
Distribution Date:	12/10/21	GS Mortgage Securities Corporation II
Determination Date:	12/06/21
Next Distribution Date:	01/12/22
Record Date:	11/30/21	Commercial Mortgage Pass-Through Certificates
		Series 2012-GCJ7


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	leah.nivison@gs.com; gs-refgsecuritization@gs.com
Certificate Interest Reconciliation Detail	4		200 West Street \| New York, NY 10282
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations		REAM_InvestorRelations@wellsfargo.com
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202
Certificate Ratings Detail	7	Special Servicer	CWCapital Asset Management LLC
Bond / Collateral Reconciliation - Balances	8		Brian Hanson		bhanson@cwcapital.com
Current Mortgage Loan and Property Stratification	9-13		900 19th Street, NW, 8th Floor \| Washington, DC 20006
Mortgage Loan Detail (Part 1)	14-15	Operating Advisor	Situs Holdings, LLC
Mortgage Loan Detail (Part 2)	16-17		Attn: Stacey Ciarlanti		SSNotices@situsamc.com
Principal Prepayment Detail	18		2 Embarcadero Center, 8th Floor \| San Francisco, CA 94111
Historical Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	20		Corporate Trust Services (CMBS)		cts.cmbs.bond.admin@wellsfargo.com;
Collateral Stratification and Historical Detail	21				trustadministrationgroup@wellsfargo.com
			9062 Old Annapolis Road \| Columbia, MD 21045
Specially Serviced Loan Detail - Part 1	22
		Trustee	Deutsche Bank Trust Company Americas
Specially Serviced Loan Detail - Part 2	23		Karlene Benvenuto		karlene.benvenuto@db.com
Modified Loan Detail	24		1761 East St. Andrew Place \| Santa Ana, CA 92705
Historical Liquidated Loan Detail	25	Rating Agency	DBRS, Inc.
Historical Bond / Collateral Loss Reconciliation Detail	26		DBRS, Inc.
Interest Shortfall Detail - Collateral Level	27		22 W. Washington St. \| Chicago, IL 60602
Supplemental Notes	28	Rating Agency	Moody's Investors Service, Inc.
			General Contact	(212) 553-1653
			7 World Trade Center \| New York, NY 10007
		Rating Agency	Morningstar Credit Ratings, LLC
			general	(646) 560-4556
			4 World Trade Center , 48th Floor \| New York , NY 10007

Controlling Class Iris Crest 2, L.L.C. Representative -

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

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


© Copyright 2021 Computershare. All rights reserved. Confidential.	Page 1 of 28


				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	36192KAQ0	1.144000%	88,050,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	36192KAR8	2.318000%	243,624,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	36192KAS6	3.206000%	48,140,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	36192KAT4	3.377000%	673,926,000.00	103,280,682.36	36,983,746.85	290,649.05	0.00	0.00	37,274,395.90	66,296,935.51	86.39%	30.00%
A-AB	36192KAU1	2.935000%	82,519,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	36192KAV9	4.085000%	172,468,000.00	172,468,000.00	0.00	587,109.82	0.00	0.00	587,109.82	172,468,000.00	50.99%	19.38%
B	36192KAX5	4.740000%	93,336,000.00	93,336,000.00	0.00	368,677.20	0.00	0.00	368,677.20	93,336,000.00	31.83%	13.63%
C	36192KAY3	5.542424%	54,784,000.00	54,784,000.00	0.00	253,030.12	0.00	0.00	253,030.12	54,784,000.00	20.59%	10.25%
D	36192KAC1	5.542424%	64,929,000.00	64,929,000.00	0.00	299,886.70	0.00	0.00	299,886.70	64,929,000.00	7.26%	6.25%
E	36192KAE7	5.000000%	26,377,000.00	26,377,000.00	0.00	154,711.67	0.00	0.00	154,711.67	26,377,000.00	1.85%	4.63%
F*	36192KAHO	5.000000%	26,378,000.00	26,378,000.00	0.00	252,072.56	0.00	17,379,432.10	252,072.56	8,998,567.90	0.00%	3.00%
G	36192KAK3	5.000000%	48,697,182.00	12,322,006.87	0.00	0.00	0.00	12,322,006.87	0.00	0.00	0.00%	0.00%
R	36192KAL1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	36192KAP2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,623,228,182.00	553,874,689.23	36,983,746.85	2,206,137.12	0.00	29,701,438.97	39,189,883.97	487,189,503.41

Notional Certificates
X-A	36192KAW7	1.722603%	1,308,727,000.00	275,748,682.36	0.00	395,837.85	0.00	0.00	395,837.85	238,764,935.51
X-B	36192KAA5	0.396203%	314,501,182.00	278,126,006.87	0.00	91,828.62	0.00	0.00	91,828.62	248,424,567.90
Notional SubTotal			1,623,228,182.00	553,874,689.23	0.00	487,666.47	0.00	0.00	487,666.47	487,189,503.41

Deal Distribution Total					36,983,746.85	2,693,803.59	0.00	29,701,438.97	39,677,550.44

