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: May 18, 2022 to June 17, 2022

Commission File Number of issuing entity: 333-226082-12

Central Index Key Number of issuing entity: 0001895116

GS Mortgage Securities Trust 2021-GSA3
(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): 0001624053

Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001548405

Starwood Mortgage Capital LLC
(Exact name of sponsor as specified in its charter)

Leah Nivison (212) 902-1000
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4205651
38-4205652
38-7274867
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, 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-5			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 June 17, 2022 a distribution was made to holders of the certificates issued by GS Mortgage Securities Trust 2021-GSA3.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

No assets securitized by GS Mortgage Securities Corporation II (the "Depositor") and held by GS Mortgage Securities Trust 2021-GSA3 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 May 18, 2022 to June 17, 2022.

The Depositor has filed a Form ABS-15G on February 14, 2022. 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 May 12, 2022. The CIK number of GSMC is 0001541502. There is no new activity to report at this time.

Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, has filed a Form ABS-15G on February 8, 2022. The CIK number of Argentic is 0001624053. There is no new activity to report at this time.

Starwood Mortgage Capital LLC, one of the sponsors, has filed a Form ABS-15G on January 19, 2022. The CIK number of Starwood Mortgage Capital LLC is 0001548405. 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 June 30, 2022 under Commission File No. 333-226082-12 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226082-12 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for GS Mortgage Securities Trust 2021-GSA3, affirms the following amounts in the respective accounts:

Collection Account
Prior Distribution Date	05/17/2022	$408.63
Current Distribution Date	06/17/2022	$408.63

*REO Account
Prior Distribution Date	05/17/2022	$408.63
Current Distribution Date	06/17/2022	$408.63

Computershare Trust Company, N.A., in its capacity as Certificate Administrator for GS Mortgage Securities Trust 2021-GSA3, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	05/17/2022	$5,915.42
Current Distribution Date	06/17/2022	$6,121.19

Interest Reserve Account
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

Gain-on-Sale Reserve Account
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by GS Mortgage Securities Trust 2021-GSA3, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226082-12 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-226082-12 and incorporated by reference herein).

(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: June 30, 2022

gsm21gs3_ex991-202206.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/22	GS Mortgage Securities Trust 2021-GSA3
Determination Date:	06/13/22
Next Distribution Date:	07/15/22
Record Date:	05/31/22	Commercial Mortgage Pass-Through Certificates
		Series 2021-GSA3


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		Attention: 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 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Attention: GSMS 2021-GSA3 Asset Manager		commercial.servicing@wellsfargo.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, MAC D1086-23A, 23rd Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Argentic Services Company LP
Current Mortgage Loan and Property Stratification	8-12		Andrew Hundertmark		ahundertmark@argenticservices.com
Mortgage Loan Detail (Part 1)	13-14		500 North Central Expressway, Suite 261 \| Plano, TX 75074 \| United States
Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Principal Prepayment Detail	17
			Attention: GSMS 2021-GSA3 Transaction Manager		notices@pentalphasurveillance.com
Historical Detail	18		375 N. French Road, Suite 100 \| Amherst, NY 14228 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A.
Collateral Stratification and Historical Detail	20		Corporate Trust Services (CMBS)		cts.cmbs.bond.admin@wellsfargo.com;
Specially Serviced Loan Detail - Part 1	21				trustadministrationgroup@wellsfargo.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	22
		Trustee	Wilmington Trust, National Association
Modified Loan Detail	23		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Liquidated Loan Detail	24		1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	25
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

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.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 27


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	36263UAJ8	1.366600%	8,558,000.00	8,043,486.03	98,162.99	9,160.19	0.00	0.00	107,323.18	7,945,323.04	30.03%	30.00%
A-2	36263UAK5	2.512100%	16,730,000.00	16,730,000.00	0.00	35,022.86	0.00	0.00	35,022.86	16,730,000.00	30.03%	30.00%
A-3	36263UAL3	2.636600%	62,400,000.00	62,400,000.00	0.00	137,103.20	0.00	0.00	137,103.20	62,400,000.00	30.03%	30.00%
A-4	36263UAM1	2.368900%	118,977,000.00	118,977,000.00	0.00	234,870.51	0.00	0.00	234,870.51	118,977,000.00	30.03%	30.00%
A-5	36263UAN9	2.618300%	208,150,000.00	208,150,000.00	0.00	454,165.95	0.00	0.00	454,165.95	208,150,000.00	30.03%	30.00%
A-AB	36263UAP4	2.510500%	22,757,000.00	22,757,000.00	0.00	47,609.54	0.00	0.00	47,609.54	22,757,000.00	30.03%	30.00%
A-S	36263UAS8	2.871200%	34,381,000.00	34,381,000.00	0.00	82,262.27	0.00	0.00	82,262.27	34,381,000.00	24.52%	24.50%
B	36263UAT6	2.827600%	35,162,000.00	35,162,000.00	0.00	82,853.39	0.00	0.00	82,853.39	35,162,000.00	18.89%	18.88%
C	36263UAU3	3.274300%	31,255,000.00	31,255,000.00	0.00	85,281.87	0.00	0.00	85,281.87	31,255,000.00	13.89%	13.88%
D	36263UAC3	2.250000%	19,534,000.00	19,534,000.00	0.00	36,626.25	0.00	0.00	36,626.25	19,534,000.00	10.76%	10.75%
E	36263UAD1	2.250000%	15,628,000.00	15,628,000.00	0.00	29,302.50	0.00	0.00	29,302.50	15,628,000.00	8.26%	8.25%
F	36263UAE9	2.250000%	17,190,000.00	17,190,000.00	0.00	32,231.25	0.00	0.00	32,231.25	17,190,000.00	5.51%	5.50%
G-RR	36263UAF6	3.784434%	7,033,000.00	7,033,000.00	0.00	22,179.94	0.00	0.00	22,179.94	7,033,000.00	4.38%	4.38%
H-RR*	36263UAG4	3.784434%	27,348,397.00	27,348,397.00	0.00	86,248.50	0.00	0.00	86,248.50	27,348,397.00	0.00%	0.00%
R	36263UAH2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	36263EAA3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			625,103,397.00	624,588,883.03	98,162.99	1,374,918.22	0.00	0.00	1,473,081.21	624,490,720.04


X-A	36263UAQ2	1.238538%	471,953,000.00	471,438,486.03	0.00	486,578.66	0.00	0.00	486,578.66	471,340,323.04
X-B	36263UAR0	0.746623%	66,417,000.00	66,417,000.00	0.00	41,323.69	0.00	0.00	41,323.69	66,417,000.00
X-D	36263UAA7	1.534434%	35,162,000.00	35,162,000.00	0.00	44,961.47	0.00	0.00	44,961.47	35,162,000.00
X-F	36263UAB5	1.534434%	17,190,000.00	17,190,000.00	0.00	21,980.77	0.00	0.00	21,980.77	17,190,000.00
Notional SubTotal			590,722,000.00	590,207,486.03	0.00	594,844.59	0.00	0.00	594,844.59	590,109,323.04

Deal Distribution Total					98,162.99	1,969,762.81	0.00	0.00	2,067,925.80

*	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.




© 2021 Computershare. 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	36263UAJ8	939.87918088	11.47031900	1.07036574	0.00000000	0.00000000	0.00000000	0.00000000	12.54068474	928.40886188
A-2	36263UAK5	1,000.00000000	0.00000000	2.09341662	0.00000000	0.00000000	0.00000000	0.00000000	2.09341662	1,000.00000000
A-3	36263UAL3	1,000.00000000	0.00000000	2.19716667	0.00000000	0.00000000	0.00000000	0.00000000	2.19716667	1,000.00000000
A-4	36263UAM1	1,000.00000000	0.00000000	1.97408331	0.00000000	0.00000000	0.00000000	0.00000000	1.97408331	1,000.00000000
A-5	36263UAN9	1,000.00000000	0.00000000	2.18191665	0.00000000	0.00000000	0.00000000	0.00000000	2.18191665	1,000.00000000
A-AB	36263UAP4	1,000.00000000	0.00000000	2.09208332	0.00000000	0.00000000	0.00000000	0.00000000	2.09208332	1,000.00000000
A-S	36263UAS8	1,000.00000000	0.00000000	2.39266659	0.00000000	0.00000000	0.00000000	0.00000000	2.39266659	1,000.00000000
B	36263UAT6	1,000.00000000	0.00000000	2.35633326	0.00000000	0.00000000	0.00000000	0.00000000	2.35633326	1,000.00000000
C	36263UAU3	1,000.00000000	0.00000000	2.72858327	0.00000000	0.00000000	0.00000000	0.00000000	2.72858327	1,000.00000000
D	36263UAC3	1,000.00000000	0.00000000	1.87500000	0.00000000	0.00000000	0.00000000	0.00000000	1.87500000	1,000.00000000
E	36263UAD1	1,000.00000000	0.00000000	1.87500000	0.00000000	0.00000000	0.00000000	0.00000000	1.87500000	1,000.00000000
F	36263UAE9	1,000.00000000	0.00000000	1.87500000	0.00000000	0.00000000	0.00000000	0.00000000	1.87500000	1,000.00000000
G-RR	36263UAF6	1,000.00000000	0.00000000	3.15369544	0.00000000	0.00000000	0.00000000	0.00000000	3.15369544	1,000.00000000
H-RR	36263UAG4	1,000.00000000	0.00000000	3.15369489	0.00000000	0.00000000	0.00000000	0.00000000	3.15369489	1,000.00000000
R	36263UAH2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	36263EAA3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	36263UAQ2	998.90981947	0.00000000	1.03098965	0.00000000	0.00000000	0.00000000	0.00000000	1.03098965	998.70182633
X-B	36263UAR0	1,000.00000000	0.00000000	0.62218543	0.00000000	0.00000000	0.00000000	0.00000000	0.62218543	1,000.00000000
X-D	36263UAA7	1,000.00000000	0.00000000	1.27869490	0.00000000	0.00000000	0.00000000	0.00000000	1.27869490	1,000.00000000
X-F	36263UAB5	1,000.00000000	0.00000000	1.27869517	0.00000000	0.00000000	0.00000000	0.00000000	1.27869517	1,000.00000000




© 2021 Computershare. 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	05/01/22 - 05/30/22	30	0.00	9,160.19	0.00	9,160.19	0.00	0.00	0.00	9,160.19	0.00
A-2	05/01/22 - 05/30/22	30	0.00	35,022.86	0.00	35,022.86	0.00	0.00	0.00	35,022.86	0.00
A-3	05/01/22 - 05/30/22	30	0.00	137,103.20	0.00	137,103.20	0.00	0.00	0.00	137,103.20	0.00
A-4	05/01/22 - 05/30/22	30	0.00	234,870.51	0.00	234,870.51	0.00	0.00	0.00	234,870.51	0.00
A-5	05/01/22 - 05/30/22	30	0.00	454,165.95	0.00	454,165.95	0.00	0.00	0.00	454,165.95	0.00
A-AB	05/01/22 - 05/30/22	30	0.00	47,609.54	0.00	47,609.54	0.00	0.00	0.00	47,609.54	0.00
X-A	05/01/22 - 05/30/22	30	0.00	486,578.66	0.00	486,578.66	0.00	0.00	0.00	486,578.66	0.00
X-B	05/01/22 - 05/30/22	30	0.00	41,323.69	0.00	41,323.69	0.00	0.00	0.00	41,323.69	0.00
X-D	05/01/22 - 05/30/22	30	0.00	44,961.47	0.00	44,961.47	0.00	0.00	0.00	44,961.47	0.00
X-F	05/01/22 - 05/30/22	30	0.00	21,980.77	0.00	21,980.77	0.00	0.00	0.00	21,980.77	0.00
A-S	05/01/22 - 05/30/22	30	0.00	82,262.27	0.00	82,262.27	0.00	0.00	0.00	82,262.27	0.00
B	05/01/22 - 05/30/22	30	0.00	82,853.39	0.00	82,853.39	0.00	0.00	0.00	82,853.39	0.00
C	05/01/22 - 05/30/22	30	0.00	85,281.87	0.00	85,281.87	0.00	0.00	0.00	85,281.87	0.00
D	05/01/22 - 05/30/22	30	0.00	36,626.25	0.00	36,626.25	0.00	0.00	0.00	36,626.25	0.00
E	05/01/22 - 05/30/22	30	0.00	29,302.50	0.00	29,302.50	0.00	0.00	0.00	29,302.50	0.00
F	05/01/22 - 05/30/22	30	0.00	32,231.25	0.00	32,231.25	0.00	0.00	0.00	32,231.25	0.00
G-RR	05/01/22 - 05/30/22	30	0.00	22,179.94	0.00	22,179.94	0.00	0.00	0.00	22,179.94	0.00
H-RR	05/01/22 - 05/30/22	30	0.00	86,248.50	0.00	86,248.50	0.00	0.00	0.00	86,248.50	0.00
Totals			0.00	1,969,762.81	0.00	1,969,762.81	0.00	0.00	0.00	1,969,762.81	0.00




