Form 10-D GS Mortgage Securities For: Sep 13
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: August 13, 2021 to September 13, 2021
Commission File Number of issuing entity: 333-226082-04
Central Index Key Number of issuing entity: 0001787000
GS Mortgage Securities Trust 2019-GC42
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-226082
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)
Central Index Key Number of sponsor (if applicable): 0001701238
Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541294
German American Capital Corporation
(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)
38-4123695
38-4123696
38-7221372
(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 |
|
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 2019-GC42.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
The following table presents the loss information for the trust assets for the GS Mortgage Securities Trust 2019-GC42 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on September 13, 2021
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
1 |
0.71% |
0 |
N/A |
No assets securitized by GS Mortgage Securities Corporation II (the "Depositor") and held by GS Mortgage Securities Trust 2019-GC42 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
Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G on February 9, 2021. The CIK number of CREF is 0001701238. There is no new activity to report at this time
German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G on February 16, 2021. The CIK number of GACC is 0001541294. 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. 333-226082-04 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. 333-226082-04 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 2019-GC42, affirms the following amounts in the respective accounts:
Collection Account | ||
Prior Distribution Date |
08/12/2021 |
$336,348.95 |
Current Distribution Date |
09/13/2021 |
$165,173.49 |
REO Account | ||
Prior Distribution Date |
08/12/2021 |
$0.00 |
Current Distribution Date |
09/13/2021 |
$0.00 |
Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for GS Mortgage Securities Trust 2019-GC42, affirms the following amounts in the respective accounts:
Distribution Account | ||
Prior Distribution Date |
08/12/2021 |
$6,222.07 |
Current Distribution Date |
09/13/2021 |
$6,220.93 |
Interest Reserve Account | ||
Prior Distribution Date |
08/12/2021 |
$0.00 |
Current Distribution Date |
09/13/2021 |
$0.00 |
Gain-on-Sale Reserve Account | ||
Prior Distribution Date |
08/12/2021 |
$0.00 |
Current Distribution Date |
09/13/2021 |
$0.00 |
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
GS Mortgage Securities Corporation II
(Depositor)
/s/ Leah Nivison
Leah Nivison, CEO
Date: September 27, 2021
Distribution Date: |
09/13/21 |
GS Mortgage Securities Trust 2019-GC42 |
Determination Date: |
09/07/21 |
|
Next Distribution Date: |
10/13/21 |
|
Record Date: |
08/31/21 |
Commercial Mortgage Pass-Through Certificates |
|
|
Series 2019-GC42 |
Table of Contents |
|
|
Contacts |
|
|
Section |
Pages |
Role |
Party and Contact Information |
|
|
Certificate Distribution Detail |
2 |
Depositor |
GS Mortgage Securities Corporation II |
|
|
Certificate Factor Detail |
3 |
|
Leah Nivison |
(212) 902-1000 |
|
Certificate Interest Reconciliation Detail |
4 |
|
200 West Street, | New York, NY 10282 |
|
|
|
|
Master Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
Additional Information |
5 |
|
Association |
|
|
Bond / Collateral Reconciliation - Cash Flows |
6 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
Bond / Collateral Reconciliation - Balances |
7 |
|
10851 Mastin Street, Suite 300, | Overland Park, KS 66210 |
|
|
Current Mortgage Loan and Property Stratification |
8-12 |
Special Servicer |
Midland Loan Services, a Division of PNC Bank, National |
|
|
|
|
|
Association |
|
|
Mortgage Loan Detail (Part 1) |
13-14 |
|
Executive Vice President - Division Head |
(913) 253-9000 |
askmidlandls.com |
Mortgage Loan Detail (Part 2) |
15-16 |
|
10851 Mastin Street, Suite 300, | Overland Park, KS 66210 |
|
|
Principal Prepayment Detail |
17 |
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
|
|
|
|
Representations Reviewer |
|
|
|
Historical Detail |
18 |
|
|
|
|
|
|
|
David Rodgers |
(212) 230-9025 |
|
Delinquency Loan Detail |
19 |
|
600 Third Avenue,,40th Floor | New York, NY 10016 |
|
|
Collateral Stratification and Historical Detail |
20 |
Certificate Administrator |
Wells Fargo Bank, N.A. |
|
|
Specially Serviced Loan Detail - Part 1 |
21 |
|
Corporate Trust Services (CMBS) |
|
|
Specially Serviced Loan Detail - Part 2 |
22 |
|
|
|
|
|
|
|
9062 Old Annapolis Road, | Columbia, MD 21045 |
|
|
Modified Loan Detail |
23 |
|
|
|
|
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 |
36257UAH0 |
2.135100% |
11,528,000.00 |
7,578,536.69 |
172,726.85 |
13,484.11 |
0.00 |
0.00 |
186,210.96 |
7,405,809.84 |
30.12% |
30.00% |
A-2 |
36257UAJ6 |
2.933300% |
117,422,000.00 |
117,422,000.00 |
0.00 |
287,028.29 |
0.00 |
0.00 |
287,028.29 |
117,422,000.00 |
30.12% |
30.00% |
A-3 |
36257UAK3 |
2.748800% |
240,000,000.00 |
240,000,000.00 |
0.00 |
549,760.00 |
0.00 |
0.00 |
549,760.00 |
240,000,000.00 |
30.12% |
30.00% |
A-4 |
36257UAL1 |
3.000500% |
335,209,000.00 |
335,209,000.00 |
0.00 |
838,162.17 |
0.00 |
0.00 |
838,162.17 |
335,209,000.00 |
30.12% |
30.00% |
A-AB |
36257UAM9 |
2.909200% |
20,849,000.00 |
20,849,000.00 |
0.00 |
50,544.93 |
0.00 |
0.00 |
50,544.93 |
20,849,000.00 |
30.12% |
30.00% |
A-S |
36257UAQ0 |
3.211700% |
98,394,000.00 |
98,394,000.00 |
0.00 |
263,343.34 |
0.00 |
0.00 |
263,343.34 |
98,394,000.00 |
20.58% |
20.50% |
B |
36257UAR8 |
3.362900% |
45,313,000.00 |
45,313,000.00 |
0.00 |
126,985.91 |
0.00 |
0.00 |
126,985.91 |
45,313,000.00 |
16.19% |
16.13% |
C |
36257UAS6 |
3.818155% |
44,019,000.00 |
44,019,000.00 |
0.00 |
140,059.48 |
0.00 |
0.00 |
140,059.48 |
44,019,000.00 |
11.92% |
11.88% |
D |
36257UAA5 |
2.800000% |
28,482,000.00 |
28,482,000.00 |
0.00 |
66,458.00 |
0.00 |
0.00 |
66,458.00 |
28,482,000.00 |
9.16% |
9.13% |
E |
36257UAC1 |
2.800000% |
22,009,000.00 |
22,009,000.00 |
0.00 |
51,354.33 |
0.00 |
0.00 |
51,354.33 |
22,009,000.00 |
7.03% |
7.00% |
F-RR |
36257UAW7 |
3.865855% |
22,010,000.00 |
22,010,000.00 |
0.00 |
70,906.23 |
0.00 |
0.00 |
70,906.23 |
22,010,000.00 |
4.89% |
4.88% |
G-RR |
36257UAX5 |
3.865855% |
10,357,000.00 |
10,357,000.00 |
0.00 |
33,365.55 |
0.00 |
0.00 |
33,365.55 |
10,357,000.00 |
3.89% |
3.88% |
H-RR* |
36257UAY3 |
3.865855% |
40,134,720.00 |
40,134,720.00 |
0.00 |
126,156.13 |
0.00 |
0.00 |
126,156.13 |
40,134,720.00 |
0.00% |
0.00% |
S |
36257UAZ0 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
100.00% |
R |
36257UAG2 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
RR |
N/A |
3.865855% |
19,759,775.09 |
19,684,426.54 |
3,295.31 |
63,354.39 |
0.00 |
0.00 |
66,649.70 |
19,681,131.23 |
0.00% |
0.00% |
Interest |
|
|
|
|
|
|
|
|
|
|
|
|
RR |
36257UBC0 |
3.865855% |
4,940,224.91 |
4,921,386.71 |
823.88 |
15,839.50 |
0.00 |
0.00 |
16,663.38 |
4,920,562.83 |
0.00% |
0.00% |
Certificate |
|
|
|
|
|
|
|
|
|
|
|
|
s |
|
|
|
|
|
|
|
|
|
|
|
|
Regular SubTotal |
|
1,060,426,720.00 |
1,056,383,069.94 |
176,846.04 |
2,696,802.36 |
0.00 |
0.00 |
2,873,648.40 |
1,056,206,223.90 |
|
|
|
|
||||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
|
|
X-A |
36257UAN7 |
0.933669% |
823,402,000.00 |
819,452,536.69 |
0.00 |
637,581.28 |
0.00 |
0.00 |
637,581.28 |
819,279,809.84 |
|
|
X-B |
36257UAP2 |
0.278625% |
89,332,000.00 |
89,332,000.00 |
0.00 |
20,741.77 |
0.00 |
0.00 |
20,741.77 |
89,332,000.00 |
|
|
X-D |
36257UAB3 |
1.065855% |
50,491,000.00 |
50,491,000.00 |
0.00 |
44,846.75 |
0.00 |
0.00 |
44,846.75 |
50,491,000.00 |
|
|
Notional SubTotal |
|
963,225,000.00 |
959,275,536.69 |
0.00 |
703,169.80 |
0.00 |
0.00 |
703,169.80 |
959,102,809.84 |
|
|
|
|
||||||||||||
Deal Distribution Total |
|
|
|
176,846.04 |
3,399,972.16 |
0.00 |
0.00 |
3,576,818.20 |
|
|
|
|
|
||||||||||||
* |
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 |
36257UAH0 |
657.40255812 |
14.98324514 |
1.16968338 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
16.15292852 |
642.41931298 |
A-2 |
36257UAJ6 |
1,000.00000000 |
0.00000000 |
2.44441663 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.44441663 |
1,000.00000000 |
A-3 |
36257UAK3 |
1,000.00000000 |
0.00000000 |
2.29066667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.29066667 |
1,000.00000000 |
A-4 |
36257UAL1 |
1,000.00000000 |
0.00000000 |
2.50041667 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50041667 |
1,000.00000000 |
A-AB |
36257UAM9 |
1,000.00000000 |
0.00000000 |
2.42433354 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.42433354 |
1,000.00000000 |
A-S |
36257UAQ0 |
1,000.00000000 |
0.00000000 |
2.67641665 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.67641665 |
1,000.00000000 |
B |
36257UAR8 |
1,000.00000000 |
0.00000000 |
2.80241675 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.80241675 |
1,000.00000000 |
C |
36257UAS6 |
1,000.00000000 |
0.00000000 |
3.18179604 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.18179604 |
1,000.00000000 |
D |
36257UAA5 |
1,000.00000000 |
0.00000000 |
2.33333333 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.33333333 |
1,000.00000000 |
E |
36257UAC1 |
1,000.00000000 |
0.00000000 |
2.33333318 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.33333318 |
1,000.00000000 |
F-RR |
36257UAW7 |
1,000.00000000 |
0.00000000 |
3.22154612 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.22154612 |
1,000.00000000 |
G-RR |
36257UAX5 |
1,000.00000000 |
0.00000000 |
3.22154581 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.22154581 |
1,000.00000000 |
H-RR |
36257UAY3 |
1,000.00000000 |
0.00000000 |
3.14331656 |
0.07822952 |
1.57184079 |
0.00000000 |
0.00000000 |
3.14331656 |
1,000.00000000 |
S |
36257UAZ0 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
R |
36257UAG2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
RR Interest |
N/A |
996.18677087 |
0.16676860 |
3.20623032 |
0.00303141 |
0.06091011 |
0.00000000 |
0.00000000 |
3.37299892 |
996.02000227 |
RR Certificates |
36257UBC0 |
996.18677280 |
0.16676974 |
3.20623054 |
0.00303225 |
0.06091221 |
0.00000000 |
0.00000000 |
3.37300028 |
996.02000307 |
|
||||||||||
Notional Certificates |
|
|
|
|
|
|
|
|
|
|
X-A |
36257UAN7 |
995.20348103 |
0.00000000 |
0.77432564 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.77432564 |
994.99370883 |
X-B |
36257UAP2 |
1,000.00000000 |
0.00000000 |
0.23218746 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.23218746 |
1,000.00000000 |
X-D |
36257UAB3 |
1,000.00000000 |
0.00000000 |
0.88821275 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.88821275 |
1,000.00000000 |
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
Page 3 of 27 |
|
|
|
|
Certificate Interest Reconciliation Detail |
|
|
|
|
||||
|
||||||||||||
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Interest |
|
Interest |
|
|
|
|
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
A-1 |
08/01/21 - 08/30/21 |
30 |
0.00 |
13,484.11 |
0.00 |
13,484.11 |
0.00 |
0.00 |
0.00 |
13,484.11 |
0.00 |
|
A-2 |
08/01/21 - 08/30/21 |
30 |
0.00 |
287,028.29 |
0.00 |
287,028.29 |
0.00 |
0.00 |
0.00 |
287,028.29 |
0.00 |
|
A-3 |
08/01/21 - 08/30/21 |
30 |
0.00 |
549,760.00 |
0.00 |
549,760.00 |
0.00 |
0.00 |
0.00 |
549,760.00 |
0.00 |
|
A-4 |
08/01/21 - 08/30/21 |
30 |
0.00 |
838,162.17 |
0.00 |
838,162.17 |
0.00 |
0.00 |
0.00 |
838,162.17 |
0.00 |
|
A-AB |
08/01/21 - 08/30/21 |
30 |
0.00 |
50,544.93 |
0.00 |
50,544.93 |
0.00 |
0.00 |
0.00 |
50,544.93 |
0.00 |
|
X-A |
08/01/21 - 08/30/21 |
30 |
0.00 |
637,581.28 |
0.00 |
637,581.28 |
0.00 |
0.00 |
0.00 |
637,581.28 |
0.00 |
|
X-B |
08/01/21 - 08/30/21 |
30 |
0.00 |
20,741.77 |
0.00 |
20,741.77 |
0.00 |
0.00 |
0.00 |
20,741.77 |
0.00 |
|
A-S |
08/01/21 - 08/30/21 |
30 |
0.00 |
263,343.34 |
0.00 |
263,343.34 |
0.00 |
0.00 |
0.00 |
263,343.34 |
0.00 |
|
B |
08/01/21 - 08/30/21 |
30 |
0.00 |
126,985.91 |
