
Distribution Date:	10/10/25	GS Mortgage Securities Corporation II
Determination Date:	10/06/25
Next Distribution Date:	11/13/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2014-GC22


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: Scott Epperson	(212) 902-1000	scott.epperson@gs.com; gs-
					refgsecuritization@gs.com
Certificate Interest Reconciliation Detail	4		200 West Street \| New York, NY 10282 \| United States
Exchangeable Certificate Detail	5	Master Servicer	Trimont LLC
Additional Information	6		Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	7		550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	8	Special Servicer	CWCapital Asset Management LLC
Current Mortgage Loan and Property Stratification	9-13		Attention: Brian Hanson		bhanson@cwcapital.com
			900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States
Mortgage Loan Detail (Part 1)	14
		Operating Advisor	Pentalpha Surveillance LLC
Mortgage Loan Detail (Part 2)	15
			Attention: GSMC 2014-GC22 Transaction Manager		notices@pentalphasurveillance.com
Principal Prepayment Detail	16		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Historical Detail	17	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Delinquency Loan Detail	18		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	19				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 1	20		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	21	Trustee	Deutsche Bank Trust Company Americas
Modified Loan Detail	22		Karlene Benvenuto		karlene.benvenuto@db.com
			1761 East St. Andrew Place \| Santa Ana, CA 92705 \| United States
Historical Liquidated Loan Detail	23
		Controlling Class	Deer Park Road Management Company, LP
Historical Bond / Collateral Loss Reconciliation Detail	24	Representative
Interest Shortfall Detail - Collateral Level	25		KPatten@deerparkrd.com	(970) 457-4340	KPatten@deerparkrd.com
Supplemental Notes	26		1195 Bangtail Way \| Steamboat Springs, CO 80487 \| United States

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 26


				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	36253BAQ6	1.290000%	36,754,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	36253BAR4	2.903000%	8,879,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	36253BAS2	3.516000%	197,682,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	36253BAT0	3.587000%	160,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-5	36253BAU7	3.862000%	217,072,000.00	45,221,966.16	0.00	145,539.36	0.00	0.00	145,539.36	45,221,966.16	85.60%	30.00%
A-AB	36253BAV5	3.467000%	52,638,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	36253BAY9	4.113000%	46,872,000.00	46,872,000.00	0.00	160,064.16	0.00	0.00	160,064.16	46,872,000.00	70.67%	25.13%
B	36253BAZ6	4.391000%	72,110,000.00	72,110,000.00	0.00	0.00	0.00	0.00	0.00	72,110,000.00	47.71%	17.63%
C	36253BBB8	4.571808%	38,458,000.00	38,458,000.00	0.00	0.00	0.00	0.00	0.00	38,458,000.00	35.46%	13.63%
D	36253BAE3	4.571808%	60,092,000.00	60,092,000.00	0.00	0.00	0.00	0.00	0.00	60,092,000.00	16.32%	7.38%
E*	36253BAG8	3.582000%	16,826,000.00	16,826,000.00	0.00	0.00	0.00	0.00	0.00	16,826,000.00	10.96%	5.63%
F	36253BAJ2	3.582000%	20,431,000.00	20,431,000.00	0.00	0.00	0.00	0.00	0.00	20,431,000.00	4.45%	3.50%
G	36253BAL7	3.582000%	33,651,512.00	13,987,949.80	0.00	0.00	0.00	0.00	0.00	13,987,949.80	0.00%	0.00%
S	36253BBC6	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	36253BAN3	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			961,465,514.00	313,998,915.96	0.00	305,603.52	0.00	0.00	305,603.52	313,998,915.96