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


	Additional Information
Total Available Distribution Amount (1)	2,067,925.80
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. 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	1,980,883.36	Master Servicing Fee	2,977.64
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,121.06
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	268.92
ARD Interest	0.00	Operating Advisor Fee	1,301.57
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	161.35
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,980,883.36	Total Fees	11,120.54

Principal		Expenses/Reimbursements
Scheduled Principal	98,162.99	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	98,162.99	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,969,762.81
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	98,162.99
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,067,925.80
Total Funds Collected	2,079,046.35	Total Funds Distributed	2,079,046.34

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		624,588,883.88	624,588,883.88	Beginning Certificate Balance	624,588,883.03
(-) Scheduled Principal Collections		98,162.99	98,162.99	(-) Principal Distributions	98,162.99
(-) 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		624,490,720.89	624,490,720.89	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		624,607,517.19	624,607,517.19	Ending Certificate Balance	624,490,720.04
Ending Actual Collateral Balance		624,516,775.79	624,516,775.79



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.85)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.85)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.78%
				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.




© 2021 Computershare. 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
	4,999,999 or less	7	28,086,835.89	4.50%	114	3.9646	2.163866	1.60 or less	11	118,647,977.69	19.00%	104	3.9753	1.423241
5,000,000 to 9,999,999		12	79,544,985.50	12.74%	114	3.7425	2.411969	1.61 to 1.80	4	51,944,985.50	8.32%	114	4.1610	1.718650
10,000,000 to 14,999,999		10	127,778,899.50	20.46%	113	3.6530	2.439468	1.81 to 2.00	5	68,668,381.43	11.00%	113	3.8898	1.954966
15,000,000 to 19,999,999		5	82,930,000.00	13.28%	101	3.6267	2.718510	2.01 to 2.50	10	166,636,075.44	26.68%	113	3.8904	2.145077
20,000,000 to 49,999,999		8	243,750,000.00	39.03%	113	3.8560	2.021515	2.51 to 3.00	7	94,450,000.00	15.12%	113	3.4750	2.708038
	50,000,000 or greater	1	62,400,000.00	9.99%	79	2.9410	7.256200	3.01 to 4.00	1	14,500,000.00	2.32%	114	3.1820	3.280000
	Totals	43	624,490,720.89	100.00%	108	3.6830	2.778786	4.01 or greater	5	109,643,300.83	17.56%	94	2.9412	6.221631
								Totals	43	624,490,720.89	100.00%	108	3.6830	2.778786
(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. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. 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

Arizona	1	27,000,000.00	4.32%	112	3.3610	2.700000
							Industrial	6	69,692,601.24	11.16%	98	3.9592	1.884060
California	7	102,438,286.33	16.40%	114	3.6306	3.071290
							Mixed Use	3	24,347,977.69	3.90%	113	3.8805	2.028142
Colorado	1	16,600,000.00	2.66%	113	3.2000	2.650000
							Mobile Home Park	3	11,450,000.00	1.83%	114	3.5671	2.762577
Connecticut	1	7,630,000.00	1.22%	112	3.6200	2.660200
							Multi-Family	50	154,840,639.53	24.79%	113	3.9666	1.663844
Florida	3	18,470,000.00	2.96%	112	3.7636	2.448192
							Office	6	158,050,000.00	25.31%	100	3.4156	4.343643
Georgia	9	14,400,248.92	2.31%	113	3.6827	1.967848
							Other	2	10,350,000.00	1.66%	113	3.6541	3.208444
Illinois	4	45,330,000.00	7.26%	91	3.7635	2.307485
							Retail	11	171,589,502.45	27.48%	113	3.5361	2.828123
Indiana	11	27,118,931.62	4.34%	114	3.3646	2.716375
							Self Storage	4	24,170,000.00	3.87%	112	3.7298	2.498190
Iowa	1	11,700,000.00	1.87%	112	3.5300	1.472000
							Totals	85	624,490,720.89	100.00%	108	3.6830	2.778786
Kentucky	1	11,500,000.00	1.84%	114	3.7860	1.913300

Louisiana	2	15,000,000.00	2.40%	114	3.9550	2.425100

Michigan	6	7,610,256.41	1.22%	114	4.0022	1.924679

New York	6	48,867,977.69	7.83%	112	4.0526	1.599060

North Carolina	2	10,900,000.00	1.75%	113	3.9580	2.074500

Ohio	20	35,025,496.71	5.61%	112	3.8814	1.846694

Pennsylvania	2	32,400,000.00	5.19%	114	4.1813	1.643453

Texas	6	103,399,523.23	16.56%	114	3.8197	2.097141

Utah	1	26,700,000.00	4.28%	114	3.9900	1.990200

Washington, DC	1	62,400,000.00	9.99%	79	2.9410	7.256200

Totals	85	624,490,720.89	100.00%	108	3.6830	2.778786


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 27


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	3.000% or less	3	86,243,300.83	13.81%	89	2.8910	6.676602	12 months or less	43	624,490,720.89	100.00%	108	3.6830	2.778786
	3.001% to 3.500%	6	89,200,000.00	14.28%	113	3.2523	3.274466	13 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	10	108,750,000.00	17.41%	112	3.6662	1.954511	Totals	43	624,490,720.89	100.00%	108	3.6830	2.778786
	3.751% to 4.000%	13	224,549,523.23	35.96%	114	3.8731	2.091027
	4.001% to 4.250%	7	73,302,911.33	11.74%	99	4.1881	1.756849
	4.251% or greater	4	42,444,985.50	6.80%	114	4.3624	1.332479
	Totals	43	624,490,720.89	100.00%	108	3.6830	2.778786
(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. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. 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
	84 months or less	2	79,130,000.00	12.67%	74	3.2178	6.044422	Interest Only	23	366,880,000.00	58.75%	105	3.5590	3.301486
85 months to 119 months		41	545,360,720.89	87.33%	113	3.7505	2.304953	359 months or less	20	257,610,720.89	41.25%	113	3.8597	2.034375
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	43	624,490,720.89	100.00%	108	3.6830	2.778786	Totals	43	624,490,720.89	100.00%	108	3.6830	2.778786
(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. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. 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

274,912,486.42

44.02%

113

3.7600

2.056436

None

12 months or less

349,578,234.47

55.98%

104

3.6225

3.346850

13 months or greater

0.00

0.00%

0.0000

0.000000

Totals

624,490,720.89

100.00%

108

3.6830

2.778786

(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. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

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	301271856	OF	Washington	DC	Actual/360	2.941%	158,029.73	0.00	0.00	N/A	01/06/29	--	62,400,000.00	62,400,000.00	06/06/22
2	301741578	RT	Stafford	TX	Actual/360	3.776%	139,979.47	0.00	0.00	N/A	12/06/31	--	43,050,000.00	43,050,000.00	06/06/22
2A	301741579				Actual/360	3.776%	52,350.04	0.00	0.00	N/A	12/06/31	--	16,100,000.00	16,100,000.00	06/06/22
3	325981103	OF	San Jose	CA	Actual/360	3.913%	148,259.22	0.00	0.00	N/A	11/06/31	--	44,000,000.00	44,000,000.00	06/06/22
4	695101380	MF	Various	Various	Actual/360	3.724%	76,958.74	0.00	0.00	N/A	11/06/31	--	24,000,000.00	24,000,000.00	06/06/22
4A	695101382				Actual/360	3.724%	16,033.07	0.00	0.00	N/A	11/06/31	--	5,000,000.00	5,000,000.00	06/06/22
4B	695101383				Actual/360	3.724%	16,033.07	0.00	0.00	N/A	11/06/31	--	5,000,000.00	5,000,000.00	06/06/22
4C	695101390				Actual/360	3.724%	12,826.46	0.00	0.00	N/A	11/06/31	--	4,000,000.00	4,000,000.00	06/06/22
5	301741572	Various Various		Various	Actual/360	3.620%	88,840.83	0.00	0.00	N/A	10/06/31	--	28,500,000.00	28,500,000.00	06/06/22
6	301741577	MF	Erie	PA	Actual/360	4.318%	102,252.64	0.00	0.00	N/A	12/06/31	--	27,500,000.00	27,500,000.00	06/06/22
7	325981107	RT	Tucson	AZ	Actual/360	3.361%	78,143.25	0.00	0.00	N/A	10/06/31	--	27,000,000.00	27,000,000.00	06/06/22
8	301741581	MF	Orem	UT	Actual/360	3.990%	91,736.75	0.00	0.00	N/A	12/06/31	--	26,700,000.00	26,700,000.00	06/06/22
9	301741583	OF	Brooklyn	NY	Actual/360	4.200%	83,183.33	0.00	0.00	N/A	12/06/31	--	23,000,000.00	23,000,000.00	06/06/22
10	325981110	RT	Riverside	CA	Actual/360	3.050%	48,588.19	0.00	0.00	N/A	12/06/31	--	18,500,000.00	18,500,000.00	06/06/22
11	301741574	IN	Cicero	IL	Actual/360	4.250%	61,227.15	0.00	0.00	N/A	11/06/26	--	16,730,000.00	16,730,000.00	06/06/22
12	695101387	RT	Steamboat Springs	CO	Actual/360	3.200%	45,742.22	0.00	0.00	N/A	11/06/31	--	16,600,000.00	16,600,000.00	06/06/22
13	325981113	RT	San Jose	CA	Actual/360	2.861%	36,637.73	25,487.95	0.00	N/A	12/06/31	--	14,868,788.78	14,843,300.83	06/06/22
14	301741575	IN	Geismar	LA	Actual/360	3.955%	51,085.42	0.00	0.00	N/A	12/06/31	--	15,000,000.00	15,000,000.00	06/06/22
15	301741569	IN	McAllen	TX	Actual/360	3.780%	47,352.12	20,976.35	0.00	N/A	10/06/31	--	14,547,502.15	14,526,525.80	06/06/22
16	325981116	OF	Westmont	IL	Actual/360	3.182%	39,730.81	0.00	0.00	N/A	12/06/31	--	14,500,000.00	14,500,000.00	06/06/22
17	301741557	MF	Brooklyn	NY	Actual/360	3.730%	41,755.28	0.00	0.00	N/A	07/06/31	--	13,000,000.00	13,000,000.00	06/06/22
18	695101394	MU	Pasadena	CA	Actual/360	3.945%	43,652.52	0.00	0.00	N/A	12/06/31	--	12,850,000.00	12,850,000.00	06/06/22
19	325981119	RT	Universal City	TX	Actual/360	3.829%	40,358.94	17,390.86	0.00	N/A	11/06/31	--	12,240,388.29	12,222,997.43	05/06/22
20	325981120	IN	LaNCster	OH	Actual/360	4.200%	42,501.92	15,606.28	0.00	N/A	09/06/31	--	11,751,681.72	11,736,075.44	06/06/22
21	301741570	IN	Waterloo	IA	Actual/360	3.530%	35,564.75	0.00	0.00	N/A	10/06/31	--	11,700,000.00	11,700,000.00	06/06/22
22	325981122	MF	Lexington	KY	Actual/360	3.786%	37,491.92	0.00	0.00	N/A	12/06/31	--	11,500,000.00	11,500,000.00	06/06/22
23	325981123	RT	Various	NC	Actual/360	3.958%	37,150.23	0.00	0.00	N/A	11/06/31	--	10,900,000.00	10,900,000.00	06/06/22
24	325981124	OF	South Bend	IN	Actual/360	2.593%	20,095.75	0.00	0.00	12/06/31	03/06/33	--	9,000,000.00	9,000,000.00	06/06/22




