000000
		.00000000
		70000000.00000000
		70000000.00000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		0
		08-07-2021
		09-07-2021
		GSMC
		02-10-2017
		65650000.00000000
		120
		03-06-2027
		360
		.04877000
		.04877000
		3
		1
		60
		04-06-2017
		true
		1
		WL
		5
		.00000000
		65650000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		04-05-2019
		09-05-2026
		09-05-2026
		.00000000
		.00000000
		
			Lasko Franklin
			1705,1715 & 1725 Columbia Avenue and 300 Confederate Drive
			Franklin
			TN
			37064
			Williamson
			WH
			2224627
			1272575
			1963
			69260000.00000000
			MAI
			12-19-2016
			1.00000000
			1.00000000
			6
			04-06-2019
			X
			Lasko - 1715 Columbia Ave, Franklin, TN
			987149
			02-28-2037
			Lasko - 1700 Meacham Boulevard, Fort Worth, TX
			800000
			02-28-2037
			Lasko - 300 Confederate Drive, Franklin, TN
			285426
			02-28-2037
			01-01-2021
			03-31-2021
			1950065.30000000
			156000.66000000
			1794064.64000000
			3396446.23000000
			1598297.64000000
			UW
			CREFC
			811554.81000000
			2.21070000
			1.96940000
			F
			03-31-2021
		
		
			Lasko Fort Worth
			1700 Meacham Blvd. and 4925-4933 Pylon Street
			Ft. Worth
			TX
			76106
			Tarrant
			IN
			952052
			952052
			1977
			36070000.00000000
			MAI
			12-19-2016
			1.00000000
			6
			04-06-2019
			X
			Lasko Products, Inc.
			952052
			02-28-2037
			2540984.56000000
			UW
			CREFC
			F
			09-30-2018
		
		false
		false
		65650000.00000000
		275706.29000000
		.04877000
		.00024480
		275706.29000000
		.00000000
		.00000000
		65650000.00000000
		65650000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		0
		08-07-2021
		09-07-2021
		GSMC
		12-09-2016
		59622561.00000000
		120
		01-06-2027
		0
		.05098500
		.05098500
		3
		1
		120
		02-06-2017
		true
		1
		WL
		3
		236433.27000000
		59622561.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-05-2019
		10-05-2026
		10-05-2026
		.00000000
		.00000000
		
			Writer Square
			1512 Larimer Street
			Denver
			CO
			80202
			Denver
			MU
			186233
			180705
			1980
			2016
			95500000.00000000
			MAI
			11-10-2016
			95500000.00000000
			11-10-2016
			MAI
			.88000000
			.76760000
			6
			04-06-2019
			X
			Blue Moon Digital, Inc.
			31089
			09-30-2024
			Springharbor Financial Group
			11084
			03-31-2023
			Etkin Johnson Real Estate Partners LLC
			8967
			08-31-2023
			10-31-2016
			01-01-2021
			03-31-2021
			7941395.00000000
			1540000.97000000
			2887381.00000000
			755381.64000000
			5054014.00000000
			784619.33000000
			4777459.00000000
			715480.58000000
			UW
			CREFC
			770519.12000000
			1.64000000
			1.01830000
			1.55000000
			.92860000
			F
			F
			03-31-2021
		
		false
		false
		59622561.00000000
		261765.40000000
		.05098500
		.00014480
		261765.40000000
		.00000000
		.00000000
		59622561.00000000
		59622561.00000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		0
		08-07-2021
		09-07-2021
		GSMC
		12-16-2016
		58000000.00000000
		120
		01-06-2027
		360
		.04458000
		.04458000
		3
		1
		36
		02-06-2017
		true
		1
		PP
		5
		201105.33000000
		58000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.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
			04-06-2019
			N
			Ericsson Inc.
			491891
			12-31-2031
			01-01-2021
			06-30-2021
			13067184.98000000
			11034704.00000000
			261344.00000000
			7208.00000000
			12805841.29000000
			11027496.00000000
			12408961.30000000
			10630616.00000000
			UW
			CREFC
			6268125.24000000
			2.04000000
			1.75930000
			1.98000000
			1.69600000
			F
			F
			06-30-2021
		