X-A	36253BAW3	0.582059%	719,897,000.00	92,093,966.16	0.00	44,670.11	0.00	0.00	44,670.11	92,093,966.16
X-B	36253BAX1	0.180808%	72,110,000.00	72,110,000.00	0.00	10,865.04	0.00	0.00	10,865.04	72,110,000.00
X-C	36253BAA1	0.989808%	16,826,000.00	16,826,000.00	0.00	13,878.75	0.00	0.00	13,878.75	16,826,000.00
X-D	36253BAC7	0.989808%	54,082,512.00	34,418,949.80	0.00	28,390.12	0.00	0.00	28,390.12	34,418,949.80
Notional SubTotal			862,915,512.00	215,448,915.96	0.00	97,804.02	0.00	0.00	97,804.02	215,448,915.96

Deal Distribution Total					0.00	403,407.54	0.00	0.00	403,407.54

*	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 26


				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	36253BAQ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	36253BAR4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	36253BAS2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	36253BAT0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5	36253BAU7	208.32703509	0.00000000	0.67046584	0.00000000	0.00000000	0.00000000	0.00000000	0.67046584	208.32703509
A-AB	36253BAV5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	36253BAY9	1,000.00000000	0.00000000	3.41492063	0.01257937	0.01257937	0.00000000	0.00000000	3.41492063	1,000.00000000
B	36253BAZ6	1,000.00000000	0.00000000	0.00000000	3.65916669	3.65916669	0.00000000	0.00000000	0.00000000	1,000.00000000
C	36253BBB8	1,000.00000000	0.00000000	0.00000000	3.80983983	8.65988975	0.00000000	0.00000000	0.00000000	1,000.00000000
D	36253BAE3	1,000.00000000	0.00000000	0.00000000	3.80983975	68.34343124	0.00000000	0.00000000	0.00000000	1,000.00000000
E	36253BAG8	1,000.00000000	0.00000000	0.00000000	2.98500000	57.04753893	0.00000000	0.00000000	0.00000000	1,000.00000000
F	36253BAJ2	1,000.00000000	0.00000000	0.00000000	2.98499976	72.08211003	0.00000000	0.00000000	0.00000000	1,000.00000000
G	36253BAL7	415.67076689	0.00000000	0.00000000	1.24077723	97.00509326	0.00000000	0.00000000	0.00000000	415.67076689
S	36253BBC6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	36253BAN3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	36253BAW3	127.92658694	0.00000000	0.06205070	0.00000000	0.00000000	0.00000000	0.00000000	0.06205070	127.92658694
X-B	36253BAX1	1,000.00000000	0.00000000	0.15067314	0.00000000	0.00000000	0.00000000	0.00000000	0.15067314	1,000.00000000
X-C	36253BAA1	1,000.00000000	0.00000000	0.82483953	0.00000000	0.00000000	0.00000000	0.00000000	0.82483953	1,000.00000000
X-D	36253BAC7	636.41551635	0.00000000	0.52494085	0.00000000	0.00000000	0.00000000	0.00000000	0.52494085	636.41551635




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 26


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5	09/01/25 - 09/30/25	30	0.00	145,539.36	0.00	145,539.36	0.00	0.00	0.00	145,539.36	0.00
A-AB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-A	09/01/25 - 09/30/25	30	0.00	44,670.11	0.00	44,670.11	0.00	0.00	0.00	44,670.11	0.00
X-B	09/01/25 - 09/30/25	30	0.00	10,865.04	0.00	10,865.04	0.00	0.00	0.00	10,865.04	0.00
X-C	09/01/25 - 09/30/25	30	0.00	13,878.75	0.00	13,878.75	0.00	0.00	0.00	13,878.75	0.00
X-D	09/01/25 - 09/30/25	30	0.00	28,390.12	0.00	28,390.12	0.00	0.00	0.00	28,390.12	0.00
A-S	09/01/25 - 09/30/25	30	0.00	160,653.78	0.00	160,653.78	589.62	0.00	0.00	160,064.16	589.62
B	09/01/25 - 09/30/25	30	0.00	263,862.51	0.00	263,862.51	263,862.51	0.00	0.00	0.00	263,862.51
C	09/01/25 - 09/30/25	30	185,815.30	146,518.82	0.00	146,518.82	146,518.82	0.00	0.00	0.00	333,042.04
D	09/01/25 - 09/30/25	30	3,863,234.28	228,940.89	0.00	228,940.89	228,940.89	0.00	0.00	0.00	4,106,893.47
E	09/01/25 - 09/30/25	30	906,949.04	50,225.61	0.00	50,225.61	50,225.61	0.00	0.00	0.00	959,881.89
F	09/01/25 - 09/30/25	30	1,407,521.60	60,986.53	0.00	60,986.53	60,986.53	0.00	0.00	0.00	1,472,709.59
G	09/01/25 - 09/30/25	30	3,213,023.16	41,754.03	0.00	41,754.03	41,754.03	0.00	0.00	0.00	3,264,368.06
S	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			9,576,543.38	1,196,285.55	0.00	1,196,285.55	792,878.01	0.00	0.00	403,407.54	10,401,347.18