0.00 |
126,985.91 |
0.00 |
0.00 |
0.00 |
126,985.91 |
0.00 |
|
C |
08/01/21 - 08/30/21 |
30 |
0.00 |
140,059.48 |
0.00 |
140,059.48 |
0.00 |
0.00 |
0.00 |
140,059.48 |
0.00 |
|
D |
08/01/21 - 08/30/21 |
30 |
0.00 |
66,458.00 |
0.00 |
66,458.00 |
0.00 |
0.00 |
0.00 |
66,458.00 |
0.00 |
|
X-D |
08/01/21 - 08/30/21 |
30 |
0.00 |
44,846.75 |
0.00 |
44,846.75 |
0.00 |
0.00 |
0.00 |
44,846.75 |
0.00 |
|
E |
08/01/21 - 08/30/21 |
30 |
0.00 |
51,354.33 |
0.00 |
51,354.33 |
0.00 |
0.00 |
0.00 |
51,354.33 |
0.00 |
|
F-RR |
08/01/21 - 08/30/21 |
30 |
0.00 |
70,906.23 |
0.00 |
70,906.23 |
0.00 |
0.00 |
0.00 |
70,906.23 |
0.00 |
|
G-RR |
08/01/21 - 08/30/21 |
30 |
0.00 |
33,365.55 |
0.00 |
33,365.55 |
0.00 |
0.00 |
0.00 |
33,365.55 |
0.00 |
|
H-RR |
08/01/21 - 08/30/21 |
30 |
59,753.17 |
129,295.85 |
0.00 |
129,295.85 |
3,139.72 |
0.00 |
0.00 |
126,156.13 |
63,085.39 |
|
S |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
RR Interest |
08/01/21 - 08/30/21 |
30 |
1,140.00 |
63,414.29 |
0.00 |
63,414.29 |
59.90 |
0.00 |
0.00 |
63,354.39 |
1,203.57 |
|
RR |
|
|
|
|
|
|
|
|
|
|
|
|
Certificates |
08/01/21 - 08/30/21 |
30 |
285.03 |
15,854.47 |
0.00 |
15,854.47 |
14.98 |
0.00 |
0.00 |
15,839.50 |
300.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
|
|
61,178.20 |
3,403,186.75 |
0.00 |
3,403,186.75 |
3,214.60 |
0.00 |
0.00 |
3,399,972.16 |
64,589.88 |
|
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 4 of 27 |
Additional Information |
|
|
Total Available Distribution Amount (1) |
3,576,818.20 |
|
(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 |
3,419,459.35 |
Master Servicing Fee |
8,040.19 |
Interest Reductions due to Nonrecoverability Determination |
0.00 |
Certificate Administrator Fee |
6,222.10 |
Interest Adjustments |
0.00 |
Trustee Fee |
0.00 |
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
454.83 |
ARD Interest |
0.00 |
Operating Advisor Fee |
1,337.21 |
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
218.32 |
Extension Interest |
0.00 |
|
|
Interest Reserve Withdrawal |
0.00 |
|
|
Total Interest Collected |
3,419,459.35 |
Total Fees |
16,272.64 |
|
|||
Principal |
|
Expenses/Reimbursements |
|
Scheduled Principal |
176,846.04 |
Reimbursement for Interest on Advances |
(285.40) |
Unscheduled Principal Collections |
|
ASER Amount |
0.00 |
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
3,500.00 |
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
|
Workout Delayed Reimbursement Amounts |
0.00 |
|
|
Other Expenses |
0.00 |
Total Principal Collected |
176,846.04 |
Total Expenses/Reimbursements |
3,214.60 |
|
|||
|
|
Interest Reserve Deposit |
0.00 |
|
|||
Other |
|
Payments to Certificateholders and Others |
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
3,399,972.16 |
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
176,846.04 |
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
|
|
Borrower Option Extension Fees |
0.00 |
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
3,576,818.20 |
Total Funds Collected |
3,596,305.39 |
Total Funds Distributed |
3,596,305.44 |
|
|||
|
|||
© 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 |
1,056,383,069.93 |
1,056,383,069.93 |
Beginning Certificate Balance |
1,056,383,069.94 |
|
(-) Scheduled Principal Collections |
176,846.04 |
176,846.04 |
(-) Principal Distributions |
176,846.04 |
|
(-) 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 |
1,056,206,223.89 |
1,056,206,223.89 |
Certificate Other Adjustments** |
0.00 |
|
Beginning Actual Collateral Balance |
1,056,383,069.93 |
1,056,383,069.93 |
Ending Certificate Balance |
1,056,206,223.90 |
|
Ending Actual Collateral Balance |
1,056,206,223.89 |
1,056,206,223.89 |
|
|
|
|
|||||
|
|||||
|
|||||
|
|
NRA/WODRA Reconciliation |
|
Under / Over Collateralization Reconciliation |
|
|
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
|
|
|
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
0.01 |
Beginning Cumulative Advances |
0.00 |
0.00 |
UC / (OC) Change |
0.00 |
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
0.01 |
|
Ending Cumulative Advances |
0.00 |
0.00 |
Net WAC Rate |
3.87 |
|
|
|
|
|
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 |
51,825,486.13 |
4.91% |
72 |
3.9538 |
2.562698 |
1.50 or less |
8 |
215,166,958.03 |
20.37% |
95 |
4.1321 |
1.235771 |
$10,000,001 to $20,000,000 |
10 |
178,135,204.82 |
16.87% |
88 |
3.6611 |
2.047977 |
1.51 to 2.00 |
9 |
285,606,720.00 |
27.04% |
95 |
3.6928 |
1.746336 |
|
$20,000,001 to $30,000,000 |
9 |
239,164,039.27 |
22.64% |
95 |
3.8796 |
2.232846 |
2.01 to 2.50 |
9 |
181,012,545.86 |
17.14% |
74 |
3.6010 |
2.275044 |
|
$30,000,001 to $40,000,000 |
6 |
211,811,493.67 |
20.05% |
83 |
3.9058 |
2.656958 |
2.51 to 3.00 |
7 |
167,450,000.00 |
15.85% |
95 |
3.5877 |
2.733655 |
|
$40,000,001 to $50,000,000 |
3 |
135,000,000.00 |
12.78% |
78 |
3.2720 |
2.312667 |
3.01 to 3.50 |
4 |
133,220,000.00 |
12.61% |
95 |
3.8829 |
3.282491 |
|
$50,000,001 to $60,000,000 |
2 |
109,720,000.00 |
10.39% |
96 |
3.6899 |
2.507550 |
3.51 to 4.00 |
1 |
23,750,000.00 |
2.25% |
96 |
3.3000 |
3.980000 |
|
|
$60,000,001 or greater |
2 |
130,550,000.00 |
12.36% |
95 |
3.9178 |
1.576285 |
4.01 or greater |
2 |
50,000,000.00 |
4.73% |
33 |
3.5650 |
4.430000 |
|
Totals |
40 |
1,056,206,223.89 |
100.00% |
88 |
3.7590 |
2.260489 |
Totals |
40 |
1,056,206,223.89 |
100.00% |
88 |
3.7590 |
2.260489 |
(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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Type³ |
|
|
|
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
|
|
|
|
|
|
State |
|
|
|
WAM² |
WAC |
|
|
# Of |
Scheduled |
% Of |
|
|
Weighted Avg |
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Property Type |
|
|
|
WAM² |
WAC |
|
|
|
|
|
|
|
|
|
Properties |
Balance |
Agg. Bal. |
|
|
DSCR¹ |
Arkansas |
1 |
463,348.12 |
0.04% |
95 |
3.7800 |
2.480000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial |
55 |
197,431,719.97 |
18.69% |
79 |
3.7878 |
2.759534 |
California |
7 |
169,114,039.27 |
16.01% |
95 |
3.7330 |
2.243725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
3 |
46,905,464.36 |
4.44% |
90 |
4.2892 |
0.833258 |
Colorado |
3 |
48,500,000.00 |
4.59% |
95 |
3.6542 |
2.988969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mixed Use |
3 |
91,012,100.00 |
8.62% |
95 |
3.7159 |
2.819932 |
Florida |
6 |
67,950,951.20 |
6.43% |
95 |
3.8443 |
1.987812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Family |
2 |
89,000,000.00 |
8.43% |
96 |
4.0506 |
1.485730 |
Georgia |
2 |
4,299,486.35 |
0.41% |
95 |
4.0812 |
2.227644 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
17 |
389,574,039.55 |
36.88% |
85 |
3.4955 |
2.121035 |
Illinois |
5 |
36,919,711.08 |
3.50% |
88 |
3.7512 |
1.573537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
11 |
232,407,900.00 |
22.00% |
95 |
3.9603 |
2.444166 |
Indiana |
3 |
2,459,957.98 |
0.23% |
95 |
3.7800 |
2.480000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self Storage |
3 |
9,875,000.00 |
0.93% |
95 |
4.0897 |
2.067570 |
Kentucky |
2 |
5,497,703.90 |
0.52% |
95 |
4.0088 |
2.288284 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
94 |
1,056,206,223.89 |
100.00% |
88 |
3.7590 |
2.260489 |
Michigan |
5 |
34,340,730.35 |
3.25% |
96 |
3.7533 |
1.527755 |
|
|
|
|
|
|
|
Minnesota |
1 |
1,566,959.50 |
0.15% |
95 |
3.7800 |
2.480000 |
|
|
|
|
|
|
|
Mississippi |
1 |
417,013.51 |
0.04% |
95 |
3.7800 |
2.480000 |
|
|
|
|
|
|
|
Missouri |
3 |
3,935,776.72 |
0.37% |
96 |
3.7552 |
2.059085 |
|
|
|
|
|
|
|
Nevada |
1 |
20,000,000.00 |
1.89% |
94 |
3.7408 |
1.760000 |
|
|
|
|
|
|
|
New Jersey |
1 |
54,720,000.00 |
5.18% |
95 |
3.7300 |
3.470000 |
|
|
|
|
|
|
|
New York |
6 |
183,500,000.00 |
17.37% |
96 |
3.7071 |
1.633515 |
|
|
|
|
|
|
|
Ohio |
8 |
76,856,244.03 |
7.28% |
45 |
3.3709 |
2.309552 |
|
|
|
|
|
|
|
Pennsylvania |
1 |
25,527,831.09 |
2.42% |
33 |
3.5650 |
4.430000 |
|
|
|
|
|
|
|
South Carolina |
7 |
43,179,451.07 |
4.09% |
68 |
3.9907 |
2.821320 |
|
|
|
|
|
|
|
Tennessee |
4 |
15,604,806.47 |
1.48% |
96 |
3.7422 |
1.837445 |
|
|
|
|
|
|
|
Texas |
18 |
193,595,397.82 |
18.33% |
95 |
3.9978 |
2.190139 |
|
|
|
|
|
|
|
Virginia |
7 |
61,250,000.00 |
5.80% |
94 |
3.6373 |
2.600531 |
|
|
|
|
|
|
|
Wisconsin |
2 |
6,506,815.42 |
0.62% |
47 |
3.6151 |
3.975553 |
|
|
|
|
|
|
|
Totals |
94 |
1,056,206,223.89 |
100.00% |
88 |
3.7590 |
2.260489 |
|
|
|
|
|
|
|
|
|||||||||||||
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 |
|
3.250% or less |
2 |
69,500,000.00 |
6.58% |
95 |
3.1456 |
1.980863 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
3.251% to 3.500% |
6 |
153,750,000.00 |
14.56% |
70 |
3.3294 |
2.774992 |
Totals |
40 |
1,056,206,223.89 |
100.00% |
88 |
3.7590 |
2.260489 |
|
3.501% to 3.750% |
14 |
390,113,213.67 |
36.94% |
87 |
3.6629 |
2.566203 |
|
|
|
|
|
|
|
|
3.751% to 4.000% |
6 |
154,525,000.00 |
14.63% |
95 |
3.8261 |
2.142082 |
|
|
|
|
|
|
|
|
4.001% to 4.250% |
6 |
144,453,484.82 |
13.68% |
96 |
4.1212 |
1.427710 |
|
|
|
|
|
|
|
|
4.251% or greater |
6 |
143,864,525.40 |
13.62% |
94 |
4.3393 |
1.980093 |
|
|
|
|
|
|
|
|
Totals |
40 |
1,056,206,223.89 |
100.00% |
88 |
3.7590 |
2.260489 |
|
|
|
|
|
|
|
(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 |
|
60 months or less |
6 |
119,950,486.13 |
11.36% |
35 |
3.4494 |
3.117210 |
Interest Only |
30 |
866,170,000.00 |
82.01% |
87 |
3.6708 |
2.434172 |
61 months to 117 months |
34 |
936,255,737.76 |
88.64% |
95 |
3.7987 |
2.150729 |
264 months or less |
1 |
30,561,493.67 |
2.89% |
96 |
3.7500 |
1.410000 |
|
|
118 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
264 months to 359 months |
9 |
159,474,730.22 |
15.10% |
94 |
4.2396 |
1.480135 |
|
Totals |
40 |
1,056,206,223.89 |
100.00% |
88 |
3.7590 |
2.260489 |
360 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
Totals |
40 |
1,056,206,223.89 |
100.00% |
88 |
3.7590 |
2.260489 |
(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 |
10 |
265,644,265.86 |
25.15% |
83 |
3.7386 |
2.767058 |
|
|
|
None |
|
|
|
12 months or less |
30 |
790,561,958.03 |
74.85% |
90 |
3.7659 |
2.090272 |
|
|
|
|
|
|
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
25 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
Totals |
40 |
1,056,206,223.89 |
100.00% |
88 |
3.7590 |
2.260489 |
|
|
|
|
|
(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 |
30316863 |
OF |
Sunnyvale |
CA |
Actual/360 |
3.76425% |
212,454.21 |
0.00 |
0.00 |
07/06/29 |
06/06/34 |
-- |
65,550,000.00 |
65,550,000.00 |
09/03/21 |
|
2A1 |
30316864 |
OF |
Cleveland |
OH |
Actual/360 |
3.30025% |
115,087.50 |
0.00 |
0.00 |
N/A |
09/06/24 |
-- |
40,500,000.00 |
40,500,000.00 |
09/06/21 |
|
2A2-2 |
30316865 |
|
|
|
Actual/360 |
3.30025% |
14,208.33 |
0.00 |
0.00 |
N/A |
09/06/24 |
-- |
5,000,000.00 |
5,000,000.00 |
09/06/21 |
|
2A3 |
30316866 |
|
|
|
Actual/360 |
3.30025% |
56,833.33 |
0.00 |
0.00 |
N/A |
09/06/24 |
-- |
20,000,000.00 |
20,000,000.00 |
09/06/21 |
|
3 |
30520973 |
MF |
New York |
NY |
Actual/360 |
4.07325% |
227,974.86 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
65,000,000.00 |
65,000,000.00 |
08/06/21 |
|
4 |
30520974 |
OF |
San Antonio |
TX |
Actual/360 |
3.65025% |
172,868.06 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
55,000,000.00 |
55,000,000.00 |
09/03/21 |
|
5 |
30503527 |
MU |
Bridgewater |
NJ |
Actual/360 |
3.73025% |
175,757.60 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
54,720,000.00 |
54,720,000.00 |
09/06/21 |
|
6A3 |
30316577 |
RT |
The Woodlands |
TX |
Actual/360 |
4.25625% |
146,595.56 |
0.00 |
0.00 |
N/A |
08/01/29 |
-- |
40,000,000.00 |
40,000,000.00 |
09/01/21 |
|
6A4 |
30316578 |
|
|
|
Actual/360 |
4.25625% |
36,648.89 |
0.00 |
0.00 |
N/A |
08/01/29 |
-- |
10,000,000.00 |
10,000,000.00 |
09/01/21 |
|
7A1 |
30503238 |
IN |
Various |
Various |
Actual/360 |
3.56525% |
122,794.44 |
0.00 |
0.00 |
N/A |
06/06/24 |
-- |
40,000,000.00 |
40,000,000.00 |
09/06/21 |
|
7A4 |
30503245 |
|
|
|
Actual/360 |
3.56525% |
30,698.61 |
0.00 |
0.00 |
N/A |
06/06/24 |
-- |
10,000,000.00 |
10,000,000.00 |
09/06/21 |
|
8 |
30316872 |
OF |
New York |