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




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 2 of 28


				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	36192KAQ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	36192KAR8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	36192KAS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	36192KAT4	153.25225968	54.87805315	0.43127740	0.00000000	0.00000000	0.00000000	0.00000000	55.30933055	98.37420653
A-AB	36192KAU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	36192KAV9	1,000.00000000	0.00000000	3.40416669	0.00000000	0.00000000	0.00000000	0.00000000	3.40416669	1,000.00000000
B	36192KAX5	1,000.00000000	0.00000000	3.95000000	0.00000000	0.00000000	0.00000000	0.00000000	3.95000000	1,000.00000000
C	36192KAY3	1,000.00000000	0.00000000	4.61868648	0.00000000	0.00000000	0.00000000	0.00000000	4.61868648	1,000.00000000
D	36192KAC1	1,000.00000000	0.00000000	4.61868657	0.00000000	0.00000000	0.00000000	0.00000000	4.61868657	1,000.00000000
E	36192KAE7	1,000.00000000	0.00000000	5.86540054	(1.69873375)	0.00000000	0.00000000	0.00000000	5.86540054	1,000.00000000
F	36192KAHO	1,000.00000000	0.00000000	9.55616650	(5.38949958)	58.42429828	0.00000000	658.86087270	9.55616650	341.13912730
G	36192KAK3	253.03326320	0.00000000	0.00000000	1.05430536	93.10220004	0.00000000	253.03326320	0.00000000	0.00000000
R	36192KAL1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	36192KAP2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	36192KAW7	210.69992623	0.00000000	0.30246022	0.00000000	0.00000000	0.00000000	0.00000000	0.30246022	182.44059724
X-B	36192KAA5	884.34010041	0.00000000	0.29198180	0.00000000	0.00000000	0.00000000	0.00000000	0.29198180	789.90026785




© Copyright 2021 Computershare. All rights reserved. Confidential.										Page 3 of 28


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	11/01/21 - 11/30/21	30	0.00	290,649.05	0.00	290,649.05	0.00	0.00	0.00	290,649.05	0.00
A-AB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-A	11/01/21 - 11/30/21	30	0.00	395,837.85	0.00	395,837.85	0.00	0.00	0.00	395,837.85	0.00
X-B	11/01/21 - 11/30/21	30	0.00	91,828.62	0.00	91,828.62	0.00	0.00	0.00	91,828.62	0.00
A-S	11/01/21 - 11/30/21	30	0.00	587,109.82	0.00	587,109.82	0.00	0.00	0.00	587,109.82	0.00
B	11/01/21 - 11/30/21	30	0.00	368,677.20	0.00	368,677.20	0.00	0.00	0.00	368,677.20	0.00
C	11/01/21 - 11/30/21	30	0.00	253,030.12	0.00	253,030.12	0.00	0.00	0.00	253,030.12	0.00
D	11/01/21 - 11/30/21	30	0.00	299,886.70	0.00	299,886.70	0.00	0.00	0.00	299,886.70	0.00
E	11/01/21 - 11/30/21	30	44,621.58	109,904.17	0.00	109,904.17	(44,807.50)	0.00	0.00	154,711.67	0.00
F	11/01/21 - 11/30/21	30	1,676,295.80	109,908.33	0.00	109,908.33	(142,164.22)	0.00	0.00	252,072.56	1,541,116.14
G	11/01/21 - 11/30/21	30	4,463,873.61	51,341.70	0.00	51,341.70	51,341.70	0.00	0.00	0.00	4,533,814.78
Totals			6,184,790.99	2,558,173.56	0.00	2,558,173.56	(135,630.02)	0.00	0.00	2,693,803.59	6,074,930.92




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 4 of 28


	Additional Information
Total Available Distribution Amount (1)	39,677,550.44
(1) The Available Distribution Amount includes any Prepayment Premiums.




© Copyright 2021 Computershare. All rights reserved. Confidential.		Page 5 of 28


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,593,718.75	Master Servicing Fee	33,906.63
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administration Fee	983.13
Interest Adjustments	0.00	Trustee Fee	78.47
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	0.00
ARD Interest	0.00	Operating Advisor Fee	0.00
Net Prepayment Interest Excess / (Shortfall)	0.00	Trust Advisor Fee	576.95
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,593,718.75	Total Fees	35,545.18

Principal		Expenses/Reimbursements
Scheduled Principal	1,169,363.66	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	35,508,606.59	Special Servicing Fees (Monthly)	(136,381.76)
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	305,776.60	Special Servicing Fees (Work Out)	751.73
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	36,983,746.85	Total Expenses/Reimbursements	(135,630.03)

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,693,803.59
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	36,983,746.85
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	39,677,550.44
Total Funds Collected	39,577,465.60	Total Funds Distributed	39,577,465.59


© Copyright 2021 Computershare. All rights reserved. Confidential.			Page 6 of 28