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 26


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	36253BAY9	4.113000%	46,872,000.00	46,872,000.00	0.00	160,064.16	0.00	0.00	160,064.16	46,872,000.00
A-S (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	36253BAZ6	4.391000%	72,110,000.00	72,110,000.00	0.00	0.00	0.00	0.00	0.00	72,110,000.00
B (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	36253BBB8	4.571808%	38,458,000.00	38,458,000.00	0.00	0.00	0.00	0.00	0.00	38,458,000.00
C (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			157,440,000.03	157,440,000.00	0.00	160,064.16	0.00	0.00	160,064.16	157,440,000.00

Exchangeable Certificate Details
PEZ	36253BBA0	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 26


	Additional Information
Total Available Distribution Amount (1)	403,407.54
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 26


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,201,311.54	Master Servicing Fee	870.64
Interest Reductions due to Nonrecoverability Determination	(795,594.19)	Certificate Administrator Fee	819.01
Interest Adjustments	0.00	Trustee Fee	136.07
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	130.83
ARD Interest	0.00	Operating Advisor Fee	353.25
Net Prepayment Interest Excess / (Shortfall)	0.00	CCRE Strip - Cantor Commercial Real Estate Lending, L.P.	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	405,717.35	Total Fees	2,309.80

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

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	403,407.54
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	0.00
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	403,407.54
Total Funds Collected	405,717.35	Total Funds Distributed	405,717.34

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 26


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		313,998,915.96	313,998,915.96	Beginning Certificate Balance	313,998,915.96
(-) Scheduled Principal Collections		0.00	0.00	(-) Principal Distributions	0.00
(-) 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		313,998,915.96	313,998,915.96	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		315,151,907.75	315,151,907.75	Ending Certificate Balance	313,998,915.96
Ending Actual Collateral Balance		315,151,907.75	315,151,907.75



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		17,185,804.81	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		17,185,804.81	0.00	Net WAC Rate	4.57%
				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 8 of 26


				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
	3,000,000 or less	0	0.00	0.00%	0	0.0000	0.000000	1.30 or less	4	209,522,344.01	66.73%	(31)	4.5566	0.145950
3,000,001 to 5,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.31-1.40	1	104,476,571.95	33.27%	(18)	4.6600	1.391600
5,000,001 to 10,000,000		1	9,732,731.21	3.10%	(16)	4.8600	(2.451600)	1.41-1.50	0	0.00	0.00%	0	0.0000	0.000000
10,000,001 to 15,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.51-1.60	0	0.00	0.00%	0	0.0000	0.000000
15,000,001 to 20,000,000		1	17,219,988.92	5.48%	(16)	4.7190	(1.002400)	1.61-1.70	0	0.00	0.00%	0	0.0000	0.000000
20,000,001 to 30,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.71-1.80	0	0.00	0.00%	0	0.0000	0.000000
30,000,001 to 60,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.81-1.90	0	0.00	0.00%	0	0.0000	0.000000
60,000,001 to 80,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.91-2.20	0	0.00	0.00%	0	0.0000	0.000000
80,000,001 to 100,000,000		2	182,569,623.88	58.14%	(33)	4.5251	0.392737	2.21 or greater	0	0.00	0.00%	0	0.0000	0.000000
	100,000,001 or greater	1	104,476,571.95	33.27%	(18)	4.6600	1.391600	Totals	5	313,998,915.96	100.00%	(27)	4.5910	0.560414
	Totals	5	313,998,915.96	100.00%	(27)	4.5910	0.560414
(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 9 of 26


