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:   September 18, 2021 to October 18, 2021

Commission File Number of issuing entity:  333-226486-20

Central Index Key Number of issuing entity:  0001863688

BANK 2021-BNK34
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-226486

Central Index Key Number of depositor:  0000850779

Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000740906

Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001102113

Bank of America, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001577313

National Cooperative Bank, N.A.
(Exact name of sponsor as specified in its charter)

Anthony Sfarra (212) 214-5600
(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)

35-7287154
38-4178150
38-4178151
(I.R.S. Employer Identification No.)

c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-3

     

     

  X  

     

A-SB

     

     

  X  

     

A-4

     

     

  X  

     

A-4-1

     

     

  X  

     

A-4-2

     

     

  X  

     

A-4-X1

     

     

  X  

     

A-4-X2

     

     

  X  

     

A-5

     

     

  X  

     

A-5-1

     

     

  X  

     

A-5-2

     

     

  X  

     

A-5-X1

     

     

  X  

     

A-5-X2

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

A-S-1

     

     

  X  

     

A-S-2

     

     

  X  

     

A-S-X1

     

     

  X  

     

A-S-X2

     

     

  X  

     

B

     

     

  X  

     

B-1

     

     

  X  

     

B-2

     

     

  X  

     

B-X1

     

     

  X  

     

B-X2

     

     

  X  

     

C

     

     

  X  

     

C-1

     

     

  X  

     

C-2

     

     

  X  

     

C-X1

     

     

  X  

     

C-X2

     

     

  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 October 18, 2021 a distribution was made to holders of the certificates issued by BANK 2021-BNK34.

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 Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by BANK 2021-BNK34 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from September 18, 2021 to October 18, 2021.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on August 10, 2021. The CIK number for the Depositor is 0000850779.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 10, 2021. The Central Index Key number for Wells Fargo is 0000740906.

Morgan Stanley Mortgage Capital Holdings LLC ("Morgan Stanley"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 16, 2021. The Central Index Key number for Morgan Stanley is 0001541557.

Bank of America, National Association ("Bank of America"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 11, 2021. The Central Index Key number for Bank of America is 0001102113.

National Cooperative Bank, N.A. ("NCB "), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 16, 2021. The Central Index Key number for NCB  is 0001577313.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on October 26, 2021 under Commission File No. 333-226486-20 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on October 26, 2021 under Commission File No. 333-226486-20 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BANK 2021-BNK34, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$0.00

 

*REO Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$0.00

*As provided by Special Servicer

Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BANK 2021-BNK34, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

09/17/2021

$6,347.13

  Current Distribution Date

10/18/2021

$6,132.59

 

Interest Reserve Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

09/17/2021

$0.00

  Current Distribution Date

10/18/2021

$0.00

 

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by BANK 2021-BNK34, relating to the October 18, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on October 26, 2021 under Commission File No. 333-226486-20 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on October 26, 2021 under Commission File No. 333-226486-20 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.

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

 

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: October 26, 2021

 

 


wcm21b34_ex991-202110.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

10/18/21

BANK 2021-BNK34

Determination Date:

10/12/21

 

Next Distribution Date:

11/18/21

 

Record Date:

09/30/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2021-BNK34

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2-3

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

 

 

Certificate Factor Detail

4

 

A.J. Sfarra

 

cmbsnotices@wellsfargo.com

Certificate Interest Reconciliation Detail

5

 

30 Hudson Yards, 15th Floor, | New York, NY 10001

 

 

 

 

Master Servicer

Wells Fargo Bank, National Association

 

 

Exchangeable Certificate Detail

6

 

 

 

 

 

 

 

Investor Relations

 

REAM_InvestorRelations@wellsfargo.com

Additional Information

7

 

 

 

 

 

 

 

Three Wells Fargo, MAC D1050-084,401 S. Tryon Street, 8th Floor | Charlotte, NC 28202

 

Bond / Collateral Reconciliation - Cash Flows

8

Master & Special Servicer

National Cooperative Bank, N.A.

 

 

Bond / Collateral Reconciliation - Balances

9

 

Kathleen Luzik

(703) 302-1902

 

Current Mortgage Loan and Property Stratification

10-14

 

2011 Crystal Drive,Suite 800 | Arlington, VA 22202

 

 

Mortgage Loan Detail (Part 1)

15-16

Special Servicer

Greystone Servicing Company LLC

 

 

Mortgage Loan Detail (Part 2)

17-19

 

Jenna Unell

 

jenna.unell@greyco.com

Principal Prepayment Detail

20

 

5221 N. O'Connor Blvd., Suite 800, | Irving, TX 75039

 

 

Historical Detail

21

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

 

Representations Reviewer

 

 

 

Delinquency Loan Detail

22

 

Don Simon

(203) 660-6100

 

Collateral Stratification and Historical Detail

23

 

375 North French Road,Suite 100 | Amherst, NY 14228

 

 

Specially Serviced Loan Detail - Part 1

24

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Specially Serviced Loan Detail - Part 2

25

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

 

 

 

 

 

trustadministrationgroup@wellsfargo.com

Modified Loan Detail

26

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Historical Liquidated Loan Detail

27

Trustee

Wilmington Trust, National Association

 

 

Historical Bond / Collateral Loss Reconciliation Detail

28

 

General Contact

(302) 636-4140

 

Interest Shortfall Detail - Collateral Level

29

 

1100 North Market St., | Wilmington, DE 19890

 

 

Supplemental Notes

30

 

 

 

 

 

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.

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

   

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

Page 1 of 30

 


 
 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

06541JAA9

0.571000%

4,820,000.00

4,615,296.01

71,726.39

2,196.11

0.00

0.00

73,922.50

4,543,569.62

30.01%

30.00%

A-2

06541JAB7

1.935000%

66,608,000.00

66,608,000.00

0.00

107,405.40

0.00

0.00

107,405.40

66,608,000.00

30.01%

30.00%

A-3

06541JAC5

1.807000%

8,695,000.00

8,695,000.00

0.00

13,093.22

0.00

0.00

13,093.22

8,695,000.00

30.01%

30.00%

A-SB

06541JAD3

2.187000%

7,221,000.00

7,221,000.00

0.00

13,160.27

0.00

0.00

13,160.27

7,221,000.00

30.01%

30.00%

A-4

06541JAF8

2.156000%

167,000,000.00

167,000,000.00

0.00

300,043.33

0.00

0.00

300,043.33

167,000,000.00

30.01%

30.00%

A-5

06541JAL5

2.438000%

432,830,000.00

432,830,000.00

0.00

879,366.28

0.00

0.00

879,366.28

432,830,000.00

30.01%

30.00%

AS

06541JAT8

2.572000%

68,718,000.00

68,718,000.00

0.00

147,285.58

0.00

0.00

147,285.58

68,718,000.00

23.01%

23.00%

B

06541JAY7

2.754000%

65,036,000.00

65,036,000.00

0.00

149,257.62

0.00

0.00

149,257.62

65,036,000.00

16.38%

16.38%

C

06541JBD2

3.108000%

38,040,000.00

38,040,000.00

0.00

98,523.60

0.00

0.00

98,523.60

38,040,000.00

12.50%

12.50%

D

06541JBS9

2.500000%

28,223,000.00

28,223,000.00

0.00

58,797.92

0.00

0.00

58,797.92

28,223,000.00

9.63%

9.63%

E

06541JBU4

2.500000%

24,542,000.00

24,542,000.00

0.00

51,129.17

0.00

0.00

51,129.17

24,542,000.00

7.13%

7.13%

F

06541JBW0

2.250000%

26,996,000.00

26,996,000.00

0.00

50,617.50

0.00

0.00

50,617.50

26,996,000.00

4.38%

4.38%

G

06541JBY6

2.250000%

11,044,000.00

11,044,000.00

0.00

20,707.50

0.00

0.00

20,707.50

11,044,000.00

3.25%

3.25%

H*

06541JCA7

2.250000%

31,905,362.00

31,905,362.00

0.00

59,822.55

0.00

0.00

59,822.55

31,905,362.00

0.00%

0.00%

V

06541JCC3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

06541JCE9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

RR

BCC312PZ4

3.277064%

51,667,282.25

51,656,508.35

3,775.07

141,068.08

0.00

0.00

144,843.15

51,652,733.28

0.00%

0.00%

Interest

 

 

 

 

 

 

 

 

 

 

 

 

Regular SubTotal

 

1,033,345,644.25

1,033,130,166.36

75,501.46

2,092,474.13

0.00

0.00

2,167,975.59

1,033,054,664.90

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

06541JAR2

0.979556%

687,174,000.00

686,969,296.00

0.00

560,770.83

0.00

0.00

560,770.83

686,897,569.62

 

 

X-B

06541JAS0

0.517479%

171,794,000.00

171,794,000.00

0.00

74,083.18

0.00

0.00

74,083.18

171,794,000.00

 

 

X-D

06541JBJ9

0.777064%

52,765,000.00

52,765,000.00

0.00

34,168.16

0.00

0.00

34,168.16

52,765,000.00

 

 

X-F

06541JBL4

1.027064%

26,996,000.00

26,996,000.00

0.00

23,105.52

0.00

0.00

23,105.52

26,996,000.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificate Distribution Detail continued to next page

 

 

 

 

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

 

 

 

 

 

 

 

Page 2 of 30

 


 
 

 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-G

06541JBN0

1.027064%

11,044,000.00

11,044,000.00

0.00

9,452.41

0.00

0.00

9,452.41

11,044,000.00

 

X-H

06541JBQ3

1.027064%

31,905,362.00

31,905,362.00

0.00

27,307.38

0.00

0.00

27,307.38

31,905,362.00

 

Notional SubTotal

 

981,678,362.00

981,473,658.00

0.00

728,887.48

0.00

0.00

728,887.48

981,401,931.62

 

 

Deal Distribution Total

 

 

 

75,501.46

2,821,361.61

0.00

0.00

2,896,863.07

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing

 

the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the

 

underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 3 of 30

 


 
 

 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Realized Losses

Total Distribution

Ending Balance

Regular Certificates

 

 

 

 

 

 

 

 

 