NY |
Actual/360 |
3.16025% |
134,695.00 |
0.00 |
0.00 |
N/A |
09/05/29 |
-- |
49,500,000.00 |
49,500,000.00 |
08/05/21 |
|
9 |
30316638 |
OF |
Various |
Various |
Actual/360 |
3.37025% |
130,587.50 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
45,000,000.00 |
45,000,000.00 |
09/06/21 |
|
10 |
30520977 |
IN |
Various |
Various |
Actual/360 |
4.38025% |
136,534.33 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
36,200,000.00 |
36,200,000.00 |
09/03/21 |
|
11 |
30520970 |
IN |
Various |
Various |
Actual/360 |
3.78025% |
106,764.00 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
32,800,000.00 |
32,800,000.00 |
09/03/21 |
|
12 |
30316867 |
OF |
Lansing |
MI |
Actual/360 |
3.75025% |
98,953.01 |
82,020.50 |
0.00 |
N/A |
09/06/29 |
-- |
30,643,514.17 |
30,561,493.67 |
09/06/21 |
|
13 |
30316648 |
IN |
Manassas |
VA |
Actual/360 |
3.63725% |
101,010.85 |
0.00 |
0.00 |
N/A |
07/06/29 |
-- |
32,250,000.00 |
32,250,000.00 |
09/01/21 |
|
14 |
30316634 |
MU |
Chicago |
IL |
Actual/360 |
3.66025% |
94,550.00 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
30,000,000.00 |
30,000,000.00 |
09/06/21 |
|
15 |
30316676 |
RT |
Pharr |
TX |
Actual/360 |
4.45025% |
114,958.33 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
30,000,000.00 |
30,000,000.00 |
09/06/21 |
|
16 |
30316651 |
IN |
Ashburn |
VA |
Actual/360 |
3.63725% |
90,831.46 |
0.00 |
0.00 |
N/A |
07/06/29 |
-- |
29,000,000.00 |
29,000,000.00 |
09/01/21 |
|
17 |
30520969 |
RT |
Howard Beach |
NY |
Actual/360 |
4.16425% |
103,984.33 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
29,000,000.00 |
29,000,000.00 |
09/03/21 |
|
18 |
30520956 |
RT |
Brighton |
CO |
Actual/360 |
3.52225% |
86,435.75 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
28,500,000.00 |
28,500,000.00 |
09/03/21 |
|
19 |
30520960 |
MF |
Port Richey |
FL |
Actual/360 |
3.99025% |
82,460.00 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
24,000,000.00 |
24,000,000.00 |
09/03/21 |
|
20 |
30520979 |
LO |
San Diego |
CA |
Actual/360 |
4.31025% |
86,277.44 |
32,632.67 |
0.00 |
N/A |
09/06/29 |
-- |
23,246,671.94 |
23,214,039.27 |
09/03/21 |
|
21 |
30520976 |
OF |
San Francisco |
CA |
Actual/360 |
3.30025% |
67,489.58 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
23,750,000.00 |
23,750,000.00 |
09/03/21 |
|
22 |
30520957 |
Various Various |
CA |
Actual/360 |
3.86025% |
72,128.39 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
21,700,000.00 |
21,700,000.00 |
09/03/21 |
|
|
23 |
30316868 |
OF |
New York |
NY |
Actual/360 |
3.11025% |
53,561.11 |
0.00 |
0.00 |
N/A |
07/06/29 |
-- |
20,000,000.00 |
20,000,000.00 |
09/06/21 |
|
24 |
30316468 |
RT |
Las Vegas |
NV |
Actual/360 |
3.74125% |
64,424.89 |
0.00 |
0.00 |
N/A |
07/01/29 |
-- |
20,000,000.00 |
20,000,000.00 |
09/01/21 |
|
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
© 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 |
|
||||
25 |
30520984 |
OF |
Midland |
TX |
Actual/360 |
4.05025% |
67,452.27 |
28,608.20 |
0.00 |
N/A |
09/06/29 |
-- |
19,341,154.06 |
19,312,545.86 |
09/03/21 |
|
26 |
30316869 |
LO |
Clearwater Beach |
FL |
Actual/360 |
4.25025% |
70,516.69 |
27,379.35 |
0.00 |
N/A |
09/06/29 |
-- |
19,268,318.31 |
19,240,938.96 |
09/06/21 |
|
27 |
30520961 |
RT |
Stockton |
CA |
Actual/360 |
3.37025% |
56,587.92 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
19,500,000.00 |
19,500,000.00 |
09/03/21 |
|
28 |
30503592 |
IN |
Various |
Various |
Actual/360 |
3.74025% |
55,334.68 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
17,181,720.00 |
17,181,720.00 |
09/06/21 |
|
29 |
30520958 |
OF |
Tarzana |
CA |
Actual/360 |
3.68025% |
48,800.89 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
15,400,000.00 |
15,400,000.00 |
09/03/21 |
|
30 |
30520962 |
RT |
Castle Rock |
CO |
Actual/360 |
3.71025% |
47,920.83 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
15,000,000.00 |
15,000,000.00 |
09/03/21 |
|
31 |
30503603 |
RT |
Brooklyn |
NY |
Actual/360 |
3.75025% |
40,364.58 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
12,500,000.00 |
12,500,000.00 |
08/06/21 |
|
32 |
30503713 |
RT |
Bronx |
NY |
Actual/360 |
3.90025% |
25,187.50 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
7,500,000.00 |
7,500,000.00 |
07/06/20 |
|
33 |
30503557 |
SS |
Various |
Various |
Actual/360 |
4.15025% |
24,657.92 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
6,900,000.00 |
6,900,000.00 |
09/06/21 |
|
34 |
30316870 |
RT |
Parker |
CO |
Actual/360 |
4.24025% |
18,255.56 |
0.00 |
0.00 |
N/A |
08/06/29 |
-- |
5,000,000.00 |
5,000,000.00 |
09/06/21 |
|
35 |
30503662 |
LO |
East Peoria |
IL |
Actual/360 |
4.35025% |
16,694.02 |
6,205.32 |
0.00 |
N/A |
09/06/24 |
-- |
4,456,691.45 |
4,450,486.13 |
09/06/21 |
|
36 |
30503712 |
SS |
Spring |
TX |
Actual/360 |
3.95025% |
10,119.13 |
0.00 |
0.00 |
N/A |
09/06/29 |
-- |
2,975,000.00 |
2,975,000.00 |
09/06/21 |
|
Totals |
|
|
|
|
|
|
3,419,459.35 |
176,846.04 |
0.00 |
|
|
|
1,056,383,069.93 |
1,056,206,223.89 |
|
|
(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 |
36,521,966.19 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A1 |
7,151,636.39 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A2-2 |
7,151,636.39 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
2A3 |
7,151,636.39 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
3 |
5,212,496.99 |
3,458,073.10 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
227,695.00 |
227,695.00 |
0.00 |
0.00 |
|
|
4 |
9,300,704.26 |
9,278,785.70 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
5 |
13,720,152.76 |
13,170,030.32 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A3 |
36,649,783.21 |
34,393,415.44 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
6A4 |
36,649,783.21 |
34,393,415.44 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A1 |
11,333,102.53 |
11,523,169.84 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
7A4 |
11,333,102.53 |
11,523,169.84 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
8 |
6,587,493.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
134,481.88 |
134,481.88 |
0.00 |
0.00 |
|
|
9 |
20,080,409.08 |
5,149,868.48 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
10 |
3,898,180.62 |
1,004,542.17 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
11 |
13,366,668.40 |
3,776,787.38 |
01/01/21 |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
12 |
3,554,982.20 |
833,900.30 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
13 |
7,429,438.63 |
5,963,692.84 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
14 |
12,188,825.42 |
12,741,526.88 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
15 |
4,370,949.37 |
5,859,920.27 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
16 |
6,617,666.69 |
6,613,391.91 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
17 |
1,725,115.81 |
429,890.96 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
18 |
3,427,177.88 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
19 |
2,093,443.15 |
2,077,143.37 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
20 |
1,223,313.13 |
1,399,065.56 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
21 |
5,185,388.88 |
6,564,567.20 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
22 |
2,645,868.90 |
2,601,461.70 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
23 |
110,814,000.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
24 |
52,113,243.84 |
13,160,563.56 |
01/01/21 |
03/31/21 |
-- |
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 |
|
25 |
15,780,960.80 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
26 |
1,238,733.21 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
27 |
1,979,523.72 |
1,965,544.03 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
28 |
1,577,239.08 |
1,781,668.72 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
29 |
1,083,208.97 |
933,599.65 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
30 |
1,494,862.44 |
1,558,539.48 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
31 |
1,167,202.66 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
40,310.76 |
40,310.76 |
0.00 |
0.00 |
|
|
32 |
323,229.52 |
101,929.84 |
01/01/21 |
03/31/21 |
-- |
0.00 |
0.00 |
25,096.76 |
346,492.72 |
0.00 |
0.00 |
|
|
33 |
557,627.00 |
641,977.55 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
34 |
652,276.00 |
591,922.00 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
35 |
64,333.04 |
252,697.76 |
01/01/21 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
36 |
239,873.31 |
222,426.94 |
07/01/20 |
06/30/21 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
465,657,235.60 |
193,966,688.23 |
|
|
|
0.00 |
0.00 |
427,584.40 |
748,980.36 |
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 |
|
|
(1) 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 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.758999% |
3.741112% |
88 |
08/12/21 |
0 |
0.00 |
0 |
0.00 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.759039% |
3.741150% |
89 |
07/12/21 |
0 |
0.00 |
0 |
0.00 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.759079% |
3.741188% |
90 |
06/11/21 |
0 |
0.00 |
0 |
0.00 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.759123% |
3.741230% |
91 |
05/12/21 |
0 |
0.00 |
0 |
0.00 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.759163% |
3.741267% |
92 |
04/12/21 |
0 |
0.00 |
0 |
0.00 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.759206% |
3.741308% |
93 |
03/12/21 |
0 |
0.00 |
0 |
0.00 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.759245% |
3.741346% |
94 |
02/12/21 |
0 |
0.00 |
0 |
0.00 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.759295% |
3.741393% |
95 |
01/12/21 |
0 |
0.00 |
0 |
0.00 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.759334% |
3.741430% |
96 |
12/11/20 |
1 |
65,000,000.00 |
0 |
0.00 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.759373% |
3.741467% |
97 |
11/13/20 |
0 |
0.00 |
0 |
0.00 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.759415% |
3.741507% |
98 |
10/13/20 |
0 |
0.00 |
0 |
0.00 |
1 |
7,500,000.00 |
0 |
0.00 |
0 |
0.00 |
0 |
|
0.00 |
0 |
0.00 |
0 |
|
0.00 |
3.759454% |
3.741543% |
99 |
(1) 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 |
||
3 |
30520973 |
08/06/21 |
0 |
B |
227,695.00 |
227,695.00 |
0.00 |
|
65,000,000.00 |
|
|
|
|
|
|
8 |
30316872 |
08/05/21 |
0 |
B |
134,481.88 |
134,481.88 |
0.00 |
|
49,500,000.00 |
|
|
|
|
|
|
31 |
30503603 |
08/06/21 |
0 |
B |
40,310.76 |
40,310.76 |
0.00 |
|
12,500,000.00 |
|
|
|
|
|
|
32 |
30503713 |
07/06/20 |
13 |
6 |
25,096.76 |
346,492.72 |
17,388.06 |
|
7,500,000.00 |
04/27/20 |
1 |
|
|
|
|
Totals |
|
|
|
|
427,584.40 |
748,980.36 |
17,388.06 |
134,500,000.00 |
|
|
|
|
|
||
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 |
119,950,486 |
119,950,486 |
|
|
0 |
0 |
|
|
37 - 48 Months |
0 |
0 |
|
|
0 |
0 |
|
|
49 - 60 Months |
0 |
0 |
|
|
0 |
0 |
|
|
> 60 Months |
|
936,255,738 |
928,755,738 |
|
7,500,000 |
0 |
|
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
Historical Delinquency Information |
|
|
|
|
|
|
||
|
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|
|
|
||||||||
Sep-21 |
1,056,206,224 |
1,048,706,224 |
0 |
0 |
|
7,500,000 |
0 |
|
Aug-21 |
1,056,383,070 |
1,048,883,070 |
0 |
0 |
|
7,500,000 |
0 |
|
Jul-21 |
1,056,559,309 |
1,049,059,309 |
0 |
0 |
|
7,500,000 |
0 |
|
Jun-21 |
1,056,745,909 |
1,049,245,909 |
0 |
0 |
|
7,500,000 |
0 |
|
May-21 |
1,056,920,901 |
1,049,420,901 |
0 |
0 |
|
7,500,000 |
0 |
|
Apr-21 |
1,057,106,299 |
1,049,606,299 |
0 |
0 |
|
7,500,000 |
0 |
|
Mar-21 |
1,057,280,054 |
1,049,780,054 |
0 |
0 |
|
7,500,000 |
0 |
|
Feb-21 |
1,057,486,357 |
1,049,986,357 |
0 |
0 |
|
7,500,000 |
0 |
|
Jan-21 |
1,057,658,805 |
1,050,158,805 |
0 |
0 |
|
7,500,000 |
0 |
|
Dec-20 |
1,057,830,660 |
985,330,660 |
65,000,000 |
0 |
|
7,500,000 |
0 |
|
Nov-20 |
1,058,013,033 |
1,050,513,033 |
0 |
0 |
|
7,500,000 |
0 |
|
Oct-20 |
1,058,183,672 |
1,050,683,672 |
0 |
0 |
|
7,500,000 |
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 |
32 |
30503713 |
7,500,000.00 |
7,500,000.00 |