© 2021 Computershare. 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	695101379	MF	Brooklyn	NY	Actual/360	4.087%	31,674.25	0.00	0.00	N/A	11/06/31	--	9,000,000.00	9,000,000.00	06/06/22
26	325981126	MF	Champaign	IL	Actual/360	3.730%	27,783.32	0.00	0.00	N/A	12/06/31	--	8,650,000.00	8,650,000.00	06/06/22
27	695101395	MH	Various	Various	Actual/360	3.500%	23,206.94	0.00	0.00	N/A	12/06/31	--	7,700,000.00	7,700,000.00	06/06/22
28	301741582	Various San Diego		CA	Actual/360	4.520%	27,648.98	8,664.04	0.00	N/A	12/06/31	--	7,103,649.54	7,094,985.50	05/06/22
29	301741573	MF	Amarillo	TX	Actual/360	3.985%	22,304.93	0.00	0.00	N/A	11/06/31	--	6,500,000.00	6,500,000.00	06/06/22
30	695101391	RT	League City	TX	Actual/360	3.870%	19,161.88	0.00	0.00	N/A	12/06/31	--	5,750,000.00	5,750,000.00	06/06/22
31	301741571	98	Hoffman Estates	IL	Actual/360	3.870%	18,162.12	0.00	0.00	N/A	11/06/31	--	5,450,000.00	5,450,000.00	06/06/22
32	301741576	MF	Amarillo	TX	Actual/360	4.140%	18,716.25	0.00	0.00	N/A	12/06/31	--	5,250,000.00	5,250,000.00	06/06/22
33	695101392	OF	Redlands	CA	Actual/360	3.510%	15,565.88	0.00	0.00	N/A	12/06/31	--	5,150,000.00	5,150,000.00	06/06/22
34	325981134	98	Morton	PA	Actual/360	3.414%	14,405.18	0.00	0.00	N/A	12/06/31	--	4,900,000.00	4,900,000.00	06/06/22
35	325981135	MF	Various	MI	Actual/360	4.340%	17,004.36	0.00	0.00	N/A	12/06/31	--	4,550,000.00	4,550,000.00	06/06/22
36	695101389	MU	Rego Park	NY	Actual/360	4.180%	13,940.88	5,085.29	0.00	N/A	12/06/31	--	3,873,062.98	3,867,977.69	06/06/22
37	695101396	MH	Sylvania	OH	Actual/360	3.705%	11,964.06	0.00	0.00	N/A	12/06/31	--	3,750,000.00	3,750,000.00	06/06/22
38	301741580	RT	Warsaw	IN	Actual/360	4.120%	13,211.25	4,952.22	0.00	N/A	12/06/31	--	3,723,810.42	3,718,858.20	06/06/22
39	325981139	SS	Bunnell	FL	Actual/360	4.424%	12,571.53	0.00	0.00	N/A	12/06/31	--	3,300,000.00	3,300,000.00	06/06/22
Totals							1,980,883.36	98,162.99	0.00				624,588,883.88	624,490,720.89
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




© 2021 Computershare. 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	0.00	3,347,856.05	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	959,842.79	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	0.00	--	--	--	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
4B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	703,094.75	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	540,387.79	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	415,780.80	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	678,368.88	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	39,923.16	0.00
11	0.00	313,416.74	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	382,008.78	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	1,123,847.35	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	385,801.28	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	--	--	--	0.00	0.00	57,301.84	57,301.84	0.00	0.00
20	0.00	400,005.76	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	165,267.93	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	215,704.59	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	231,554.38	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. 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	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	175,313.39	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	36,297.73	36,297.73	0.00	0.00
29	0.00	161,212.33	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	119,608.29	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	147,673.10	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	170,318.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	109,166.92	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	55,484.51	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	0.00	10,801,714.41				0.00	0.00	93,599.57	93,599.57	39,923.16	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 27


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




© 2021 Computershare. 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
06/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.683026%	3.659510%	108
05/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.683032%	3.662355%	109
04/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.683039%	3.662363%	110
03/17/22	2	11,450,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.683045%	3.662368%	111
02/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.683057%	3.662378%	112
01/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.683062%	3.662383%	113
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. 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

Balance

Date

Code²

Date

REO Date

325981119

05/06/22

57,301.84

0.00

12,240,388.29

301741582

05/06/22

36,297.73

0.00

7,103,649.54

06/10/22

Totals

93,599.57

0.00

19,344,037.83

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 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		16,730,000	16,730,000		0		0
> 60 Months		607,760,721	607,760,721		0		0




Historical Delinquency Information

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

Jun-22	624,490,721	624,490,721	0	0	0		0
May-22	624,588,884	624,588,884	0	0	0		0
Apr-22	624,693,871	624,693,871	0	0	0		0
Mar-22	624,791,384	613,341,384	11,450,000	0	0		0
Feb-22	624,910,065	624,910,065	0	0	0		0
Jan-22	625,006,886	625,006,886	0	0	0		0



(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. 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
28	301741582	7,094,985.50	7,103,649.54	12,190,000.00	09/21/21	792,238.93	1.72135	--	12/06/31	353
Totals		7,094,985.50	7,103,649.54	12,190,000.00		792,238.93




© 2021 Computershare. 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
28	301741582	Various	CA	06/10/22	0
	Transferred to Special Servicer on 6/10/2022



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




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 27


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				No modified loans this period
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 23 of 27


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. 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




© 2021 Computershare. All rights reserved. Confidential.										Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

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

Page 26 of 27


	Supplemental Notes
Risk Retention
Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the “U.S. Risk Retention Special Notices” tab for the GS Mortgage Securities Corporation Trust 2021-GSA3 transaction,
certain information provided to the Certificate Administrator regarding the Retaining Sponsor's compliance with the Retention Covenant and the Hedging Covenant. Investors should refer to the Certificate Administrator’s website for all such information.




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

(null)



  
    Prospectus Loan ID
    1
    05-12-2022
    06-13-2022
    Goldman Sachs Bank USA
    12-07-2021
    62400000.00
    85
    01-06-2029
    0.02941
    0.02941
    3
    1
    85
    01-06-2022
    true
    1
    PP
    3
    0.00
    62400000.00
    1
    1
    1
    0
    true
    true
    false
    false
    07-05-2028
    
      425 EYE STREET
      425 I STREET NORTHWEST
      Washington
      DC
      20001
      District of Columbia
      OF
      374667
      374667
      1973
      2018
      180000000.00
      MAI
      11-09-2021
      0.7670
      0.77
      6
      01-06-2024
      N
      GSA
      241398
      06-06-2026
      GSA
      14312
      08-07-2037
      Fourth Street Dining Inc.
      7951
      07-20-2026
      09-30-2021
      01-01-2022
      03-31-2022
      17176846.13
      4857369.18
      5955471.11
      1509513.13
      11221375.02
      3347856.05
      11146441.62
      3329122.80
      UW
      CREFC
      458796.00
      3.68
      7.297
      3.66
      7.2562
      F
      F
      03-31-2022
    
    false
    false
    62400000.00
    158029.73
    0.02941
    0.0001764
    158029.73
    0.00
    0.00
    62400000.00
    62400000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-24-2021
    43050000.00
    120
    12-06-2031
    360
    0.03776
    0.03776
    3
    1
    60
    01-06-2022
    true
    1
    WL
    5
    0.00
    43050000.00
    1
    1
    1
    0
    true
    true
    false
    false
    09-05-2031
    
      FOUNTAINS ON THE LAKE
      11222 FOUNTAIN LAKE DRIVE
      Stafford
      TX
      77477
      Fort Bend
      RT
      572265
      572265
      1996
      98780000.00
      MAI
      10-21-2021
      0.8870
      6
      01-06-2024
      N
      AMC
      80675
      12-31-2026
      MAIN EVENT
      55618
      03-31-2024
      HOBBY LOBBY
      52270
      12-31-2026
      08-31-2021
      10755156.13
      3336347.20
      7418808.93
      6795704.18
      UW
      CREFC
      2.25
      2.06
      F
    
    false
    false
    43050000.00
    139979.47
    0.03776
    0.0001764
    139979.47
    0.00
    0.00
    43050000.00
    43050000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    2A
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-24-2021
    16100000.00
    120
    12-06-2031
    360
    0.03776
    0.03776
    3
    1
    60
    01-06-2022
    1
    WL
    5
    16100000.00
    1
    0
    true
    true
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    16100000.00
    52350.04
    0.03776
    0.0001764
    52350.04
    0.00
    0.00
    16100000.00
    16100000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    3
    05-12-2022
    06-13-2022
    Goldman Sachs Bank USA
    11-03-2021
    44000000.00
    120
    11-06-2031
    0.03913
    0.03913
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    143476.67
    44000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    08-05-2031
    
      5300-5350 HELLYER AVENUE
      5300-5350 HELLYER AVENUE
      San Jose
      CA
      95138
      Santa Clara
      OF
      160000
      160000
      2000
      64300000.00
      MAI
      09-21-2021
      1
      1
      6
      01-06-2024
      N
      CAES
      160000
      06-30-2029
      08-31-2021
      01-01-2022
      03-31-2022
      4752355.03
      1215248.00
      1043638.08
      255405.21
      3708716.95
      959842.79
      3524716.95
      913842.79
      UW
      CREFC
      430430.00
      2.12
      2.2299
      2.02
      2.123
      F
      F
    
    false
    false
    44000000.00
    148259.22
    0.03913
    0.0001764
    148259.22
    0.00
    0.00
    44000000.00
    44000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    10-29-2021
    24000000.00
    120
    11-06-2031
    360
    0.0372381
    0.0372381
    3
    1
    82
    12-06-2021
    true
    1
    PP
    5
    117920.65
    24000000.00
    1
    34
    34
    0
    true
    true
    false
    false
    07-05-2031
    
      AMF Portfolio
      MF
      3299
      3299
      280625000.00
      0.9470
      01-06-2024
      N
      08-31-2021
      29391201.00
      12485963.00
      16905238.00
      15915538.00
      UW
      1.61
      1.51
      F
    
    false
    false
    24000000.00
    76958.74
    0.0372381
    0.0001764
    76958.74
    0.00
    0.00
    24000000.00
    24000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    4-001
    05-12-2022
    06-13-2022
    
      CAMBRIDGE COMMONS
      4964 OAKHURST DRIVE
      Indianapolis
      IN
      46254
      Marion
      MF
      235
      235
      1985
      20500000.00
      MAI
      09-30-2021
      0.94
      0
      6
      08-31-2021
      1963631.00
      794613.00
      1169018.00
      1098518.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-002
    05-12-2022
    06-13-2022
    
      INDIAN LAKE I
      100 INDIAN LAKE DRIVE
      Morrow
      GA
      30260
      Clayton
      MF
      243
      243
      1987
      19100000.00
      MAI
      09-30-2021
      0.9050
      0
      6
      08-31-2021
      2100230.00
      1023697.00
      1076533.00
      1003633.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-003
    05-12-2022
    06-13-2022
    