A-1

06541JAA9

957.53029253

14.88099378

0.45562448

0.00000000

0.00000000

0.00000000

0.00000000

15.33661826

942.64929876

A-2

06541JAB7

1,000.00000000

0.00000000

1.61250000

0.00000000

0.00000000

0.00000000

0.00000000

1.61250000

1,000.00000000

A-3

06541JAC5

1,000.00000000

0.00000000

1.50583324

0.00000000

0.00000000

0.00000000

0.00000000

1.50583324

1,000.00000000

A-SB

06541JAD3

1,000.00000000

0.00000000

1.82249965

0.00000000

0.00000000

0.00000000

0.00000000

1.82249965

1,000.00000000

A-4

06541JAF8

1,000.00000000

0.00000000

1.79666665

0.00000000

0.00000000

0.00000000

0.00000000

1.79666665

1,000.00000000

A-5

06541JAL5

1,000.00000000

0.00000000

2.03166666

0.00000000

0.00000000

0.00000000

0.00000000

2.03166666

1,000.00000000

AS

06541JAT8

1,000.00000000

0.00000000

2.14333333

0.00000000

0.00000000

0.00000000

0.00000000

2.14333333

1,000.00000000

B

06541JAY7

1,000.00000000

0.00000000

2.29500000

0.00000000

0.00000000

0.00000000

0.00000000

2.29500000

1,000.00000000

C

06541JBD2

1,000.00000000

0.00000000

2.59000000

0.00000000

0.00000000

0.00000000

0.00000000

2.59000000

1,000.00000000

D

06541JBS9

1,000.00000000

0.00000000

2.08333345

0.00000000

0.00000000

0.00000000

0.00000000

2.08333345

1,000.00000000

E

06541JBU4

1,000.00000000

0.00000000

2.08333347

0.00000000

0.00000000

0.00000000

0.00000000

2.08333347

1,000.00000000

F

06541JBW0

1,000.00000000

0.00000000

1.87500000

0.00000000

0.00000000

0.00000000

0.00000000

1.87500000

1,000.00000000

G

06541JBY6

1,000.00000000

0.00000000

1.87500000

0.00000000

0.00000000

0.00000000

0.00000000

1.87500000

1,000.00000000

H

06541JCA7

1,000.00000000

0.00000000

1.87499988

0.00000000

0.00000000

0.00000000

0.00000000

1.87499988

1,000.00000000

V

06541JCC3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

06541JCE9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

RR Interest

BCC312PZ4

999.79147539

0.07306500

2.73031741

0.00000000

0.00000000

0.00000000

0.00000000

2.80338241

999.71841039

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

06541JAR2

999.70210747

0.00000000

0.81605362

0.00000000

0.00000000

0.00000000

0.00000000

0.81605362

999.59772870

X-B

06541JAS0

1,000.00000000

0.00000000

0.43123264

0.00000000

0.00000000

0.00000000

0.00000000

0.43123264

1,000.00000000

X-D

06541JBJ9

1,000.00000000

0.00000000

0.64755349

0.00000000

0.00000000

0.00000000

0.00000000

0.64755349

1,000.00000000

X-F

06541JBL4

1,000.00000000

0.00000000

0.85588680

0.00000000

0.00000000

0.00000000

0.00000000

0.85588680

1,000.00000000

X-G

06541JBN0

1,000.00000000

0.00000000

0.85588645

0.00000000

0.00000000

0.00000000

0.00000000

0.85588645

1,000.00000000

X-H

06541JBQ3

1,000.00000000

0.00000000

0.85588686

0.00000000

0.00000000

0.00000000

0.00000000

0.85588686

1,000.00000000

 

 

 

 

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

 

 

 

 

 

Page 4 of 30

 


 
 

 

                         

 

 

 

 

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

09/01/21 - 09/30/21

30

0.00

2,196.11

0.00

2,196.11

0.00

0.00

0.00

2,196.11

0.00

 

A-2

09/01/21 - 09/30/21

30

0.00

107,405.40

0.00

107,405.40

0.00

0.00

0.00

107,405.40

0.00

 

A-3

09/01/21 - 09/30/21

30

0.00

13,093.22

0.00

13,093.22

0.00

0.00

0.00

13,093.22

0.00

 

A-SB

09/01/21 - 09/30/21

30

0.00

13,160.27

0.00

13,160.27

0.00

0.00

0.00

13,160.27

0.00

 

A-4

09/01/21 - 09/30/21

30

0.00

300,043.33

0.00

300,043.33

0.00

0.00

0.00

300,043.33

0.00

 

A-5

09/01/21 - 09/30/21

30

0.00

879,366.28

0.00

879,366.28

0.00

0.00

0.00

879,366.28

0.00

 

X-A

09/01/21 - 09/30/21

30

0.00

560,770.83

0.00

560,770.83

0.00

0.00

0.00

560,770.83

0.00

 

X-B

09/01/21 - 09/30/21

30

0.00

74,083.18

0.00

74,083.18

0.00

0.00

0.00

74,083.18

0.00

 

AS

09/01/21 - 09/30/21

30

0.00

147,285.58

0.00

147,285.58

0.00

0.00

0.00

147,285.58

0.00

 

B

09/01/21 - 09/30/21

30

0.00

149,257.62

0.00

149,257.62

0.00

0.00

0.00

149,257.62

0.00

 

C

09/01/21 - 09/30/21

30

0.00

98,523.60

0.00

98,523.60

0.00

0.00

0.00

98,523.60

0.00

 

X-D

09/01/21 - 09/30/21

30

0.00

34,168.16

0.00

34,168.16

0.00

0.00

0.00

34,168.16

0.00

 

X-F

09/01/21 - 09/30/21

30

0.00

23,105.52

0.00

23,105.52

0.00

0.00

0.00

23,105.52

0.00

 

X-G

09/01/21 - 09/30/21

30

0.00

9,452.41

0.00

9,452.41

0.00

0.00

0.00

9,452.41

0.00

 

X-H

09/01/21 - 09/30/21

30

0.00

27,307.38

0.00

27,307.38

0.00

0.00

0.00

27,307.38

0.00

 

D

09/01/21 - 09/30/21

30

0.00

58,797.92

0.00

58,797.92

0.00

0.00

0.00

58,797.92

0.00

 

E

09/01/21 - 09/30/21

30

0.00

51,129.17

0.00

51,129.17

0.00

0.00

0.00

51,129.17

0.00

 

F

09/01/21 - 09/30/21

30

0.00

50,617.50

0.00

50,617.50

0.00

0.00

0.00

50,617.50

0.00

 

G

09/01/21 - 09/30/21

30

0.00

20,707.50

0.00

20,707.50

0.00

0.00

0.00

20,707.50

0.00

 

H

09/01/21 - 09/30/21

30

0.00

59,822.55

0.00

59,822.55

0.00

0.00

0.00

59,822.55

0.00

 

RR Interest

09/01/21 - 09/30/21

30

0.00

141,068.08

0.00

141,068.08

0.00

0.00

0.00

141,068.08

0.00

 

Totals

 

 

0.00

2,821,361.61

0.00

2,821,361.61

0.00

0.00

0.00

2,821,361.61

0.00

 

 

 

 

 

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

 

 

 

 

 

 

Page 5 of 30

 


 
 

 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

Maximum Initial

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Balance

Beginning Balance         Principal Distribution    Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

A-4 (EC)

06541JAF8

2.156000%

167,000,000.00

167,000,000.00

0.00

300,043.33

0.00

 

0.00

 

300,043.33

167,000,000.00

A-4-1

06541JAG6

N/A

167,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-2

06541JAH4

N/A

167,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X1

06541JAJ0

N/A

167,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-4-X2

06541JAK7

N/A

167,000,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5 (EC)

06541JAL5

2.438000%

432,830,000.00

432,830,000.00

0.00

879,366.28

0.00

 

0.00

 

879,366.28

432,830,000.00

A-5-1

06541JAM3

N/A

432,830,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-2

06541JAN1

N/A

432,830,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-2

06541JAN1

N/A

432,830,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-X1

06541JAP6

N/A

432,830,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-5-X2

06541JAQ4

N/A

432,830,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S (EC)

06541JAT8

2.572000%

68,718,000.00

68,718,000.00

0.00

147,285.58

0.00

 

0.00

 

147,285.58

68,718,000.00

A-S-1

06541JAU5

N/A

68,718,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-2

06541JAV3

N/A

68,718,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X1

06541JAW1

N/A

68,718,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

A-S-X2

06541JAX9

N/A

68,718,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B (EC)

06541JAY7

2.754000%

65,036,000.00

65,036,000.00

0.00

149,257.62

0.00

 

0.00

 

149,257.62

65,036,000.00

B-1

06541JAZ4

N/A

65,036,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-2

06541JBA8

N/A

65,036,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X1

06541JBB6

N/A

65,036,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

B-X2

06541JBC4

N/A

65,036,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C (EC)

06541JBD2

3.108000%

38,040,000.00

38,040,000.00

0.00

98,523.60

0.00

 

0.00

 

98,523.60

38,040,000.00

C-1

06541JBE0

N/A

38,040,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-2

06541JBF7

N/A

38,040,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X1

06541JBG5

N/A

38,040,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

C-X2

06541JBH3

N/A

38,040,000.00

0.00

0.00

0.00

0.00

 

0.00

 

0.00

0.00

Exchangeable Certificates Total

 

4,290,950,000.00

771,624,000.00

0.00

1,574,476.41

0.00

 

      0.00

 

1,574,476.41

771,624,000.00

 

 

 

 

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

 

 

 

 

 

 

 

Page 6 of 30

 


 
 

 

     

Additional Information

 

Total Available Distribution Amount (1)

2,896,863.07

 

(1) The Available Distribution Amount includes any Prepayment Penalties.

 

 

 

 

 

 

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

 

Page 7 of 30

 


 
 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,839,444.27

Master Servicing Fee

9,963.96

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,132.63

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

430.47

ARD Interest

0.00

Operating Advisor Fee

1,050.35

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

215.24

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,839,444.27

Total Fees

18,082.64

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

75,501.46

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

75,501.46

Total Expenses/Reimbursements

0.00

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,821,361.61

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

75,501.46

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,896,863.07

Total Funds Collected

2,914,945.73

Total Funds Distributed

2,914,945.71

 

 

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

 

 

Page 8 of 30

 


 
 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

1,033,130,167.09

1,033,130,167.09

Beginning Certificate Balance

1,033,130,166.36

(-) Scheduled Principal Collections

75,501.46

75,501.46

(-) Principal Distributions

75,501.46

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

1,033,054,665.63

1,033,054,665.63

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,033,130,167.09

1,033,130,167.09

Ending Certificate Balance

1,033,054,664.90

Ending Actual Collateral Balance

1,033,054,665.63

1,033,054,665.63

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.73)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.73)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.28%

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

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

 

 

Page 9 of 30

 


 
 

 

                             

 

 

 

 

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

 

1,000,000 or less

1

992,246.30

0.10%

115

3.4100

7.810000

1.75 or less

7

55,710,754.59

5.39%

109

4.0806

1.615186

1,000,001 to 2,000,000

8

12,110,684.79

1.17%

116

3.4860

6.817112

1.76 to 2.00

7

137,367,237.49

13.30%

115

3.8276

1.952644

2,000,001 to 3,000,000

8

19,726,200.93

1.91%

116

3.7315

6.289821

2.01 to 2.25

1

27,108,900.00

2.62%

116

3.5500

2.010000

3,000,001 to 4,000,000

2

6,700,000.00

0.65%

115

3.7354

6.109552

2.26 to 2.50

3

81,540,000.00

7.89%

116

3.5886

2.366565

4,000,001 to 5,000,000

3

14,365,754.59

1.39%

116

4.2993

1.687919

2.51 to 2.75

4

127,150,000.00

12.31%

116

3.4018

2.679579

5,000,001 to 6,000,000

1

5,473,661.86

0.53%

115

3.2900

5.640000

2.76 to 3.00

7

129,367,591.05

12.52%

83

3.6051

2.863854

6,000,001 to 7,000,000

4

27,175,593.47

2.63%

116

3.2810

8.067650

3.01 or greater

29

474,810,182.50

45.96%

113

2.8773

4.689274

7,000,001 to 8,000,000

3

22,336,623.69

2.16%

115

3.4695

3.563620

Totals

58

1,033,054,665.63

100.00%

110

3.2981

3.430007

8,000,001 to 9,000,000

1

8,620,000.00

0.83%

116

4.1700

1.500000

 

 

 

 

 

 

 

9,000,001 to 10,000,000

4

37,585,000.00

3.64%

106

3.5847

2.648022

 

 

 

 

 

 

 

10,000,001 to 15,000,000

3

36,540,000.00

3.54%

115

3.4006

3.186705

 

 

 

 

 

 

 

15,000,001 to 20,000,000

6

104,070,000.00

10.07%

115

3.5544

2.581717

 