10,700,000.00 |
10/01/20 |
95,490.59 |
1.29000 |
03/31/21 |
09/06/29 |
I/O |
Totals |
|
7,500,000.00 |
7,500,000.00 |
10,700,000.00 |
|
95,490.59 |
|
|
|
|
|
||||||||||
|
||||||||||
|
||||||||||
|
||||||||||
© 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 |
|
32 |
30503713 |
RT |
NY |
04/27/20 |
1 |
|
|
|
|
||||||||
|
||||||||
|
||||||||
|
||||||||
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 |
20 |
30520979 |
23,807,775.86 |
4.31003% |
23,807,775.86 4.31003% |
8 |
05/26/20 |
04/06/20 |
06/01/20 |
|
35 |
30503662 |
4,563,437.40 |
4.35003% |
4,563,437.40 4.35003% |
8 |
05/14/20 |
06/05/20 |
05/26/20 |
|
Totals |
|
28,371,213.26 |
|
28,371,213.26 |
|
|
|
|
|
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 |
|
|
|
|
|
||
* 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) |
3 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
(297.37) |
0.00 |
0.00 |
0.00 |
8 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.97 |
0.00 |
0.00 |
0.00 |
32 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
(285.40) |
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 |
3,214.60 |
||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
|
||||||||||||
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
|
|
|
|
|
|
Page 26 of 27 |
Supplemental Notes |
|
Risk Retention |
|
Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com, specifically under the "U.S. Risk Retention Special Notices" tab for the GS Mortgage Securities Trust 2019-GC42 transaction, |
|
certain information provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information |
|
|
|
|
|
|
|
|
|
© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential |
Page 27 of 27 |
Prospectus Loan ID 1 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Barclays Capital Real Estate Inc. 06-19-2019 65550000.00000000 120 06-06-2034 0 .03763860 .03763860 3 1 120 08-06-2019 true 1 A1 7 212454.21000000 65550000.00000000 1 1 1 0 true true true false false 08-05-2021 01-05-2029 01-05-2029 .00000000 .00000000 Moffett Towers II 1190 Discovery Way 900 5th Ave Sunnyvale CA 94089 Santa Clara OF 701266 701266 2019 726000000.00000000 MAI 05-03-2019 790000000.00000000 12-01-2019 MAI 1.00000000 6 08-06-2021 N 701266 05-31-2034 57629637.00000000 11259997.00000000 46369641.00000000 46224616.00000000 UW CREFC 3.47000000 3.46000000 F F 12-31-2020 false false 65550000.00000000 212454.21000000 .03763860 .00012800 212454.21000000 .00000000 .00000000 65550000.00000000 65550000.00000000 09-03-2021 07-06-2029 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 2 0 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 08-09-2019 65500000.00000000 60 09-06-2024 0 .03300000 .03300000 3 1 60 10-06-2019 true 1 PP 3 .00000000 65500000.00000000 1 1 1 0 true true false false false 05-05-2024 .00000000 .00000000 North Point Tower 901 & 1001 Lakeside Ave E 1111 East Ninth St Cleveland Hts OH 44114 Cuyahoga OF 873335 873335 1985 2019 145300000.00000000 MAI 07-18-2019 145300000.00000000 07-18-2019 MAI .79500000 6 10-06-2021 N 06-30-2019 18661374.13000000 8452083.69000000 10209290.44000000 10034623.44000000 UW CREFC 3.37000000 3.31000000 F F 06-30-2020 false false 65500000.00000000 186129.16000000 .03300000 .00021550 186129.16000000 .00000000 .00000000 65500000.00000000 65500000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 3 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 08-14-2019 65000000.00000000 120 09-06-2029 0 .04073000 .04073000 3 1 120 10-06-2019 true 1 WL 3 .00000000 65000000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 2 Cooper Square 2 Cooper Square 37 E. 4th Street New York NY 10003 New York MF 122326 143 143 2010 126800000.00000000 MAI 06-27-2019 126800000.00000000 06-27-2019 MAI .96500000 .91610000 6 10-06-2021 N 04-30-2019 01-01-2021 06-30-2021 11737038.65000000 10215561.12000000 5585728.07000000 6757488.02000000 6151310.58000000 3458073.10000000 6115560.58000000 3422323.10000000 UW CREFC 2684220.10000000 2.29000000 1.28830000 2.28000000 1.27500000 F F false false 65000000.00000000 227974.86000000 .04073000 .00014050 227974.86000000 .00000000 .00000000 65000000.00000000 65000000.00000000 08-06-2021 1 false 227695.00000000 .00000000 B Midland Loan Services false .00000000 Prospectus Loan ID 4 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 08-19-2019 55000000.00000000 120 09-06-2029 0 .03650000 .03650000 3 1 120 10-06-2019 true 1 PP 3 .00000000 55000000.00000000 1 1 1 0 true true true false false 09-05-2020 06-05-2029 06-05-2029 .00000000 .00000000 USRA Marathon Oil Building 19100 Ridgewood Parkway San Antonio TX 78259 Bexar OF 618017 618017 2009 200500000.00000000 MAI 07-26-2019 200500000.00000000 07-26-2019 MAI 1.00000000 1.00000000 6 09-06-2020 X Marathon Petroleum 618017 05-31-2029 06-30-2019 01-01-2021 06-30-2021 23068449.79000000 13623272.00000000 9270506.73000000 4344486.30000000 13797943.06000000 9278785.70000000 12561909.06000000 8043201.70000000 UW CREFC 5180972.26000000 2.66000000 1.79090000 2.42000000 1.55250000 F F 06-30-2021 false false 55000000.00000000 172868.06000000 .03650000 .00014050 172868.06000000 .00000000 .00000000 55000000.00000000 55000000.00000000 09-03-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 5 0 08-07-2021 09-07-2021 Citi Real Estate Funding Inc., Argentic Real Estate Finance LLC 08-01-2019 54720000.00000000 120 08-06-2029 0 .03730000 .03730000 3 1 120 09-06-2019 true 1 PP 3 175757.60000000 54720000.00000000 1 1 1 0 true true false false false 03-05-2029 .00000000 .00000000 Center for Excellence 1041 Route 202/206 Bridgewater NJ 08807 Somerset IN 793545 785598 1970 153000000.00000000 MAI 04-04-2019 153000000.00000000 04-04-2019 MAI .92300000 .99310000 6 10-06-2021 N Ashland, Inc. 198000 12-31-2026 Nestle Healthcare Nutrition, Inc. 182427 09-30-2031 Kashiv BioScience 142780 09-30-2025 04-30-2019 01-01-2021 06-30-2021 26445657.46000000 28903666.00000000 14057621.72000000 15733635.68000000 12388035.74000000 13170030.32000000 11183924.91000000 11965919.32000000 UW CREFC 3449006.63000000 3.59000000 3.81850000 3.24000000 3.46940000 F F 06-30-2021 false false 54720000.00000000 175757.60000000 .03730000 .00014050 175757.60000000 .00000000 .00000000 54720000.00000000 54720000.00000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 6 1 08-07-2021 09-07-2021 Deutsche Bank AG, acting through its New York Branch 07-05-2019 50000000.00000000 120 08-01-2029 0 .04256000 .04256000 3 1 120 09-01-2019 true 1 A1 3 183244.44000000 50000000.00000000 1 1 1 0 true true false false false 03-31-2029 .00000000 .00000000 Woodlands Mall 1201 Lake Woodslands Drive The Woodlands TX 77380 Montgomery RT 758140 758231 1994 953400000.00000000 MAI 04-20-2019 953400000.00000000 04-20-2019 MAI .95800000 .94570000 6 10-01-2021 N FOREVER 21 85150 01-31-2024 Dick's Sporting Goods 83075 01-31-2027 Barnes & Noble Booksellers 30471 01-31-2025 05-31-2019 01-01-2021 06-30-2021 53931267.00000000 43537760.00000000 10814593.00000000 9144344.56000000 43116674.00000000 34393415.44000000 42206797.00000000 33483538.44000000 UW CREFC 10684215.24200000 4.04000000 3.21910000 3.95000000 3.13390000 F F 06-30-2021 false false 50000000.00000000 183244.45000000 .04256000 .00012800 183244.45000000 .00000000 .00000000 50000000.00000000 50000000.00000000 09-01-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 7 0 08-07-2021 09-07-2021 Deutsche Bank AG, acting through its New York Branch 05-30-2019 50000000.00000000 60 06-06-2024 0 .03565000 .03565000 3 1 60 07-06-2019 true 1 A1 3 153493.06000000 50000000.00000000 1 3 3 0 true true false false false 02-05-2024 .00000000 .00000000 Diamondback Industrial - Pool 1 2760 Red Lion Road Philadelphia PA 19114 Philadelphia WH 1015500 1015500 2001 102100000.00000000 MAI 04-25-2019 102100000.00000000 04-25-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N TJ Maxx 1015500 12-31-2034 01-01-2021 06-30-2021 12643072.00000000 1119902.16000000 .00000000 11523169.84000000 .00000000 10852789.84000000 UW CREFC 3262098.74000000 3.53240000 3.32690000 F 06-30-2021 West Columbia Property 4400 12th Street Extension West Columbia SC 29172 Lexington WH 1016148 1016148 2012 79600000.00000000 MAI 04-25-2019 79600000.00000000 04-25-2019 MAI 1.00000000 6 10-06-2021 N Amazon 1016148 09-30-2026 .00000000 .00000000 UW CREFC F 06-30-2021 Menomonee Falls Property N96W14849 County Line Rd Menomonee Falls WI 53051 Waukesha WH 202950 202950 2015 23500000.00000000 MAI 04-23-2019 23500000.00000000 04-23-2019 MAI 1.00000000 6 10-06-2021 N FedEx 202950 07-31-2030 .00000000 .00000000 UW CREFC F 06-30-2021 false false 50000000.00000000 153493.05000000 .03565000 .00014050 153493.05000000 .00000000 .00000000 50000000.00000000 50000000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 8 0 08-07-2021 09-07-2021 DBR Investments Co. Limited, Morgan Stanley Bank, N.A. 08-22-2019 49500000.00000000 120 09-05-2029 0 .03160000 .03160000 3 1 120 10-05-2019 true 1 PP 3 .00000000 49500000.00000000 1 1 1 0 true true true false false 10-04-2021 05-04-2029 05-04-2029 .00000000 .00000000 105 East 17th Street 105 East 17th Street New York NY 10003 New York OF 125000 125000 1960 150000000.00000000 MAI 07-25-2019 150000000.00000000 07-25-2019 MAI 1.00000000 6 10-05-2021 N New York University 125000 10-31-2051 8182897.00000000 1043468.00000000 7139429.00000000 7108179.00000000 UW CREFC 2.03000000 2.02000000 F F 06-30-2020 false false 49500000.00000000 134695.00000000 .03160000 .00014050 134695.00000000 .00000000 .00000000 49500000.00000000 49500000.00000000 08-05-2021 1 false 134481.88000000 B Midland Loan Services false .00000000 Prospectus Loan ID 9 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 07-02-2019 45000000.00000000 121 08-06-2029 0 .03370000 .03370000 3 1 121 08-06-2019 true 1 PP 3 130587.50000000 45000000.00000000 1 4 4 0 true true true false false 07-05-2020 05-05-2029 05-05-2029 .00000000 .00000000 Legacy Corporate Centre I & II 5601 Legacy Dr Plano TX 75024 Collin OF 238926 238926 1999 114824056.00000000 MAI 06-07-2019 114824056.00000000 06-07-2019 MAI 1.00000000 1.00000000 6 07-06-2020 X USAA 238926 12-31-2029 01-01-2021 03-31-2021 8793660.09000000 5371838.00000000 2198415.02000000 221969.52000000 6595245.07000000 5149868.48000000 6547459.87000000 5105793.98000000 UW CREFC 2070584.13500000 2.48720000 2.46590000 F 03-31-2021 Crosstown Center I 9527 Delaney Creek Blvd Tampa FL 33619 Hillsborough OF 260869 260869 2015 106065678.00000000 MAI 06-07-2019 106065678.00000000 06-07-2019 MAI 1.00000000 6 07-06-2020 X USAA 260869 08-31-2030 8883036.80000000 2220759.20000000 6662277.60000000 6610103.80000000 UW CREFC F 03-31-2021 Crosstown Center II 9519 Delaney Creek Blvd Tampa FL 33619 Hillsborough OF 236550 236550 2018 93934322.00000000 MAI 06-07-2019 93934322.00000000 06-07-2019 MAI 1.00000000 6 07-06-2020 X USAA 236550 12-31-2033 8475443.54000000 2118860.89000000 6356582.66000000 6309272.66000000 UW CREFC F 03-31-2021 Legacy Corporate Centre III 7400 Parkwood Boulevard Plano TX 75024 Collin OF 145145 145145 2019 65175943.00000000 MAI 06-07-2019 65175943.00000000 06-07-2019 MAI 1.00000000 6 07-06-2020 X USAA 145145 10-31-2033 5391383.41000000 1347845.85000000 4043537.55000000 4014508.55000000 UW CREFC F 03-31-2021 false false 45000000.00000000 130587.50000000 .03370000 .00012800 130587.50000000 .00000000 .00000000 45000000.00000000 45000000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 10 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 08-26-2019 36200000.00000000 120 09-06-2029 360 .04380000 .04380000 3 1 60 10-06-2019 true 1 WL 5 .00000000 36200000.00000000 1 11 11 0 true true false false false 06-05-2029 .00000000 .00000000 6400 Augusta Road 6400 Augusta Road Greenville SC 29605 Greenville WH 190000 190000 1996 7590000.00000000 MAI 05-08-2019 7590000.00000000 05-08-2019 MAI 1.00000000 6 10-06-2021 N Bunzl Retail Services, LLC (DDS) 108000 09-30-2023 Con-Pearl North America, Inc. 82000 06-30-2026 803833.45000000 227344.34000000 576489.11000000 512545.72000000 UW CREFC F 03-31-2021 6410 Augusta Road 6410 Augusta Road Greenville SC 29605 