						Certificate Ratings Detail

				DBRS, Inc.		Moody's Investors Service, Inc			Morningstar Credit Ratings, LLC
					Date Last			Date Last			Date Last
Class		CUSIP	Original	Current¹		Original	Current¹		Original	Current¹
					Changed			Changed			Changed
	A1	36192KAQ0	AAA	Discontinued	12/01/21	Aaa	N/A	12/01/21	AAA	WE	01/04/18
	A2	36192KAR8	AAA	Discontinued	12/01/21	Aaa	N/A	12/01/21	AAA	WE	06/08/17
	A3	36192KAS6	AAA	Discontinued	12/01/21	Aaa	N/A	12/01/21	AAA	WE	08/03/17
	A4	36192KAT4	AAA	AAA	12/01/21	Aaa	Aaa	12/01/21	AAA	WO	01/07/20
	AAB	36192KAU1	AAA	Discontinued	12/01/21	Aaa	N/A	12/01/21	AAA	WO	01/07/20
	XA	36192KAW7	AAA	AAA	12/01/21	Aaa	Aaa	12/01/21	AAA	WO	01/07/20
	XB	36192KAA5	AAA	Discontinued	12/01/21	Ba3	Caa1	12/01/21	AAA	WO	01/07/20
	AS	36192KAV9	AAA	AAA	12/01/21	Aaa	Aaa	12/01/21	AAA	WO	01/07/20
	B	36192KAX5	AA	AA (high)	12/01/21	Aa3	Aa3	12/01/21	AA+	WO	01/07/20
	C	36192KAY3	A (low)	A	12/01/21	A3	Baa1	12/01/21	A+	WO	01/07/20
	D	36192KAC1	BBB (low)	BB	12/01/21	Baa3	B1	12/01/21	BBB+	WO	01/07/20
	E	36192KAE7	BB	CCC	12/01/21	Ba2	Caa2	12/01/21	BBB-	WO	01/07/20
	F	36192KAHO	B	C	12/01/21	B2	C	12/01/21	B+	WO	01/07/20
	G	36192KAK3	NR	N/A	12/01/21	NR	N/A	12/01/21	NR	NR
NR	- Designates that the class was not rated by the above agency at the time of original issuance.
N/A	- Data not available this period.
X	- Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance.
(1)	For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30
	days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies.




© Copyright 2021 Computershare. All rights reserved. Confidential.											Page 7 of 28


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		553,874,689.23	553,874,689.23	Beginning Certificate Balance	553,874,689.23
(-) Scheduled Principal Collections		1,169,363.66	1,169,363.66	(-) Principal Distributions	36,983,746.85
(-) Unscheduled Principal Collections		35,508,606.59	35,508,606.59	(-) Realized Losses	29,701,438.97
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	29,701,438.97
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		29,701,438.97	29,701,438.97	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		487,189,503.41	487,189,503.41	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		554,996,767.97	554,996,767.97	Ending Certificate Balance	487,189,503.41
Ending Actual Collateral Balance		475,709,696.31	475,709,696.31



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	5.54%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© Copyright 2021 Computershare. All rights reserved. Confidential.					Page 8 of 28


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	12	86,807,241.72	17.82%	4	5.5340	NAP	Defeased	12	86,807,241.72	17.82%	4	5.5340	NAP
	4,999,999 or less	9	26,187,940.60	5.38%	4	6.0283	1.077802	1.29 or less	10	129,883,497.00	26.66%	3	5.3783	0.820361
5,000,000 to 9,999,999		7	62,884,208.82	12.91%	5	5.4511	0.957624	1.30-1.39	1	9,541,658.47	1.96%	5	5.3200	1.331100
10,000,000 to 14,999,999		2	23,096,976.69	4.74%	3	5.6009	1.374462	1.40-1.49	0	0.00	0.00%	0	0.0000	0.000000
15,000,000 to 19,999,999		1	18,459,259.57	3.79%	5	5.2895	1.509700	1.50-1.59	3	30,840,281.46	6.33%	5	5.4333	1.528695
20,000,000 to 29,999,999		1	21,635,300.00	4.44%	(5)	5.6500	1.793800	1.60-1.69	4	33,069,447.19	6.79%	3	5.6477	1.659323
30,000,000 to 49,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.70-1.79	2	73,587,563.96	15.10%	2	5.3644	1.766266
50,000,000 to 69,999,999		3	170,885,990.77	35.08%	5	5.5325	2.395790	1.80-1.89	1	2,604,454.01	0.53%	4	6.3000	1.883600
70,000,000 to 99,999,999		1	77,232,585.24	15.85%	2	5.2300	1.060800	1.90 or greater	3	120,855,359.60	24.81%	5	5.6632	2.664772
	100,000,000 or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	36	487,189,503.41	100.00%	4	5.5002	1.683147
	Totals	36	487,189,503.41	100.00%	4	5.5002	1.683147
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 9 of 28