      STEWART WAY 1
      302 WEST GENERAL STEWART WAY
      Hinesville
      GA
      31313
      Liberty
      MF
      190
      190
      1986
      16800000.00
      MAI
      09-23-2021
      0.9050
      0
      6
      08-31-2021
      1679261.00
      706017.00
      973244.00
      916244.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-004
    05-12-2022
    06-13-2022
    
      CEDARGATE LANCASTER
      1410 SHERIDAN DRIVE
      Lancaster
      OH
      43130
      Fairfield
      MF
      157
      157
      1972
      14000000.00
      MAI
      09-29-2021
      0.9430
      0
      6
      08-31-2021
      1374599.00
      527836.00
      846763.00
      799663.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-005
    05-12-2022
    06-13-2022
    
      AMESBURY
      3155 HARSHMAN DRIVE
      Reynoldsburg
      OH
      43068
      Franklin
      MF
      149
      149
      1986
      13900000.00
      MAI
      09-29-2021
      0.9330
      0
      6
      08-31-2021
      1238834.00
      444739.00
      794096.00
      749396.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-006
    05-12-2022
    06-13-2022
    
      RED DEER
      2202 ROSEANNE COURT
      Fairborn
      OH
      45324
      Greene
      MF
      131
      131
      1986
      12200000.00
      MAI
      09-25-2021
      0.9540
      0
      6
      08-31-2021
      1204782.00
      448710.00
      756072.00
      716772.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-007
    05-12-2022
    06-13-2022
    
      OLIVEWOOD
      2069 OLIVEWOOD DRIVE
      Indianapolis
      IN
      46219
      Marion
      MF
      128
      128
      1985
      11800000.00
      MAI
      09-30-2021
      0.9530
      0
      6
      08-31-2021
      1157352.00
      440764.00
      716588.00
      678188.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-008
    05-12-2022
    06-13-2022
    
      CHERRY GLEN
      2760 CHERRY GLEN WAY
      Indianapolis
      IN
      46227
      Marion
      MF
      137
      137
      1986
      11100000.00
      MAI
      09-30-2021
      0.9490
      0
      6
      08-31-2021
      1214014.00
      505671.00
      708343.00
      667243.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-009
    05-12-2022
    06-13-2022
    
      PLUMWOOD
      1050 PLUMROSE DRIVE
      Columbus
      OH
      43228
      Franklin
      MF
      143
      143
      1977
      12600000.00
      MAI
      09-27-2021
      0.9160
      0
      6
      08-31-2021
      1250654.00
      555293.00
      695361.00
      652461.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4C
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    10-29-2021
    4000000.00
    120
    11-06-2031
    360
    0.0372381
    0.0372381
    3
    1
    82
    12-06-2021
    1
    PP
    5
    4000000.00
    1
    0
    true
    true
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    4000000.00
    12826.46
    0.0372381
    0.0001764
    12826.46
    0.00
    0.00
    4000000.00
    4000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    4B
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    10-29-2021
    5000000.00
    120
    11-06-2031
    360
    0.0372381
    0.0372381
    3
    1
    82
    12-06-2021
    1
    PP
    5
    5000000.00
    1
    0
    true
    true
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    5000000.00
    16033.07
    0.0372381
    0.0001764
    16033.07
    0.00
    0.00
    5000000.00
    5000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    4A
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    10-29-2021
    5000000.00
    120
    11-06-2031
    360
    0.0372381
    0.0372381
    3
    1
    82
    12-06-2021
    1
    PP
    5
    5000000.00
    1
    0
    true
    true
    false
    false
    
      NA
      NA
      N
      F
    
    false
    false
    5000000.00
    16033.07
    0.0372381
    0.0001764
    16033.07
    0.00
    0.00
    5000000.00
    5000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    KeyBank National Association
    false
  
  
    Prospectus Loan ID
    4-010
    05-12-2022
    06-13-2022
    
      CAMELIA COURT
      4542 KALIDA AVENUE
      Dayton
      OH
      45424
      Montgomery
      MF
      110
      110
      1982
      9400000.00
      MAI
      09-27-2021
      0.9550
      0
      6
      08-31-2021
      995257.00
      331204.00
      664053.00
      631053.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-011
    05-12-2022
    06-13-2022
    
      CEDARGATE
      701 NORTH UNION ROAD
      Clayton
      OH
      45315
      Montgomery
      MF
      130
      130
      1984
      10700000.00
      MAI
      09-25-2021
      0.9460
      0
      6
      08-31-2021
      1155322.00
      523031.00
      632291.00
      593291.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-012
    05-12-2022
    06-13-2022
    
      MILLBURN COURT
      8324 MILLWHEEL DRIVE
      Dayton
      OH
      45458
      Montgomery
      MF
      115
      115
      1979
      9700000.00
      MAI
      09-27-2021
      1
      0
      6
      08-31-2021
      1045170.00
      475954.00
      569216.00
      534716.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-013
    05-12-2022
    06-13-2022
    
      ROSEWOOD APARTMENTS
      5554 COVERT DRIVE
      Columbus
      OH
      43231
      Franklin
      MF
      89
      89
      1985
      8100000.00
      MAI
      09-28-2021
      0.9890
      0
      6
      08-31-2021
      850844.00
      309169.00
      541675.00
      514975.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-014
    05-12-2022
    06-13-2022
    
      WINTHROP COURT
      2531 ARBORVIEW DRIVE
      Columbus
      OH
      43229
      Franklin
      MF
      100
      100
      1985
      8900000.00
      MAI
      09-27-2021
      0.96
      0
      6
      08-31-2021
      937164.00
      414765.00
      522399.00
      492399.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-015
    05-12-2022
    06-13-2022
    
      ANNHURST
      4958 DAWN DRIVE
      Indianapolis
      IN
      46268
      Marion
      MF
      83
      83
      1984
      7600000.00
      MAI
      09-30-2021
      0.9880
      0
      6
      08-31-2021
      764650.00
      311466.00
      453184.00
      428284.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-016
    05-12-2022
    06-13-2022
    
      ASHFORD HILLS
      1367 BEELER DRIVE
      Reynoldsburg
      OH
      43068
      Franklin
      MF
      77
      77
      1986
      6800000.00
      MAI
      09-25-2021
      0.9610
      0
      6
      08-31-2021
      723480.00
      309173.00
      414307.00
      391207.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-017
    05-12-2022
    06-13-2022
    
      HARBINWOOD
      1295 HARBINS ROAD
      Norcross
      GA
      30093
      Gwinnett
      MF
      72
      72
      1986
      5975000.00
      MAI
      09-30-2021
      0.9720
      0
      6
      08-31-2021
      739864.00
      334467.00
      405397.00
      383797.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-018
    05-12-2022
    06-13-2022
    
      WILLOW RUN - NEW ALBANY
      1 PLAZA DRIVE
      New Albany
      IN
      47150
      Floyd
      MF
      64
      64
      1984
      5500000.00
      MAI
      10-01-2021
      0.9530
      0
      6
      08-31-2021
      613769.00
      219510.00
      394259.00
      375059.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-019
    05-12-2022
    06-13-2022
    
      PARKVILLE
      2346 PARKGREEN PLACE
      Columbus
      OH
      43229
      Franklin
      MF
      100
      100
      1978
      8500000.00
      MAI
      09-27-2021
      0.96
      0
      6
      08-31-2021
      798462.00
      393193.00
      405269.00
      375269.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-020
    05-12-2022
    06-13-2022
    
      APPLEGATE
      2230 APPLEGATE DRIVE
      Columbus
      IN
      46254
      Bartholomew
      MF
      58
      58
      1982
      5000000.00
      MAI
      09-30-2021
      0.9310
      0
      6
      08-31-2021
      583698.00
      239997.00
      343701.00
      326301.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-021
    05-12-2022
    06-13-2022
    
      STONEHENGE
      799 17TH STREET NORTHWEST
      Massillon
      OH
      44646
      Stark
      MF
      60
      60
      1984
      4700000.00
      MAI
      09-28-2021
      0.95
      0
      6
      08-31-2021
      576273.00
      234895.00
      341378.00
      323378.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-022
    05-12-2022
    06-13-2022
    
      MEADOWLAND
      200 CRANE DRIVE
      Bogart
      GA
      30622
      Clarke
      MF
      60
      60
      1984
      4900000.00
      MAI
      09-30-2021
      0.9670
      0
      6
      08-31-2021
      581054.00
      245105.00
      335949.00
      317949.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-023
    05-12-2022
    06-13-2022
    
      AMBERWOOD - MASSILLION
      3648 WALES AVENUE NORTHWEST
      Massillon
      OH
      44646
      Stark
      MF
      63
      63
      1987
      4700000.00
      MAI
      09-28-2021
      0.9520
      0
      6
      08-31-2021
      545999.00
      248591.00
      297408.00
      278508.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-024
    05-12-2022
    06-13-2022
    
      TIMBERWOOD
      710 MASON TERRACE
      Perry
      GA
      31069
      Houston
      MF
      60
      60
      1985
      4700000.00
      MAI
      09-30-2021
      0.9830
      0
      6
      08-31-2021
      529733.00
      232282.00
      297451.00
      279451.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-025
    05-12-2022
    06-13-2022
    
      SHERBROOK
      6677 GUINEVERE DRIVE
      Columbus
      OH
      43229
      Franklin
      MF
      60
      60
      1985
      5400000.00
      MAI
      09-28-2021
      0.9330
      0
      6
      08-31-2021
      570420.00
      276873.00
      293547.00
      275547.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-026
    05-12-2022
    06-13-2022
    
      STONEHENGE APARTMENTS
      7980 DUNSTON DRIVE
      Indianapolis
      IN
      46239
      Marion
      MF
      60
      60
      1984
      5800000.00
      MAI
      09-30-2021
      0.9670
      0
      6
      08-31-2021
      512509.00
      226497.00
      286012.00
      268012.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-027
    05-12-2022
    06-13-2022
    
      OAKLEY WOODS
      6300 OAKLEY ROAD
      Union City
      GA
      30291
      Fulton
      MF
      60
      60
      1985
      5000000.00
      MAI
      09-30-2021
      0.90
      0
      6
      08-31-2021
      575192.00
      303327.00
      271865.00
      253865.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-028
    05-12-2022
    06-13-2022
    
      CARRIAGE HILL
      604 HILLCREST PARKWAY
      Dublin
      GA
      31021
      Laurens
      MF
      60
      60
      1985
      4200000.00
      MAI
      09-30-2021
      0.90
      0
      6
      08-31-2021
      492245.00
      217451.00
      274794.00
      256794.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-029
    05-12-2022
    06-13-2022
    
      BARRINGTON
      750 NORTHERN AVENUE
      Clarkston
      GA
      30021
      Dekalb
      MF
      47
      47
      1984
      3850000.00
      MAI
      09-30-2021
      1
      0
      6
      08-31-2021
      455721.00
      198662.00
      257059.00
      242959.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-030
    05-12-2022
    06-13-2022
    
      ANDOVER COURT
      1095 BEECH STREET
      Mount Vernon
      OH
      43050
      Knox
      MF
      51
      51
      1982
      4100000.00
      MAI
      09-26-2021
      0.9610
      0
      6
      08-31-2021
      454139.00
      204632.00
      249507.00
      234207.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-031
    05-12-2022
    06-13-2022
    
      GREENGLEN II
      2015 NORTH MCCORD ROAD
      Toledo
      OH
      43615
      Lucas
      MF
      58
      58
      1982
      4200000.00
      MAI
      09-28-2021
      0.9830
      0
      6
      08-31-2021
      465669.00
      212357.00
      253312.00
      235912.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-032
    05-12-2022
    06-13-2022
    