 

 

 

 

 

 

20,000,001 to 30,000,000

3

87,008,900.00

8.42%

95

3.6216

2.595159

 

 

 

 

 

 

 

30,000,001 to 50,000,000

4

162,350,000.00

15.72%

101

3.2839

2.873579

 

 

 

 

 

 

 

50,000,001 to 70,000,000

4

242,000,000.00

23.43%

113

3.2823

3.457521

 

 

 

 

 

 

 

70,000,001 to 90,000,000

3

246,000,000.00

23.81%

114

2.8820

3.688943

 

 

 

 

 

 

 

90,000,001 and Greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

58

1,033,054,665.63

100.00%

110

3.2981

3.430007

 

 

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 10 of 30

 


 
 

 

                           

 

 

 

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

 

Alabama

1

12,290,000.00

1.19%

115

3.5640

2.430000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

2

18,750,000.00

1.82%

97

3.7968

1.940800

California

8

146,278,900.00

14.16%

109

3.4221

3.236357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

3

60,275,000.00

5.83%

115

3.7686

1.937644

Colorado

3

15,800,000.00

1.53%

115

3.2320

2.960000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile Home Park

1

2,500,000.00

0.24%

115

4.6950

1.870000

Connecticut

7

8,620,000.00

0.83%

116

4.1700

1.500000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

32

155,562,773.55

15.06%

116

3.5025

4.762733

Florida

1

2,675,000.00

0.26%

116

4.1000

2.820000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

9

531,150,000.00

51.42%

106

3.0226

3.708573

Georgia

3

18,000,000.00

1.74%

115

3.0210

3.440000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

1

27,108,900.00

2.62%

116

3.5500

2.010000

Indiana

1

4,965,754.59

0.48%

115

4.0500

1.570000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

9

151,057,992.08

14.62%

116

3.7989

2.276120

Iowa

1

9,035,000.00

0.87%

115

3.2660

3.940000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

14

86,650,000.00

8.39%

116

3.1922

3.191004

Louisiana

5

32,350,000.00

3.13%

116

3.0550

3.330000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

71

1,033,054,665.63

100.00%

110

3.2981

3.430007

Maryland

1

83,000,000.00

8.03%

116

2.7590

3.820000

 

 

 

 

 

 

 

 

Massachusetts

1

2,200,000.00

0.21%

115

4.0400

1.960000

 

 

 

 

 

 

 

 

Michigan

1

2,076,774.50

0.20%

116

3.7500

5.140000

 

 

 

 

 

 

 

 

Mississippi

1

7,397,237.49

0.72%

115

3.8800

1.800000

 

 

 

 

 

 

 

 

Montana

1

1,570,619.00

0.15%

116

3.6300

1.560000

 

 

 

 

 

 

 

 

Nevada

3

85,700,000.00

8.30%

116

3.5522

2.479685

 

 

 

 

 

 

 

 

New York

25

297,140,999.05

28.76%

116

3.5514

3.575819

 

 

 

 

 

 

 

 

Ohio

2

53,200,000.00

5.15%

115

2.9743

3.214737

 

 

 

 

 

 

 

 

Pennsylvania

1

70,000,000.00

6.78%

56

3.6830

2.850000

 

 

 

 

 

 

 

 

South Dakota

1

5,354,381.00

0.52%

116

3.6300

1.560000

 

 

 

 

 

 

 

 

Tennessee

1

4,500,000.00

0.44%

116

4.0400

1.990000

 

 

 

 

 

 

 

 

Texas

1

29,900,000.00

2.89%

116

3.6250

2.870000

 

 

 

 

 

 

 

 

Washington, DC

2

141,000,000.00

13.65%

111

2.5538

4.704539

 

 

 

 

 

 

 

 

Totals

71

1,033,054,665.63

100.00%

110

3.2981

3.430007

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 11 of 30

 


 
 

 

                             

 

 

 

 

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

5

281,000,000.00

27.20%

114

2.6825

4.472313

12 months or less

58

1,033,054,665.63

100.00%

110

3.2981

3.430007

 

3.001% to 3.250%

6

146,589,386.20

14.19%

111

3.0784

4.052222

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.251% to 3.500%

21

179,726,521.33

17.40%

116

3.3681

3.953801

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.501% to 3.750%

13

277,160,766.02

26.83%

99

3.6046

2.527327

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

3.751% to 4.000%

4

97,417,237.49

9.43%

116

3.9102

1.974931

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

4.001% to 4.250%

7

43,760,754.59

4.24%

115

4.1477

1.759767

Totals

58

1,033,054,665.63

100.00%

110

3.2981

3.430007

 

4.251% to 4.750%

1

2,500,000.00

0.24%

115

4.6950

1.870000

 

 

 

 

 

 

 

 

4.751% or greater

1

4,900,000.00

0.47%

116

4.7900

1.530000

 

 

 

 

 

 

 

 

Totals

58

1,033,054,665.63

100.00%

110

3.2981

3.430007

 

 

 

 

 

 

 

(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.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 12 of 30

 


 
 

 

                             

 

 

 

 

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

2

70,000,000.00

6.78%

56

3.6830

2.850000

Interest Only

38

954,778,900.00

92.42%

110

3.2700

3.402035

 

61 to 84 months

1

9,500,000.00

0.92%

79

3.7110

1.630000

240 months or less

1

2,076,774.50

0.20%

116

3.7500

5.140000

 

85 to 120 months

55

953,554,665.63

92.30%

114

3.2657

3.490518

241 months to 360 months

15

64,574,947.91

6.25%

110

3.6900

2.905271

 

121 months or greater

0

0.00

0.00%

0

0.0000

0.000000

361 months or greater

4

11,624,043.22

1.13%

115

3.3428

8.337149

 

Totals

58

1,033,054,665.63

100.00%

110

3.2981

3.430007

Totals

58

1,033,054,665.63

100.00%

110

3.2981

3.430007

(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.

 

 

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Page 13 of 30

 


 
 

 

                         

 

 

 

 

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

38

964,936,892.08

93.41%

110

3.2949

3.198376

 

 

 

None

 

 

12 months or less

20

68,117,773.55

6.59%

116

3.3431

6.711228

 

 

 

 

 

 

13 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

58

1,033,054,665.63

100.00%

110

3.2981

3.430007

 

 

 

 

 

(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.

 

 

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 14 of 30

 


 
 

 

                                 

 

 

 

 

 

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

310949724

OF

New York

NY

Actual/360

3.368%

224,545.45

0.00

0.00

N/A

06/11/31

--

80,000,000.00

80,000,000.00

10/11/21

 

1A

310958629

 

 

 

Actual/360

3.368%

56,136.36

0.00

0.00

N/A

06/11/31

--

20,000,000.00

20,000,000.00

10/11/21

 

2

300802197

OF

Washington

DC

Actual/360

2.537%

175,441.25

0.00

0.00

11/01/30

10/01/33

--

83,000,000.00

83,000,000.00

10/01/21

 

3

310957767

OF

Frederick

MD

Actual/360

2.759%

190,830.83

0.00

0.00

N/A

06/11/31

--

83,000,000.00

83,000,000.00

10/11/21

 

4

453012456

OF

Pittsburgh

PA

Actual/360

3.683%

122,765.63

0.00

0.00

N/A

06/01/26

--

40,000,000.00

40,000,000.00

10/01/21

 

4A

453012458

 

 

 

Actual/360

3.683%

92,074.22

0.00

0.00

N/A

06/01/26

--

30,000,000.00

30,000,000.00

10/01/21

 

5

2063725

RT

Jamaica

NY

Actual/360

3.920%

209,066.67

0.00

0.00

N/A

06/01/31

--

64,000,000.00

64,000,000.00

10/01/21

 

6

310956559

OF

Burlingame

CA

Actual/360

3.017%

150,840.00

0.00

0.00

07/06/30

01/06/33

--

60,000,000.00

60,000,000.00

10/06/21

 

7

300802192

MF

Las Vegas

NV

Actual/360

3.548%

177,400.00

0.00

0.00

N/A

06/01/31

--

60,000,000.00

60,000,000.00

10/01/21

 

8

300802194

OF

Washington

DC

Actual/360

2.579%

124,627.50

0.00

0.00

05/01/31

02/01/32

--

58,000,000.00

58,000,000.00

10/01/21

 

9

2063494

OF

Columbus

OH

Actual/360

2.900%

120,833.33

0.00

0.00

N/A

05/05/31

--

50,000,000.00

50,000,000.00

10/05/21

 

10

453012455

MU

New York

NY

Actual/360

3.550%

118,333.33

0.00

0.00

N/A

05/01/31

--

40,000,000.00

40,000,000.00

10/01/21

 

11

310957532

SS

Various

LA

Actual/360

3.055%

82,357.71

0.00

0.00

N/A

06/11/31

--

32,350,000.00

32,350,000.00

10/11/21

 

12

2164013

RT

League City

TX

Actual/360

3.625%

90,322.92

0.00

0.00

N/A

06/01/31

--

29,900,000.00

29,900,000.00

10/01/21

 

13

300802196

98

San Jose

CA

Actual/360

3.550%

80,197.16

0.00

0.00

N/A

06/01/31

--

27,108,900.00

27,108,900.00

10/01/21

 

14

310957494

SS

Various

GA

Actual/360

3.021%

45,315.00

0.00

0.00

N/A

05/11/31

--

18,000,000.00

18,000,000.00

10/11/21

 

15

2063581

MU

New York

NY

Actual/360

4.215%

61,820.00

0.00

0.00

N/A

05/01/31

--

17,600,000.00

17,600,000.00

10/01/21

 

16

2063315

RT

National City

CA

Actual/360

3.900%

54,502.50

0.00

0.00

N/A

05/01/31

--

16,770,000.00

16,770,000.00

10/01/21

 

17

300802201

OF

Reno

NV

Actual/360

3.617%

47,925.25

0.00

0.00

N/A

07/01/31

--

15,900,000.00

15,900,000.00

10/01/21

 

18

410957557

SS

Various

CO

Actual/360

3.232%

42,554.67

0.00

0.00

N/A

05/11/31

--

15,800,000.00

15,800,000.00

10/11/21

 

19

470125240

MF

New York

NY

Actual/360

3.250%

35,208.33

0.00

0.00

N/A

06/01/31

--

13,000,000.00

13,000,000.00

10/01/21

 

20

310957866

RT

Mobile

AL

Actual/360

3.564%

36,501.30

0.00

0.00

N/A

05/11/31

--

12,290,000.00

12,290,000.00

10/11/21

 

21

310955268

OF

Sherman Oaks

CA

Actual/360

3.396%

31,837.50

0.00

0.00

N/A

05/11/31

--

11,250,000.00

11,250,000.00

10/11/21

 

22

300802189

SS

Sparks

NV

Actual/360

3.473%

28,358.75

0.00

0.00

N/A

06/01/31

--

9,800,000.00

9,800,000.00

10/01/21

 

23

610957028

IN

Rancho Cordova

CA

Actual/360

3.711%

29,378.75

0.00

0.00

N/A

05/11/28

--

9,500,000.00

9,500,000.00

10/11/21

 

24

310956576

IN

San Diego

CA

Actual/360

3.885%

29,946.88

0.00

0.00

N/A

06/11/31

--

9,250,000.00

9,250,000.00

10/11/21

 

25

410957434

RT

Davenport

IA

Actual/360

3.266%

24,590.26

0.00

0.00

N/A

05/11/31

--

9,035,000.00

9,035,000.00

10/11/21

 