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	18	86,807,241.72	17.82%	4	5.5340	NAP	Texas	7	3,500,000.00	0.72%	5	6.0480	2.559000
Alabama	2	600,000.00	0.12%	5	6.0480	2.559000	Virginia	4	1,600,000.00	0.33%	5	6.0480	2.559000
Alaska	3	11,121,965.27	2.28%	4	6.3995	0.908911	Washington	2	81,137,854.24	16.65%	2	5.2502	1.096080
Arizona	1	10,413,985.18	2.14%	4	5.3950	0.986400	Wisconsin	3	900,000.00	0.18%	5	6.0480	2.559000
California	2	11,303,777.15	2.32%	5	5.3198	1.338175	Totals	111	487,189,503.41	100.00%	4	5.5002	1.683147
Connecticut	2	9,718,057.08	1.99%	5	5.3300	2.773900
									Property Type³
Florida	3	1,200,000.00	0.25%	5	6.0480	2.559000
Georgia	2	12,907,495.19	2.65%	3	5.7867	1.667035		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Idaho	1	2,100,000.00	0.43%	5	6.0480	2.559000		Properties	Balance	Agg. Bal.			DSCR¹
Illinois	4	23,689,822.12	4.86%	3	5.4119	1.598237	Defeased	18	86,807,241.72	17.82%	4	5.5340	NAP
Kansas	1	3,000,417.92	0.62%	5	5.3300	2.773900	Industrial	20	142,685,990.77	29.29%	5	5.4306	2.363534
Louisiana	4	1,400,000.00	0.29%	5	6.0480	2.559000	Lodging	4	20,151,080.60	4.14%	4	6.1885	(0.234347)
Massachusetts	1	4,381,869.00	0.90%	(5)	5.6500	1.793800	Mixed Use	3	25,994,605.40	5.34%	4	5.7076	1.572263
Michigan	6	28,461,659.36	5.84%	5	5.6010	0.886293	Mobile Home Park	3	6,372,848.54	1.31%	3	6.0502	1.848024
Minnesota	2	5,080,913.75	1.04%	5	5.3300	2.773900	Multi-Family	2	17,926,075.55	3.68%	5	5.3294	1.270624
Mississippi	3	900,000.00	0.18%	5	6.0480	2.559000	Office	3	11,103,777.15	2.28%	5	5.3067	1.316186
Missouri	8	2,500,000.00	0.51%	5	6.0480	2.559000	Retail	58	176,147,883.68	36.16%	2	5.4403	1.451298
New Jersey	1	4,700,000.00	0.96%	5	6.0480	2.559000	Totals	111	487,189,503.41	100.00%	4	5.5002	1.683147
New Mexico	1	3,158,998.00	0.65%	(5)	5.6500	1.793800
New York	6	49,767,689.87	10.22%	4	5.8267	2.108521
North Carolina	6	26,717,812.91	5.48%	5	5.3289	1.892425
Ohio	12	31,031,180.29	6.37%	5	5.4868	2.195484
Oklahoma	1	1,025,897.13	0.21%	5	5.3300	2.773900
Pennsylvania	4	67,762,867.23	13.91%	4	5.2939	1.909201
Tennessee	1	300,000.00	0.06%	5	6.0480	2.559000

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




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 10 of 28


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	12	86,807,241.72	17.82%	4	5.5340	NAP	Defeased	12	86,807,241.72	17.82%	4	5.5340	NAP
	5.249% or less	5	149,932,767.80	30.78%	3	5.2256	1.326541	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	5.250% to 5.499%	6	120,318,593.96	24.70%	5	5.3309	2.112545	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.500% to 5.749%	1	21,635,300.00	4.44%	(5)	5.6500	1.793800	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.750% to 5.999%	6	38,547,547.86	7.91%	4	5.8263	0.740500	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	6.000% to 6.249%	2	56,221,632.79	11.54%	5	6.0464	2.539316	49 months or greater	24	400,382,261.69	82.18%	4	5.4929	1.693890
	6.250% to 6.499%	4	13,726,419.28	2.82%	4	6.3806	1.093849	Totals	36	487,189,503.41	100.00%	4	5.5002	1.683147
	6.500% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	36	487,189,503.41	100.00%	4	5.5002	1.683147
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 11 of 28


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	12	86,807,241.72	17.82%	4	5.5340	NAP	Defeased	12	86,807,241.72	17.82%	4	5.5340	NAP
	60 months or less	24	400,382,261.69	82.18%	4	5.4929	1.693890	Interest Only	2	75,935,300.00	15.59%	2	5.9346	2.340981
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	22	324,446,961.69	66.60%	4	5.3895	1.542441
	Totals	36	487,189,503.41	100.00%	4	5.5002	1.683147	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	36	487,189,503.41	100.00%	4	5.5002	1.683147
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.														Page 12 of 28


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	12	86,807,241.72	17.82%	4	5.5340	NAP				None
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	20	386,616,669.90	79.36%	4	5.4643	1.719373
	13 to 24 months	4	13,765,591.79	2.83%	4	6.2959	0.978180
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	36	487,189,503.41	100.00%	4	5.5002	1.683147
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 13 of 28