Greenville WH 170000 170000 1996 6830000.00000000 MAI 05-08-2019 6830000.00000000 05-08-2019 MAI 1.00000000 6 10-06-2021 N Pratt Corrugated Holdings, Inc. 170000 01-31-2024 722457.82000000 191425.31000000 531032.51000000 473820.00000000 UW CREFC F 03-31-2021 1623 South Highway 14 1623 South Highway 14 Greer SC 29605 Greenville WH 122000 122000 1969 4920000.00000000 MAI 05-08-2019 4920000.00000000 05-08-2019 MAI 1.00000000 6 10-06-2021 N Ram Board, Inc. 73515 12-31-2026 Magna Mirrors of America (MTM) 29831 Ram Board, Inc 18654 550333.12000000 225749.32000000 324583.79000000 283525.40000000 UW CREFC F 03-31-2021 1627 South Highway 14 1627 South Highway 14 Greer SC 29605 Greenville WH 80000 80000 1974 4210000.00000000 MAI 05-08-2019 4210000.00000000 05-08-2019 MAI 1.00000000 6 10-06-2021 N Magna Mirrors of America 80000 03-31-2022 445466.50000000 107941.66000000 337524.84000000 310601.31000000 UW CREFC F 03-31-2021 1631 South Highway 14 1631 South Highway 14 Greer SC 29605 Greenville WH 100000 100000 1972 4000000.00000000 MAI 05-08-2019 4000000.00000000 05-08-2019 MAI 1.00000000 6 10-06-2021 N Kimberly-Clark Global Sales, LLC 100000 02-28-2022 402957.13000000 110447.29000000 292509.84000000 258855.43000000 UW CREFC F 03-31-2021 19 Leigh Fisher Blvd 19 Leigh Fisher Blvd El Paso TX 79906 El Paso WH 121337 121337 1986 2016 4510000.00000000 MAI 05-01-2019 4510000.00000000 05-01-2019 MAI 1.00000000 6 10-06-2021 N Tianhai Electric North America, Inc. 121337 11-30-2024 643305.44000000 326586.22000000 316719.23000000 275883.97000000 UW CREFC F 03-31-2021 9 Butterfield Trail Boulevard 9 Butterfield Trail Boulevard El Paso TX 79906 El Paso WH 96000 95479 1981 3950000.00000000 MAI 05-01-2019 3950000.00000000 05-01-2019 MAI .81000000 .99457292 6 10-06-2021 N US Customs and Border Protection 33212 07-31-2023 Superior Pool Products 25000 07-31-2026 Crescent Electric Supply Company 19087 08-31-2024 01-01-2021 03-31-2021 541485.39000000 1444338.00000000 235069.42000000 439795.83000000 306415.98000000 1004542.17000000 274283.08000000 921885.92000000 UW CREFC 401895.41000000 2.49950000 2.29380000 F 03-31-2021 7 Zane Grey Street 7 Zane Grey Street El Paso TX 79906 El Paso WH 99643 99643 1983 2016 4140000.00000000 MAI 05-01-2019 4140000.00000000 05-01-2019 MAI .92300000 6 10-06-2021 N MSSL Wiring System, Inc. 50000 07-31-2022 Capsonic Automotive 42000 02-28-2025 403336.46000000 173133.46000000 230203.00000000 196668.73000000 UW CREFC F 03-31-2021 12 Zane Grey Street 12 Zane Grey Street El Paso TX 79906 El Paso WH 65600 64000 1986 2016 2460000.00000000 MAI 05-01-2019 2460000.00000000 05-01-2019 MAI .92500000 6 10-06-2021 N Temp Glass, Inc. 33600 03-31-2024 El Paso Independent School District 25600 08-01-2021 305376.60000000 170117.06000000 135259.54000000 113720.71000000 UW CREFC F 03-31-2021 14 Butterfield Trail Blvd 14 Butterfield Trail Blvd El Paso TX 79906 El Paso WH 80269 80269 1986 2016 3270000.00000000 MAI 05-01-2019 3270000.00000000 05-01-2019 MAI 1.00000000 6 10-06-2021 N Key Tronic Corporation 80269 09-30-2023 363410.45000000 135833.42000000 227577.04000000 200562.97000000 UW CREFC F 03-31-2021 5 Zane Grey Street 5 Zane Grey Street El Paso TX 79906 El Paso WH 83560 83560 1983 2016 3470000.00000000 MAI 05-01-2019 3470000.00000000 05-01-2019 MAI .96000000 6 10-06-2021 N Valeo North America, Inc. 55100 02-28-2026 Tenet Hospitals Limited 25124 02-29-2024 409228.63000000 184117.15000000 225111.48000000 196989.85000000 UW CREFC F 03-31-2021 false false 36200000.00000000 136534.33000000 .04380000 .00034050 136534.33000000 .00000000 .00000000 36200000.00000000 36200000.00000000 09-03-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 11 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 07-23-2019 32800000.00000000 120 08-06-2029 0 .03780000 .03780000 3 1 120 09-06-2019 true 1 PP 3 106764.00000000 32800000.00000000 1 30 30 0 true true false false false 05-05-2029 .00000000 .00000000 16625 Granite Road 16625 Granite Road Maple Heights OH 44137 Cuyahoga OF 345009 345009 1967 21750000.00000000 MAI 05-29-2019 21750000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N SHERWOOD FOODS CLEVELAND 349600 03-31-2032 01-01-2021 03-31-2021 1393593.90000000 381179.94000000 27871.88000000 17475.40000000 1365722.02000000 363704.54000000 1261216.03000000 337578.04000000 UW CREFC 139546.66000000 2.60630000 2.41910000 F 03-31-2021 261 Southwest Avenue 261 Southwest Avenue Tallmadge OH 44278 Summit OF 222900 222900 1989 1996 13660000.00000000 MAI 05-29-2019 13660000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N OWENS CORNING 222900 03-31-2031 01-01-2021 03-31-2021 1071572.80000000 243961.02000000 21431.46000000 11223.26000000 1050141.34000000 232737.76000000 1002726.25000000 227165.26000000 UW CREFC 87641.82000000 2.65560000 2.59200000 F 03-31-2021 7375 Industrial Road 7375 Industrial Road Florence KY 41042 Boone OF 260366 260366 1962 2002 12450000.00000000 MAI 05-31-2019 12450000.00000000 05-31-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N HUNTER DEFENSE TECH 260366 12-31-2031 01-01-2021 03-31-2021 840510.77000000 256041.00000000 16810.22000000 38817.70000000 823700.55000000 217223.30000000 764620.25000000 202453.05000000 UW CREFC 79878.58000000 2.71940000 2.53450000 F 03-31-2021 30 Foundation Place 30 Foundation Place Barberton OH 44203 Summit RT 138148 134565 2002 2016 12000000.00000000 MAI 05-29-2019 12000000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N STERLING JEWELERS 138148 02-29-2032 01-01-2021 03-31-2021 842183.73000000 214299.30000000 16843.67000000 20573.28000000 825340.05000000 193726.02000000 780263.53000000 182456.77000000 UW CREFC 76991.43000000 2.51620000 2.36980000 F 03-31-2021 9100, 9106 & 9110 83rd Avenue 9100, 9106 & 9110 83rd Avenue Minneapolis MN 55445 Hennepin OF 136167 136167 1978 9300000.00000000 MAI 05-29-2019 9300000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N CEDAR CREEK BROOKLYN 136167 06-30-2031 01-01-2021 03-31-2021 641541.40000000 210228.00000000 12830.83000000 48427.83000000 628710.57000000 161800.17000000 594250.11000000 153184.92000000 UW CREFC 59668.38000000 2.71170000 2.56730000 F 03-31-2021 Exec Cabinetry sc 2838 Grandview Drive Simpsonville SC 29680 Greenville OF 205912 205912 1964 9220000.00000000 MAI 05-30-2019 9220000.00000000 05-30-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N EXEC CABINETRY SC 205912 08-31-2036 01-01-2021 03-31-2021 650872.75000000 204675.00000000 13017.45000000 42438.67000000 637855.29000000 162236.33000000 590895.13000000 150496.33000000 UW CREFC 59160.03000000 2.74230000 2.54390000 F 03-31-2021 N44 W33341 Watertown Plank Rd N44 W33341 Watertown Plank Rd Nashotah WI 53058 Waukesha OF 137206 137206 1964 9000000.00000000 MAI 05-29-2019 9000000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N TECHNIPLAS 134550 12-31-2032 01-01-2021 03-31-2021 638047.15000000 177225.00000000 12760.94000000 17810.05000000 625286.21000000 159414.95000000 587253.80000000 149906.70000000 UW CREFC 57743.56000000 2.76070000 2.59610000 F 03-31-2021 700 Liberty Drive 700 Liberty Drive Libertyville IL 60048 Lake OF 155799 155799 1924 2008 8400000.00000000 MAI 05-31-2019 8400000.00000000 05-31-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N METALEX (JASON-INDUSTRIES) 155799 04-30-2032 01-01-2021 03-31-2021 573396.37000000 187956.00000000 11467.93000000 43137.45000000 561928.44000000 144818.55000000 518578.63000000 133981.05000000 UW CREFC 53893.90000000 2.68710000 2.48600000 F 03-31-2021 616 W. McKinley Street 616 W. McKinley Street Mishawaka IN 46545 St. Joseph OF 185631 185631 1961 1998 7700000.00000000 MAI 06-03-2019 7700000.00000000 06-03-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N NYLONCRAFT 185631 12-31-2032 01-01-2021 03-31-2021 551531.53000000 172641.00000000 11030.63000000 37312.18000000 540500.89000000 135328.82000000 451280.70000000 113046.32000000 UW CREFC 49402.78000000 2.73930000 2.28830000 F 03-31-2021 14396-490 23 Mile Road 14396-490 23 Mile Road Shelby Township MI 48315 Macomb OF 80967 80967 1988 7550000.00000000 MAI 05-31-2019 7550000.00000000 05-31-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N DIRKSEN SCREWS SHELBY 80967 04-30-2033 01-01-2021 03-31-2021 512950.94000000 165978.00000000 10259.02000000 34316.60000000 502691.92000000 131661.40000000 472716.77000000 124167.65000000 UW CREFC 48440.43000000 2.71800000 2.56330000 F 03-31-2021 3700 32nd Street SE 3700 32nd Street SE Kentwood MI 49512 Kent OF 133470 121464 1984 1996 7170000.00000000 MAI 05-30-2019 7170000.00000000 05-30-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N GLOBAL FLOORING 133470 06-30-2038 01-01-2021 03-31-2021 515325.69000000 179518.14000000 10306.51000000 97125.90000000 505019.18000000 82392.24000000 479288.97000000 75959.74000000 UW CREFC 46002.40000000 1.79100000 1.65120000 F 03-31-2021 4540 W. 160th Street 4540 W. 160th Street Cleveland OH 44135 Cuyahoga OF 206471 206471 1955 1967 6460000.00000000 MAI 05-30-2019 6460000.00000000 05-30-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N DREISON 206471 05-31-2033 01-01-2021 03-31-2021 530404.61000000 250440.70000000 10608.09000000 119020.02000000 519796.52000000 131420.68000000 477862.43000000 120937.18000000 UW CREFC 41447.07000000 3.17080000 2.91790000 F 03-31-2021 401 Leo St. 401 Leo St. & 1425 N. Keowee St. Dayton OH 45404 Montgomery OF 151301 147847 1941 1950 6270000.00000000 MAI 05-31-2019 6270000.00000000 05-31-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N GEM CITY 151301 08-31-2030 01-01-2021 03-31-2021 426104.65000000 157021.37000000 8522.09000000 49816.39000000 417582.56000000 107204.98000000 385476.91000000 99178.48000000 UW CREFC 40227.93000000 2.66490000 2.46540000 F 03-31-2021 5311 Fleming Court 5311 Fleming Court Austin TX 78744 Travis OF 40662 40662 1982 5580000.00000000 MAI 05-30-2019 5580000.00000000 05-30-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N CHEMCORE AUSTIN 40662 04-30-2032 01-01-2021 03-31-2021 367056.19000000 124908.00000000 7341.12000000 32433.41000000 359715.07000000 92474.59000000 334980.38000000 86291.09000000 UW CREFC 35801.00000000 2.58300000 2.41030000 F 03-31-2021 7545 Haggerty Drive 7545 Haggerty Drive Canton MI 48187 Wayne OF 55118 55118 1994 5300000.00000000 MAI 05-31-2019 5300000.00000000 05-31-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N DIRKSEN SCREWS CANTON 55118 02-28-2033 01-01-2021 03-31-2021 357988.48000000 117463.00000000 7159.77000000 24694.62000000 350828.71000000 92768.38000000 330030.86000000 87568.88000000 UW CREFC 34004.58000000 2.72810000 2.57520000 F 03-31-2021 310 Industrial Drive SW 310 Industrial Drive SW Cleveland TN 37311 Bradley OF 175306 175306 1986 5100000.00000000 MAI 05-30-2019 5100000.00000000 05-30-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N POLARTEC 175306 09-30-2030 01-01-2021 03-31-2021 359074.53000000 105846.00000000 7181.49000000 17435.84000000 351893.03000000 88410.16000000 315916.36000000 79415.91000000 UW CREFC 36425.87000000 2.42710000 2.18020000 F 03-31-2021 100 TGK Circle 100 TGK Circle Rockledge FL 32955 Brevard OF 92367 92367 1998 4900000.00000000 MAI 05-29-2019 4900000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N DESIGN CABINETRY TGK 92367 08-31-2036 01-01-2021 03-31-2021 345202.08000000 104904.00000000 6904.04000000 18906.97000000 338298.04000000 85997.03000000 315403.03000000 80273.28000000 UW CREFC 31438.15000000 2.73540000 2.55340000 F 03-31-2021 3030 N. Highway 94 3030 N. Highway 94 St. Charles MO 63301 St. Charles OF 91326 91363 1966 4800000.00000000 MAI 05-30-2019 4800000.00000000 05-30-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N LMI AEROSPACE 91326 10-31-2030 01-01-2021 03-31-2021 412363.62000000 121417.65000000 8247.27000000 20451.03000000 404116.34000000 100966.62000000 381087.84000000 95209.62000000 UW CREFC 30796.53000000 3.27850000 3.09160000 F 03-31-2021 100 Anderson Road SW 100 Anderson Road SW Rome GA 30161 Floyd OF 151693 151693 1960 2005 4745000.00000000 MAI 05-30-2019 4745000.00000000 05-30-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N