      SANDALWOOD
      4804 WEST BANCROFT STREET
      Toledo
      OH
      43615
      Lucas
      MF
      50
      50
      1983
      3700000.00
      MAI
      09-28-2021
      0.96
      0
      6
      08-31-2021
      432651.00
      189739.00
      242912.00
      227912.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-033
    05-12-2022
    06-13-2022
    
      SPICEWOOD
      3714 BARTLETT AVENUE
      Indianapolis
      IN
      46227
      Marion
      MF
      49
      49
      1985
      4000000.00
      MAI
      09-30-2021
      0.98
      0
      6
      08-31-2021
      427591.00
      184388.00
      243203.00
      228503.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    4-034
    05-12-2022
    06-13-2022
    
      MEADOWOOD - MANSFIELD
      798 STRAUB ROAD WEST
      Mansfield
      OH
      44904
      Richland
      MF
      50
      50
      1983
      3200000.00
      MAI
      09-28-2021
      0.96
      0
      6
      08-31-2021
      380968.00
      201894.00
      179074.00
      164074.00
      UW
      CREFC
      09-03-2021
    
    false
  
  
    Prospectus Loan ID
    5
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    10-01-2021
    28500000.00
    120
    10-06-2031
    0.0362
    0.0362
    3
    1
    120
    11-06-2021
    true
    1
    WL
    3
    85975.00
    28500000.00
    1
    4
    4
    0
    true
    true
    false
    false
    07-05-2031
    
      Extra Space Self Storage Portfolio II
      270295
      82200000.00
      0.7120
      0.79
      01-06-2024
      N
      09-30-2021
      01-01-2022
      03-31-2022
      3923103.44
      1193270.00
      1924105.79
      490175.25
      1998997.65
      703094.75
      1958660.40
      693010.25
      UW
      260504.25
      1.91
      2.6989
      1.87
      2.6602
      F
      F
    
    false
    false
    28500000.00
    88840.83
    0.0362
    0.0001764
    88840.83
    0.00
    0.00
    28500000.00
    28500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5-001
    05-12-2022
    06-13-2022
    
      EXTRA SPACE MIAMI
      120 NORTHWEST 27TH AVENUE
      Miami
      FL
      33125
      Miami-Dade
      SS
      95545
      95545
      2020
      33550000.00
      MAI
      08-26-2021
      0.57
      0.80
      6
      09-30-2021
      01-01-2022
      03-31-2022
      1174887.32
      423557.00
      568138.82
      151747.75
      606748.50
      271809.25
      592416.75
      268226.25
      UW
      CREFC
      79956.75
      3.3994
      3.3546
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    5-002
    05-12-2022
    06-13-2022
    
      EXTRA SPACE STAMFORD
      370 WEST MAIN STREET
      Stamford
      CT
      06902
      Fairfield
      MU
      37428
      37428
      1978
      2019
      17250000.00
      MAI
      08-31-2021
      0.8820
      0.85
      6
      TCC MULTIKARGO, LLC
      830
      01-01-2023
      LEGENDS BARBERSHOP, LLC
      550
      07-01-2026
      09-30-2021
      01-01-2022
      03-31-2022
      984802.96
      246806.00
      462167.15
      126173.50
      522635.81
      120632.50
      517228.61
      119280.75
      UW
      CREFC
      69639.75
      1.7322
      1.7128
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    5-003
    05-12-2022
    06-13-2022
    
      EXTRA SPACE ST. PETERSBURG
      1855 32ND STREET NORTH
      St. Petersburg
      FL
      33713
      Pinellas
      SS
      62810
      62810
      2019
      15700000.00
      MAI
      08-20-2021
      0.9280
      0.89
      6
      09-30-2021
      01-01-2022
      03-31-2022
      957157.28
      275242.00
      499518.03
      116208.50
      457639.25
      159033.50
      448217.75
      156678.00
      UW
      CREFC
      59322.75
      2.6808
      2.6411
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    5-004
    05-12-2022
    06-13-2022
    
      EXTRA SPACE MILTON
      2915 WEBB ROAD
      Alpharetta
      GA
      30004
      Fulton
      SS
      74512
      74512
      2019
      15700000.00
      MAI
      08-28-2021
      0.63
      0.63
      6
      09-30-2021
      01-01-2022
      03-31-2022
      806255.88
      247665.00
      394281.79
      96045.50
      411974.09
      151619.50
      400797.29
      148825.25
      UW
      CREFC
      51585.00
      2.9392
      2.885
      F
      09-30-2021
    
    false
  
  
    Prospectus Loan ID
    6
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-19-2021
    27500000.00
    120
    12-06-2031
    360
    0.04318
    0.04318
    3
    1
    60
    01-06-2022
    true
    1
    WL
    5
    0.00
    27500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    10-05-2031
    
      COPPERLEAF APARTMENTS
      2906 COPPERLEAF DRIVE
      Erie
      PA
      16509
      Erie
      MF
      168
      168
      2018
      41200000.00
      MAI
      09-14-2021
      1
      6
      01-06-2024
      N
      09-30-2021
      2938813.31
      919411.40
      2019401.91
      1981321.91
      UW
      CREFC
      1.23
      1.21
      F
    
    false
    false
    27500000.00
    102252.64
    0.04318
    0.0001764
    102252.64
    0.00
    0.00
    27500000.00
    27500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    05-12-2022
    06-13-2022
    Goldman Sachs Bank USA
    09-17-2021
    27000000.00
    120
    10-06-2031
    0.03361
    0.03361
    3
    1
    120
    11-06-2021
    true
    1
    PP
    3
    75622.50
    27000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    07-05-2031
    
      LA ENCANTADA
      2905 EAST SKYLINE DRIVE
      Tucson
      AZ
      85718
      Pima
      RT
      245955
      245955
      2003
      2020
      173700000.00
      MAI
      06-05-2021
      0.8970
      6
      01-06-2024
      N
      AJS FINE FOODS
      28692
      01-31-2024
      CRATE & BARREL
      22560
      01-31-2024
      POTTERY BARN
      12916
      01-31-2026
      07-31-2021
      13006834.08
      3560488.02
      9446346.05
      9397155.05
      UW
      CREFC
      2.72
      2.70
      F
    
    false
    false
    27000000.00
    78143.25
    0.03361
    0.0001764
    78143.25
    0.00
    0.00
    27000000.00
    27000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Midland Loan Services
    false
  
  
    Prospectus Loan ID
    8
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    12-01-2021
    26700000.00
    120
    12-06-2031
    0.0399
    0.0399
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    26700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    08-05-2031
    
      COURTSIDE APARTMENTS
      530 SOUTH 1200 WEST
      Orem
      UT
      84058
      Utah
      MF
      165
      165
      2001
      2021
      48350000.00
      MAI
      11-10-2021
      1
      0.98
      6
      01-06-2024
      N
      09-30-2021
      01-01-2022
      03-31-2022
      2774787.84
      709782.00
      696525.32
      169394.21
      2078262.52
      540387.79
      2037012.52
      530075.29
      UW
      CREFC
      266332.50
      1.92
      2.0289
      1.89
      1.9902
      F
      F
    
    false
    false
    26700000.00
    91736.75
    0.0399
    0.0001764
    91736.75
    0.00
    0.00
    26700000.00
    26700000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    9
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    12-03-2021
    23000000.00
    120
    12-06-2031
    0.042
    0.042
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    23000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    10-05-2031
    
      2250 59TH STREET
      2250 59TH STREET
      Brooklyn
      NY
      11204
      Kings
      OF
      48079
      48079
      2021
      33400000.00
      MAI
      08-01-2021
      0.8580
      0.98
      6
      01-06-2024
      N
      THT HESED FOUNDATION
      14000
      10-31-2036
      PHILLIP STERN & COMPANY
      7000
      10-31-2036
      SKAS FOUNDATION
      5000
      10-31-2036
      01-01-2022
      03-31-2022
      1874799.80
      504415.00
      248535.29
      88634.20
      1626264.51
      415780.80
      1606569.71
      410857.30
      UW
      CREFC
      241499.99
      1.66
      1.7216
      1.64
      1.7012
      F
      F
    
    false
    false
    23000000.00
    83183.33
    0.042
    0.0001764
    83183.33
    0.00
    0.00
    23000000.00
    23000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    05-12-2022
    06-13-2022
    Goldman Sachs Bank USA
    12-01-2021
    18500000.00
    120
    12-06-2031
    0.0305
    0.0305
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    18500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    09-05-2031
    
      MISSION VILLAGE SHOPPING CENTER
      483, 497, 499, 515 & 19531 EAST ALESSANDRO BOULEVARD AND 7526 MISSION GROVE PARKWAY SOUTH
      Riverside
      CA
      92508
      Riverside
      RT
      102178
      102178
      2003
      2009
      38000000.00
      MAI
      10-06-2021
      1
      1
      6
      01-06-2024
      N
      L.A. Fitness International  LLC
      45000
      05-31-2034
      Sprouts Farmers Market
      24000
      07-10-2024
      The Learning Experience
      10000
      05-09-2033
      12-31-2020
      01-01-2022
      03-31-2022
      2933347.33
      870079.00
      682451.59
      191710.12
      2250895.74
      678368.88
      2172414.63
      658748.63
      UW
      CREFC
      141062.49
      3.93
      4.8089
      3.80
      4.6699
      F
      F
      04-01-2022
    
    false
    false
    18500000.00
    48588.19
    0.0305
    0.0001764
    48588.19
    0.00
    0.00
    18500000.00
    18500000.00
    06-06-2022
    1
    false
    0
    39923.16
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-04-2021
    16730000.00
    60
    11-06-2026
    0.0425
    0.0425
    3
    1
    60
    12-06-2021
    true
    1
    WL
    3
    59252.08
    16730000.00
    1
    1
    1
    0
    true
    true
    false
    false
    08-05-2026
    
      CICERO INDUSTRIAL
      3100-3250 SOUTH CENTRAL AVENUE
      Cicero
      IL
      60804
      Cook
      IN
      565209
      565209
      1950
      27000000.00
      MAI
      09-10-2021
      0.9280
      0.93
      6
      01-06-2024
      N
      BRAD FOOTE GEAR WORKS
      301258
      11-30-2026
      SBL
      139220
      02-28-2029
      FAB TEK
      47360
      08-31-2024
      09-30-2021
      01-01-2022
      03-31-2022
      3093084.11
      794792.00
      1449708.86
      481375.26
      1643375.25
      313416.74
      1473812.55
      271025.99
      UW
      CREFC
      177756.24
      2.28
      1.7631
      2.04
      1.5247
      F
      F
    
    false
    false
    16730000.00
    61227.15
    0.0425
    0.0001764
    61227.15
    0.00
    0.00
    16730000.00
    16730000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    11-05-2021
    16600000.00
    120
    11-06-2031
    0.032
    0.032
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    44266.67
    16600000.00
    1
    1
    1
    0
    true
    true
    true
    false
    12-05-2022
    08-05-2031
    08-05-2031
    
      CENTRAL PARK PLAZA
      1755-1835 CENTRAL PARK DRIVE
      Steamboat Springs
      CO
      80487
      Routt
      RT
      129461
      129461
      1986
      30400000.00
      MAI
      09-23-2021
      0.9470
      0.96
      6
      X
      CITY MARKET
      52500
      08-31-2023
      CENTRAL PARK LIQUOR
      9867
      12-31-2031
      OREILLY AUTO PARTS
      8000
      03-31-2032
      07-31-2021
      01-01-2022
      03-31-2022
      2632363.00
      565293.00
      731341.00
      183284.22
      1901022.00
      382008.78
      1780688.00
      351925.28
      UW
      CREFC
      132800.00
      3.53
      2.8765
      3.31
      2.65
      F
      F
    
    false
    false
    16600000.00
    45742.22
    0.032
    0.0001764
    45742.22
    0.00
    0.00
    16600000.00
    16600000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    05-12-2022
    06-13-2022
    UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
    11-29-2021
    15000000.00
    120
    12-06-2031
    360
    0.028615
    0.028615
    3
    1
    0
    01-06-2022
    true
    1
    WL
    2
    0.00
    15000000.00
    1
    1
    1
    0
    false
    true
    true
    false
    01-05-2023
    08-05-2031
    08-05-2031
    