		false
		false
		56546516.45000000
		292431.84000000
		.04458000
		.00014480
		217072.65000000
		75359.19000000
		.00000000
		56471157.26000000
		56471157.26000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		0
		08-07-2021
		09-07-2021
		GSMC
		12-15-2016
		51000000.00000000
		120
		01-06-2027
		0
		.04391000
		.04391000
		3
		1
		120
		02-06-2017
		true
		1
		WL
		3
		174176.33000000
		51000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			700 Broadway
			700 Broadway
			Denver
			CO
			80203
			Denver
			OF
			424453
			424771
			1973
			2016
			83000000.00000000
			MAI
			10-18-2016
			83000000.00000000
			10-18-2016
			MAI
			.98000000
			.94050000
			6
			04-06-2019
			N
			Rocky Mountain Hospital
			365176
			12-31-2024
			Education Commission of States
			27727
			12-31-2024
			Orban, Silberman & Poulos
			6309
			06-30-2027
			10-31-2016
			01-01-2021
			06-30-2021
			8546181.00000000
			9285090.58000000
			3065841.00000000
			3454078.22000000
			5480339.00000000
			5831012.36000000
			5152223.00000000
			5502896.36000000
			UW
			CREFC
			2270512.88000000
			2.41000000
			2.56810000
			2.27000000
			2.42360000
			F
			F
			06-30-2021
		
		false
		false
		51000000.00000000
		192838.08000000
		.04391000
		.00014480
		192838.08000000
		.00000000
		.00000000
		51000000.00000000
		51000000.00000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		0
		08-07-2021
		09-07-2021
		GSMC
		01-27-2017
		48000000.00000000
		120
		02-06-2027
		0
		.04199000
		.04199000
		3
		1
		120
		03-06-2017
		true
		1
		WL
		3
		156762.67000000
		48000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			Lyric Centre
			440 Louisiana Street
			Houston
			TX
			77002
			Harris
			OF
			381280
			382046
			1983
			2016
			87000000.00000000
			MAI
			11-06-2016
			87000000.00000000
			11-06-2016
			MAI
			.89000000
			.75430000
			6
			04-06-2019
			N
			Daspit Law Firm
			35237
			07-31-2026
			Medical Center Enterprises, Inc.
			22313
			12-31-2029
			Doyle, Restrepo, Harvin & Robbins, LLP
			15939
			09-30-2025
			09-30-2016
			01-01-2021
			06-30-2021
			9929386.00000000
			9731502.00000000
			4234963.00000000
			3967826.70000000
			5694423.00000000
			5763675.30000000
			5127917.00000000
			5197169.30000000
			UW
			CREFC
			2043513.38000000
			2.79000000
			2.82050000
			2.51000000
			2.54330000
			F
			F
			06-30-2021
		
		false
		false
		48000000.00000000
		173558.67000000
		.04199000
		.00014480
		173558.67000000
		.00000000
		.00000000
		48000000.00000000
		48000000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		0
		08-07-2021
		09-07-2021
		GSMC
		12-08-2016
		44200000.00000000
		120
		01-06-2027
		0
		.04435500
		.04435500
		3
		1
		120
		02-06-2017
		true
		1
		WL
		3
		152482.63000000
		44200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			River Front Center
			348-404 & 426 State Route 3
			Clifton
			NJ
			07014
			Passaic
			RT
			114341
			114341
			2006
			68000000.00000000
			MAI
			10-20-2016
			68000000.00000000
			10-20-2016
			MAI
			1.00000000
			6
			04-06-2019
			N
			Bed Bath & Beyond
			24256
			01-31-2022
			Michaels
			21316
			02-28-2022
			Pier 1 Imports
			10856
			02-28-2022
			09-30-2016
			01-01-2021
			06-30-2021
			5267667.23000000
			5788511.66000000
			1490277.35000000
			1801226.45000000
			3777389.87000000
			3987285.21000000
			3645897.72000000
			3855793.21000000
			UW
			CREFC
			1987720.06000000
			1.90000000
			2.00600000
			1.83000000
			1.93980000
			F
			F
			03-31-2020
		
		false
		false
		44200000.00000000
		168820.06000000
		.04435500
		.00014480
		168820.06000000
		.00000000
		.00000000
		44200000.00000000
		44200000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		0
		08-07-2021
		09-07-2021
		GSMC
		09-01-2016
		35000000.00000000
		120
		09-06-2026
		360
		.03333500
		.03333500
		3
		1
		0
		10-06-2016
		true
		1
		PP
		2
		153930.79000000
		34660719.88000000
		1
		2
		2
		0
		false
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			Queenstown Premium Outlets
			441 Outlet Center Drive
			Queenstown
			MD
			21658
			Queen Anne's
			RT
			289571
			289571
			58
			1989
			2006
			127000000.00000000
			MAI
			08-07-2016
			.91000000
			6
			04-06-2019
			N
			11-30-2016
			11247138.79000000
			2788826.44000000
			8458312.35000000
			8151802.21000000
			UW
			CREFC
			F
			03-31-2021
		