					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
3	484100003	RT	Bellingham	WA	Actual/360	5.230%	337,404.05	183,257.95	0.00	N/A	02/06/22	--	77,415,843.19	77,232,585.24	12/06/21
4	406100041	IN	Various	Various	Actual/360	5.330%	288,070.35	222,637.02	0.00	N/A	05/06/22	--	64,856,363.83	64,633,726.81	12/06/21
4A	204841041				Actual/360	5.330%	12,093.40	9,346.46	0.00	N/A	05/06/22	--	2,722,715.68	2,713,369.22	12/06/21
5	484100005	IN	Leetsdale	PA	Actual/360	5.245%	227,597.26	114,596.25	0.00	N/A	05/06/22	--	52,066,860.21	51,952,263.96	12/06/21
7	484100007	Various Various		Various	Actual/360	6.048%	273,672.00	0.00	0.00	N/A	05/06/22	--	54,300,000.00	54,300,000.00	12/06/21
12	406100022	RT	White Plains	NY	Actual/360	7.250%	190,151.84	1,466,192.23	0.00	N/A	10/06/21	--	31,473,407.80	0.00	12/06/21
18	406100034	OF	Sandy	UT	Actual/360	5.698%	97,715.87	20,578,982.43	0.00	N/A	03/06/22	--	20,578,982.43	0.00	12/06/21
20	484100020	RT	Raleigh	NC	Actual/360	5.290%	81,545.30	40,478.31	0.00	N/A	05/06/22	--	18,499,737.88	18,459,259.57	12/06/21
21	484100021	RT	Various	Various	Actual/360	5.650%	101,866.20	0.00	0.00	07/05/21	07/05/26	--	21,635,300.00	21,635,300.00	12/06/21
26	484100026	MF	Chicago	IL	Actual/360	5.240%	65,206.72	33,113.21	0.00	N/A	04/06/22	--	14,932,835.71	14,899,722.50	12/06/21
30	406100035	OF	Atlanta	GA	Actual/360	5.970%	65,993.30	26,638.29	0.00	N/A	04/06/22	--	13,264,985.16	13,238,346.87	12/06/21
32	406100032	MU	New York	NY	Actual/360	5.770%	61,112.02	26,614.58	0.00	N/A	02/06/22	--	12,709,606.09	12,682,991.51	11/06/21
33	484100033	MH	Various	Various	Actual/360	5.720%	55,128.03	37,601.21	0.00	N/A	05/06/22	--	11,565,321.71	11,527,720.50	12/06/21
37	484100037	LO	Anchorage	AK	Actual/360	6.399%	22,098.02	12,686.90	0.00	N/A	04/06/22	--	4,143,702.09	4,131,015.19	09/06/21
38	484100038	LO	Anchorage	AK	Actual/360	6.399%	18,698.33	10,735.06	0.00	N/A	04/06/22	--	3,506,210.10	3,495,475.04	09/06/21
39	484100039	LO	Anchorage	AK	Actual/360	6.399%	18,698.33	10,735.06	0.00	N/A	04/06/22	--	3,506,210.10	3,495,475.04	11/06/20
43	695100039	SS	Brooklyn	NY	Actual/360	5.400%	47,456.23	22,735.12	0.00	N/A	05/01/22	--	10,545,828.97	10,523,093.85	12/01/21
44	484100044	MF	Avon Lake	OH	Actual/360	5.320%	42,444.88	32,374.81	0.00	N/A	05/06/22	--	9,574,033.28	9,541,658.47	12/06/21
45	484100045	RT	Glendale	AZ	Actual/360	5.395%	46,921.46	22,669.66	0.00	N/A	04/06/22	--	10,436,654.84	10,413,985.18	12/06/21
47	406100037	MU	Atlanta	GA	Actual/360	5.830%	47,726.10	19,970.36	0.00	N/A	05/06/22	--	9,823,553.55	9,803,583.19	12/06/21
48	484100048	LO	Grand Rapids	MI	Actual/360	5.928%	44,750.09	28,842.76	0.00	N/A	05/06/22	--	9,057,958.09	9,029,115.33	12/06/21
51	484100051	MF	Lansing	MI	Actual/360	5.300%	40,123.40	19,849.50	0.00	N/A	05/06/22	--	9,084,542.33	9,064,692.83	12/06/21
53	484100053	RT	Carol Stream	IL	Actual/360	5.352%	39,715.71	19,321.78	0.00	N/A	04/06/22	--	8,904,868.63	8,885,546.85	12/06/21
54	484100054	RT	Rockford	IL	Actual/360	5.244%	38,261.60	19,404.86	0.00	N/A	04/06/22	--	8,755,515.61	8,736,110.75	12/06/21
55	695100035	OF	Van Nuys	CA	Actual/360	5.080%	36,080.50	19,175.09	0.00	N/A	05/01/22	--	8,522,952.24	8,503,777.15	12/01/21
56	484100056	MF	Ann Arbor	MI	Actual/360	5.340%	37,392.48	18,386.64	0.00	N/A	04/06/22	--	8,402,803.72	8,384,417.08	12/06/21
62	695100037	MF	Jacksonville	FL	Actual/360	5.260%	26,515.26	13,288.01	0.00	N/A	05/01/22	--	6,049,109.18	6,035,821.17	12/01/21
63	484100063	RT	Wheat Ridge	CO	Actual/360	5.750%	29,161.18	6,085,812.09	0.00	N/A	01/06/22	--	6,085,812.09	0.00	12/06/21




© Copyright 2021 Computershare. All rights reserved. Confidential.																Page 14 of 28