      CAPITOL SQUARE
      320-450 NORTH CAPITOL AVENUE
      San Jose
      CA
      95133
      Santa Clara
      RT
      356294
      356294
      1971
      2015
      79400000.00
      MAI
      07-17-2021
      0.9710
      0.98
      6
      X
      Target
      146259
      07-31-2026
      Cardenas
      41990
      01-31-2033
      Marshalls
      28517
      11-30-2026
      09-30-2021
      01-01-2022
      03-31-2022
      5976662.24
      1574444.46
      1556154.14
      450597.11
      4420508.10
      1123847.35
      4164970.80
      1059963.10
      UW
      CREFC
      186377.04
      5.93
      6.0299
      5.59
      5.6871
      F
      F
      05-15-2022
    
    false
    false
    14868788.78
    62125.68
    0.028615
    0.0001764
    36637.73
    25487.95
    0.00
    14843300.83
    14843300.83
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-22-2021
    15000000.00
    120
    12-06-2031
    360
    0.03955
    0.03955
    3
    1
    12
    01-06-2022
    true
    1
    WL
    5
    0.00
    15000000.00
    1
    2
    2
    0
    true
    true
    false
    false
    10-05-2031
    
      Louisiana Industrial Portfolio
      Geismar
      LA
      Ascension
      IN
      174158
      22600000.00
      08-23-2021
      1
      1
      01-06-2024
      N
      08-31-2021
      01-01-2022
      03-31-2022
      1906981.00
      469932.00
      395343.23
      84130.72
      1511637.77
      385801.28
      1407142.97
      359677.28
      UW
      148312.36
      1.77
      2.6012
      1.65
      2.4251
      F
      F
    
    false
    false
    15000000.00
    51085.42
    0.03955
    0.0001764
    51085.42
    0.00
    0.00
    15000000.00
    15000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14-001
    05-12-2022
    06-13-2022
    
      TALON INDUSTRIAL PARK
      35269 CARSON DRIVE
      Geismar
      LA
      70734
      Ascension
      IN
      122158
      122158
      2016
      16000000.00
      MAI
      08-23-2021
      1
      1
      6
      Mauser Group  LLC
      48400
      07-31-2029
      Flexitallic
      26000
      07-31-2031
      Aras Development LLC DBA Core Boiler & Mechanical
      12000
      10-31-2025
      08-31-2021
      01-01-2022
      03-31-2022
      1342284.72
      334215.00
      265859.05
      58423.46
      1076425.67
      275791.54
      1003130.87
      257467.54
      UW
      CREFC
      105301.88
      2.619
      2.445
      F
      05-19-2022
    
    false
  
  
    Prospectus Loan ID
    14-002
    05-12-2022
    06-13-2022
    
      COPPERHEAD INDUSTRIAL PARK
      6136 COPPERHEAD ROAD
      Geismar
      LA
      70734
      Ascension
      IN
      52000
      52000
      2020
      6600000.00
      MAI
      08-23-2021
      1
      1
      6
      HMT Tank
      16000
      10-14-2030
      Alliance Source Testing  LLC
      12000
      11-30-2027
      Rexel USA  INC
      12000
      07-31-2028
      08-31-2021
      01-01-2022
      03-31-2022
      564696.28
      135717.00
      129484.18
      25707.26
      435212.10
      110009.74
      404012.10
      102209.74
      UW
      CREFC
      43010.48
      2.5577
      2.3763
      F
      05-19-2022
    
    false
  
  
    Prospectus Loan ID
    15
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    10-06-2021
    14700000.00
    120
    10-06-2031
    360
    0.0378
    0.0378
    3
    1
    0
    11-06-2021
    true
    1
    WL
    2
    68328.47
    14657432.05
    1
    1
    1
    0
    false
    true
    false
    false
    07-05-2031
    
      3101 WEST MILITARY
      3101 WEST MILITARY HIGHWAY
      McAllen
      TX
      78503
      Hidalgo
      IN
      219258
      219258
      2004
      20100000.00
      MAI
      04-15-2021
      1
      6
      01-06-2024
      N
      WOODCRAFTERS
      71384
      12-01-2023
      EMERSON ELECTRIC
      68108
      06-01-2024
      HUTCHINSON FTS
      57751
      12-31-2026
      12-31-2020
      2092307.30
      497062.31
      1595244.99
      1549467.59
      UW
      CREFC
      1.95
      1.89
      F
    
    false
    false
    14547502.15
    68328.47
    0.0378
    0.0001764
    47352.12
    20976.35
    0.00
    14526525.80
    14526525.80
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    16
    05-12-2022
    06-13-2022
    Goldman Sachs Bank USA
    12-03-2021
    14500000.00
    120
    12-06-2031
    0.03182
    0.03182
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    14500000.00
    1
    1
    1
    5
    true
    true
    false
    false
    06-05-2031
    
      OAKMONT POINT
      700 OAKMONT LANE
      Westmont
      IL
      60559
      DuPage
      OF
      94089
      94089
      2019
      22700000.00
      MAI
      10-06-2021
      0.9360
      6
      01-06-2024
      N
      JLL
      69726
      10-31-2030
      RYAN COMPANIES
      16214
      11-30-2027
      THE DELI AT 700 LLC
      2106
      02-28-2023
      10-31-2021
      2595472.50
      955681.17
      1639791.32
      1534446.46
      UW
      CREFC
      3.51
      3.28
      F
    
    false
    false
    14500000.00
    39730.81
    0.03182
    0.0005764
    39730.81
    0.00
    0.00
    14500000.00
    14500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    07-02-2021
    13000000.00
    120
    07-06-2031
    360
    0.0373
    0.0373
    3
    1
    60
    08-06-2021
    true
    1
    WL
    5
    40408.33
    13000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    04-05-2031
    
      380 GROVE STREET
      380 GROVE STREET
      Brooklyn
      NY
      11237
      Kings
      MF
      39
      39
      2021
      23500000.00
      MAI
      11-01-2021
      1
      6
      01-06-2024
      N
      1506770.70
      479641.16
      1027129.54
      1016311.69
      UW
      CREFC
      1.43
      1.41
      F
    
    false
    false
    13000000.00
    41755.28
    0.0373
    0.0001764
    41755.28
    0.00
    0.00
    13000000.00
    13000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    12-02-2021
    12850000.00
    120
    12-06-2031
    360
    0.03945
    0.03945
    3
    1
    60
    01-06-2022
    true
    1
    WL
    5
    0.00
    12850000.00
    1
    1
    1
    0
    true
    true
    true
    false
    01-05-2024
    09-05-2031
    09-05-2031
    
      403 SOUTH RAYMOND AVENUE
      403 SOUTH RAYMOND AVENUE
      Pasadena
      CA
      91105
      Los Angeles
      MU
      86853
      86853
      1918
      23500000.00
      MAI
      11-01-2021
      1
      6
      X
      ROGERSON KRATOS
      53930
      11-14-2036
      10-31-2021
      1798313.00
      458116.00
      1340197.00
      1318483.00
      UW
      CREFC
      1.83
      1.80
      F
    
    false
    false
    12850000.00
    43652.52
    0.03945
    0.0005764
    43652.52
    0.00
    0.00
    12850000.00
    12850000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    05-12-2022
    06-13-2022
    Goldman Sachs Bank USA
    10-28-2021
    12350000.00
    120
    11-06-2031
    360
    0.03829
    0.03829
    3
    1
    0
    12-06-2021
    true
    1
    WL
    2
    57749.80
    12331656.99
    1
    1
    1
    0
    false
    true
    false
    false
    08-05-2031
    
      TRIANGLE SHOPPING CENTER
      2921-2935 PAT BOOKER ROAD
      Universal City
      TX
      78148
      Bexar
      RT
      137790
      137790
      1980
      2019
      19200000.00
      MAI
      09-22-2021
      0.9480
      6
      01-06-2024
      N
      TRUFIT
      37690
      01-31-2029
      MR. GATTIS PIZZA
      23682
      12-31-2028
      AARONS
      17000
      04-30-2026
      07-31-2021
      2151742.84
      657642.88
      1494099.95
      1372379.38
      UW
      CREFC
      2.16
      1.98
      F
    
    false
    false
    12240388.29
    57749.80
    0.03829
    0.0005764
    40358.94
    17390.86
    0.00
    12240388.29
    12222997.43
    05-06-2022
    1
    false
    57301.84
    0
    0
    B
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    05-12-2022
    06-13-2022
    UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
    08-13-2021
    11882650.00
    120
    09-06-2031
    360
    0.042
    0.042
    3
    1
    0
    10-06-2021
    true
    1
    WL
    2
    58108.20
    11834308.81
    1
    1
    1
    0
    false
    true
    false
    false
    06-05-2031
    
      BABCOCK & WILCOX
      2600 EAST MAIN STREET
      Lancaster
      OH
      43130
      Fairfield
      IN
      483000
      483000
      1949
      19500000.00
      MAI
      06-21-2021
      1
      0.95
      6
      01-06-2024
      N
      The Babcock & Wilcox Company
      483000
      08-31-2041
      01-01-2022
      03-31-2022
      2072680.96
      503333.00
      641569.43
      103327.24
      1431111.53
      400005.76
      1301481.03
      367598.01
      UW
      CREFC
      174324.60
      2.05
      2.2946
      1.87
      2.1086
      F
      F
      03-31-2022
    
    false
    false
    11751681.72
    58108.20
    0.042
    0.0001764
    42501.92
    15606.28
    0.00
    11736075.44
    11736075.44
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    10-05-2021
    11700000.00
    120
    10-06-2031
    0.0353
    0.0353
    3
    1
    120
    11-06-2021
    true
    1
    WL
    3
    34417.50
    11700000.00
    1
    1
    1
    0
    true
    true
    false
    false
    07-05-2031
    
      MATERIAL CONTROL SYSTEMS DISTRIBUTION CENTER
      2130 NEWELL STREET
      Waterloo
      IA
      50703
      Black Hawk
      IN
      176980
      176980
      2020
      18020000.00
      MAI
      08-26-2021
      1
      1
      6
      01-06-2024
      N
      MATERIAL CONTROL SYSTEMS, INC.
      176980
      08-25-2031
      01-01-2022
      03-31-2022
      1634641.39
      282769.00
      573734.24
      117501.07
      1060907.15
      165267.93
      1007813.15
      151994.43
      UW
      CREFC
      103252.50
      2.53
      1.6006
      2.41
      1.472
      F
      F
    
    false
    false
    11700000.00
    35564.75
    0.0353
    0.0001764
    35564.75
    0.00
    0.00
    11700000.00
    11700000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    05-12-2022
    06-13-2022
    Goldman Sachs Bank USA
    11-29-2021
    11500000.00
    120
    12-06-2031
    0.03786
    0.03786
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    11500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    09-05-2031
    
      STUDIOS 180
      180 NORTH MARTIN LUTHER KING BOULEVARD
      Lexington
      KY
      40507
      Fayette
      MF
      119
      119
      2020
      18050000.00
      MAI
      10-15-2021
      0.9920
      0.97
      6
      01-06-2024
      N
      01-01-2022
      03-31-2022
      1703638.20
      430776.00
      760852.34
      215071.41
      942785.86
      215704.59
      913035.86
      208267.09
      UW
      CREFC
      108847.51
      2.14
      1.9817
      2.07
      1.9133
      F
      F
    
    false
    false
    11500000.00
    37491.92
    0.03786
    0.0001764
    37491.92
    0.00
    0.00
    11500000.00
    11500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    05-12-2022
    06-13-2022
    Goldman Sachs Bank USA
    10-20-2021
    10900000.00
    120
    11-06-2031
    360
    0.03958
    0.03958
    3
    1
    36
    12-06-2021
    true
    1
    WL
    5
    35951.83
    10900000.00
    1
    2
    2
    0
    true
    true
    false
    false
    08-05-2031
    