		
			Pismo Beach Premium Outlets
			333 Five Cities Drive
			Pismo Beach
			CA
			93449
			San Luis Obispo
			RT
			147416
			147416
			1994
			1999
			71000000.00000000
			MAI
			08-10-2016
			.97000000
			6
			04-06-2019
			N
			11-30-2016
			6340403.83000000
			1629776.16000000
			4710627.68000000
			4553620.01000000
			UW
			CREFC
			F
			03-31-2021
		
		false
		false
		31453592.77000000
		153930.79000000
		.03333500
		.00014480
		90287.97000000
		63642.82000000
		.00000000
		31389949.95000000
		31389949.95000000
		09-03-2021
		1
		false
		.00000000
		86867.66000000
		0
		M
		07-08-2020
		08-31-2021
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		13
		0
		08-07-2021
		09-07-2021
		GSMC
		01-31-2017
		33500000.00000000
		120
		02-06-2027
		0
		.04978000
		.04978000
		3
		1
		120
		03-06-2017
		true
		1
		WL
		3
		129704.56000000
		33500000.00000000
		1
		1
		1
		15
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			RSI Home Products Distribution
			838 Lincoln County Parkway
			Lincolnton
			NC
			28092
			Lincoln
			WH
			1000000
			1000000
			2004
			2013
			56400000.00000000
			MAI
			12-20-2016
			56400000.00000000
			12-20-2016
			MAI
			1.00000000
			6
			04-06-2019
			N
			RSI Home Products, Inc.
			1000000
			08-31-2029
			3324688.00000000
			33247.00000000
			3291442.00000000
			3008442.00000000
			UW
			CREFC
			1.95000000
			1.78000000
			F
			F
			12-31-2020
		
		false
		false
		33500000.00000000
		143601.47000000
		.04978000
		.00031980
		143601.47000000
		.00000000
		.00000000
		33500000.00000000
		33500000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		0
		08-07-2021
		09-07-2021
		GSMC
		09-29-2016
		30000000.00000000
		60
		10-06-2021
		0
		.02613350
		.02613350
		3
		1
		60
		11-06-2016
		true
		1
		A2
		3
		60978.17000000
		30000000.00000000
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		
			AMA Plaza
			1119503
			1971
			477000000.00000000
			MAI
			09-06-2016
			.87000000
			6
			04-06-2019
			06-30-2016
			42284293.00000000
			17493124.00000000
			24791170.00000000
			23112676.00000000
			UW
			7.20000000
			6.71000000
			F
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		1
		false
		M
		false
	
	
		Prospectus Loan ID
		15
		0
		08-07-2021
		09-07-2021
		GSMC
		12-29-2016
		28000000.00000000
		120
		01-06-2027
		360
		.05470000
		.05470000
		3
		1
		12
		02-06-2017
		true
		1
		WL
		5
		119124.44000000
		28000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			North Run Business Park
			1450,1504-1540, 1550-1590, 1600-1640 & 1700-1750 East Parham Rd.
			Henrico
			VA
			23228
			Henrico
			OF
			380535
			384914
			1987
			36300000.00000000
			MAI
			12-06-2016
			36300000.00000000
			12-06-2016
			MAI
			.82000000
			.90990000
			6
			04-06-2019
			N
			ENTHALPY ANALYTICAL
			52180
			07-31-2030
			ADVISORY BOARD
			31744
			04-30-2023
			NCI INFORMATION
			29024
			04-30-2022
			12-31-2016
			01-01-2021
			06-30-2021
			3982843.85000000
			4857068.45000000
			763748.99000000
			1167252.35000000
			3219094.86000000
			3689816.10000000
			2834180.86000000
			3304902.10000000
			UW
			CREFC
			1901451.48000000
			1.69000000
			1.94050000
			1.49000000
			1.73810000
			F
			F
			06-30-2021
		