26

2164285

MF

New Haven

CT

Actual/360

4.170%

29,954.50

0.00

0.00

N/A

06/01/31

--

8,620,000.00

8,620,000.00

09/01/21

 

27

600956869

SS

Brentwood

CA

Actual/360

3.342%

20,887.50

0.00

0.00

N/A

06/11/31

--

7,500,000.00

7,500,000.00

10/11/21

 

28

470124900

MF

Jamaica

NY

Actual/360

3.190%

19,809.82

12,584.19

0.00

N/A

05/01/31

--

7,451,970.39

7,439,386.20

10/01/21

 

29

324990029

RT

Hattiesburg

MS

Actual/360

3.880%

23,953.63

11,100.34

0.00

N/A

05/01/31

--

7,408,337.83

7,397,237.49

10/01/21

 

30

2164110

MF

New York

NY

Actual/360

2.815%

16,420.83

0.00

0.00

N/A

06/01/31

--

7,000,000.00

7,000,000.00

10/01/21

 

31

470124940

MF

Briarwood

NY

Actual/360

3.340%

19,483.33

0.00

0.00

N/A

06/01/31

--

7,000,000.00

7,000,000.00

10/01/21

 

32

300802193

MF

Various

Various

Actual/360

3.630%

20,948.12

0.00

0.00

N/A

06/01/31

--

6,925,000.00

6,925,000.00

10/01/21

 

 

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

 

 

 

 

 

 

 

 

 

Page 15 of 30

 


 
 

 

                                 

 

 

 

 

 

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

 

33

470125150

MF

Suffern

NY

Actual/360

3.350%

17,478.29

10,286.66

0.00

N/A

05/01/31

--

6,260,880.13

6,250,593.47

10/01/21

 

34

470125170

MF

New York

NY

Actual/360

3.290%

15,022.30

5,597.07

0.00

N/A

05/01/31

--

5,479,258.93

5,473,661.86

10/01/21

 

35

2164271

RT

Merrillville

IN

Actual/360

4.050%

16,783.83

7,231.29

0.00

N/A

05/01/31

--

4,972,985.88

4,965,754.59

10/01/21

 

36

2164353

MF

West Hollywood

CA

Actual/360

4.790%

19,559.17

0.00

0.00

N/A

06/01/31

--

4,900,000.00

4,900,000.00

10/01/21

 

37

410957850

RT

Mount Juliet

TN

Actual/360

4.040%

15,150.00

0.00

0.00

N/A

06/11/31

--

4,500,000.00

4,500,000.00

10/11/21

 

38

470124760

MF

New York

NY

Actual/360

3.370%

9,829.17

0.00

0.00

N/A

05/01/31

--

3,500,000.00

3,500,000.00

10/01/21

 

39

410957707

SS

New Albany

OH

Actual/360

4.135%

11,026.67

0.00

0.00

N/A

05/11/31

--

3,200,000.00

3,200,000.00

10/11/21

 

40

470125260

MF

New York

NY

Actual/360

3.310%

8,251.57

3,030.79

0.00

N/A

06/01/31

--

2,991,504.63

2,988,473.84

10/01/21

 

41

470125370

MF

Mineola

NY

Actual/360

3.370%

8,425.00

0.00

0.00

N/A

06/01/31

--

3,000,000.00

3,000,000.00

10/01/21

 

42

2164403

MU

Jacksonville

FL

Actual/360

4.100%

9,139.58

0.00

0.00

N/A

06/01/31

--

2,675,000.00

2,675,000.00

10/01/21

 

43

300802188

MH

Lackawanna

NY

Actual/360

4.695%

9,781.25

0.00

0.00

N/A

05/01/31

--

2,500,000.00

2,500,000.00

10/01/21

 

44

470125610

MF

New York

NY

Actual/360

3.280%

5,984.85

3,625.95

0.00

N/A

06/01/31

--

2,189,578.54

2,185,952.59

10/01/21

 

45

300802191

RT

Littleton

MA

Actual/360

4.040%

7,406.67

0.00

0.00

N/A

05/01/31

--

2,200,000.00

2,200,000.00

10/01/21

 

46

470125600

MF

Detroit

MI

Actual/360

3.750%

6,508.49

5,942.16

0.00

N/A

06/01/31

--

2,082,716.66

2,076,774.50

10/01/21

 

47

470125300

MF

Yonkers

NY

Actual/360

3.360%

5,880.00

0.00

0.00

N/A

06/01/31

--

2,100,000.00

2,100,000.00

10/01/21

 

48

470125400

MF

New York

NY

Actual/360

3.560%

5,488.33

0.00

0.00

N/A

06/01/31

--

1,850,000.00

1,850,000.00

10/01/21

 

49

470119560

MF

Douglaston

NY

Actual/360

3.510%

4,717.02

2,566.55

0.00

N/A

06/01/31

--

1,612,658.07

1,610,091.52

10/01/21

 

50

470123880

MF

Yonkers

NY

Actual/360

3.480%

4,627.47

1,551.61

0.00

N/A

06/01/31

--

1,595,678.70

1,594,127.09

10/01/21

 

51

470124470

MF

Auburndale

NY

Actual/360

3.450%

4,511.80

1,542.47

0.00

N/A

05/01/31

--

1,569,322.90

1,567,780.43

10/01/21

 

52

470125930

MF

New York

NY

Actual/360

3.500%

4,348.62

2,387.05

0.00

N/A

05/01/31

--

1,490,954.02

1,488,566.97

10/01/21

 

53

470125830

MF

Brooklyn

NY

Actual/360

3.480%

4,185.83

2,309.14

0.00

N/A

06/01/31

--

1,443,390.23

1,441,081.09

10/01/21

 

54

470126060

MF

White Plains

NY

Actual/360

3.420%

3,900.68

2,212.45

0.00

N/A

06/01/31

--

1,368,659.09

1,366,446.64

10/01/21

 

55

470125520

MF

New York

NY

Actual/360

3.460%

3,444.17

1,917.61

0.00

N/A

06/01/31

--

1,194,508.66

1,192,591.05

10/01/21

 

56

470126170

MF

Brooklyn

NY

Actual/360

3.410%

2,824.23

1,616.13

0.00

N/A

05/01/31

--

993,862.43

992,246.30

10/01/21

 

Totals

 

 

 

 

 

 

2,839,444.27

75,501.46

0.00

 

 

 

1,033,130,167.09

1,033,054,665.63

 

 

1 Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Page 16 of 30

 


 
 

 

                           

 

 

 

 

 

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

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A

0.00

0.00

--

--

--

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

 

 

3

0.00

0.00

--

--

--

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

 

 

5

0.00

0.00

--

--

--

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

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

113,802.17

0.00

 

 

13

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

0.00

0.00

--

--

--

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

1,908,152.00

03/08/21

03/08/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

0.00

0.00

--

--

--

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

 

 

25

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

0.00

0.00

--

--

--

0.00

0.00

29,918.58

29,918.58

0.00

0.00

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 17 of 30

 


 
 

 

                           

 

 

 

 

 

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

 

27

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

0.00

2,070,605.00

02/26/21

02/26/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

0.00

0.00

--

--

--

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

2,392,245.00

02/23/21

02/23/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

0.00

1,540,234.00

03/09/21

03/09/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

0.00

1,448,593.00

03/02/21

03/02/21

--

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

1,253,430.00

02/16/21

02/16/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

0.00

1,846,382.00

03/24/21

03/24/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

0.00

807,724.00

03/08/21

03/08/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

0.00

629,472.00

03/17/21

03/17/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

0.00

788,384.00

03/19/21

03/19/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

0.00

775,699.00

03/12/21

03/12/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

0.00

758,960.00

03/11/21

03/11/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

0.00

533,922.00

03/31/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

0.00

238,498.00

12/29/20

12/29/20

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

0.00

1,009,982.00

02/03/21

02/03/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

0.00

376,083.00

04/07/21

04/07/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

0.00

372,165.00

04/09/21

04/09/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

54

0.00

508,645.00

04/08/21

04/08/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 18 of 30

 


 
 

 

                           

 

 

 

 

 

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

 

55

0.00

183,970.00

03/16/21

03/16/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

56

0.00

423,593.00

04/13/21

04/13/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

0.00

19,866,738.00

 

 

 

0.00

0.00

29,918.58

29,918.58

113,802.17

0.00

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 19 of 30

 


 
 

 

           

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

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

 

 

Page 20 of 30

 


 
 

 

                                           

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10/18/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.298052%

3.277053%

110

09/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.298068%

3.277064%

111

08/17/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.298082%

3.277075%

112

07/16/21

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

0

0.00

0

0.00

 

3.298097%

3.277086%

113

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Page 21 of 30

 


 
 

 

                             

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹ Advances

Advances

Advances

Balance

Date

Code²

 

Date

Date

REO Date

26

2164285

09/01/21

0

B

29,918.58

29,918.58

0.00

8,620,000.00

 

 

 

 

 

 

Totals

 

 

 

 

29,918.58

29,918.58

0.00

8,620,000.00

 

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

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

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Page 22 of 30

 


 
 

 

                 

 

 

 

 

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

70,000,000

70,000,000

            0

 

 

0

 

> 60 Months

 

963,054,666

963,054,666

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

 

REO/Foreclosure

 

 

Oct-21

1,033,054,666

1,033,054,666

0

0

0

 

0

 

Sep-21

1,033,130,167

1,033,130,167

0

0

0

 

0

 

Aug-21

1,033,200,577

1,033,200,577

0

0

0

 

0

 

Jul-21

1,033,270,775

1,033,270,775

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.

 

 

 

 

 

 

 

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

 

 

Page 23 of 30

 


 
 

 

                     

 

 

 

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

 

 

 

 

No specially serviced loans this period

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 24 of 30

 


 
 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

 

 

 

 

 

No specially serviced loans this period

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

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

 

 

Page 25 of 30

 


 
 

 

                 

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 

Pre-Modification

Post-Modification

 

Modification

Modification

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

Pros ID

Loan Number

 

 

 

Code¹

Date

Date

Date

 

 

 

 

No modified loans this period

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

Page 26 of 30

 


 
 

 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 27 of 30

 


 
 

 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Page 28 of 30

 


 
 

 

                         

 

 

 

 

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)

 

 

 

 

 

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.

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Page 29 of 30

 


 
 

 

   

Supplemental Notes

 

Risk Retention

 

Pursuant to the PSA, the Certificate Administrator has made available on www.cts.com <http://ctslink.com>, specifically under the “U.S. Risk Retention SpecialNotices” tab for the BANK 2021-BNK34 transaction, certain information provided to the Certificate

Administrator regarding the Retaining Sponsor’s compliance withcertain specified provisions of the Credit Risk Retention Rules. Investors should refer to the Certificate Administrator’s website for all such information.