      Catawba Village and Vernon Market Portfolio
      NC
      RT
      99440
      15050000.00
      0.9880
      0.99
      01-06-2024
      N
      12-31-2020
      01-01-2022
      03-31-2022
      1365655.66
      317579.00
      295197.67
      86024.62
      1070457.99
      231554.38
      1021295.42
      223751.38
      UW
      107856.00
      1.72
      2.1468
      1.64
      2.0745
      F
      F
    
    false
    false
    10900000.00
    37150.23
    0.03958
    0.0001764
    37150.23
    0.00
    0.00
    10900000.00
    10900000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23-001
    05-12-2022
    06-13-2022
    
      CATAWBA VILLAGE
      237 MT. HOLLY-HUNTERSVILLE ROAD
      Charlotte
      NC
      28214
      Mecklenburg
      RT
      56840
      56840
      2004
      9900000.00
      MAI
      08-31-2021
      1
      1
      6
      Food Lion
      38274
      10-05-2029
      Jaw Fitness 1  LLC DBA Name: Fitness Time - Charlo
      5765
      11-30-2025
      Tobacco & Vape
      2765
      05-31-2026
      12-31-2020
      01-01-2022
      03-31-2022
      896841.64
      317579.00
      186436.25
      86024.62
      710405.39
      231554.38
      679193.13
      223751.38
      UW
      CREFC
      107856.00
      2.1468
      2.0745
      F
      03-28-2022
    
    false
  
  
    Prospectus Loan ID
    23-002
    05-12-2022
    06-13-2022
    
      VERNON MARKET
      1302-1308 WEST VERNON AVENUE
      Kinston
      NC
      28504
      Lenoir
      RT
      42600
      42600
      2000
      2020
      5150000.00
      MAI
      08-18-2021
      0.9720
      0.97
      6
      FOOD LION
      37800
      11-15-2025
      REALO (PHARMACY)
      2400
      02-03-2030
      UPPER CUTS
      1200
      11-02-2025
      12-31-2020
      01-01-2022
      03-31-2022
      468814.02
      0.00
      108761.42
      0.00
      360052.60
      0.00
      342102.30
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      08-01-2021
    
    false
  
  
    Prospectus Loan ID
    24
    05-12-2022
    06-13-2022
    UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
    12-03-2021
    9000000.00
    120
    03-06-2033
    0.02593
    0.02593
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    9000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    09-05-2031
    
      PRESS GANEY HQ
      1173 IGNITION DRIVE SOUTH
      South Bend
      IN
      46601
      St. Joseph
      OF
      77264
      77264
      2021
      18200000.00
      MAI
      08-30-2021
      1
      6
      01-06-2024
      N
      PRESS GANEY ASSOCIATES, LLC
      77264
      03-31-2033
      11-30-2021
      1209549.53
      123046.34
      1086503.19
      1014508.80
      UW
      CREFC
      4.59
      4.29
      F
    
    false
    false
    9000000.00
    20095.75
    0.02593
    0.0001764
    20095.75
    0.00
    0.00
    9000000.00
    9000000.00
    06-06-2022
    12-06-2031
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    10-26-2021
    9000000.00
    120
    11-06-2031
    0.04087
    0.04087
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    30652.50
    9000000.00
    1
    3
    3
    0
    true
    true
    false
    false
    06-05-2031
    
      Madison Nostrand Grand Portfolio
      Brooklyn
      NY
      Kings
      MF
      20
      20
      13900000.00
      10-05-2021
      1
      01-06-2024
      N
      759602.00
      142700.00
      616902.00
      611902.00
      UW
      1.65
      1.64
      F
    
    false
    false
    9000000.00
    31674.25
    0.04087
    0.0001764
    31674.25
    0.00
    0.00
    9000000.00
    9000000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25-001
    05-12-2022
    06-13-2022
    
      702 GRAND STREET
      702 GRAND STREET
      Brooklyn
      NY
      11211
      Kings
      MF
      6
      6
      1920
      2020
      5600000.00
      MAI
      10-05-2021
      1
      0
      6
      292378.00
      47899.00
      244479.00
      242979.00
      UW
      CREFC
      10-25-2021
    
    false
  
  
    Prospectus Loan ID
    25-002
    05-12-2022
    06-13-2022
    
      1513 NOSTRAND AVENUE
      1513 NOSTRAND AVENUE
      Brooklyn
      NY
      11226
      Kings
      MF
      8
      8
      1931
      2020
      4200000.00
      MAI
      10-05-2021
      1
      0
      6
      237810.00
      52134.00
      185676.00
      183676.00
      UW
      CREFC
      10-25-2021
    
    false
  
  
    Prospectus Loan ID
    25-003
    05-12-2022
    06-13-2022
    
      1028 MADISON STREET
      1028 MADISON STREET
      Brooklyn
      NY
      11221
      Kings
      MF
      6
      6
      1899
      2016
      4100000.00
      MAI
      10-05-2021
      1
      0
      6
      08-31-2021
      229414.00
      42667.00
      186747.00
      185247.00
      UW
      CREFC
      10-25-2021
    
    false
  
  
    Prospectus Loan ID
    26
    05-12-2022
    06-13-2022
    UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
    11-30-2021
    8650000.00
    120
    12-06-2031
    360
    0.0373
    0.0373
    3
    1
    36
    01-06-2022
    true
    1
    WL
    5
    0.00
    8650000.00
    1
    1
    1
    0
    true
    true
    false
    false
    09-05-2031
    
      201 & 213 W. GREEN STREET APARTMENTS
      201 & 213 WEST GREEN STREET
      Champaign
      IL
      61820
      Champaign
      MF
      78
      78
      2016
      13400000.00
      MAI
      11-02-2021
      0.9870
      0.99
      6
      01-06-2024
      N
      10-31-2021
      01-01-2022
      03-31-2022
      1075983.00
      270760.34
      332088.10
      95446.95
      743894.90
      175313.39
      724394.90
      170438.39
      UW
      CREFC
      80661.25
      1.55
      2.1734
      1.51
      2.113
      F
      F
    
    false
    false
    8650000.00
    27783.32
    0.0373
    0.0001764
    27783.32
    0.00
    0.00
    8650000.00
    8650000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    12-03-2021
    7700000.00
    120
    12-06-2031
    0.035
    0.035
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    7700000.00
    1
    2
    2
    0
    true
    true
    false
    false
    08-05-2031
    
      Countryside and Wood Valley MHP Portfolio
      MH
      367
      367
      15600000.00
      0.8910
      01-06-2024
      N
      09-30-2021
      1070182.00
      292930.00
      777252.00
      755302.00
      UW
      2.84
      2.76
      F
    
    false
    false
    7700000.00
    23206.94
    0.035
    0.0001764
    23206.94
    0.00
    0.00
    7700000.00
    7700000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27-001
    05-12-2022
    06-13-2022
    
      COUNTRYSIDE MHP
      830 DENZIL DRIVE
      Columbia City
      IN
      46725
      Whitley
      MH
      223
      223
      1973
      9400000.00
      MAI
      10-22-2021
      0.8740
      0
      6
      09-30-2021
      626303.00
      133223.00
      493080.00
      481930.00
      UW
      CREFC
      11-23-2021
    
    false
  
  
    Prospectus Loan ID
    27-002
    05-12-2022
    06-13-2022
    
      WOOD VALLEY MHP
      5651 HASCO ROAD
      Millington
      MI
      48746
      Tuscola
      MH
      144
      144
      1972
      6200000.00
      MAI
      10-25-2021
      0.9170
      0
      6
      09-30-2021
      443879.00
      159707.00
      284172.00
      273372.00
      UW
      CREFC
      11-23-2021
    
    false
  
  
    Prospectus Loan ID
    28
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    12-01-2021
    7150000.00
    120
    12-06-2031
    360
    0.0452
    0.0452
    3
    1
    0
    01-06-2022
    true
    1
    WL
    2
    0.00
    7150000.00
    1
    2
    2
    0
    false
    true
    false
    false
    10-05-2031
    
      San Diego Mixed Use
      San Diego
      CA
      San Diego
      43118
      12190000.00
      09-21-2021
      0.9670
      01-06-2024
      N
      09-30-2021
      1178344.51
      386105.59
      792238.93
      750089.48
      UW
      1.82
      1.72
      F
    
    false
    false
    7103649.54
    36313.02
    0.0452
    0.0001764
    27648.98
    8664.04
    0.00
    7103649.54
    7094985.50
    05-06-2022
    1
    false
    36297.73
    0
    0
    B
    0
    Wells Fargo Bank, NA
    06-10-2022
    false
  
  
    Prospectus Loan ID
    28-001
    05-12-2022
    06-13-2022
    
      636 C STREET
      636 C STREET
      San Diego
      CA
      92101
      San Diego
      MF
      95
      95
      1913
      7200000.00
      MAI
      09-21-2021
      0.9580
      0
      6
      UW
      CREFC
      10-06-2021
    
    false
  
  
    Prospectus Loan ID
    28-002
    05-12-2022
    06-13-2022
    
      1130-1152 7TH AVENUE
      1130-1152 7TH AVENUE
      San Diego
      CA
      92101
      San Diego
      RT
      28176
      28176
      1924
      4990000.00
      MAI
      09-21-2021
      1
      0
      6
      BALANCED FITNESS & HEALTH
      6600
      08-31-2026
      7TH CAFÉ
      2500
      09-30-2026
      JS PROPERTY MANAGEMENT
      2000
      09-30-2026
      UW
      CREFC
      11-16-2021
    
    false
  
  
    Prospectus Loan ID
    29
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    10-28-2021
    6500000.00
    120
    11-06-2031
    0.03985
    0.03985
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    21585.42
    6500000.00
    1
    1
    1
    0
    true
    true
    false
    false
    09-05-2031
    
      TOWNHOMES ON MIRROR
      4540 SOUTH MIRROR STREET
      Amarillo
      TX
      79118
      Randall
      MF
      76
      76
      2013
      12370000.00
      MAI
      10-02-2021
      0.9610
      0.92
      6
      01-06-2024
      N
      09-30-2021
      01-01-2022
      03-31-2022
      1075469.28
      299164.00
      460922.35
      137951.67
      614546.93
      161212.33
      591746.93
      155512.33
      UW
      CREFC
      64756.25
      2.34
      2.4895
      2.25
      2.4015
      F
      F
    
    false
    false
    6500000.00
    22304.93
    0.03985
    0.0001764
    22304.93
    0.00
    0.00
    6500000.00
    6500000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    30
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    11-30-2021
    5750000.00
    120
    12-06-2031
    0.0387
    0.0387
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    5750000.00
    1
    1
    1
    0
    true
    true
    true
    false
    01-05-2024
    08-05-2031
    08-05-2031
    
      SOUTH SHORE MARKETPLACE
      2640 EAST LEAGUE CITY PARKWAY
      League City
      TX
      77573
      Galveston
      RT
      27937
      27937
      2006
      10900000.00
      MAI
      10-26-2021
      1
      6
      X
      SENOR SOMBREROS
      3800
      08-31-2028
      DENTAL ONE INC.
      3400
      02-28-2022
      NASSAU BAY PEDIATRICS
      2800
      02-28-2024
      09-30-2021
      984024.00
      296897.00
      687127.00
      644304.00
      UW
      CREFC
      3.05
      2.86
      F
    
    false
    false
    5750000.00
    19161.88
    0.0387
    0.0001764
    19161.88
    0.00
    0.00
    5750000.00
    5750000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    31
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    10-08-2021
    5450000.00
    120
    11-06-2031
    0.0387
    0.0387
    3
    1
    120
    12-06-2021
    true
    1
    WL
    3
    17576.25
    5450000.00
    1
    1
    1
    0
    true
    true
    false
    false
    07-05-2031
    