		false
		false
		26621490.18000000
		158454.29000000
		.05470000
		.00044480
		125394.61000000
		33059.68000000
		.00000000
		26588430.50000000
		26588430.50000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		0
		08-07-2021
		09-07-2021
		GSMC
		12-08-2016
		27500000.00000000
		120
		01-06-2027
		0
		.04731500
		.04731500
		3
		1
		120
		02-06-2017
		true
		1
		WL
		3
		101201.53000000
		27500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			20 West 37th Street
			20 West 37th Street
			New York
			NY
			10018
			New York
			MU
			77100
			77100
			12
			1912
			2010
			54000000.00000000
			MAI
			11-15-2016
			54000000.00000000
			11-15-2016
			MAI
			1.00000000
			6
			04-06-2019
			N
			Worthy, Inc
			7100
			12-31-2020
			CINER MANUFACTURING
			6500
			10-31-2020
			Colliers International
			6500
			11-30-2023
			10-31-2016
			3567859.00000000
			1285067.00000000
			2282792.00000000
			2146499.00000000
			UW
			CREFC
			1.73000000
			1.63000000
			F
			F
			06-30-2020
		
		false
		false
		27500000.00000000
		112044.55000000
		.04731500
		.00034480
		112044.55000000
		.00000000
		.00000000
		27500000.00000000
		27500000.00000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		.00000000
		0
		M
		08-11-2020
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		17
		1
		08-07-2021
		09-07-2021
		GSMC, MS
		02-21-2017
		25000000.00000000
		121
		03-06-2027
		0
		.04326000
		.04326000
		3
		1
		121
		03-06-2017
		true
		1
		PP
		3
		84116.67000000
		25000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.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
			04-06-2019
			N
			GSA (DoD) Pentagon II (Taylor)
			558187
			04-30-2023
			GSA (DoD) Pentagon I (Polk)
			353631
			09-14-2025
			09-30-2016
			07-01-2020
			06-30-2021
			36352464.73000000
			38720757.00000000
			10939033.97000000
			13047844.28000000
			25413430.76000000
			25672912.72000000
			25354347.18000000
			25613828.72000000
			UW
			CREFC
			9210054.96000000
			2.76000000
			2.78750000
			2.75000000
			2.78110000
			F
			F
			06-30-2021
		
		false
		false
		25000000.00000000
		93129.17000000
		.04326000
		.00014480
		93129.17000000
		.00000000
		.00000000
		25000000.00000000
		25000000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		0
		08-07-2021
		09-07-2021
		GSCRE
		10-31-2016
		22000000.00000000
		60
		11-06-2021
		0
		.03679174
		.03679174
		3
		1
		60
		12-06-2016
		true
		1
		A1
		3
		62954.76000000
		22000000.00000000
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		
			225 Bush Street
			575363
			1922
			450000000.00000000
			MAI
			09-20-2016
			.93000000
			3
			04-06-2019
			08-30-2016
			33430325.02000000
			11593946.80000000
			21836378.22000000
			21217469.58000000
			UW
			4.80000000
			4.66000000
			F
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		1
		false
		M
		false
	
	
		Prospectus Loan ID
		19
		0
		08-07-2021
		09-07-2021
		GSMC
		01-05-2017
		18750000.00000000
		120
		01-06-2027
		360
		.04967000
		.04967000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		100276.24000000
		18702001.72000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			604 Mission Street
			602-604 Mission Street
			San Francisco
			CA
			94105
			San Francisco
			OF
			26796
			26794
			1904
			2015
			25000000.00000000
			MAI
			11-03-2016
			25000000.00000000
			11-03-2016
			MAI
			.90000000
			.94880000
			6
			04-06-2019
			N
			King Streeet Labs, LLC
			5244
			08-31-2023
			Canopy Labs Inc
			2622
			11-03-2022
			Codefied, Inc.
			2622
			06-30-2022
			01-01-2021
			03-31-2021
			1999221.00000000
			314187.65000000
			377323.00000000
			162132.71000000
			1621899.00000000
			152054.94000000
			1592616.00000000
			144734.19000000
			UW
			CREFC
			300828.72000000
			1.35000000
			.50550000
			1.32000000
			.48110000
			F
			F
			03-31-2021
		