CUSTOM EXTRUSIONS ROME 151693 03-31-2038 01-01-2021 06-30-2021 344030.95000000 414246.00000000 6880.62000000 93273.10000000 337150.33000000 320972.90000000 305991.72000000 289814.90000000 UW CREFC .00000000 .00000000 .00000000 F 03-31-2021 6040 Guion Road 6040 Guion Road Indianapolis IN 46254 Marion OF 66000 66000 1971 4100000.00000000 MAI 05-29-2019 4100000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N CECO - INDIANAPOLIS 66361 08-31-2030 01-01-2021 03-31-2021 266962.34000000 88200.00000000 5339.25000000 19027.31000000 261623.09000000 69172.69000000 238527.46000000 63398.69000000 UW CREFC 26305.41000000 2.62960000 2.41010000 F 03-31-2021 3600 Mueller Road 3600 Mueller Road St. Charles MO 63301 St. Charles OF 63410 62712 1973 4100000.00000000 MAI 05-30-2019 4100000.00000000 05-30-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N LMI AEROSPACE 63410 10-31-2030 01-01-2021 03-31-2021 310199.08000000 98528.49000000 6203.98000000 17501.91000000 303995.09000000 81026.58000000 276187.56000000 74074.83000000 UW CREFC 26305.41000000 3.08020000 2.81600000 F 03-31-2021 1310 Kingsland Drive 1310 Kingsland Drive Batavia IL 60510 Kane OF 59719 59719 1988 3780000.00000000 MAI 05-29-2019 3780000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N Cast Aluminum Solutions, LLC 59719 09-30-2031 01-01-2021 06-30-2021 251489.81000000 363936.00000000 5029.80000000 114788.48000000 246460.02000000 249147.52000000 223758.23000000 226445.52000000 UW CREFC 97009.24000000 2.56830000 2.33430000 F 03-31-2021 5135 Naiman Parkway 5135 Naiman Parkway Solon OH 44139 Cuyahoga OF 70867 70867 1970 3720000.00000000 MAI 05-29-2019 3720000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N PYRYMID AIR 70867 11-30-2037 01-01-2021 03-31-2021 248439.15000000 80112.96000000 4968.78000000 15866.27000000 243470.37000000 64246.69000000 225793.37000000 59827.44000000 UW CREFC 23867.38000000 2.69180000 2.50670000 F 03-31-2021 3158 & 3168 Production Drive 3158 & 3168 Production Drive Fairfield OH 45014 Butler OF 76893 76893 1973 3540000.00000000 MAI 05-31-2019 3540000.00000000 05-31-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N WORKSTREAM 76893 03-31-2037 01-01-2021 03-31-2021 240730.03000000 82899.00000000 4814.60000000 22743.01000000 235915.43000000 60155.99000000 218006.13000000 55678.74000000 UW CREFC 22712.43000000 2.64860000 2.45150000 F 03-31-2021 9930 E. 56th Street 9930 E. 56th Street Indianapolis IN 46236 Marion OF 40418 40418 2005 2800000.00000000 MAI 05-29-2019 2800000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N TECHNIKS 40418 01-31-2033 01-01-2021 03-31-2021 183660.74000000 63308.95000000 3673.21000000 16082.17000000 179987.53000000 47226.78000000 165198.13000000 43529.28000000 UW CREFC 17964.64000000 2.62890000 2.42310000 F 03-31-2021 400 E. 13th Street 400 E. 13th Street North Little Rock AR 72114 Pulaski OF 82959 82959 1971 2004 2750000.00000000 MAI 05-28-2019 2750000.00000000 05-28-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N CEDAR CREEK LITTLE ROCK 82959 06-30-2031 01-01-2021 03-31-2021 198155.13000000 58203.00000000 3963.10000000 9457.01000000 194192.03000000 48745.99000000 178691.14000000 44870.74000000 UW CREFC 17643.90000000 2.76280000 2.54310000 F 03-31-2021 910 E. Railroad Street 910 E. Railroad Street Long Beach MS 39560 Harrison OF 88061 88061 1965 2475000.00000000 MAI 05-29-2019 2475000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N CEDAR CREEK GULFPORT 88061 05-31-2031 01-01-2021 03-31-2021 197746.30000000 56403.00000000 3954.93000000 7606.31000000 193791.37000000 48796.69000000 173603.39000000 43749.69000000 UW CREFC 15879.45000000 3.07290000 2.75510000 F 03-31-2021 1830 Lunt Avenue 1830 Lunt Avenue Elk Grove Village IL 60007 Cook OF 25576 25576 1966 2475000.00000000 MAI 05-29-2019 2475000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N CHEMCORE ELK GROVE 25576 04-30-2032 01-01-2021 03-31-2021 168424.00000000 82575.00000000 3368.48000000 41082.86000000 165055.52000000 41492.14000000 155300.72000000 39053.39000000 UW CREFC 15879.45000000 2.61290000 2.45940000 F 03-31-2021 1652 Gezon Parkway SW 1652 Gezon Parkway SW Wyoming MI 49519 Kent OF 43891 44033 1999 2410000.00000000 MAI 05-31-2019 2410000.00000000 05-31-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N TOTAL PLASTICS 43891 10-31-2033 01-01-2021 03-31-2021 174180.08000000 59823.00000000 3483.60000000 18691.97000000 170696.48000000 41131.03000000 160445.47000000 38568.28000000 UW CREFC 15462.41000000 2.66010000 2.49430000 F 03-31-2021 285 Barnes Boulevard 285 Barnes Boulevard Rockledge FL 32955 Brevard OF 21572 21572 1987 1165000.00000000 MAI 05-29-2019 1165000.00000000 05-29-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N DESIGN CABINETRY BARNES 21572 08-31-2036 01-01-2021 03-31-2021 81985.53000000 24903.00000000 1639.71000000 4517.14000000 80345.82000000 20385.86000000 75183.98000000 19095.36000000 UW CREFC 7474.60000000 2.72740000 2.55470000 F 03-31-2021 false false 32800000.00000000 106764.00000000 .03780000 .00022800 106764.00000000 .00000000 .00000000 32800000.00000000 32800000.00000000 09-03-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 12 0 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 08-23-2019 32500000.00000000 120 09-06-2029 264 .03750000 .03750000 3 1 0 10-06-2019 true 1 WL 2 .00000000 32500000.00000000 1 1 1 0 false true false false false 06-05-2029 .00000000 .00000000 Capitol Commons 400 South Pine Street Lansing MI 48933 Ingham OF 185494 185494 1988 2018 47200000.00000000 MAI 06-24-2019 47200000.00000000 06-24-2019 MAI 1.00000000 6 10-06-2021 N State of Michigan 185494 06-30-2029 06-30-2019 01-01-2021 03-31-2021 5652235.42000000 1297435.25000000 1894714.60000000 463534.95000000 3757520.82000000 833900.30000000 3475569.94000000 763412.55000000 UW CREFC 542920.53000000 1.73000000 1.53600000 1.60000000 1.40610000 F F 09-30-2020 false false 30643514.17000000 180973.51000000 .03750000 .00041550 98953.01000000 82020.50000000 .00000000 30561493.67000000 30561493.67000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 13 2 08-07-2021 09-07-2021 Goldman Sachs Bank USA 07-01-2019 32250000.00000000 120 07-06-2029 0 .03637300 .03637300 3 1 120 08-01-2019 true 1 PP 3 101010.85000000 32250000.00000000 1 4 4 0 true true true false false 01-05-2029 01-05-2029 .00000000 .00000000 Powered Shell Portfolio - Manassas DC-18 8180 Bethlehem Road Manassas VA 20109 Prince William IN 215650 215650 2017 44300000.00000000 MAI 06-24-2019 44300000.00000000 06-24-2019 MAI 1.00000000 1.00000000 6 08-01-2019 N Amazon Data Services Inc 215650 12-31-2027 01-01-2021 06-30-2021 2539434.26000000 7765141.42000000 25925.82000000 1801448.58000000 2513508.44000000 5963692.84000000 2448284.99000000 5898469.84000000 UW CREFC 3090391.54000000 1.92980000 1.90860000 F 06-30-2021 Powered Shell Portfolio - Manassas DC-20 8210 Bethlehem Road Manassas VA 20109 Prince William IN 215650 215650 2017 44000000.00000000 MAI 06-24-2019 44000000.00000000 06-24-2019 MAI 1.00000000 6 08-01-2019 N Amazon Data Services Inc 215650 04-30-2027 2343524.39000000 23956.29000000 2319568.09000000 2254411.37000000 UW CREFC F 06-30-2021 Powered Shell Portfolio - Manassas DC-19 8200 Bethlehem Road Manassas VA 20109 Prince William IN 148580 148580 2017 31100000.00000000 MAI 06-24-2019 31100000.00000000 06-24-2019 MAI 1.00000000 6 08-01-2019 N Amazon Data Services Inc 148580 04-30-2027 1738820.47000000 17774.81000000 1721045.66000000 1677639.34000000 UW CREFC F 06-30-2021 Powered Shell Portfolio - Manassas DC-23 8190 Bethlehem Road Manassas VA 20109 Prince William IN 148580 148580 2019 30600000.00000000 MAI 06-24-2019 30600000.00000000 06-24-2019 MAI 1.00000000 6 08-01-2019 N Amazon Data Services Inc 148580 04-30-2029 1761278.04000000 17958.48000000 1743319.55000000 1698335.49000000 UW CREFC F 06-30-2021 false false 32250000.00000000 101010.85000000 .03637300 .00012800 101010.85000000 .00000000 .00000000 32250000.00000000 32250000.00000000 09-01-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 14 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 07-19-2019 30000000.00000000 120 08-06-2029 0 .03660000 .03660000 3 1 120 09-06-2019 true 1 PP 3 94550.00000000 30000000.00000000 1 1 1 2 true true false false false 02-05-2029 .00000000 .00000000 Millennium Park Plaza 155 North Michigan Avenue Chicago IL 60601 Cook MU 560083 560083 557 1982 2015 319000000.00000000 MAI 06-10-2019 319000000.00000000 06-10-2019 MAI .99200000 .69990000 6 10-06-2021 N resident 309723 CENTURYLINK,INC. 9558 07-31-2023 ANGELINI & ORI LLC DBA ANGELINI ORI 5000 11-30-2025 05-31-2019 01-01-2021 06-30-2021 22411024.16000000 18576014.60000000 6752422.50000000 5834487.72000000 15658601.66000000 12741526.88000000 15647201.66000000 12730126.88000000 UW CREFC 7792750.02000000 2.01000000 1.63500000 2.01000000 1.63360000 F F 07-01-2021 false false 30000000.00000000 94550.00000000 .03660000 .00012800 94550.00000000 .00000000 .00000000 30000000.00000000 30000000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 15 0 08-07-2021 09-07-2021 DBR Investments Co. Limited 07-08-2019 30000000.00000000 120 08-06-2029 360 .04450000 .04450000 3 1 36 09-06-2019 true 1 PP 5 114958.33000000 30000000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Pharr Town Center 500 N Jackson Rd Pharr TX 78577 Hidalgo RT 437815 437815 2013 104360000.00000000 MAI 05-16-2019 104360000.00000000 05-16-2019 MAI .97300000 .92690000 6 10-06-2021 N Academy, Ltd. #34 71821 03-31-2031 CNMK Texas Properties, LLC #1074 63504 12-31-2028 Main Event Entertainment, LP #017 58000 08-31-2029 03-31-2019 01-01-2021 06-30-2021 8952839.00000000 8867910.78000000 2942618.00000000 3007990.51000000 6010221.00000000 5859920.27000000 5738775.00000000 5588474.27000000 UW CREFC 3158263.86000000 1.42000000 1.85540000 1.36000000 1.76950000 F F 06-30-2021 false false 30000000.00000000 114958.33000000 .04450000 .00012800 114958.33000000 .00000000 .00000000 30000000.00000000 30000000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 16 2 08-07-2021 09-07-2021 Goldman Sachs Bank USA 07-01-2019 29000000.00000000 120 07-06-2029 0 .03637300 .03637300 3 1 120 08-01-2019 true 1 PP 3 90831.46000000 29000000.00000000 1 3 3 0 true true true false false 01-05-2029 01-05-2029 .00000000 .00000000 Powered Shell Portfolio - Ashburn DC-15 44862 Interconnection Place Ashburn VA 20147 Loudoun IN 148580 148580 2016 42000000.00000000 MAI 06-24-2019 42000000.00000000 06-24-2019 MAI 1.00000000 1.00000000 6 08-01-2019 N AMAZON DATA SERVICES INC 297160 04-30-2026 Amazon Data Services Inc. 148580 04-30-2026 01-01-2021 06-30-2021 2507968.13000000 7785981.16000000 25670.09000000 1172589.25000000 2482298.03000000 6613391.91000000 2437451.88000000 6478853.91000000 UW CREFC 2574096.92000000 2.56920000 2.51690000 F 06-30-2021 Powered Shell Portfolio - Ashburn DC-16 44858 Interconnection Place Ashburn VA 20147 Loudoun IN 148580 148580 2016 42000000.00000000 MAI 06-24-2019 42000000.00000000 06-24-2019 MAI 1.00000000 6 08-01-2019 N Vadata, Inc. 148580 04-30-2026 2507821.24000000 25668.59000000 2482152.65000000 2437306.49000000 UW CREFC F 08-01-2019 Powered Shell Portfolio - Ashburn DC-17 44854 Interconnection Place Ashburn VA 20147 Loudoun IN 148580 148580 2016 36000000.00000000 MAI 06-24-2019 36000000.00000000 06-24-2019 MAI 1.00000000 6 08-01-2019 N Vadata, Inc. 148580 09-30-2026 1857094.47000000 19008.13000000 1838086.34000000 1793240.19000000 UW CREFC F 08-01-2019 false false 29000000.00000000 90831.46000000 .03637300 .00012800 90831.46000000 .00000000 .00000000 29000000.00000000 29000000.00000000 09-01-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 17 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 08-14-2019 29000000.00000000 120 09-06-2029 0 .04164000 .04164000 3 1 120 10-06-2019 true 1 WL 3 .00000000 29000000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Cross Bay Plaza 160-10, 160-30 Cross Bay Blvd 160-50 Cross Bay Blvd Howard Beach NY 11414 Queens RT 49688 49688 1966 2019 48000000.00000000 MAI 06-19-2019 48000000.00000000 06-19-2019 MAI 1.00000000 