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
65	484100065	MH	Various	Various	Actual/360	6.000%	22,229.26	14,173.77	0.00	N/A	04/06/22	--	4,445,852.41	4,431,678.64	12/06/21
66	484100066	MH	Pocatello	ID	Actual/360	5.970%	21,622.99	4,346,329.51	0.00	N/A	02/06/22	--	4,346,329.51	0.00	12/06/21
67	484100067	RT	New Castle	DE	Actual/360	5.120%	21,333.33	0.00	0.00	N/A	05/06/22	--	5,000,000.00	5,000,000.00	12/06/21
69	484100069	MF	Columbus	OH	Actual/360	5.850%	18,269.73	12,218.12	0.00	N/A	01/06/22	--	3,747,636.52	3,735,418.40	12/06/21
70	484100070	MF	Oakland Park	FL	Actual/360	5.500%	16,852.83	12,316.33	0.00	N/A	02/06/22	--	3,676,981.77	3,664,665.44	12/06/21
71	695100033	MU	New York	NY	Actual/360	5.140%	15,059.68	7,847.55	0.00	N/A	05/01/22	--	3,515,878.25	3,508,030.70	11/01/21
73	484100073	MH	Bedford Heights	OH	Actual/360	6.300%	13,749.14	14,430.52	0.00	N/A	04/06/22	--	2,618,884.53	2,604,454.01	12/06/21
74	484100074	MU	Spring	TX	Actual/360	6.580%	17,275.84	3,150,608.69	0.00	N/A	02/06/22	--	3,150,608.69	0.00	12/06/21
75	484100075	RT	Rantoul	IL	Actual/360	5.860%	12,936.09	5,401.40	0.00	N/A	04/06/22	--	2,649,027.92	2,643,626.52	12/06/21
76	484100076	RT	New York	NY	Actual/360	5.750%	12,203.29	5,303.90	0.00	N/A	03/06/22	--	2,546,773.47	2,541,469.57	12/06/20
77	484100077	MH	Lehighton	PA	Actual/360	5.750%	8,878.30	6,100.72	0.00	N/A	03/06/22	--	1,852,862.46	1,846,761.74	12/06/21
78	484100078	MH	Phoenix	AZ	Actual/360	6.120%	10,080.66	3,886.95	0.00	N/A	04/06/22	--	1,976,599.25	1,972,712.30	12/06/21
79	484100079	MH	Norwalk	OH	Actual/360	6.000%	9,627.70	3,907.15	0.00	N/A	02/06/22	--	1,925,539.94	1,921,632.79	12/06/21
Totals							2,593,718.75	36,677,970.25	0.00				553,874,689.23	487,189,503.41




© Copyright 2021 Computershare. All rights reserved. Confidential.																Page 15 of 28


					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
3	9,517,807.30	5,325,117.23	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
4	19,129,369.72	15,109,903.80	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
5	7,213,878.53	6,084,652.92	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
7	8,906,572.75	6,671,838.99	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
12	4,169,756.00	2,686,432.00	01/01/19	09/30/19	--	0.00	2,148,322.23	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
20	2,259,263.00	1,721,912.58	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
21	2,230,030.00	1,115,015.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
32	1,814,374.58	1,355,295.80	01/01/21	09/30/21	--	0.00	0.00	86,985.21	86,985.21	5,284.13	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	326,507.00	0.00	--	--	10/06/20	290,718.49	21,774.53	34,530.95	81,844.88	0.00	0.00
38	662,116.00	0.00	--	--	11/06/20	0.00	0.00	29,218.49	87,677.95	0.00	0.00
39	386,448.00	298,486.00	04/01/19	03/31/20	11/06/20	0.00	0.00	29,218.49	379,894.38	43,367.21	0.00
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	1,227,181.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	665,483.00	447,226.50	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
47	1,388,733.67	1,053,515.50	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
48	(1,562,685.49)	(1,352,989.03)	07/01/20	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
51	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
53	1,095,206.98	922,832.25	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
54	1,518,177.01	652,675.88	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
55	685,221.35	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	1,007,387.01	412,032.00	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
62	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
63	783,283.95	694,072.38	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 16 of 28


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
65	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
67	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
69	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
70	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
71	258,350.95	135,073.90	01/01/21	06/30/21	--	0.00	0.00	22,702.14	22,702.14	0.00	0.00
73	492,521.33	488,147.37	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
74	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
75	281,556.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
76	(38,385.00)	0.00	--	--	--	0.00	48,945.20	158,270.21	158,270.21	0.00	0.00
77	282,567.80	152,149.40	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
78	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
79	311,780.21	246,972.97	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	65,012,503.03	44,220,363.44				290,718.49	2,219,041.96	360,925.48	817,374.77	48,651.34	0.00




© Copyright 2021 Computershare. All rights reserved. Confidential.													Page 17 of 28


		Principal Prepayment Detail

			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
12	406100022	1,411,442.79	Disposition	0.00	0.00
18	406100034	20,542,016.78	Payoff Prior to Maturity	0.00	0.00
63	484100063	6,072,956.02	Payoff Prior to Maturity	0.00	0.00
66	484100066	4,337,473.72	Payoff Prior to Maturity	0.00	0.00
74	484100074	3,144,717.28	Payoff Prior to Maturity	0.00	0.00
Totals		35,508,606.59		0.00	0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© Copyright 2021 Computershare. All rights reserved. Confidential.					Page 18 of 28