		false
		false
		17417264.27000000
		100276.24000000
		.04967000
		.00044480
		74496.06000000
		25780.18000000
		.00000000
		17391484.09000000
		17391484.09000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		0
		08-07-2021
		09-07-2021
		GSMC
		12-21-2016
		16400000.00000000
		120
		01-06-2027
		360
		.05092000
		.05092000
		3
		1
		12
		02-06-2017
		true
		1
		WL
		5
		64951.29000000
		16400000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			Largo 95
			1100 & 1200 Mercantile Lane
			Largo
			MD
			20774
			Prince George's
			IN
			149914
			149795
			1990
			22100000.00000000
			MAI
			11-28-2016
			22100000.00000000
			11-28-2016
			MAI
			.97000000
			6
			04-06-2019
			N
			PG BOE
			39217
			12-31-2023
			Metro Baptist Church
			30829
			01-31-2026
			PG County Police Dept.
			16729
			02-28-2022
			09-30-2016
			2877991.00000000
			825578.00000000
			2052413.00000000
			1896723.00000000
			UW
			CREFC
			1.92000000
			1.78000000
			F
			F
			01-01-2021
		
		false
		false
		15532561.08000000
		88963.16000000
		.05092000
		.00024480
		68106.83000000
		20856.33000000
		.00000000
		15511704.75000000
		15511704.75000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		0
		08-07-2021
		09-07-2021
		GSMC
		12-20-2016
		16000000.00000000
		120
		01-06-2027
		300
		.05246000
		.05246000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		95841.88000000
		15945781.87000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			Townplace Suites - Fort Walton Beach
			843 Eglin Parkway
			Fort Walton Beach
			FL
			32547
			Okaloosa
			LO
			112
			112
			112
			2014
			25600000.00000000
			MAI
			11-30-2016
			25600000.00000000
			11-30-2016
			MAI
			.84000000
			6
			04-06-2019
			N
			12-31-2016
			4891156.00000000
			2426275.00000000
			2464881.00000000
			2220323.00000000
			UW
			CREFC
			2.14000000
			1.93000000
			F
			F
		
		false
		false
		14451234.45000000
		95841.88000000
		.05246000
		.00044480
		65281.85000000
		30560.03000000
		.00000000
		14420674.42000000
		14420674.42000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		.00000000
		0
		M
		09-17-2020
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		0
		08-07-2021
		09-07-2021
		GSMC
		01-27-2017
		14200000.00000000
		120
		02-06-2027
		360
		.05245000
		.05245000
		3
		1
		24
		03-06-2017
		true
		1
		WL
		5
		57928.11000000
		14200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			Market at Cedar Hill
			136, 211 and 229 East FM 1382 490 N Hwy 67 and S Hwy 67
			Cedar Hill
			TX
			75104
			Dallas
			RT
			128384
			128384
			1986
			18950000.00000000
			MAI
			11-30-2016
			18950000.00000000
			11-30-2016
			MAI
			.94000000
			6
			04-06-2019
			N
			BURLINGTON COAT FACTORY
			48136
			02-28-2027
			HOME ZONE
			31829
			05-31-2027
			CATO OF TEXAS
			6000
			01-31-2025
			10-31-2016
			1930514.00000000
			650389.00000000
			1280126.00000000
			1204651.00000000
			UW
			CREFC
			1.36000000
			1.28000000
			F
			F
			12-31-2020
		
		false
		false
		13704403.60000000
		78368.96000000
		.05245000
		.00061980
		61896.32000000
		16472.64000000
		.00000000
		13687930.96000000
		13687930.96000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		0
		08-07-2021
		09-07-2021
		GSMC
		12-16-2016
		11700000.00000000
		120
		01-06-2027
		360
		.05018500
		.05018500
		3
		1
		24
		02-06-2017
		true
		1
		WL
		5
		45668.35000000
		11700000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-05-2019
		10-05-2026
		10-05-2026
		.00000000
		.00000000
		