1.00000000 6 10-06-2021 N Planet Fitness 18700 01-31-2032 Rite Aid 13036 06-30-2027 NYC School Construction Authority 7500 06-15-2035 05-31-2019 01-01-2021 03-31-2021 3063885.26000000 652439.98000000 652637.56000000 222549.02000000 2411247.71000000 429890.96000000 2366313.58000000 418657.46000000 UW CREFC 306082.90500000 1.97000000 1.40450000 1.93000000 1.36780000 F F 03-31-2021 false false 29000000.00000000 103984.33000000 .04164000 .00014050 103984.33000000 .00000000 .00000000 29000000.00000000 29000000.00000000 09-03-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 18 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 07-25-2019 28500000.00000000 120 08-06-2029 0 .03522000 .03522000 3 1 120 09-06-2019 true 1 WL 3 86435.75000000 28500000.00000000 1 1 1 0 true true true false false 08-05-2020 05-05-2029 05-05-2029 .00000000 .00000000 Prairie Center 2223 Prairie Center Pkwy 2269 Prairie Center Pkwy Brighton CO 80601 Adams RT 235911 235911 2006 43600000.00000000 MAI 05-25-2019 43600000.00000000 05-25-2019 MAI .89100000 6 08-06-2020 X DICK'S SPORTING GOODS #729 50018 01-31-2024 ROSS DRESS FOR LESS #1631 25000 01-31-2025 MICHAEL'S #8790 21691 02-29-2024 03-31-2019 5854935.03000000 2594798.09000000 3260136.94000000 3079714.79000000 UW CREFC 3.20000000 3.03000000 F F 12-31-2020 false false 28500000.00000000 86435.75000000 .03522000 .00014050 86435.75000000 .00000000 .00000000 28500000.00000000 28500000.00000000 09-03-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 19 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 07-31-2019 24000000.00000000 120 08-06-2029 0 .03990000 .03990000 3 1 120 09-06-2019 true 1 WL 3 82460.00000000 24000000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Agora at Port Richey (FL) 8228 Chasco Wood Boulevard 7650 Isabella Drive Port Richey FL 34668 Pasco MF 288 288 1987 2017 36300000.00000000 MAI 06-06-2019 36300000.00000000 06-06-2019 MAI .96500000 .96180000 6 10-06-2021 N 06-30-2019 07-01-2020 06-30-2021 3532286.77000000 4060880.23000000 1542424.07000000 1983736.86000000 1989862.70000000 2077143.37000000 1917862.70000000 2005143.37000000 UW CREFC 970900.00000000 2.05000000 2.13940000 1.98000000 2.06520000 F F false false 24000000.00000000 82460.00000000 .03990000 .00044050 82460.00000000 .00000000 .00000000 24000000.00000000 24000000.00000000 09-03-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 20 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 08-28-2019 24000000.00000000 120 09-06-2029 360 .04310000 .04310000 3 1 0 10-06-2019 true 1 WL 2 .00000000 24000000.00000000 1 1 1 0 false true false false true 06-05-2029 .00000000 .00000000 Holiday Inn - San Diego 635 Hotel Circle South San Diego CA 92108 San Diego LO 104 104 2015 34600000.00000000 MAI 05-28-2019 34600000.00000000 05-28-2019 MAI .87100000 .67830000 6 10-06-2021 N 06-30-2019 01-01-2021 06-30-2021 5576776.26000000 3448820.42000000 2887286.77000000 2049754.86000000 2689489.49000000 1399065.56000000 2466418.44000000 1261112.74000000 UW CREFC 1426921.32000000 1.88000000 .98050000 1.73000000 .88380000 F F false false 23246671.94000000 118910.11000000 .04310000 .00014050 86277.44000000 32632.67000000 .00000000 23214039.27000000 23214039.27000000 09-03-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 04-06-2020 98 .00000000 09-06-2029 Prospectus Loan ID 21 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 08-21-2019 23750000.00000000 120 09-06-2029 0 .03300000 .03300000 3 1 120 10-06-2019 true 1 PP 3 .00000000 23750000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 222 Kearny St 222 Kearny St 180 Sutter St San Francisco CA 94108 San Francisco MU 148199 148199 1908 2019 74750000.00000000 MAI 07-12-2019 74750000.00000000 07-12-2019 MAI .91200000 .90900000 6 10-06-2021 N Kimpton Hotel 24737 06-30-2021 222 Kearny 17732 10-31-2033 Ethos Lending 14826 04-30-2024 03-31-2019 01-01-2021 06-30-2021 11260105.51000000 12589220.00000000 5865469.95000000 6024652.80000000 5394635.56000000 6564567.20000000 5154169.10000000 6324100.20000000 UW CREFC 1589270.72000000 3.39000000 4.13060000 3.24000000 3.97920000 F F 06-30-2021 false false 23750000.00000000 67489.58000000 .03300000 .00014050 67489.58000000 .00000000 .00000000 23750000.00000000 23750000.00000000 09-03-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 22 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 07-18-2019 21700000.00000000 120 08-06-2029 0 .03860000 .03860000 3 1 120 09-06-2019 true 1 WL 3 72128.39000000 21700000.00000000 1 2 2 5 true true false false false 05-05-2029 .00000000 .00000000 Menifee Town Center 30121-30187 Antelope Road Menifee CA 92584 Riverside RT 124431 124431 1992 25800000.00000000 MAI 05-18-2019 25800000.00000000 05-18-2019 MAI .95100000 .95950000 6 10-06-2021 N RALPHS GROCERY STORE 45842 03-31-2022 ROSS DRESS FOR LESS 0696 30119 01-31-2025 DOLLAR TREE 4400 8000 07-31-2025 02-28-2019 01-01-2021 06-30-2021 2868048.56000000 3973841.08000000 927697.84000000 1372379.38000000 1940350.72000000 2601461.70000000 1828339.09000000 2455465.70000000 UW CREFC 849253.62000000 3.06320000 2.89130000 F 06-30-2021 The Barn at Wildomar 32395 Clinton Keith Road Wildomar CA 92595 Riverside RT 33416 33416 1989 2018 10250000.00000000 MAI 06-06-2019 10250000.00000000 06-06-2019 MAI .96100000 6 10-06-2021 N FINCH 3679 07-31-2025 COFFEE BEAN ROASTERS 2848 09-30-2022 HOMETOWN EQUITY MORTGAGE 2320 04-30-2021 04-30-2019 914888.85000000 294595.80000000 620293.05000000 586208.73000000 UW CREFC F 06-30-2021 false false 21700000.00000000 72128.39000000 .03860000 .00014050 72128.39000000 .00000000 .00000000 21700000.00000000 21700000.00000000 09-03-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 23 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch, Wells Fargo Bank, N.A. 06-14-2019 20000000.00000000 120 07-06-2029 0 .03110000 .03110000 3 1 120 08-06-2019 true 1 A1 3 53561.11000000 20000000.00000000 1 1 1 0 true true true false false 10-05-2021 03-05-2029 03-05-2029 .00000000 .00000000 30 Hudson Yards 20-30 Hudson Yards Condominium, Time Warner Unit New York NY 10001 New York OF 1463234 1463234 2019 2200000000.00000000 MAI 05-23-2019 2200000000.00000000 05-23-2019 MAI 1.00000000 6 10-06-2021 N TW NT PROPERTIES LLC 1463234 06-30-2034 164291079.12000000 42267892.97000000 122023186.15000000 121730539.35000000 UW CREFC 3.46000000 3.45000000 F F 12-31-2020 false false 20000000.00000000 53561.11000000 .03110000 .00012800 53561.11000000 .00000000 .00000000 20000000.00000000 20000000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 24 1 08-07-2021 09-07-2021 Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A., JPMorgan Chase Bank, National Association 06-03-2019 20000000.00000000 120 07-01-2029 0 .03740800 .03740800 3 1 120 08-01-2019 true 1 A1 3 64424.89000000 20000000.00000000 1 1 1 0 true true false false false 02-28-2029 .00000000 .00000000 Grand Canal Shoppes 3327 & 3377 Las Vegas Blvd South Las Vegas NV 89109 Clark RT 759891 759891 1999 2007 1640000000.00000000 MAI 04-03-2019 1640000000.00000000 04-03-2019 MAI .94000000 .82740000 6 10-01-2021 N VENETIAN CASINO RESORT 42185 12-31-2020 SHOWROOM SPACE 38920 05-31-2029 MADAME 'TUSSAUD LAS VEGAS 28000 07-31-2024 03-31-2019 01-01-2021 03-31-2021 104029333.67000000 20725861.00000000 31007624.49000000 7565297.44000000 73021709.18000000 13160563.56000000 70997903.16000000 12654612.06000000 UW CREFC 7206235.55000000 2.53000000 1.82630000 2.46000000 1.75610000 F F 06-30-2021 false false 20000000.00000000 64424.89000000 .03740800 .00014050 64424.89000000 .00000000 .00000000 20000000.00000000 20000000.00000000 09-01-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 25 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 08-08-2019 20000000.00000000 120 09-06-2029 360 .04050000 .04050000 3 1 0 10-06-2019 true 1 PP 2 .00000000 20000000.00000000 1 5 5 5 false true false false false 06-05-2029 .00000000 .00000000 Permian Basin Office 303 West Wall Street Midland TX 79701 Midland OF 300930 300930 1957 2018 48700000.00000000 MAI 07-12-2019 48700000.00000000 07-12-2019 MAI .69200000 6 10-06-2021 N LEGACY RESERVES SERVICES INC. 70391 09-30-2020 ENLINK MIDSTREAM OPERATING LP (ENLINK CORONODO)) 30186 06-30-2026 ENLINK MIDSTREAM OPERATING LP (LPC) 25498 06-30-2026 06-30-2019 6136937.20000000 3070078.02000000 3066859.18000000 3202184.15000000 UW CREFC F 12-31-2020 Dinero Plaza 1004 North Big Spring Street Midland TX 79701 Midland OF 119175 119175 1982 2017 17900000.00000000 MAI 07-12-2019 17900000.00000000 07-12-2019 98 .97700000 6 10-06-2021 N THE GENERAL SERVICES ADMINISTRATION FOR FBI 11300 07-31-2025 PARRALLEL PETROLEUM, LLC 11261 02-29-2024 RIDGE RUNNER RESOURCES, LLC (PARTIALLY SUBLEASED TO ADVENTURE OPERATIN 9424 02-28-2021 06-30-2019 2851205.64000000 1064089.28000000 1787116.36000000 1654921.75000000 UW CREFC F 12-31-2020 First Capital Bank Buildng 310 West Wall Street Midland TX 79701 Midland OF 99425 99425 1978 2014 16700000.00000000 MAI 07-12-2019 16700000.00000000 07-12-2019 MAI .98100000 6 10-06-2021 N FIRST CAPITAL BANK OF TEXAS 34224 01-30-2027 C&J SPEC-RENT SERVICES, INC 8018 01-31-2021 STANOLIND RESOURCES LLC 8018 08-31-2022 06-30-2019 2330500.08000000 897406.60000000 1433093.47000000 1318754.72000000 UW CREFC F 12-31-2020 One Wall Plaza 306 West Wall Street Midland TX 79701 Midland OF 102234 102234 1960 2017 15300000.00000000 MAI 07-12-2019 15300000.00000000 07-12-2019 MAI .92100000 6 10-06-2021 N CATALYST ENERGY SERVICES, LLC 8343 03-31-2023 SEAWOLF RESOURCE HOLDINGS, LP 4309 10-31-2024 PALATINE HILL CAPITAL, LLC 3703 03-31-2022 06-30-2019 2307176.12000000 965067.73000000 1342108.39000000 1227037.98000000 UW CREFC F 12-31-2020 Atrium Centre 110 West Louisiana Ave Midland TX 79701 Midland OF 77820 77820 1983 2017 11700000.00000000 MAI 07-12-2019 11700000.00000000 07-12-2019 98 .99500000 6 10-06-2021 N PRI OPERTING LLC 22253 03-31-2023 ELEMENT PETROLEUM OPERATING, LLC 10551 05-31-2021 WEST COMPANY OF MIDLAND 6766 08-31-2022 06-30-2019 1825547.37000000 695554.23000000 1129993.13000000 1040500.13000000 UW CREFC F 12-31-2020 false false 19341154.06000000 96060.47000000 .04050000 .00014050 67452.27000000 28608.20000000 .00000000 19312545.86000000 19312545.86000000 09-03-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 26 0 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 08-13-2019 19900000.00000000 120 09-06-2029 360 .04250000 .04250000 3 1 0 10-06-2019 true 1 WL 2 .00000000 19900000.00000000 1 1 1 0 false true false false false 05-05-2029 .00000000 .00000000 Hampton Inn Clearwater 635 S Gulfview Blvd Clearwater FL 33767 Pinellas LO 91 91 2016 28500000.00000000 MAI 04-15-2019 28500000.00000000 04-15-2019 MAI .89200000 6 10-06-2021 N 06-30-2019 7172413.00000000 4579533.47000000 2592879.53000000 2305983.01000000 UW CREFC 2.21000000 1.96000000 F F false false 19268318.31000000 97896.04000000 .04250000 .00041550 70516.69000000 27379.35000000 .00000000 19240938.96000000 19240938.96000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 27 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 08-01-2019 19500000.00000000 120 08-06-2029 0 .03370000 .03370000 3 1 120 09-06-2019 true 1 WL 3 56587.92000000 19500000.00000000 1 1 1 0 true true false false false 04-05-2029 .00000000 .00000000 Morada Ranch 4011, 4027, 4103 Morada Lane 4219, 4255, 4321, 4339 and 4361 Morada Lane Stockton CA 95212 San Joaquin RT 101842 101842 2006 30000000.00000000 MAI 06-25-2019 30000000.00000000 06-25-2019 MAI .97500000 .98670000 6 10-06-2021 N RALEY'S BEL AIR OR NPB 65508 06-26-2027 the golden i credit union 4500 12-31-2026 MOUNTAIN MILKE'S PIZZA 2528 02-28-2022 01-01-2021 06-30-2021 2989695.09000000 2790493.78000000 873400.85000000 824949.75000000 2116294.23000000 1965544.03000000 2032910.70000000 1882161.03000000 UW CREFC 666277.12000000 3.18000000 2.95000000 3.05000000 2.82490000 F F 07-23-2021 false false 19500000.00000000 56587.92000000 .03370000 .00014050 56587.92000000 .00000000 .00000000 19500000.00000000 19500000.00000000 09-03-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 28 0 08-07-2021 09-07-2021 DBR Investments Co. Limited 08-14-2019 17181720.00000000 120 09-06-2029 360 .03740000 .03740000 3 1 60 10-06-2019 true 1 WL 5 .00000000 17181720.00000000 1 4 4 0 true true true false false 09-05-2021 05-05-2029 05-05-2029 .00000000 .00000000 6006 Superior Court 6006 Superior Court Morristown TN 37814 Hamblen OF 243658 243658 1993 12600000.00000000 MAI 07-18-2019 12600000.00000000 07-18-2019 MAI 1.00000000 6 09-06-2021 N Team Technologies 243658 06-30-2039 .00000000 .00000000 UW CREFC F 09-01-2019 190 Pope Road 190 Pope Road Morristown TN 37814 Hamblen OF 134469 134469 1965 5950000.00000000 MAI 07-18-2019 5950000.00000000 07-18-2019 MAI 1.00000000 6 09-06-2021 N Team Technologies 134469 06-30-2039 .00000000 .00000000 UW CREFC F 09-01-2019 13720 Rider Trail North (Team Tech) 13720 Rider Trail North Earth City MO 63045 St. Louis OF 484031 37360 1985 3610000.00000000 MAI 07-17-2019 3610000.00000000 07-17-2019 MAI 1.00000000 1.00000000 6 09-06-2021 N Team Technologies, Inc. 484031 06-30-2039 01-01-2021 06-30-2021 1871232.00000000 89563.28000000 .00000000 1781668.72000000 .00000000 1709063.72000000 UW CREFC 651521.23000000 2.73460000 2.62320000 F 06-30-2021 5949 Commerce Boulevard 5949 Commerce Boulevard Morristown TN 37814 Hamblen OF 68544 68544 1988 3300000.00000000 MAI 07-18-2019 3300000.00000000 07-18-2019 MAI 1.00000000 6 09-06-2021 N Team Technologies 68544 06-30-2039 .00000000 .00000000 UW CREFC F 09-01-2019 false false 17181720.00000000 55334.68000000 .03740000 .00014050 55334.68000000 .00000000 .00000000 17181720.00000000 17181720.