								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
12/10/21	0	0.00	2	7,626,490.23	1	3,495,475.04	0	0.00	0	0.00	0	0.00	0	0.00	5	35,508,606.59	5.500198%	5.417404%	4
11/15/21	0	0.00	0	0.00	3	11,156,122.29	0	0.00	0	0.00	0	0.00	0	0.00	1	6,251,494.01	5.619434%	5.523182%	4
10/13/21	0	0.00	0	0.00	3	11,188,119.84	0	0.00	0	0.00	0	0.00	0	0.00	2	13,322,370.52	5.612363%	5.516365%	5
09/13/21	0	0.00	0	0.00	5	45,354,478.00	0	0.00	0	0.00	0	0.00	0	0.00	1	9,782,954.55	5.622447%	5.525702%	6
08/12/21	0	0.00	0	0.00	5	45,438,414.35	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.631888%	5.535528%	7
07/12/21	0	0.00	0	0.00	5	45,521,858.99	0	0.00	0	0.00	1	2,566,524.26	0	0.00	0	0.00	5.631737%	5.535378%	8
06/11/21	0	0.00	0	0.00	5	45,613,573.64	0	0.00	0	0.00	0	0.00	0	0.00	3	170,792,136.85	5.631589%	5.535229%	9
05/12/21	0	0.00	0	0.00	5	45,695,991.17	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.675735%	5.584685%	8
04/12/21	0	0.00	0	0.00	5	45,786,717.52	0	0.00	0	0.00	0	0.00	0	0.00	2	20,677,759.07	5.681999%	5.591254%	9
03/12/21	0	0.00	0	0.00	5	45,868,119.80	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.694904%	5.605393%	10
02/12/21	1	12,937,604.25	0	0.00	5	45,975,527.36	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.694794%	5.605280%	11
01/12/21	0	0.00	0	0.00	5	46,055,820.55	0	0.00	0	0.00	0	0.00	0	0.00	1	7,255,575.73	5.694675%	5.605161%	12
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© Copyright 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 28

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹ Advances

Advances

Balance

Date

Code²

Date

REO Date

406100032

11/06/21

86,985.21

5,284.13

12,709,606.09

484100037

09/06/21

34,530.95

81,844.88

453.00

4,168,143.46

06/29/20

484100038

09/06/21

29,218.49

87,677.95

0.00

3,526,891.24

06/29/20

484100039

11/06/20

29,218.49

379,894.38

46,196.21

3,627,643.93

06/29/20

695100033

11/01/21

22,702.14

0.00

3,515,878.25

Totals

202,655.27

659,104.56

51,933.34

27,548,162.97

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 20 of 28


				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		465,554,203	454,432,238	11,121,965			0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		21,635,300	21,635,300		0		0
> 60 Months		0	0		0		0




Historical Delinquency Information

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

Dec-21	487,189,503	476,067,538	0	7,626,490	3,495,475		0
Nov-21	553,874,689	511,245,159	0	0	42,629,530		0
Oct-21	561,230,404	518,520,765	0	0	42,709,638		0
Sep-21	579,220,700	530,406,094	0	0	48,814,606		0
Aug-21	590,152,942	541,248,601	0	0	48,904,340		0
Jul-21	591,296,759	545,774,900	0	0	45,521,859		0
Jun-21	592,514,207	546,900,634	0	0	45,613,574		0
May-21	773,757,865	728,061,874	0	0	45,695,991		0
Apr-21	789,122,713	743,335,996	0	0	45,786,718		0
Mar-21	851,682,276	805,814,156	0	0	45,868,120		0
Feb-21	853,581,555	794,668,423	12,937,604	0	45,975,527		0
Jan-21	855,108,965	809,053,144	0	0	46,055,821		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 Computershare. All rights reserved. Confidential.								Page 21 of 28


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
12	406100022	0.00	-	11,400,000.00	07/28/21	3,591,749.74	1.21880	09/30/19	10/06/21	237
37	484100037	4,131,015.19	4,168,143.46	4,900,000.00	04/12/21	326,507.00	0.78220	09/30/21	04/06/22	183
38	484100038	3,495,475.04	3,526,891.24	6,500,000.00	04/12/21	662,116.00	1.87460	09/30/21	04/06/22	183
39	484100039	3,495,475.04	3,627,643.93	4,900,000.00	04/12/21	298,486.00	0.84500	09/30/21	04/06/22	183
Totals		11,121,965.27	11,322,678.63	27,700,000.00		4,878,858.74




© Copyright 2021 Computershare. All rights reserved. Confidential.										Page 22 of 28


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
12	406100022	RT	NY	01/24/20	8
	Sold as of 11/18/21.



37	484100037	LO	AK	06/29/20	2
	COVID - The loan transferred to special servicing effective 6/29/2020 for payment default. The 85 room lodging property was built in 2004 and is located in Anchorage, AK. A lender inspection was completed in September 2021 and found the
	collateral to b e in need of some deferred maintenance. As of October 2021, the hotel is open and operating. An August 2021 STR report indicates occupancy of 79.8%, ADR of $171.36 and RevPAR of $136.83. Borrower has stated that they
	want payment relief due to the CO VID pandemic.			The Borrower provided a proposal for modification which is currently under Lender review. Lender is moving forward with rights and remedies while also considering Borrower's modification
	proposal.