			Home2 Suites Tuscaloosa
			2610 University Boulevard
			Tuscaloosa
			AL
			35401
			Tuscaloosa
			LO
			113
			113
			113
			2015
			19550000.00000000
			MAI
			11-11-2016
			19550000.00000000
			11-11-2016
			MAI
			.76000000
			.67530000
			6
			04-06-2019
			X
			09-30-2016
			01-01-2021
			06-30-2021
			4163576.43000000
			3553396.00000000
			2327106.81000000
			2059667.48000000
			1836469.63000000
			1493728.52000000
			1669926.57000000
			1351592.68000000
			UW
			CREFC
			755285.76000000
			2.43000000
			1.97770000
			2.21000000
			1.78950000
			F
			F
		
		false
		false
		11259403.07000000
		62940.48000000
		.05018500
		.00014480
		48657.35000000
		14283.13000000
		.00000000
		11245119.94000000
		11245119.94000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		0
		08-07-2021
		09-07-2021
		GSMC
		10-12-2016
		10700000.00000000
		120
		11-06-2026
		360
		.04632000
		.04632000
		3
		1
		36
		12-06-2016
		true
		1
		WL
		5
		38548.53000000
		10700000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-05-2019
		08-05-2026
		08-05-2026
		.00000000
		.00000000
		
			Rainbow & Badura
			7020 South Rainbow Boulevard
			Las Vegas
			NV
			89118
			Clark
			RT
			26767
			26667
			2016
			15200000.00000000
			MAI
			08-26-2016
			15200000.00000000
			08-26-2016
			MAI
			1.00000000
			6
			04-06-2019
			X
			Verizon Wireless
			4000
			11-30-2026
			Cafe Zupas
			3600
			02-28-2026
			Mang Felix Kitchen
			3500
			04-30-2031
			1082265.65000000
			153706.63000000
			928559.02000000
			901951.97000000
			UW
			CREFC
			1.41000000
			1.37000000
			F
			F
			06-30-2021
		
		false
		false
		10412427.98000000
		55057.76000000
		.04632000
		.00014480
		41531.70000000
		13526.06000000
		.00000000
		10398901.92000000
		10398901.92000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		0
		08-07-2021
		09-07-2021
		GSMC
		02-03-2017
		9500000.00000000
		120
		02-06-2027
		300
		.05128500
		.05128500
		3
		1
		0
		03-06-2017
		true
		1
		WL
		2
		56249.61000000
		9481644.31000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			Lancaster DMV
			721 West Avenue L-6
			Lancaster
			CA
			93534
			Los Angeles
			OF
			28878
			27522
			2017
			15750000.00000000
			MAI
			01-01-2017
			15750000.00000000
			01-01-2017
			MAI
			1.00000000
			1.00000000
			6
			04-06-2019
			N
			DEPT OF MOTOR VEHICLES
			28878
			01-31-2037
			01-01-2021
			06-30-2021
			1296643.00000000
			1529582.58000000
			297498.00000000
			377029.28000000
			999145.00000000
			1152553.30000000
			966119.00000000
			1119527.30000000
			UW
			CREFC
			674995.32000000
			1.48000000
			1.70750000
			1.43000000
			1.65860000
			F
			F
			06-30-2021
		
		false
		false
		8583274.43000000
		56249.61000000
		.05128500
		.00014480
		37905.53000000
		18344.08000000
		.00000000
		8564930.35000000
		8564930.35000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		0
		08-07-2021
		09-07-2021
		GSMC
		01-11-2017
		7000000.00000000
		120
		02-06-2027
		360
		.04874000
		.04874000
		3
		1
		60
		03-06-2017
		true
		1
		WL
		5
		26536.22000000
		7000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			Walgreens - Citrus Heights
			6199 Sunrise Blvd.
			Citrus Heights
			CA
			95610
			Sacramento
			RT
			14820
			14820
			2007
			10420000.00000000
			MAI
			08-02-2016
			10420000.00000000
			08-02-2016
			MAI
			1.00000000
			1.00000000
			6
			04-06-2019
			N
			Walgreen Co.
			14820
			10-31-2082
			01-01-2021
			06-30-2021
			616725.00000000
			625000.00000000
			13245.00000000
			603480.00000000
			625000.00000000
			601257.00000000
			622777.00000000
			UW
			CREFC
			345918.62000000
			1.36000000
			1.80680000
			1.35000000
			1.80040000
			F
			F
			06-30-2021
		
		false
		false
		7000000.00000000
		29379.39000000
		.04874000
		.00014480
		29379.39000000
		.00000000
		.00000000
		7000000.00000000
		7000000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		2
		08-07-2021
		09-07-2021
		GSMC
		12-29-2016
		6600000.00000000
		120
		01-06-2027
		0
		.04820000
		.04820000
		3
		1
		120
		02-06-2017
		true
		1
		WL
		3
		24742.67000000
		6600000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2019
		10-05-2026
		10-05-2026
		.00000000
		.00000000
		