 

Additional info

 

Available Non Retained Certificate Funds= $ 2,752,019.92; Available Retained Certificate Funds=$ 144,843.15

 

 

 

 

 

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

Page 30 of 30

 


(null)


	
		Prospectus Loan ID
		1
		09-14-2021
		10-12-2021
		WFB, JPMorgan Chase Bank, National Association
		06-01-2021
		80000000
		120
		06-11-2031
		0.0336818
		0.0336818
		3
		1
		120
		07-11-2021
		false
		1
		PP
		3
		0
		80000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-10-2030
		
			375 PEARL STREET
			375 PEARL STREET
			New York
			NY
			10038
			New York
			OF
			573083
			573083
			1975
			2018
			365000000
			MAI
			05-01-2021
			1
			6
			07-11-2023
			N
			NYC HUMAN RESOURCES ADMINISTRATION
			193821
			09-13-2039
			DEPARTMENT OF FINANCE
			182315
			09-13-2038
			NYPD
			124767
			04-10-2039
			12-31-2020
			32466229.25
			12264849
			20201380.25
			20086763.65
			UW
			CREFC
			2.69
			2.67
			F
		
		false
		false
		80000000
		224545.45
		0.03368182
		0.0001443
		224545.45
		0
		0
		80000000
		80000000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2
		09-14-2021
		10-12-2021
		Bank of America, National Association
		05-14-2021
		83000000
		113
		10-01-2033
		0.025365
		0.025365
		3
		1
		113
		07-01-2021
		true
		1
		PP
		3
		0
		83000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		08-31-2030
		
			FOUR CONSTITUTION SQUARE
			150 M STREET NORTHEAST
			Washington
			DC
			20002
			District of Columbia
			OF
			493620
			493620
			2018
			305000000
			MAI
			04-14-2021
			1
			6
			07-01-2023
			N
			US DEPARTMENT OF JUSTICE
			493620
			10-05-2033
			12-31-2020
			24698035.55
			8477338.13
			16220697.42
			16097292.42
			UW
			CREFC
			4.57
			4.54
			F
		
		false
		false
		83000000
		175441.25
		0.025365
		0.0001443
		175441.25
		0
		0
		83000000
		83000000
		10-01-2021
		11-01-2030
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		3
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		06-01-2021
		83000000
		120
		06-11-2031
		0.02759
		0.02759
		3
		1
		120
		07-11-2021
		true
		1
		WL
		3
		0
		83000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		07-10-2023
		12-10-2030
		12-10-2030
		
			NATIONAL CANCER INSTITUTE CENTER
			8560 PROGRESS DRIVE
			Frederick
			MD
			21701
			Frederick
			OF
			341271
			341271
			2010
			166000000
			MAI
			04-23-2021
			1
			6
			X
			LEIDOS BIOMEDICAL RESEARCH, INC.
			341271
			08-30-2031
			12-31-2020
			12328869.29
			2982411.77
			9346457.52
			8872090.83
			UW
			CREFC
			4.03
			3.82
			F
		
		false
		false
		83000000
		190830.83
		0.02759
		0.0001443
		190830.83
		0
		0
		83000000
		83000000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		05-06-2021
		40000000
		60
		06-01-2026
		0.0368297
		0.0368297
		3
		1
		60
		07-01-2021
		true
		1
		A1
		3
		0
		40000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2026
		
			U.S. STEEL TOWER
			600 GRANT STREET
			Pittsburgh
			PA
			15219
			Allegheny
			OF
			2336270
			2336270
			1970
			2014
			381500000
			MAI
			04-08-2021
			0.73
			6
			07-01-2023
			N
			UPMC
			1078110
			03-31-2030
			US STEEL CORP
			232479
			01-31-2028
			ECKERT SEAMANS
			108261
			09-30-2022
			12-31-2020
			46184529
			27710549
			18473980
			17023559.32
			UW
			CREFC
			3.09
			2.85
			F
		
		false
		false
		40000000
		122765.63
		0.03682969
		0.0001443
		122765.63
		0
		0
		40000000
		40000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		5
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		05-24-2021
		64000000
		120
		06-01-2031
		0.0392
		0.0392
		3
		1
		120
		07-01-2021
		false
		1
		WL
		3
		0
		64000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2031
		
			160-08 JAMAICA AVENUE
			160-08 JAMAICA AVENUE
			Jamaica
			NY
			11432
			Queens
			RT
			133607
			133607
			1922
			2019
			100500000
			MAI
			01-27-2021
			0.98
			6
			07-01-2023
			N
			BURLINGTON COAT FACTORY
			70075
			11-05-2033
			H & M
			34490
			01-16-2034
			TARGET
			22761
			06-30-2030
			6306546
			1070714.56
			5235831.44
			4959264.95
			UW
			CREFC
			2.06
			1.95
			F
		
		false
		false
		64000000
		209066.67
		0.0392
		0.0001443
		209066.67
		0
		0
		64000000
		64000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		6
		09-14-2021
		10-12-2021
		Goldman Sachs Bank USA, DBR Investments Co. Limited, JPMorgan Chase Bank, National Association
		04-01-2021
		60000000
		111
		01-06-2033
		0.030168
		0.030168
		3
		1
		111
		05-06-2021
		false
		1
		A1
		5
		155868
		60000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2030
		
			BURLINGAME POINT
			300, 307, 311, 322, 333 AIRPORT BOULEVARD
			Burlingame
			CA
			94010
			San Mateo
			OF
			805118
			805118
			2021
			1000000000
			MAI
			01-14-2021
			1
			6
			07-06-2023
			N
			FACEBOOK
			805118
			01-31-2033
			66137944.99
			10736604.8
			55401340.19
			54867037.27
			UW
			CREFC
			4.77
			4.72
			F
		
		false
		false
		60000000
		150840
		0.030168
		0.0001443
		150840
		0
		0
		60000000
		60000000
		10-06-2021
		07-06-2030
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		7
		09-14-2021
		10-12-2021
		Bank of America, National Association
		05-11-2021
		60000000
		120
		06-01-2031
		0.03548
		0.03548
		3
		1
		120
		07-01-2021
		true
		1
		WL
		3
		0
		60000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2031
		
			SUMMERHILL POINTE APARTMENTS
			9501 WEST SAHARA AVENUE
			Las Vegas
			NV
			89117
			Clark
			MF
			576
			576
			1988
			2020
			115600000
			MAI
			03-10-2021
			0.96
			6
			07-01-2023
			N
			03-31-2021
			8276747
			3022467
			5254280
			5110280
			UW
			CREFC
			2.43
			2.37
			F
		
		false
		false
		60000000
		177400
		0.03548
		0.0001443
		177400
		0
		0
		60000000
		60000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		8
		09-14-2021
		10-12-2021
		Bank of America, National Association
		05-14-2021
		58000000
		119
		02-01-2032
		0.025785
		0.025785
		3
		1
		119
		07-01-2021
		true
		1
		PP
		3
		0
		58000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-31-2030
		
			THREE CONSTITUTION SQUARE
			175 N STREET NORTHEAST
			Washington
			DC
			20002
			District of Columbia
			OF
			348697
			348697
			2013
			222000000
			MAI
			04-14-2021
			1
			6
			07-01-2023
			N
			US DEPARTMENT OF JUSTICE
			345380
			02-10-2032
			DVA FEDERAL CREDIT UNION
			1880
			06-30-2026
			DUNKIN
			1437
			12-31-2024
			12-31-2020
			18149767.5
			5671522.99
			12478244.5
			12391070.25
			UW
			CREFC
			4.97
			4.94
			F
		
		false
		false
		58000000
		124627.5
		0.025785
		0.0001443
		124627.5
		0
		0
		58000000
		58000000
		10-01-2021
		05-01-2031
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		9
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		04-23-2021
		50000000
		120
		05-05-2031
		0.029
		0.029
		3
		1
		120
		06-05-2021
		true
		1
		PP
		3
		124861.11
		50000000
		1
		1
		1
		3
		true
		true
		false
		false
		false
		11-04-2030
		
			FORTUNE 7 LEASED CAMPUS
			910 JOHN STREET
			Columbus
			OH
			43222
			Franklin
			OF
			231626
			231626
			2021
			124000000
			MAI
			03-24-2021
			1
			6
			07-05-2023
			N
			MCKESSON CORPORATION
			231626
			03-31-2031
			8411155.45
			295134.66
			8116020.79
			7620068.79
			UW
			CREFC
			3.54
			3.32
			F
		
		false
		false
		50000000
		120833.33
		0.029
		0.0001443
		120833.33
		0
		0
		50000000
		50000000
		10-05-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		10
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		04-27-2021
		40000000
		120
		05-01-2031
		0.0355
		0.0355
		3
		1
		120
		06-01-2021
		true
		1
		PP
		3
		122277.78
		40000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		04-30-2023
		10-31-2030
		10-31-2030
		
			261-275 AMSTERDAM AVENUE
			261-275 AMSTERDAM AVENUE
			New York
			NY
			10023
			New York
			MU
			146
			146
			1906
			1963
			150100000
			MAI
			03-01-2021
			0.99
			6
			07-01-2023
			N
			CAPITAL ONE
			6567
			12-31-2027
			THE DORM
			4339
			04-30-2024
			CHIPOTLE MEXICAN GRILL
			2525
			02-28-2023
			03-31-2021
			12054457.1
			5143622.95
			6910834.14
			6735257.42
			UW
			CREFC
			2.02
			1.97
			F
		
		false
		false
		40000000
		118333.33
		0.0355
		0.0001443
		118333.33
		0
		0
		40000000
		40000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		11
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-21-2021
		32350000
		120
		06-11-2031
		0.03055
		0.03055
		3
		1
		120
		07-11-2021
		true
		1
		WL
		3
		0
		32350000
		1
		5
		5
		0
		true
		true
		false
		false
		false
		03-10-2031
		
			Brookwood Self Storage Portfolio
			LA
			SS
			435966
			3944
			3944
			63750000
			04-22-2021
			0.84
			07-11-2023
			N
			03-31-2021
			4791624
			1413562.47
			3378061.53
			3334464.93
			UW
			3.37
			3.33
			F
		
		false
		false
		32350000
		82357.71
		0.03055
		0.0001443
		82357.71
		0
		0
		32350000
		32350000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		11-001
		09-14-2021
		10-12-2021
		
			LIFE STORAGE - NEW ORLEANS
			3901 BEHRMAN PLACE
			New Orleans
			LA
			70114
			Orleans Parish
			SS
			101838
			101838
			937
			937
			2016
			16100000
			MAI
			04-22-2021
			0.85
			0
			6
			03-31-2021
			1390068
			350143.67
			1039924.33
			1029740.53
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		11-002
		09-14-2021
		10-12-2021
		
			LIFE STORAGE - VEROT SCHOOL
			2812 VEROT SCHOOL ROAD
			Lafayette
			LA
			70508
			Lafayette Parish
			SS
			90551
			90551
			814
			814
			2017
			14200000
			MAI
			04-22-2021
			0.93
			0
			6
			03-31-2021
			1044364
			303677.63
			740686.37
			731631.27
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		11-003
		09-14-2021
		10-12-2021
		
			LIFE STORAGE - EVANGELINE
			2036 NORTHEAST EVANGELINE TRIWAY
			Lafayette
			LA
			70501
			Lafayette Parish
			SS
			88826
			88826
			800
			800
			2017
			12600000
			MAI
			04-22-2021
			0.85
			0
			6
			03-31-2021
			894984
			279958.43
			615025.57
			606142.97
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		11-004
		09-14-2021
		10-12-2021
		
			LIFE STORAGE - JOHNSTON
			4403 JOHNSTON STREET
			Lafayette
			LA
			70503
			Lafayette Parish
			SS
			77813
			77813
			743
			743
			2017
			11900000
			MAI
			04-22-2021
			0.87
			0
			6
			03-31-2021
			944512
			287635.15
			656876.85
			649095.55
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		11-005
		09-14-2021
		10-12-2021
		