38	484100038	LO	AK	06/29/20	2
	COVID - The loan transferred to special servicing effective 6/29/2020 for imminent monetary default. The 100 room lodging property was built in 1992, renovated in 2003, and is located in Anchorage, AK. A lender inspection was completed in
	September 2021 and found the collateral to be in good condition with no noted material deferred maintenance.					The hotel reopened on May 1, 2021.	An August 2021 STR Report indicates occupancy of 94.7%, ADR of $200.47 and RevPAR of
	$189.80. Borrower has stated that th ey want payment relief due to the COVID pandemic. The Borrower provided a proposal for modification and is currently under Lender Review. The Lender is moving forward with rights and remedies while
	also considering Borrower's modification proposal.

39	484100039	LO	AK	06/29/20	2
	COVID - The loan transferred to special servicing effective 6/29/2020 for payment default. The 79 room lodging property was built in 1997 and is located in Anchorage, AK. A lender inspection was completed in September 2021 and found the
	collateral to be	in need of some minor deferred maintenance. As of October 2021, the hotel is closed, and is expected to reopen no sooner than December 2021. Borrower has stated that they want payment relief due to the COVID pandemic.
	The Borrower provided a proposal for modification which is currently under Lender review. The Lender is moving forward with rights and remedies while also considering Borrower's modification proposal.

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




© Copyright 2021 Computershare. All rights reserved. Confidential.								Page 23 of 28


				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
76	484100076	2,639,324.69	5.75000%	2,639,324.69 5.75000%		10	06/14/21	06/14/21	--
Totals		2,639,324.69		2,639,324.69
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© Copyright 2021 Computershare. All rights reserved. Confidential.									Page 24 of 28

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number

Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

406100022

12/10/21

31,473,407.80

11,400,000.00

3,680,550.27

2,214,358.04

3,680,550.27

1,466,192.23

30,007,215.57

0.00

30,007,215.57

83.58%

695100034

02/12/20

27,201,423.14

11,000,000.00

13,880,528.73

5,051,085.36

12,569,948.65

7,518,863.29

19,682,559.85

209,284.89

340,548.79

19,342,011.06

62.39%

406100040

02/12/20

27,201,423.14

11,000,000.00

18,515,506.95

2,967,250.46

18,003,931.33

15,036,680.87

8,353,096.59

0.00

99,278.99

8,253,817.60

31.74%

484100024

02/12/20

14,979,600.51

6,000,000.00

10,760,605.62

3,529,818.33

9,939,356.82

6,409,538.49

8,570,062.02

96,491.71

8,473,570.31

47.07%

Current Period Totals

31,473,407.80

11,400,000.00

3,680,550.27

2,214,358.04

3,680,550.27

1,466,192.23

30,007,215.57

0.00

30,007,215.57

Cumulative Totals

100,855,854.59

39,400,000.00

46,837,191.57

13,762,512.19

44,193,787.07

30,431,274.88

66,612,934.03

305,776.60

536,319.49

66,076,614.54

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

Page 25 of 28


				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
12	406100022	12/10/21	0.00	0.00	30,007,215.57	0.00	0.00	30,007,215.57	0.00	0.00	30,007,215.57
14	695100034	12/10/21	0.00	0.00	19,342,011.06	0.00	0.00	(209,284.89)	0.00	0.00	19,342,011.06
		09/14/20	0.00	0.00	19,551,295.95	0.00	0.00	(131,263.90)	0.00	0.00
		02/12/20	0.00	0.00	19,682,559.85	0.00	0.00	19,682,559.85	0.00	0.00
16	406100040	02/12/20	0.00	0.00	8,353,096.59	0.00	0.00	8,353,096.59	0.00	0.00	8,253,817.60
		05/11/18	0.00	0.00	8,253,817.60	0.00	0.00	(99,278.99)	0.00	0.00
24	484100024	12/10/21	0.00	0.00	8,473,570.31	0.00	0.00	(96,491.71)	0.00	0.00	8,473,570.31
		02/12/20	0.00	0.00	8,570,062.02	0.00	0.00	8,570,062.02	0.00	0.00
Current Period Totals			0.00	0.00	30,007,215.57	0.00	0.00	29,701,438.97	0.00	0.00	29,701,438.97
Cumulative Totals			0.00	0.00	66,175,893.53	0.00	0.00	66,076,614.54	0.00	0.00	66,076,614.54




© Copyright 2021 Computershare. All rights reserved. Confidential.											Page 26 of 28


				Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
12	0.00	0.00	(142,381.76)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	2,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	2,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	2,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
54	0.00	0.00	0.00	0.00	576.66	0.00	0.00	0.00	0.00	0.00	0.00	0.00
76	0.00	0.00	0.00	0.00	175.07	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	(136,381.76)	0.00	751.73	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		(135,630.03)




© Copyright 2021 Computershare. All rights reserved. Confidential.												Page 27 of 28


	Supplemental Notes
December 2021 Revision
Deal revised due to a payoff on loan #484100074 Prosup ID #74.




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

GS Mortgage Securities Trust 2012-GCJ7 10-D/A