			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

Maine	1	104,476,571.95	33.27%	(18)	4.6600	1.391600
							Mixed Use	1	85,000,000.00	27.07%	(52)	4.4300	0.257100
Michigan	1	17,219,988.92	5.48%	(16)	4.7190	(1.002400)
							Office	8	114,789,613.78	36.56%	(17)	4.6247	0.283885
North Carolina	1	85,000,000.00	27.07%	(52)	4.4300	0.257100
							Retail	2	114,209,303.16	36.37%	(18)	4.6770	1.064089
Pennsylvania	1	9,732,731.21	3.10%	(16)	4.8600	(2.451600)
							Totals	11	313,998,915.96	100.00%	(27)	4.5910	0.560414
Washington	7	97,569,624.86	31.07%	(17)	4.6080	0.510900

Totals	11	313,998,915.96	100.00%	(27)	4.5910	0.560414



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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 26


				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
	4.500% or less	1	85,000,000.00	27.07%	(52)	4.4300	0.257100	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	3	219,266,184.75	69.83%	(17)	4.6415	0.811692	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.751% to 5.000%	1	9,732,731.21	3.10%	(16)	4.8600	(2.451600)	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% to 5.250%	0	0.00	0.00%	0	0.0000	0.000000	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.251% or greater	0	0.00	0.00%	0	0.0000	0.000000	49 months or greater	5	313,998,915.96	100.00%	(27)	4.5910	0.560414
	Totals	5	313,998,915.96	100.00%	(27)	4.5910	0.560414	Totals	5	313,998,915.96	100.00%	(27)	4.5910	0.560414
(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 26

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

60 months or less

313,998,915.96

100.00%

(27)

4.5910

0.560414

Interest Only

287,046,195.83

91.42%

(28)

4.5742

0.756294

61 months or greater

0.00

0.00%

0.0000

0.000000

300 months or less

26,952,720.13

8.58%

(16)

4.7699

(1.525712)

Totals

313,998,915.96

100.00%

(27)

4.5910

0.560414

301 months or greater

0.00

0.00%

0.0000

0.000000

Totals

313,998,915.96

100.00%

(27)

4.5910

0.560414

(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 26

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

12 months or less

211,778,927.04

67.45%

(17)

4.6452

0.809227

No outstanding loans in this group

13 months to 24 months

17,219,988.92

5.48%

(16)

4.7190

(1.002400)

25 months or greater

85,000,000.00

27.07%

(52)

4.4300

0.257100

Totals

313,998,915.96

100.00%

(27)

4.5910

0.560414

(1)

(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)

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

Page 13 of 26

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

304101154

South Portland

Actual/360

4.660%

405,717.35

0.00

N/A

04/03/24

04/03/28

104,476,571.95

09/03/25

302090002

Seattle

Actual/360

4.608%

0.00

N/A

05/06/24

97,569,623.88

06/06/25

304101183

Charlotte

Actual/360

4.430%

0.00

N/A

06/06/21

85,000,000.00

12/06/21

302090012

Southfield

Actual/360

4.719%

0.00

N/A

06/06/24

17,219,988.92

10/06/23

695100292

Johnstown

Actual/360

4.860%

0.00

N/A

06/06/24

9,732,731.21

12/06/21

Totals

405,717.35

0.00

313,998,915.96

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

Page 14 of 26


					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	17,982,963.92	8,261,692.27	01/01/25	06/30/25	10/06/25	21,488,843.06	0.00	404,828.96	404,828.96	0.00	0.00
2	16,328,366.74	3,415,459.96	01/01/25	06/30/25	09/06/24	27,899,313.14	0.00	(1,260.27)	1,147,816.49	0.00	0.00
3	0.00	500,350.00	01/01/23	06/30/23	08/07/23	21,909,972.38	1,009,521.94	0.00	0.00	0.00	0.00
12	0.00	(207,888.16)	01/01/24	03/31/24	03/06/25	10,867,754.82	0.00	(868.17)	1,664,008.56	0.00	0.00
22	(134,965.21)	0.00	--	--	09/06/24	7,830,065.36	456,883.11	0.00	0.00	18,366.05	0.00
Totals	34,176,365.45	11,969,614.07				89,995,948.76	1,466,405.05	402,700.51	3,216,654.01	18,366.05	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 26