			LIFE STORAGE - BATON ROUGE
			10838 GREENWELL SPRINGS ROAD
			Baton Rouge
			LA
			70814
			East Baton Rouge Parish
			SS
			76938
			76938
			650
			650
			2005
			5000000
			MAI
			04-22-2021
			0.68
			0
			6
			03-31-2021
			517696
			192147.59
			325548.41
			317854.61
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		12
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		05-21-2021
		29900000
		120
		06-01-2031
		0.03625
		0.03625
		3
		1
		120
		07-01-2021
		true
		1
		WL
		3
		0
		29900000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		01-31-2031
		
			LEAGUE CITY TOWN CENTER
			1620, 1660 AND 1720 FARM TO MARKET ROAD 646 AND 3030, 3060, 3120, 3130, 3230, 3290 GULF FWY S
			League City
			TX
			77573
			Galveston
			RT
			195303
			195303
			2008
			46750000
			MAI
			03-11-2021
			0.96
			6
			07-01-2023
			N
			ROSS DRESS FOR LESS, INC.
			27689
			01-31-2024
			TJ MAXX
			26000
			10-31-2023
			MICHAELS
			21216
			02-29-2024
			12-31-2020
			4669313.67
			1284196.55
			3385117.12
			3155833.83
			UW
			CREFC
			3.08
			2.87
			F
		
		false
		false
		29900000
		90322.92
		0.03625
		0.0001443
		90322.92
		0
		0
		29900000
		29900000
		10-01-2021
		1
		false
		0
		113802.17
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		13
		09-14-2021
		10-12-2021
		Bank of America, National Association
		05-19-2021
		27108900
		120
		06-01-2031
		0.0355
		0.0355
		3
		1
		120
		07-01-2021
		true
		1
		WL
		3
		0
		27108900
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-31-2031
		
			LOWES - SAN JOSE, CA
			775 RIDDER PARK DRIVE
			San Jose
			CA
			95131
			Santa Clara
			98
			505813
			505813
			2008
			42000000
			MAI
			04-09-2021
			1
			6
			07-01-2023
			N
			LOWES
			505813
			11-30-2028
			12-31-2020
			2037750
			43691
			1994059
			1960162
			UW
			CREFC
			2.04
			2.01
			F
		
		false
		false
		27108900
		80197.16
		0.0355
		0.0001443
		80197.16
		0
		0
		27108900
		27108900
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		14
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-10-2021
		18000000
		120
		05-11-2031
		0.03021
		0.03021
		3
		1
		120
		06-11-2021
		true
		1
		WL
		3
		46825.5
		18000000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		01-10-2031
		
			Securlock 12 Self-Storage Portfolio
			GA
			SS
			304905
			1850
			1850
			33250000
			04-01-2021
			0.97
			07-11-2023
			N
			03-31-2021
			2913684.25
			985042.51
			1928641.73
			1897656.32
			UW
			3.5
			3.44
			F
		
		false
		false
		18000000
		45315
		0.03021
		0.0001443
		45315
		0
		0
		18000000
		18000000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		14-001
		09-14-2021
		10-12-2021
		
			SECURLOCK - WARNER ROBINS
			4501 RUSSELL PARKWAY
			Warner Robins
			GA
			31088
			Houston
			SS
			98580
			98580
			588
			588
			2006
			10850000
			MAI
			03-31-2021
			0.95
			0
			6
			12-31-2021
			1028732.82
			329928.8
			698804.02
			688431.11
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		14-002
		09-14-2021
		10-12-2021
		
			SECURLOCK - DAWSONVILLE
			184 CARLISLE ROAD
			Dawsonville
			GA
			30534
			Dawson
			SS
			108325
			108325
			641
			641
			1997
			2005
			9850000
			MAI
			04-01-2021
			0.96
			0
			6
			03-31-2021
			928914.56
			302351.8
			626562.75
			615750.25
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		14-003
		09-14-2021
		10-12-2021
		
			SECURLOCK - SNELLVILLE
			1573 ATHENS HIGHWAY
			Grayson
			GA
			30017
			Gwinnett
			SS
			98000
			98000
			621
			621
			1999
			10350000
			MAI
			04-01-2021
			0.98
			0
			6
			03-31-2021
			956036.87
			352761.91
			603274.96
			593474.96
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		15
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		04-26-2021
		17600000
		120
		05-01-2031
		0.04215
		0.04215
		3
		1
		120
		06-01-2021
		true
		1
		WL
		3
		63880.67
		17600000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-31-2031
		
			57 PRINCE STREET
			57 PRINCE STREET A/K/A 273-279 LAFAYETTE STREET
			New York
			NY
			10012
			New York
			MU
			20000
			20000
			1910
			2021
			27300000
			MAI
			01-04-2021
			1
			6
			07-01-2023
			N
			DAGNE DOVER
			1350
			11-14-2024
			DITA
			1350
			05-01-2024
			SCOTCH & SODA
			1300
			02-28-2022
			04-30-2021
			2064694.74
			703164.84
			1361529.9
			1303358.9
			UW
			CREFC
			1.81
			1.73
			F
		
		false
		false
		17600000
		61820
		0.04215
		0.0001443
		61820
		0
		0
		17600000
		17600000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		16
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		04-21-2021
		16770000
		120
		05-01-2031
		0.039
		0.039
		3
		1
		120
		06-01-2021
		true
		1
		WL
		3
		56319.25
		16770000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2030
		
			EUCLID PLAZA
			885, 891, 901, 909, 915, 917 EUCLID AVENUE AND 2525, 2527, 2531 EAST PLAZA BOULEVARD
			National City
			CA
			91950
			San Diego
			RT
			77044
			77044
			1970
			2012
			25800000
			MAI
			03-12-2021
			0.96
			6
			07-01-2023
			N
			VALLARTA SUPERMARKETS
			41259
			09-30-2030
			WALGREENS
			14560
			10-31-2024
			FIRESTONE
			5995
			10-31-2022
			03-31-2021
			2036324
			592976.72
			1443347.28
			1322388.28
			UW
			CREFC
			2.18
			1.99
			F
		
		false
		false
		16770000
		54502.5
		0.039
		0.0001443
		54502.5
		0
		0
		16770000
		16770000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		17
		09-14-2021
		10-12-2021
		Bank of America, National Association
		06-02-2021
		15900000
		121
		07-01-2031
		0.03617
		0.03617
		3
		1
		121
		07-01-2021
		true
		1
		WL
		3
		0
		15900000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2031
		
			200 SOUTH VIRGINIA STREET
			200 SOUTH VIRGINIA STREET
			Reno
			NV
			89501
			Washoe
			OF
			118844
			118844
			1982
			26700000
			MAI
			04-06-2021
			0.87
			6
			07-01-2023
			N
			REGUS CORPORATION
			16338
			09-30-2024
			ADVANCED TELECOM GROUP
			8778
			07-31-2031
			BREADWARE INC.
			6911
			02-13-2023
			03-31-2021
			3060331
			1276887
			1783444
			1570226
			UW
			CREFC
			3.06
			2.69
			F
		
		false
		false
		15900000
		47925.25
		0.03617
		0.0004443
		47925.25
		0
		0
		15900000
		15900000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		18
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-06-2021
		15800000
		120
		05-11-2031
		0.03232
		0.03232
		3
		1
		120
		06-11-2021
		true
		1
		WL
		3
		43973.16
		15800000
		1
		3
		3
		0
		true
		true
		false
		false
		false
		02-10-2031
		
			A Storage Place Portfolio
			CO
			SS
			254023
			1537
			1537
			26750000
			04-09-2021
			0.95
			07-11-2023
			N
			03-31-2021
			2256764
			692918
			1563846
			1534029
			UW
			3.02
			2.96
			F
		
		false
		false
		15800000
		42554.67
		0.03232
		0.0001443
		42554.67
		0
		0
		15800000
		15800000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		18-001
		09-14-2021
		10-12-2021
		
			MONTROSE STORAGE
			21717 US HIGHWAY 550
			Montrose
			CO
			81403
			Montrose
			SS
			151024
			151024
			746
			746
			1990
			2015
			9200000
			MAI
			04-06-2021
			0.94
			0
			6
			03-31-2021
			899176
			290126
			609050
			593948
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		18-002
		09-14-2021
		10-12-2021
		
			ALPINE STORAGE
			800 AND 824 CHAMBERS AVENUE AND 875 SAWATCH ROAD
			Eagle
			CO
			81631
			Eagle
			SS
			57824
			57824
			452
			452
			1983
			1995
			9200000
			MAI
			04-05-2021
			0.95
			0
			6
			03-31-2021
			766507
			227782
			538725
			528528
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		18-003
		09-14-2021
		10-12-2021
		
			EAGLE STORAGE
			942 CHAMBERS COURT
			Eagle
			CO
			81631
			Eagle
			SS
			45175
			45175
			339
			339
			1995
			2004
			6900000
			MAI
			04-05-2021
			0.97
			0
			6
			03-31-2021
			591081
			175009
			416072
			411554
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		19
		National Cooperative Bank, N.A.
		05-21-2021
		13000000
		120
		06-01-2031
		0.0325
		0.0325
		3
		1
		07-01-2021
		true
		1
		WL
		3
		35697.33
		13000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			150 East Tenants Corp.
			150 East 61st Street
			New York
			NY
			10065
			New York
			CH
			0
			124
			124
			1961
			2016
			128400000
			MAI
			03-08-2021
			128400000
			04-19-2021
			MAI
			94
			94
			6
			N
			COOPERATIVE
			0
			06-30-2109
			0
			0
			03-08-2021
			03-08-2021
			03-08-2021
			7044454
			7044454
			5136302
			5136302
			1908152
			1908152
			1833152
			1833152
			UW
			CREFC
			428798.2
			4.45
			4.45
			4.28
			4.28
			F
		
		false
		false
		13000000
		35208.33
		0.0325
		0.0009
		35208.33
		13000000
		13000000
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		20
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-06-2021
		12290000
		120
		05-11-2031
		0.03564
		0.03564
		3
		1
		120
		06-11-2021
		true
		1
		WL
		3
		37718.01
		12290000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-10-2031
		
			MIDTOWN MOBILE
			100 NORTH FLORIDA STREET
			Mobile
			AL
			36607
			Mobile
			RT
			62335
			62335
			2018
			17640000
			MAI
			04-01-2021
			0.95
			6
			07-11-2023
			N
			PUBLIX
			39203
			03-31-2038
			KEESLER FEDERAL CREDIT UNION
			2799
			11-30-2024
			ROCK N ROLL SUSHI MIDTOWN (LBM LLC)
			2250
			01-31-2024
			02-28-2021
			1523966.92
			385033
			1138933.92
			1079715.67
			UW
			CREFC
			2.56
			2.43
			F
		
		false
		false
		12290000
		36501.3
		0.03564
		0.0001443
		36501.3
		0
		0
		12290000
		12290000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		21
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-04-2021
		11250000
		120
		05-11-2031
		0.03396
		0.03396
		3
		1
		120
		06-11-2021
		true
		1
		WL
		3
		32898.75
		11250000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-10-2031
		
			SHERMAN OAKS PLAZA
			13949 VENTURA BOULEVARD
			Sherman Oaks
			CA
			91423
			Los Angeles
			OF
			42616
			42616
			1990
			2011
			18600000
			MAI
			04-01-2021
			0.97
			6
			07-11-2023
			N
			JP MORGAN CHASE BANK
			10365
			12-31-2029
			INE ENTERTAINMENT
			4579
			04-30-2023
			LS REALTY GROUP, INC
			3920
			10-31-2022
			02-28-2021
			1834908.7
			712929.52
			1121979.18
			1063746.54
			UW
			CREFC
			2.9
			2.75
			F
		
		false
		false
		11250000
		31837.5
		0.03396
		0.0001443
		31837.5
		0
		0
		11250000
		11250000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		22
		09-14-2021
		10-12-2021
		Bank of America, National Association
		05-07-2021
		9800000
		120
		06-01-2031
		0.034725
		0.034725
		3
		1
		120
		07-01-2021
		true
		1
		WL
		3
		0
		9800000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2031
		