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 29 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 07-17-2019 15400000.00000000 120 08-06-2029 0 .03680000 .03680000 3 1 120 09-06-2019 true 1 WL 3 48800.89000000 15400000.00000000 1 1 1 0 true true true false false 10-05-2021 04-05-2029 04-05-2029 .00000000 .00000000 18321 Ventura Blvd 18321 Ventura Blvd Tarzana CA 91356 Los Angeles OF 84785 82218 1970 1989 22950000.00000000 MAI 05-28-2019 22950000.00000000 05-28-2019 MAI .94900000 .73350000 6 10-06-2021 X INFINITY AIR,INC 8645 08-31-2025 JONATHAN NEIL& ASSOCIATES, INC 8561 07-31-2026 preferred bank 5692 12-31-2024 03-31-2019 01-01-2021 06-30-2021 2556448.80000000 2024278.66000000 1001271.36000000 1090679.01000000 1555177.43000000 933599.65000000 1538733.83000000 918800.65000000 UW CREFC 574591.12000000 2.71000000 1.62480000 2.68000000 1.59910000 F F 07-01-2021 false false 15400000.00000000 48800.89000000 .03680000 .00014050 48800.89000000 .00000000 .00000000 15400000.00000000 15400000.00000000 09-03-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 30 0 08-07-2021 09-07-2021 Goldman Sachs Bank USA 07-31-2019 15000000.00000000 120 08-06-2029 0 .03710000 .03710000 3 1 120 09-06-2019 true 1 WL 3 47920.83000000 15000000.00000000 1 1 9 0 true true false false false 04-05-2029 .00000000 .00000000 Milestone Shopping Center 62 Founders Parkway Castle Rock CO 80104 Douglas RT 47777 57260 1996 24600000.00000000 MAI 06-17-2019 24600000.00000000 06-17-2019 MAI 1.00000000 .94325722 6 10-06-2021 N MACH5 ENTERPRISES INC 3990 10-31-2025 KRISER'S FEEDING 3733 09-30-2021 JP MORGAN CHASE BANK 3500 09-30-2024 04-30-2019 07-01-2020 06-30-2021 2383587.46000000 2451662.00000000 784783.04000000 893122.52000000 1598804.41000000 1558539.48000000 1556661.52000000 1516396.48000000 UW CREFC 564229.13000000 2.83000000 2.76220000 2.76000000 2.68760000 F F 06-30-2021 false false 15000000.00000000 47920.83000000 .03710000 .00054050 47920.83000000 .00000000 .00000000 15000000.00000000 15000000.00000000 09-03-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 31 0 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 08-06-2019 12500000.00000000 120 08-06-2029 0 .03750000 .03750000 3 1 120 09-06-2019 true 1 WL 3 40364.58000000 12500000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 1609 Avenue Y 1609 Avenue Y Brooklyn NY 11235 Kings RT 27292 27292 2012 21400000.00000000 MAI 06-20-2019 21400000.00000000 06-20-2019 MAI 1.00000000 6 10-06-2021 N Marshalls 27292 08-31-2032 1588146.92000000 305211.94000000 1282934.98000000 1259414.20000000 UW CREFC 2.70000000 2.65000000 F F 12-31-2020 false false 12500000.00000000 40364.58000000 .03750000 .00014050 40364.58000000 .00000000 .00000000 12500000.00000000 12500000.00000000 08-06-2021 1 false 40310.76000000 B Midland Loan Services false .00000000 Prospectus Loan ID 32 0 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 08-28-2019 7500000.00000000 120 09-06-2029 0 .03900000 .03900000 3 1 120 10-06-2019 true 1 WL 3 .00000000 7500000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 114-118 East Fordham Road 114-118 East Fordham Road Bronx NY 10468 Bronx RT 8350 8350 1931 12400000.00000000 MAI 07-16-2019 10700000.00000000 10-01-2020 MAI 1.00000000 1.00000000 6 10-06-2021 N CITY MALL NY LLC 3000 09-30-2024 FASHION HUNTERS 900 12-31-2028 PIZZERIA RESTAURANT 850 01-09-2023 01-01-2021 03-31-2021 870803.87000000 200589.93000000 246255.79000000 98660.09000000 624548.09000000 101929.84000000 598791.92000000 95490.59000000 UW CREFC 74140.63000000 2.11000000 1.37480000 2.02000000 1.28800000 F F 03-31-2021 false false 7500000.00000000 25187.50000000 .03900000 .00014050 25187.50000000 .00000000 .00000000 7500000.00000000 7500000.00000000 07-06-2020 1 false 346492.72000000 .00000000 17388.06000000 3 Midland Loan Services 04-27-2020 false .00000000 1 Prospectus Loan ID 33 3 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 08-01-2019 6900000.00000000 120 08-06-2029 360 .04150000 .04150000 3 1 36 09-06-2019 true 1 WL 5 24657.92000000 6900000.00000000 1 2 2 0 true true false false false 05-05-2029 .00000000 .00000000 Grovetown Self-Storage 4965 Wrightsboro Road Grovetown GA 30813 Columbia SS 55075 55075 2007 2017 5050000.00000000 MAI 06-20-2019 5050000.00000000 06-20-2019 MAI .92600000 .93860000 6 10-06-2021 N 06-30-2019 07-01-2020 06-30-2021 503309.62000000 540062.48000000 187864.35000000 217722.19000000 315445.27000000 322340.29000000 309937.76000000 316832.29000000 UW CREFC 147267.39000000 2.18880000 2.15140000 F Glasgow Self-Storage 908 Happy Valley Road Glasgow KY 42141 Barren SS 66075 66075 2008 4600000.00000000 MAI 06-19-2019 4600000.00000000 06-19-2019 MAI .94800000 .94120000 6 10-06-2021 N 06-30-2019 07-01-2020 06-30-2021 486343.70000000 545188.14000000 182951.00000000 225550.88000000 303392.70000000 319637.26000000 296785.20000000 313029.26000000 UW CREFC 143059.73000000 2.23430000 2.18810000 F false false 6900000.00000000 24657.92000000 .04150000 .00014050 24657.92000000 .00000000 .00000000 6900000.00000000 6900000.00000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 34 0 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 07-31-2019 5000000.00000000 120 08-06-2029 0 .04240000 .04240000 3 1 120 09-06-2019 true 1 WL 3 18255.56000000 5000000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Parker Marketplace 11001-11061 South Parker Road Parker CO 80134 Douglas RT 29519 29519 1995 8350000.00000000 MAI 03-04-2019 8350000.00000000 03-04-2019 MAI 1.00000000 .92391341 6 10-06-2021 N PHENIX SALON 3787 03-31-2022 PARKER TACO 2640 12-31-2030 ISRA AHMED DDS 2585 10-31-2023 02-28-2019 01-01-2021 06-30-2021 862721.94000000 962066.00000000 286580.84000000 370144.00000000 576141.10000000 591922.00000000 539650.36000000 542624.00000000 UW CREFC 214356.00000000 2.68000000 2.76140000 2.51000000 2.53140000 F F 06-30-2021 false false 5000000.00000000 18255.56000000 .04240000 .00061550 18255.56000000 .00000000 .00000000 5000000.00000000 5000000.00000000 09-06-2021 1 false .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 35 0 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 08-22-2019 4600000.00000000 60 09-06-2024 360 .04350000 .04350000 3 1 0 10-06-2019 true 1 WL 2 .00000000 4600000.00000000 1 1 1 0 false true false false true 04-05-2024 .00000000 .00000000 Fairfield Inn & Suites East Peoria 200 Eastlight Court East Peoria IL 61611 Tazewell LO 89 89 2009 7200000.00000000 MAI 07-12-2019 7200000.00000000 07-12-2019 MAI .74400000 .57290000 6 10-06-2021 N 06-30-2019 01-01-2021 06-30-2021 2523905.00000000 1602774.00000000 1784380.00000000 1350076.24000000 739525.00000000 252697.76000000 638568.80000000 188586.80000000 UW CREFC 274792.08000000 2.69000000 .91960000 2.32000000 .68630000 F F false false 4456691.45000000 22899.34000000 .04350000 .00014050 16694.02000000 6205.32000000 .00000000 4450486.13000000 4450486.13000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000 06-05-2020 98 .00000000 09-06-2024 Prospectus Loan ID 36 3 08-07-2021 09-07-2021 Citi Real Estate Funding Inc. 08-22-2019 2975000.00000000 120 09-06-2029 360 .03950000 .03950000 3 1 36 10-06-2019 true 1 WL 5 .00000000 2975000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Cypresswood Self-Storage 19625 Hickory Twig Way Springhill TX 77388 Harris SS 43600 43600 371 2003 4350000.00000000 MAI 05-08-2019 4350000.00000000 08-22-2019 MAI .90400000 .95630000 6 10-06-2021 N 04-30-2019 07-01-2020 06-30-2021 515545.83000000 527537.00000000 243009.48000000 305110.06000000 272536.35000000 222426.94000000 268176.35000000 218066.94000000 UW CREFC 119144.60000000 1.61000000 1.86690000 1.58000000 1.83030000 F F false false 2975000.00000000 10119.13000000 .03950000 .00014050 10119.13000000 .00000000 .00000000 2975000.00000000 2975000.00000000 09-06-2021 1 false .00000000 .00000000 0 Midland Loan Services false .00000000
Item 2(c)(1) Originator Name With respect to Asset Number 1, the mortgage whole loan was co-originated by Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Barclays Capital Real Estate Inc. Item 2(c)(1) Originator Name With respect to Asset Number 23, the mortgage whole loan was co-originated by Goldman Sachs Bank USA, Deutsche Bank AG, New York Branch and Wells Fargo Bank, N.A. Item 2(c)(1) Originator Name With respect to Asset Number 24, the mortgage whole loan was co-originated by Goldman Sachs Bank USA, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and JPMorgan Chase Bank, National Association. Item 2(c)(1) Originator Name With respect to Asset Number 5, the mortgage whole loan was co-originated by Citi Real Estate Funding Inc. and Argentic Real Estate Finance LLC Item 2(c)(1) Originator Name With respect to Asset Number 8, the mortgage whole loan was co-originated by DBR Investments Co. Limited and Morgan Stanley Bank, N.A. Item 2(c)(15) Loan Structure Code With respect to Asset Numbers 1, 6, 7, 23 and 24, the related mortgage loan is part of the senior portion of a mortgage loan structure evidenced by multiple senior pari passu notes and one or more subordinate notes. In each case, one or more of the other notes evidencing the senior portion of the mortgage loan structure, and all of the notes evidencing the subordinate portion of the mortgage loan structure, are outside the trust. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(28)(i) Financials Securitization Date With respect to Asset Numbers 1, 7, 8, 9, 11, 13, 16, 23, 27, 28, 31 and 32, the Financials Securitization Date has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xxi) Most Recent Annual Lease Rollover Review Date With respect to each mortgaged loan, the date shown represents the most recent occupancy date. Item 2(e)(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 August 2019 (or for loans that do not have a mortgage loan payment due date in August 2019, 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 Midland Loan Services, a Division of PNC Bank, National Association was truncated to Midland Loan Services to meet EDGAR constraints.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Robbins LLP Reminds IRobot Corporation Shareholders of the Pending May 7, 2024 Lead Plaintiff Deadline
- ROSEN, A LEADING LAW FIRM, Encourages VinFast Auto Ltd. f/k/a Black Spade Acquisition Co. Investors to Secure Counsel Before Important Deadline in Securities Class Action – VFS
- Deveron Announces Closing of Private Placement of Convertible Debentures
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!