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




© 2021 Computershare. All rights reserved. Confidential.					Page 16 of 26


								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
10/10/25	0	0.00	0	0.00	0	0.00	0	0.00	3	192,302,355.09	0	0.00	0	0.00	0	0.00	4.591015%	4.404990%	(27)
09/12/25	0	0.00	0	0.00	0	0.00	0	0.00	3	192,302,355.09	0	0.00	1	5,523,428.05	0	0.00	4.591015%	4.404990%	(26)
08/12/25	0	0.00	0	0.00	0	0.00	0	0.00	2	94,732,731.21	0	0.00	0	0.00	0	0.00	4.592208%	4.409130%	(25)
07/11/25	0	0.00	0	0.00	0	0.00	0	0.00	2	94,732,731.21	0	0.00	0	0.00	0	0.00	4.592208%	4.409130%	(24)
06/12/25	0	0.00	0	0.00	0	0.00	0	0.00	2	94,732,731.21	0	0.00	1	548,108.18	0	0.00	4.592208%	4.409130%	(23)
05/12/25	0	0.00	0	0.00	0	0.00	0	0.00	2	94,732,731.21	0	0.00	0	0.00	0	0.00	4.592235%	4.409016%	(22)
04/11/25	0	0.00	0	0.00	0	0.00	0	0.00	2	94,732,731.21	0	0.00	0	0.00	0	0.00	4.592235%	4.409016%	(21)
03/12/25	0	0.00	0	0.00	0	0.00	0	0.00	2	94,732,731.21	0	0.00	0	0.00	0	0.00	4.592235%	4.409016%	(20)
02/12/25	0	0.00	0	0.00	0	0.00	0	0.00	2	94,732,731.21	0	0.00	0	0.00	0	0.00	4.592235%	4.409016%	(19)
01/13/25	0	0.00	0	0.00	0	0.00	0	0.00	2	94,732,731.21	0	0.00	1	1,882,267.94	0	0.00	4.592235%	4.409016%	(18)
12/12/24	0	0.00	0	0.00	0	0.00	0	0.00	2	94,732,731.21	0	0.00	0	0.00	0	0.00	4.592343%	4.408627%	(16)
11/13/24	0	0.00	0	0.00	0	0.00	0	0.00	2	94,732,731.21	0	0.00	0	0.00	0	0.00	4.592361%	4.408627%	(15)
(1) Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 17 of 26

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

304101154

09/03/25

404,828.96

0.00

104,476,572.00

02/16/24

302090002

06/06/25

(1,260.27)

1,147,816.49

347,878.62

97,569,623.88

03/20/24

08/08/25

304101183

12/06/21

0.00

1,026,673.88

85,000,000.00

03/16/21

08/24/22

302090012

10/06/23

(868.17)