			VISTA PARK SELF STORAGE
			2845 VISTA BOULEVARD
			Sparks
			NV
			89434
			Washoe
			SS
			135462
			135462
			882
			882
			1986
			17400000
			MAI
			03-30-2021
			0.97
			6
			07-01-2023
			N
			03-31-2021
			1265798
			277541
			988257
			968019
			UW
			CREFC
			2.86
			2.81
			F
		
		false
		false
		9800000
		28358.75
		0.034725
		0.0001443
		28358.75
		0
		0
		9800000
		9800000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		23
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		04-30-2021
		9500000
		84
		05-11-2028
		360
		0.03711
		0.03711
		3
		1
		60
		06-11-2021
		true
		1
		WL
		5
		30358.04
		9500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-10-2028
		
			3041 SUNRISE BOULEVARD
			3041 SUNRISE BOULEVARD
			Rancho Cordova
			CA
			95742
			Sacramento
			IN
			130156
			130156
			1988
			15000000
			MAI
			02-10-2021
			1
			6
			07-11-2023
			N
			TRI TOOL, INC.
			130156
			04-30-2036
			935713.55
			28071.41
			907642.14
			857198
			UW
			CREFC
			1.73
			1.63
			F
		
		false
		false
		9500000
		29378.75
		0.03711
		0.0004443
		29378.75
		0
		0
		9500000
		9500000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		24
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-14-2021
		9250000
		120
		06-11-2031
		0.03885
		0.03885
		3
		1
		120
		07-11-2021
		true
		1
		WL
		3
		0
		9250000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2031
		
			RIVERDALE COMMERCE PARK
			6302 RIVERDALE STREET
			San Diego
			CA
			92120
			San Diego
			IN
			57576
			57576
			1969
			15000000
			MAI
			01-27-2021
			0.98
			6
			07-11-2023
			N
			OUTLIER CROSSFIT
			7400
			12-31-2024
			SPEEDPRO IMAGING
			6038
			12-31-2024
			GOLDEN STATE BALLET & PILATES
			6000
			12-31-2024
			03-31-2021
			1094639.41
			219982.98
			874656.43
			823967.29
			UW
			CREFC
			2.4
			2.26
			F
		
		false
		false
		9250000
		29946.88
		0.03885
		0.0001443
		29946.88
		0
		0
		9250000
		9250000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		25
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		04-20-2021
		9035000
		120
		05-11-2031
		0.03266
		0.03266
		3
		1
		120
		06-11-2021
		true
		1
		WL
		3
		25409.93
		9035000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-10-2031
		
			NORTH RIDGE CENTER
			4010 EAST 53RD STREET
			Davenport
			IA
			52807
			Scott
			RT
			119381
			119381
			1987
			14000000
			MAI
			03-17-2021
			1
			6
			07-11-2023
			N
			BED BATH & BEYOND
			30914
			01-31-2027
			TJ MAXX
			27938
			08-31-2025
			MICHAELS
			24049
			04-30-2025
			12-31-2020
			1901640.04
			614935.56
			1286704.48
			1178067.77
			UW
			CREFC
			4.3
			3.94
			F
		
		false
		false
		9035000
		24590.26
		0.03266
		0.0001443
		24590.26
		0
		0
		9035000
		9035000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		26
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		05-07-2021
		8620000
		120
		06-01-2031
		360
		0.0417
		0.0417
		3
		1
		36
		07-01-2021
		true
		1
		WL
		5
		0
		8620000
		1
		7
		7
		5
		true
		true
		false
		false
		false
		02-28-2031
		
			Adar New Haven Multifamily Portfolio
			New Haven
			CT
			New Haven
			MF
			99
			99
			12950000
			03-19-2021
			0.98
			07-01-2023
			N
			04-30-2021
			1332763
			547341
			785422
			754089.58
			UW
			1.56
			1.5
			F
		
		false
		false
		8620000
		29954.5
		0.0417
		0.0001443
		29954.5
		0
		0
		8620000
		8620000
		09-01-2021
		1
		false
		29918.58
		0
		0
		B
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		26-001
		09-14-2021
		10-12-2021
		
			365 ORCHARD
			365 ORCHARD STREET AND 24 AND 28 KENSINGTON STREET
			New Haven
			CT
			06511
			New Haven
			MF
			29
			29
			1967
			3950000
			MAI
			03-19-2021
			0.97
			0
			6
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		26-002
		09-14-2021
		10-12-2021
		
			103 RAMSDELL / 68 ANTHONY
			103 RAMSDELL STREET AND 68 ANTHONY STREET
			New Haven
			CT
			06515
			New Haven
			MF
			30
			30
			1920
			3850000
			MAI
			03-19-2021
			1
			0
			6
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		26-003
		09-14-2021
		10-12-2021
		
			101 & 115 DWIGHT
			101 AND 115 DWIGHT STREET
			New Haven
			CT
			06511
			New Haven
			MF
			10
			10
			1900
			1400000
			MAI
			03-19-2021
			1
			0
			6
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		26-004
		09-14-2021
		10-12-2021
		
			33 HOWE
			33 HOWE STREET
			New Haven
			CT
			06511
			New Haven
			MF
			6
			6
			1910
			1000000
			MAI
			03-19-2021
			1
			0
			6
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		26-005
		09-14-2021
		10-12-2021
		
			109 DWIGHT ST
			109 DWIGHT STREET
			New Haven
			CT
			06511
			New Haven
			MF
			9
			9
			1900
			975000
			MAI
			03-19-2021
			0.89
			0
			6
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		26-006
		09-14-2021
		10-12-2021
		
			38 TILTON
			38 TILTON STREET
			New Haven
			CT
			06511
			New Haven
			MF
			6
			6
			1920
			900000
			MAI
			03-19-2021
			1
			0
			6
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		26-007
		09-14-2021
		10-12-2021
		
			574 GEORGE
			574 GEORGE STREET
			New Haven
			CT
			06511
			New Haven
			MF
			9
			9
			1900
			875000
			MAI
			03-19-2021
			1
			0
			6
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		27
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-18-2021
		7500000
		120
		06-11-2031
		0.03342
		0.03342
		3
		1
		120
		07-11-2021
		true
		1
		WL
		3
		0
		7500000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		07-10-2023
		12-10-2030
		12-10-2030
		
			STORQUEST BRENTWOOD
			325 GUTHRIE LANE
			Brentwood
			CA
			94513
			Contra Costa
			SS
			88570
			88570
			609
			609
			2017
			17600000
			MAI
			04-15-2021
			0.96
			6
			07-11-2023
			N
			03-31-2021
			1319837.37
			378808.4
			941028.97
			932171.97
			UW
			CREFC
			3.7
			3.67
			F
		
		false
		false
		7500000
		20887.5
		0.03342
		0.0006193
		20887.5
		0
		0
		7500000
		7500000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		28
		National Cooperative Bank, N.A.
		04-29-2021
		7500000
		120
		05-01-2031
		360
		0.0319
		0.0319
		3
		1
		06-01-2021
		true
		1
		WL
		2
		32394.01
		7488208.07
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2030
		01-31-2031
		
			Eden Rock Owners, Inc.
			84-01 Main Street
			Briarwood
			NY
			11435
			11435
			CH
			0
			199
			199
			1953
			2007
			58300000
			MAI
			02-26-2021
			58300000
			03-03-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			02-26-2021
			02-26-2021
			02-26-2021
			4442208
			4442208
			2371603
			2371603
			2070605
			2070605
			2027005
			2027005
			UW
			CREFC
			388481.24
			5.33
			5.33
			5.21
			5.21
			F
		
		false
		false
		7451970.39
		32394.01
		0.0319
		0.0009
		19809.82
		12584.19
		7439386.2
		7439386.2
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		29
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		04-19-2021
		7450000
		120
		05-01-2031
		360
		0.0388
		0.0388
		3
		1
		0
		06-01-2021
		true
		1
		WL
		4
		35053.97
		7439837.31
		1
		1
		1
		5
		false
		true
		false
		false
		false
		01-31-2031
		
			WESTWOOD SHOPPING CENTER
			4400 HARDY STREET
			Hattiesburg
			MS
			39402
			Lamar
			RT
			78277
			78277
			1982
			2018
			10800000
			MAI
			02-19-2021
			1
			6
			07-01-2023
			N
			MICHAELS
			24000
			01-31-2028
			HARBOR FREIGHT
			15000
			05-31-2024
			PLAY IT AGAIN SPORTS
			10000
			02-14-2024
			02-28-2021
			1156870.34
			281939.81
			874930.53
			757097.89
			UW
			CREFC
			2.08
			1.8
			F
		
		false
		false
		7408337.83
		35053.97
		0.0388
		0.0007193
		23953.63
		11100.34
		0
		7397237.49
		7397237.49
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		30
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		05-06-2021
		7000000
		120
		06-01-2031
		0.02815
		0.02815
		3
		1
		120
		07-01-2021
		true
		1
		WL
		3
		0
		7000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		05-31-2023
		01-31-2031
		01-31-2031
		
			31 JANE STREET
			31 JANE STREET AKA 27/31 JANE STREET AKA 42-46 8TH AVENUE AKA 40 1/2 8TH AVENUE
			New York
			NY
			10014
			New York
			MF
			126
			126
			1959
			107400000
			MAI
			01-30-2021
			0.95
			6
			X
			5739011
			2559469.33
			3179541.67
			3147791.67
			UW
			CREFC
			15.91
			15.76
			F
		
		false
		false
		7000000
		16420.83
		0.02815
		0.0001443
		16420.83
		0
		0
		7000000
		7000000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		31
		National Cooperative Bank, N.A.
		05-19-2021
		7000000
		120
		06-01-2031
		0.0334
		0.0334
		3
		1
		07-01-2021
		true
		1
		WL
		3
		19753.94
		7000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		
			Briarwood Owners Corp.
			139-09 84th Drive
			Briarwood
			NY
			11435
			Queens
			CH
			0
			234
			234
			1952
			1996
			51600000
			MAI
			02-23-2021
			51600000
			03-10-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			02-23-2021
			02-23-2021
			02-23-2021
			4753031
			4753031
			2360786
			2360786
			2392245
			2392245
			2368645
			2368645
			UW
			CREFC
			237090.68
			10.09
			10.09
			9.99
			9.99
			F
		
		false
		false
		7000000
		19483.33
		0.0334
		0.0009
		19483.33
		7000000
		7000000
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		32
		09-14-2021
		10-12-2021
		Bank of America, National Association
		05-21-2021
		6925000
		120
		06-01-2031
		360
		0.0363
		0.0363
		3
		1
		60
		07-01-2021
		true
		1
		WL
		5
		0
		6925000
		1
		2
		2
		5
		true
		true
		true
		false
		false
		06-30-2023
		02-28-2031
		02-28-2031
		
			Eastgate & Estes Multifamily Portfolio
			MF
			119
			119
			9700000
			0.96
			X
			03-31-2021
			1006674
			385243
			621431
			591681
			UW
			1.64
			1.56
			F
		
		false
		false
		6925000
		20948.12
		0.0363
		0.0001443
		20948.12
		0
		0
		6925000
		6925000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		32-001
		09-14-2021
		10-12-2021
		