			Best Buy - Braintree
			550 Grossman Road
			Braintree
			MA
			02184
			Norfolk
			RT
			36822
			36859
			1998
			13200000.00000000
			MAI
			12-01-2016
			13200000.00000000
			12-01-2016
			MAI
			1.00000000
			1.00000000
			6
			01-06-2019
			X
			BEST BUY STORES LP
			36822
			01-31-2025
			01-01-2021
			06-30-2021
			681127.20000000
			860755.28000000
			21003.48000000
			38504.00000000
			660123.72000000
			822251.28000000
			652624.07000000
			814751.28000000
			UW
			CREFC
			321654.70000000
			2.05000000
			2.55630000
			2.02000000
			2.53300000
			F
			F
			12-31-2020
		
		false
		false
		6600000.00000000
		27393.67000000
		.04820000
		.00054480
		27393.67000000
		.00000000
		.00000000
		6600000.00000000
		6600000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		0
		08-07-2021
		09-07-2021
		GSMC
		02-03-2017
		5786000.00000000
		120
		02-06-2027
		360
		.04966000
		.04966000
		3
		1
		60
		03-06-2017
		true
		1
		WL
		5
		22348.10000000
		5786000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			Owl Creek Commons
			777 Townpark Lane
			Kennesaw
			GA
			30144
			Cobb
			RT
			17031
			16980
			2016
			9700000.00000000
			MAI
			10-21-2016
			9700000.00000000
			10-21-2016
			MAI
			.89000000
			.88260000
			6
			04-06-2019
			N
			Tazikis
			3022
			09-30-2026
			Chipotle
			2241
			10-31-2026
			Lush Nails & Spa
			2154
			08-31-2031
			01-01-2021
			06-30-2021
			692232.00000000
			750050.64000000
			111822.00000000
			194045.90000000
			580410.00000000
			556004.74000000
			575926.00000000
			551520.74000000
			UW
			CREFC
			291323.46000000
			1.56000000
			1.90850000
			1.55000000
			1.89320000
			F
			F
			06-30-2021
		
		false
		false
		5786000.00000000
		24742.54000000
		.04966000
		.00014480
		24742.54000000
		.00000000
		.00000000
		5786000.00000000
		5786000.00000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		0
		08-07-2021
		09-07-2021
		GSMC
		01-31-2017
		5625000.00000000
		120
		02-06-2027
		360
		.04782000
		.04782000
		3
		1
		24
		03-06-2017
		true
		1
		WL
		5
		20921.25000000
		5625000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-05-2019
		11-05-2026
		11-05-2026
		.00000000
		.00000000
		
			Aurora Commons
			300 Aurora Commons
			Aurora
			OH
			44202
			Portage
			RT
			73716
			73696
			1973
			7550000.00000000
			MAI
			12-22-2016
			7550000.00000000
			12-22-2016
			MAI
			.91000000
			.92090000
			6
			04-06-2019
			X
			Marc Glassman Inc
			42828
			06-30-2022
			Ultimate Wash LTD
			4964
			12-31-2022
			Papous
			4782
			04-30-2022
			11-30-2016
			01-01-2021
			06-30-2021
			922145.00000000
			1055821.14000000
			338846.00000000
			385178.28000000
			583299.00000000
			670642.86000000
			534167.00000000
			621510.86000000
			UW
			CREFC
			353415.12000000
			1.65000000
			1.89760000
			1.51000000
			1.75860000
			F
			F
			06-30-2021
		
		false
		false
		5410522.75000000
		29451.26000000
		.04782000
		.00034480
		22279.63000000
		7171.63000000
		.00000000
		5403351.12000000
		5403351.12000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		2
		08-07-2021
		09-07-2021
		GSMC
		01-06-2017
		4500000.00000000
		120
		01-06-2027
		0
		.04510000
		.04510000
		3
		1
		120
		02-06-2017
		true
		1
		WL
		3
		15785.00000000
		4500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-05-2019
		10-05-2026
		10-05-2026
		.00000000
		.00000000
		