1,664,008.56

325,676.21

17,842,374.04

11/21/23

695100292

12/06/21

0.00

173,302.46

10,263,337.83

05/10/19

04/11/22

Totals

402,700.51

3,216,654.01

1,873,531.17

315,151,907.75

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 18 of 26


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		209,522,344	0	17,219,989			192,302,355
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		104,476,572	104,476,572	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Oct-25	313,998,916	104,476,572	0	0	17,219,989		192,302,355
Sep-25	313,998,916	104,476,572	0	0	17,219,989		192,302,355
Aug-25	319,522,344	110,000,000	0	0	114,789,613		94,732,731
Jul-25	319,522,344	110,000,000	0	0	114,789,613		94,732,731
Jun-25	319,522,344	110,000,000	0	0	114,789,613		94,732,731
May-25	320,070,452	208,117,732	0	0	17,219,989		94,732,731
Apr-25	320,070,452	110,000,000	0	0	115,337,721		94,732,731
Mar-25	320,070,452	208,117,732	0	0	17,219,989		94,732,731
Feb-25	320,070,452	110,000,000	0	0	115,337,721		94,732,731
Jan-25	320,070,452	110,000,000	0	0	115,337,721		94,732,731
Dec-24	321,994,329	210,000,000	0	0	17,261,598		94,732,731
Nov-24	322,038,029	210,000,000	0	0	17,305,297		94,732,731
(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 19 of 26


			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
1	304101154	104,476,571.95	104,476,572.00	187,000,000.00	08/22/25	7,746,705.27	1.39160	06/30/25	04/03/24	I/O
2	302090002	97,569,623.88	97,569,623.88	149,800,000.00	02/12/25	2,854,358.96	0.51090	06/30/25	05/06/24	I/O
3	304101183	85,000,000.00	85,000,000.00	74,700,000.00	01/31/25	500,350.00	0.25710	06/30/23	06/06/21	I/O
12	302090012	17,219,988.92	17,842,374.04	9,700,000.00	11/21/24	(336,091.16)	(1.00240)	03/31/24	06/06/24	223
22	695100292	9,732,731.21	10,263,337.83	5,400,000.00	07/02/24	(1,159,648.21)	(2.45160)	12/31/24	06/06/24	223
Totals		313,998,915.96	315,151,907.75	426,600,000.00		9,605,674.86




© 2021 Computershare. All rights reserved. Confidential.										Page 20 of 26


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
1	304101154	RT	ME	02/16/24	1
	Loan is in rehab. Modification closed early August 2025 with $4,550,795.90 paydown from reserves (paydown to A-1: $2,420,636.12; paydown to A-2: $2,130,159.78). Terms: 1) Loan maturity extended to 4/3/2028; 2) $10MM Working Capital
	Reserve cap was funded with reserves at closing; 3) remain under full cash management with a modified waterfall that applies 50% excess cash flow to a newly established Working Capital Reserve ($10MM cap) and 50% to principal paydown
	via hyper-amortization; 4) Once the working capital reserve cap is reached, 100% of excess cash will be applied to amortization until the reserve falls below the cap; 5) All past-due payments excluding default interest and late fees were
	brought current using available reserves; 5) Accrued default interest and late fees were conditionally waived, provided the Borrower avoids future default and repays the Loan in full by the extended maturity date; 6) Borrower covered all
	accrued fees, advances, and mod costs using reserve funds

2	302090002	OF	WA	03/20/24	7
	The loan transferred to Special Servicing effective 3/20/2024 for imminent maturity default. The Loan matured on 5/6/24 and did not payoff at maturity. The loan is secured by 7 office buildings located in Seattle, WA totaling 1,098,474 SF.
	Portfolio occupancy as of June 2025 was 59.4%. The June 2025 YTD NOI DSCR was approximately 1.31x. A December 2024 site inspection found the assets in good overall condition. One of three pari passu loans. A Receiver was
	appointed in March 2025. A foreclosure sale occurred on 8/8/25 where the Trust was the winning bidder.

3	304101183	MU	NC	03/16/21	7
	The loan transferred to special servicing on 3/16/21 due to imminent monetary default. The collateral is a 302,324 SF mixed use property located in Charlotte, NC. The 4-story retail and office complex was built in 2008 and renovated in 2011. An
	April 2025 inspection found the asset in good overall condition. Title was received in August 2022. As of June 2025, the asset was 36.9% occupied with several new tenants expected to open shortly. An improvement plan to cure deferred
	maintenance was completed in February 2024. The special servicer is working to lease the vacant spaces to stabilize the property and evaluating bringing the asset to the market later this year.