      VALLI HOFFMAN ESTATES
      850 NORTH ROSELLE ROAD
      Hoffman Estates
      IL
      60169
      Cook
      98
      61047
      61047
      8000000.00
      MAI
      09-09-2021
      6
      01-06-2024
      N
      06-30-2021
      520000.00
      0.00
      520000.00
      520000.00
      UW
      CREFC
      2.43
      2.43
      F
    
    false
    false
    5450000.00
    18162.12
    0.0387
    0.0001764
    18162.12
    0.00
    0.00
    5450000.00
    5450000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-29-2021
    5250000.00
    120
    12-06-2031
    0.0414
    0.0414
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    5250000.00
    1
    1
    1
    0
    true
    true
    false
    false
    10-05-2031
    
      MOSLEY TOWNHOMES
      6400-6519 MOSLEY STREET
      Amarillo
      TX
      79119
      Randall
      MF
      40
      40
      2017
      8330000.00
      MAI
      10-30-2021
      0.9750
      0.93
      6
      01-06-2024
      N
      10-31-2021
      01-01-2022
      03-31-2022
      713601.04
      185282.00
      246696.46
      65673.71
      466904.58
      119608.29
      454904.58
      116608.29
      UW
      CREFC
      54337.50
      2.12
      2.2012
      2.06
      2.146
      F
      F
    
    false
    false
    5250000.00
    18716.25
    0.0414
    0.0001764
    18716.25
    0.00
    0.00
    5250000.00
    5250000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    12-01-2021
    5150000.00
    120
    12-06-2031
    0.0351
    0.0351
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    5150000.00
    1
    1
    1
    0
    true
    true
    false
    false
    08-05-2031
    
      1200 CALIFORNIA STREET
      1200 CALIFORNIA STREET
      Redlands
      CA
      92374
      San Bernardino
      OF
      47172
      47172
      2006
      8570000.00
      MAI
      10-17-2021
      0.9340
      0.89
      6
      01-06-2024
      N
      Faculty Physicians and Surgeons of LLUSM
      7791
      05-31-2023
      Adelson  Testan  et al
      6539
      04-30-2022
      Gorian Investment Group  Inc.
      4900
      12-31-2022
      09-30-2021
      01-01-2022
      03-31-2022
      1043963.00
      275155.00
      404698.00
      127481.90
      639265.00
      147673.10
      575650.00
      131769.35
      UW
      CREFC
      45191.26
      3.49
      3.2677
      3.14
      2.9158
      F
      F
      03-31-2022
    
    false
    false
    5150000.00
    15565.88
    0.0351
    0.0001764
    15565.88
    0.00
    0.00
    5150000.00
    5150000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    05-12-2022
    06-13-2022
    Goldman Sachs Bank USA
    11-23-2021
    4900000.00
    120
    12-06-2031
    0.03414
    0.03414
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    4900000.00
    1
    1
    1
    0
    true
    true
    false
    false
    06-05-2031
    
      KOHLS MORTON
      405 BALTIMORE PIKE
      Morton
      PA
      19070
      Delaware
      98
      85904
      85904
      9500000.00
      MAI
      10-08-2021
      0.95
      6
      01-06-2024
      N
      01-01-2022
      03-31-2022
      859501.12
      187500.00
      73108.23
      17182.00
      786392.89
      170318.00
      786392.89
      170318.00
      UW
      CREFC
      41821.49
      4.64
      4.0724
      4.64
      4.0724
      F
      F
    
    false
    false
    4900000.00
    14405.18
    0.03414
    0.0001764
    14405.18
    0.00
    0.00
    4900000.00
    4900000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-29-2021
    4550000.00
    120
    12-06-2031
    360
    0.0434
    0.0434
    3
    1
    24
    01-06-2022
    true
    1
    WL
    5
    0.00
    4550000.00
    1
    5
    5
    0
    true
    true
    false
    false
    10-05-2031
    
      Ransford Wasik Multi Portfolio
      MI
      MF
      106
      106
      6100000.00
      09-29-2021
      1
      01-06-2024
      N
      08-31-2021
      828434.63
      427881.29
      400553.34
      369224.34
      UW
      1.48
      1.36
      F
    
    false
    false
    4550000.00
    17004.36
    0.0434
    0.0008639
    17004.36
    0.00
    0.00
    4550000.00
    4550000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35-001
    05-12-2022
    06-13-2022
    
      BELLS OF BAVARIA
      435 WEST SCHLEIER STREET
      Frankenmuth
      MI
      48734
      Saginaw
      MF
      30
      30
      1986
      1596933.08
      MAI
      09-29-2021
      1
      0
      6
      08-31-2021
      242072.87
      135365.06
      106707.81
      97739.48
      UW
      CREFC
      10-08-2021
    
    false
  
  
    Prospectus Loan ID
    35-002
    05-12-2022
    06-13-2022
    
      THE PINES OF MIDLAND
      4909 UNIVERSAL DRIVE
      Midland
      MI
      48640
      Midland
      MF
      25
      25
      1983
      1471247.60
      MAI
      09-29-2021
      1
      0
      6
      08-31-2021
      193599.42
      94802.33
      98797.09
      91314.09
      UW
      CREFC
      11-01-2021
    
    false
  
  
    Prospectus Loan ID
    35-003
    05-12-2022
    06-13-2022
    
      GUINN PLACE TOWNHOMES
      155 ATWATER STREET
      Lake Orion
      MI
      48362
      Oakland
      MF
      13
      13
      2000
      1391871.19
      MAI
      09-29-2021
      1
      0
      6
      08-31-2021
      158406.46
      74784.65
      83621.81
      79728.98
      UW
      CREFC
      10-26-2021
    
    false
  
  
    Prospectus Loan ID
    35-004
    05-12-2022
    06-13-2022
    
      NORTHWOOD HEIGHTS
      4786 HOSPITAL DRIVE
      Cass City
      MI
      48726
      Tuscola
      MF
      22
      22
      1978
      1311656.86
      MAI
      09-29-2021
      1
      0
      6
      08-31-2021
      147545.72
      62458.63
      85087.09
      78497.42
      UW
      CREFC
      10-08-2021
    
    false
  
  
    Prospectus Loan ID
    35-005
    05-12-2022
    06-13-2022
    
      MEADOW WALK APARTMENTS
      2584 MAPLE STREET
      Deckerville
      MI
      48427
      Sanilac
      MF
      16
      16
      1984
      328291.27
      MAI
      09-29-2021
      1
      0
      6
      08-31-2021
      86810.16
      60470.62
      26339.54
      21944.37
      UW
      CREFC
      10-08-2021
    
    false
  
  
    Prospectus Loan ID
    36
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    11-18-2021
    3900000.00
    120
    12-06-2031
    360
    0.0418
    0.0418
    3
    1
    0
    01-06-2022
    true
    1
    WL
    2
    0.00
    3900000.00
    1
    1
    1
    0
    false
    true
    false
    false
    07-05-2031
    
      96-18 63RD DRIVE
      96-18 63RD DRIVE
      Rego Park
      NY
      11374
      Queens
      MU
      8275
      8275
      1941
      2015
      6500000.00
      MAI
      10-29-2021
      0.9850
      6
      01-06-2024
      N
      HD DENTAL LLC
      1750
      10-31-2029
      ABERDEEN MEDICAL, PC
      1750
      10-31-2031
      HARRIS FIRM
      1750
      11-30-2036
      09-30-2021
      413760.00
      52558.00
      361201.00
      349199.00
      UW
      CREFC
      1.58
      1.53
      F
    
    false
    false
    3873062.98
    19026.17
    0.0418
    0.0001764
    13940.88
    5085.29
    0.00
    3867977.69
    3867977.69
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    05-12-2022
    06-13-2022
    Starwood Mortgage Capital LLC
    12-03-2021
    3750000.00
    120
    12-06-2031
    0.03705
    0.03705
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    3750000.00
    1
    1
    1
    0
    true
    true
    false
    false
    08-05-2031
    
      CENTENNIAL MANOR MHP
      3230 CENTENNIAL ROAD
      Sylvania
      OH
      43560
      Lucas
      MH
      160
      160
      1969
      7000000.00
      MAI
      10-13-2021
      0.9750
      6
      01-06-2024
      N
      09-30-2021
      649476.00
      252792.00
      396684.00
      388684.00
      UW
      CREFC
      2.82
      2.76
      F
    
    false
    false
    3750000.00
    11964.06
    0.03705
    0.0001764
    11964.06
    0.00
    0.00
    3750000.00
    3750000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    05-12-2022
    06-13-2022
    Argentic Real Estate Finance LLC
    11-23-2021
    3750000.00
    120
    12-06-2031
    360
    0.0412
    0.0412
    3
    1
    0
    01-06-2022
    true
    1
    WL
    2
    0.00
    3750000.00
    1
    1
    1
    0
    false
    true
    false
    false
    09-05-2031
    
      KOHLS WARSAW
      590 WEST 300 NORTH
      Warsaw
      IN
      46582
      Kosciusko
      RT
      68336
      68336
      2005
      6240000.00
      MAI
      10-12-2021
      1
      1
      6
      01-06-2024
      N
      Kohl's Indiana  LP
      68336
      01-31-2032
      12-31-2020
      01-01-2022
      03-31-2022
      426656.41
      109166.92
      12445.01
      0.00
      414211.40
      109166.92
      414211.40
      109166.92
      UW
      CREFC
      54490.00
      1.90
      2.0034
      1.90
      2.0034
      F
      F
      03-31-2022
    
    false
    false
    3723810.42
    18163.47
    0.0412
    0.0001764
    13211.25
    4952.22
    0.00
    3718858.20
    3718858.20
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    05-12-2022
    06-13-2022
    UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York
    11-22-2021
    3300000.00
    120
    12-06-2031
    0.04424
    0.04424
    3
    1
    120
    01-06-2022
    true
    1
    WL
    3
    0.00
    3300000.00
    1
    1
    1
    0
    true
    true
    false
    false
    09-05-2031
    
      TOWN AND COUNTRY
      1 ENTERPRISE DRIVE
      Bunnell
      FL
      32110
      Flagler
      SS
      30950
      30950
      1997
      5690000.00
      MAI
      09-29-2021
      0.9820
      1
      6
      01-06-2024
      N
      09-30-2021
      01-01-2022
      03-31-2022
      439926.00
      123831.00
      121294.80
      68346.49
      318631.20
      55484.51
      311838.70
      53786.26
      UW
      CREFC
      36497.99
      2.15
      1.5202
      2.11
      1.4736
      F
      F
    
    false
    false
    3300000.00
    12571.53
    0.04424
    0.0001764
    12571.53
    0.00
    0.00
    3300000.00
    3300000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false

(null)



	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 2, original file reflected one loan with Original Loan Amount of 70000000 however this is now split into Asset Number 2, 2A, and 2B with Original Loan Amounts of 10000000, 10000000 and 50000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 2.   Similar splits are reported for asset 3 (adding loan 3A)
	
	
		Item 2(c)(1)
		Originator Name
		With respect to Asset Number 4, the mortgage whole loan was co-originated by Bank of Montreal and Starwood Mortgage Capital LLC.
	
	
		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 9, 17, 20, 21, 22, 25 and 34, 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)(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(R) 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
		Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. Midland Loan Services, a Division of PNC Bank, National Association was truncated to Midland Loan Services and Wells Fargo Bank, National Association was truncated to Wells Fargo Bank, NA.

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

FORM 10-D

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

Registered/reporting pursuant to (check one)

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

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