			Best Buy - Fort Lauderdale
			1901 N. Federal Highway
			Fort Lauderdale
			FL
			33305
			Broward
			RT
			49917
			42820
			1994
			2017
			11600000.00000000
			MAI
			12-01-2016
			11600000.00000000
			12-01-2016
			MAI
			1.00000000
			1.00000000
			6
			02-06-2019
			X
			BEST BUY
			49917
			03-31-2027
			01-01-2021
			06-30-2021
			621617.00000000
			844410.92000000
			18649.00000000
			246606.42000000
			602969.00000000
			597804.50000000
			588739.00000000
			583574.50000000
			UW
			CREFC
			205205.00000000
			2.93000000
			2.91320000
			2.86000000
			2.84390000
			F
			F
			12-31-2020
		
		false
		false
		4500000.00000000
		17476.25000000
		.04510000
		.00054480
		17476.25000000
		.00000000
		.00000000
		4500000.00000000
		4500000.00000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		0
		08-07-2021
		09-07-2021
		GSMC
		12-02-2016
		4350000.00000000
		120
		12-06-2026
		360
		.05313000
		.05313000
		3
		1
		24
		01-06-2017
		true
		1
		WL
		5
		17975.65000000
		4350000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			Mills Shopping Center
			2030 Pittsburgh Mills Boulevard
			Tarentum
			PA
			15084
			Allegheny
			RT
			12730
			12730
			2006
			6000000.00000000
			MAI
			07-29-2016
			6000000.00000000
			07-29-2016
			MAI
			1.00000000
			1.00000000
			6
			04-06-2019
			N
			ASPEN DENTAL
			3138
			10-31-2026
			FIVE GUYS BURGERS
			3000
			10-31-2024
			SELECT COMFORT
			2654
			01-31-2022
			10-01-2016
			01-01-2021
			06-30-2021
			522634.00000000
			682772.64000000
			117816.00000000
			174039.02000000
			404818.00000000
			508733.62000000
			391736.00000000
			495650.62000000
			UW
			CREFC
			290290.56000000
			1.39000000
			1.75250000
			1.35000000
			1.70740000
			F
			F
			06-30-2021
		
		false
		false
		4190339.60000000
		24190.88000000
		.05313000
		.00084480
		19171.15000000
		5019.73000000
		.00000000
		4185319.87000000
		4185319.87000000
		09-03-2021
		1
		false
		.00000000
		0
		M
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		0
		08-07-2021
		09-07-2021
		GSMC
		02-06-2017
		4000000.00000000
		120
		02-06-2027
		360
		.04915000
		.04915000
		3
		1
		60
		03-06-2017
		true
		1
		WL
		5
		15291.11000000
		4000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2019
		.00000000
		.00000000
		
			Santa Cruz Plaza
			248,250,252, & 254 West Harvard Boulevard
			Santa Paula
			CA
			93060
			Ventura
			RT
			28562
			28443
			1990
			1999
			7700000.00000000
			MAI
			01-04-2017
			7700000.00000000
			01-04-2017
			MAI
			1.00000000
			.90840000
			6
			04-06-2019
			N
			DMV
			4135
			08-31-2021
			97 Cent Store
			4000
			05-31-2022
			County of Ventura
			3871
			03-31-2024
			12-31-2016
			01-01-2021
			06-30-2021
			636434.00000000
			753249.28000000
			191853.00000000
			205540.53000000
			444581.00000000
			547708.75000000
			428294.00000000
			535687.75000000
			UW
			CREFC
			199330.50000000
			1.74000000
			2.74770000
			1.68000000
			2.68740000
			F
			F
			06-30-2021
		
		false
		false
		4000000.00000000
		16929.44000000
		.04915000
		.00014480
		16929.44000000
		.00000000
		.00000000
		4000000.00000000
		4000000.00000000
		09-03-2021
		1
		false
		.00000000
		.00000000
		0
		M
		false
		.00000000
	





	
		Item 2(c)(6)
		Original Amortization Term Number
		With respect to Asset Number 3, 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 Numbers 1, 14, and 18, 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 3-021, 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 3.01 through 3.39, 5, 6, 6.01, 6.02, 8, 13, 19, 24, 25, 26, 27, 28, and 30, 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)(xiii)
		Net Operating Income or Net Cash Flow Indicator
		Master servicer uses the CREFC methodology.  The Contributor utilized the UW method.
	
	
		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)(3)
		Report Period Beginning Schedule Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in February 2017 (or for loans that do not have a mortgage loan payment due date in February 2017, as of the loan origination 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(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 
	
	
		Item 2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		This field lists the contractual Master Servicer for the loan. 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





Related Categories

SEC Filings