12	302090012	OF	MI	11/21/23	2
	The loan transferred to Special Servicing effective 11/21/2023 for imminent monetary default. The subject is a 360,280 SF office property located in Southfield, MI, built in 1985 and renovated in 2023. The collateral was 28.4% occupied in July
	2025. The property was inspected 12/4/2024 and found to be in good condition at that time. PNA signed. Borrower and SS previously exchanged proposals, but no draft terms were agreed to. Receiver appointed 8/15/2024. The SS is dual
	tracking foreclosure and likely a Receiver Sale in 2025.

22	695100292	RT	PA	05/10/19	7
	The loan transferred to special servicing effective 5/10/19 due to payment default. The loan is secured by a 201,712 sf retail property located in Johnstown, PA. The property was built in 1964 and does not have an occupied anchor. A grocer
	anchor vacated the 46,032 sf space in December 2016. The 60,000 sf flex space tenant vacated in November 2023. Occupancy in July 2025 was 23.6%. The property was inspected 5/27/25 and found to be in fair condition at that time. The
	Trust was the high bidder at the 3/11/2022 Sheriff's Sale. The Sheriff's Deed was recorded 4/14/22. The leasing team is focused on leasing the vacant space, including the anchor spaces. The strategy has been to lease up and stabilize the
	property before disposition. The special servicer is pursuing the marketing of the asset for disposition in 2025.

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 21 of 26


				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
1	304101154	0.00	4.66000%	0.00	4.66000%	10	11/03/20	11/03/20	12/07/20
1	304101154	0.00	4.66000%	0.00	4.66000%	10	12/07/20	11/03/20	11/03/20
1	304101154	0.00	4.66000%	0.00	4.66000%	10	07/31/25	11/03/20	12/07/20
28	302090028	9,065,207.00	5.13350%	9,065,207.00	5.13350%	10	05/04/20	05/06/20	07/06/20
28	302090028	0.00	5.13350%	0.00	5.13350%	10	07/06/20	05/06/20	05/04/20
Totals		9,065,207.00		9,065,207.00
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 22 of 26

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

304101173 12/10/21

5,470,756.78

3,700,000.00

3,594,065.83

477,810.77

3,360,074.65

2,882,263.88

2,588,492.90

0.00

110,734.77

2,477,758.13

39.56%

Current Period Totals

0.00

Cumulative Totals

5,470,756.78

3,700,000.00

3,594,065.83

477,810.77

3,360,074.65

2,882,263.88

2,588,492.90

0.00

110,734.77

2,477,758.13

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

Page 23 of 26


				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
41	304101173	10/11/24	0.00	0.00	2,477,758.13	0.00	0.00	(18,531.16)	0.00	0.00	2,477,758.13
		04/13/23	0.00	0.00	2,496,289.29	0.00	0.00	(89,177.11)	0.00	0.00
		08/12/22	0.00	0.00	2,585,466.40	0.00	0.00	(3,026.50)	0.00	0.00
		12/10/21	0.00	0.00	2,588,492.90	0.00	0.00	2,588,492.90	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	2,477,758.13	0.00	0.00	2,477,758.13	0.00	0.00	2,477,758.13




© 2021 Computershare. All rights reserved. Confidential.											Page 24 of 26


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
2	0.00	0.00	0.00	0.00	0.00	0.00	0.00	374,667.36	0.00	0.00	0.00	0.00
3	0.00	0.00	0.00	0.00	0.00	0.00	0.00	313,791.67	0.00	0.00	0.00	0.00
12	0.00	0.00	0.00	0.00	0.00	0.00	0.00	67,717.61	0.00	0.00	0.00	0.00
22	0.00	0.00	0.00	0.00	0.00	0.00	0.00	39,417.56	0.00	0.00	0.00	0.00
Total	0.00	0.00	0.00	0.00	0.00	0.00	0.00	795,594.19	0.00	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		795,594.19




© 2021 Computershare. All rights reserved. Confidential.												Page 25 of 26


	Supplemental Notes
	None




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

GS Mortgage Securities Trust 2014-GC22 10-D