			ESTES PARK APARTMENTS
			1230 ESTES PARK COURT
			Rapid City
			SD
			57701
			Pennington
			MF
			90
			90
			1999
			2021
			7500000
			MAI
			03-04-2021
			0.96
			0
			6
			03-31-2021
			766499
			300152
			466347
			443847
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		32-002
		09-14-2021
		10-12-2021
		
			EASTGATE APARTMENTS
			3814, 3826, 3834 BEECHNUT STREET
			East Helena
			MT
			59635
			Lewis and Clark
			MF
			29
			29
			1989
			2018
			2200000
			MAI
			03-05-2021
			0.97
			0
			6
			03-31-2021
			240175
			85091
			155084
			147834
			UW
			CREFC
		
		false
	
	
		Prospectus Loan ID
		33
		National Cooperative Bank, N.A.
		04-23-2021
		6300000
		120
		05-01-2031
		360
		0.0335
		0.0335
		3
		1
		06-01-2021
		true
		1
		WL
		2
		27764.95
		6290408.8
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2030
		01-31-2031
		
			Bon Aire Properties, Inc.
			8-22 Bon Aire Circle
			Suffern
			NY
			10901
			Rockland
			CH
			0
			152
			152
			1971
			2005
			18290000
			MAI
			03-09-2021
			18290000
			04-18-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-09-2021
			03-09-2021
			03-09-2021
			3126678
			3126678
			1586444
			1586444
			1540234
			1540234
			1501234
			1501234
			UW
			CREFC
			333383.98
			4.62
			4.62
			4.51
			4.51
			F
		
		false
		false
		6260880.13
		27764.95
		0.0335
		0.0009
		17478.29
		10286.66
		6250593.47
		6250593.47
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		34
		National Cooperative Bank, N.A.
		04-26-2021
		5500000
		120
		05-01-2031
		480
		0.0329
		0.0329
		3
		1
		06-01-2021
		true
		1
		WL
		2
		20619.37
		5494962.44
		1
		1
		1
		10
		false
		true
		false
		false
		0
		
			215 W. 75th St. Owners Corp.
			215 West 75th Street
			New York
			NY
			10023
			New York
			CH
			0
			105
			105
			1924
			2018
			77700000
			MAI
			03-02-2021
			77700000
			04-12-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			03-02-2021
			03-02-2021
			03-02-2021
			4158242
			4158242
			2709649
			2709649
			1448593
			1448593
			1395593
			1395593
			UW
			CREFC
			247622.74
			5.85
			5.85
			5.64
			5.64
			F
		
		false
		false
		5479258.93
		20619.37
		0.0329
		0.0009
		15022.3
		5597.07
		5473661.86
		5473661.86
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		35
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		04-30-2021
		5000000
		120
		05-01-2031
		360
		0.0405
		0.0405
		3
		1
		0
		06-01-2021
		true
		1
		WL
		4
		24015.12
		4993422.38
		1
		1
		1
		0
		false
		true
		true
		false
		false
		05-31-2023
		10-31-2030
		10-31-2030
		
			BURLINGTON MERRILLVILLE IN
			2020 EAST LINCOLN HIGHWAY
			Merrillville
			IN
			46410
			Lake
			RT
			44135
			44135
			1979
			2020
			7600000
			MAI
			03-31-2021
			1
			6
			X
			BURLINGTON
			44135
			02-28-2033
			503139
			15094.17
			488044.83
			451990.58
			UW
			CREFC
			1.69
			1.57
			F
		
		false
		false
		4972985.88
		24015.12
		0.0405
		0.0001443
		16783.83
		7231.29
		0
		4965754.59
		4965754.59
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		36
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		05-18-2021
		4900000
		120
		06-01-2031
		0.0479
		0.0479
		3
		1
		120
		07-01-2021
		true
		1
		WL
		3
		0
		4900000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2031
		
			928 NORTH SAN VICENTE
			928 NORTH SAN VICENTE BOULEVARD
			West Hollywood
			CA
			90069
			Los Angeles
			MF
			24
			24
			1958
			8800000
			MAI
			03-24-2021
			0.96
			6
			07-01-2023
			N
			03-31-2021
			526943
			156491.63
			370451.37
			364163.85
			UW
			CREFC
			1.56
			1.53
			F
		
		false
		false
		4900000
		19559.17
		0.0479
		0.0001443
		19559.17
		0
		0
		4900000
		4900000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		37
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		05-18-2021
		4500000
		120
		06-11-2031
		0.0404
		0.0404
		3
		1
		120
		07-11-2021
		true
		1
		WL
		3
		0
		4500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2031
		
			WAG - NASHVILLE
			206 CROSSINGS LANE
			Mount Juliet
			TN
			37122
			Wilson
			RT
			14967
			14967
			2007
			7500000
			MAI
			04-02-2021
			1
			6
			07-11-2023
			N
			WALGREENS
			14967
			03-31-2036
			373147.36
			4412.92
			368734.44
			367237.74
			UW
			CREFC
			2
			1.99
			F
		
		false
		false
		4500000
		15150
		0.0404
		0.0001443
		15150
		0
		0
		4500000
		4500000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		38
		National Cooperative Bank, N.A.
		04-29-2021
		3500000
		120
		05-01-2031
		0.0337
		0.0337
		3
		1
		06-01-2021
		true
		1
		WL
		3
		9965.69
		3500000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		10-31-2030
		01-31-2031
		
			10 Bleecker Street Owners Corp.
			10 Bleecker Street
			New York
			NY
			10012
			New York
			CH
			0
			22
			22
			1905
			2014
			51110000
			MAI
			02-16-2021
			51110000
			03-11-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			02-16-2021
			02-16-2021
			02-16-2021
			2062507
			2062507
			809077
			809077
			1253430
			1253430
			1227030
			1227030
			UW
			CREFC
			119602.1
			10.48
			10.48
			10.26
			10.26
			F
		
		false
		false
		3500000
		9829.17
		0.0337
		0.0009
		9829.17
		3500000
		3500000
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		39
		09-14-2021
		10-12-2021
		Wells Fargo Bank, National Association
		04-28-2021
		3200000
		120
		05-11-2031
		360
		0.04135
		0.04135
		3
		1
		36
		06-11-2021
		true
		1
		WL
		5
		11394.22
		3200000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-10-2031
		
			NEW ALBANY SELF STORAGE - OH
			11681 JOHNSTOWN ROAD
			New Albany
			OH
			43054
			Franklin
			SS
			48300
			48300
			290
			290
			2009
			2019
			4940000
			MAI
			03-29-2021
			0.97
			6
			07-11-2023
			N
			03-31-2021
			453744.8
			156791.9
			296952.9
			292122.9
			UW
			CREFC
			1.59
			1.57
			F
		
		false
		false
		3200000
		11026.67
		0.04135
		0.0001443
		11026.67
		0
		0
		3200000
		3200000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		40
		National Cooperative Bank, N.A.
		05-20-2021
		3000000
		120
		06-01-2031
		480
		0.0331
		0.0331
		3
		1
		07-01-2021
		true
		1
		WL
		2
		11282.36
		3000000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			45 W. 10 Tenants
			45 West 10th Street
			New York
			NY
			10011
			New York
			CH
			0
			82
			82
			1954
			2020
			87800000
			MAI
			03-24-2021
			87800000
			05-17-2021
			MAI
			94
			94
			6
			N
			0
			0
			0
			03-24-2021
			03-24-2021
			03-24-2021
			4072127
			4072127
			2225745
			2225745
			1846382
			1846382
			1802582
			1802582
			UW
			CREFC
			135365.25
			13.64
			13.64
			13.31
			13.31
			F
		
		false
		false
		2991504.63
		11282.36
		0.0331
		0.0009
		8251.57
		3030.79
		2988473.84
		2988473.84
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		41
		National Cooperative Bank, N.A.
		05-10-2021
		3000000
		120
		06-01-2031
		0.0337
		0.0337
		3
		1
		07-01-2021
		true
		1
		WL
		3
		8542.01
		3000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			Sterling Arms Owners Corp.
			101 Clinton Avenue
			Mineola
			NY
			11501
			Nassau
			CH
			0
			74
			74
			1968
			2006
			21100000
			MAI
			03-08-2021
			21100000
			05-02-2021
			MAI
			95.2
			95.2
			6
			N
			0
			0
			0
			03-08-2021
			03-08-2021
			03-08-2021
			1525507
			1525507
			717783
			717783
			807724
			807724
			786524
			786524
			UW
			CREFC
			102503.05
			7.88
			7.88
			7.67
			7.67
			F
		
		false
		false
		3000000
		8425
		0.0337
		0.0009
		8425
		3000000
		3000000
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		42
		09-14-2021
		10-12-2021
		Morgan Stanley Mortgage Capital Holdings LLC
		05-19-2021
		2675000
		120
		06-01-2031
		0.041
		0.041
		3
		1
		120
		07-01-2021
		true
		1
		WL
		3
		0
		2675000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2031
		
			DISCOUNT MINI STORAGE & RETAIL
			5306 AND 5134 FIRESTONE ROAD
			Jacksonville
			FL
			32210
			Duval
			MU
			37225
			37225
			1984
			2018
			5100000
			MAI
			03-25-2021
			0.93
			6
			07-01-2023
			N
			FAMILY DOLLAR
			9700
			12-31-2023
			VANE HAIR SALON
			1000
			03-31-2022
			03-31-2021
			546428
			221038
			325390
			313526
			UW
			CREFC
			2.93
			2.82
			F
		
		false
		false
		2675000
		9139.58
		0.041
		0.0006443
		9139.58
		0
		0
		2675000
		2675000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		43
		09-14-2021
		10-12-2021
		Bank of America, National Association
		04-26-2021
		2500000
		120
		05-01-2031
		0.04695
		0.04695
		3
		1
		120
		06-01-2021
		true
		1
		WL
		3
		10107.29
		2500000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		06-30-2023
		01-31-2031
		01-31-2031
		
			SHAMROCK MHC
			1883 ELECTRIC AVENUE
			Lackawanna
			NY
			14218
			Erie
			MH
			96
			96
			1955
			2020
			3850000
			MAI
			02-08-2021
			0.9
			6
			X
			03-31-2021
			402460
			174859
			227601
			222801
			UW
			CREFC
			1.91
			1.87
			F
		
		false
		false
		2500000
		9781.25
		0.04695
		0.0001443
		9781.25
		0
		0
		2500000
		2500000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		44
		National Cooperative Bank, N.A.
		05-18-2021
		2200000
		120
		06-01-2031
		360
		0.0328
		0.0328
		3
		1
		07-01-2021
		true
		1
		WL
		2
		9610.8
		2200000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			Orienta Owners, Inc.
			302 West 79th Street
			New York
			NY
			10024
			Manhattan
			CH
			0
			42
			42
			1905
			2013
			40340000
			MAI
			03-17-2021
			40340000
			04-23-2021
			MAI
			95.2
			95.2
			6
			N
			0
			0
			0
			03-17-2021
			03-17-2021
			03-17-2021
			1459901
			1459901
			830429
			830429
			629472
			629472
			618972
			618972
			UW
			CREFC
			115287.91
			5.46
			5.46
			5.37
			5.37
			F
		
		false
		false
		2189578.54
		9610.8
		0.0328
		0.0009
		5984.85
		3625.95
		2185952.59
		2185952.59
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		45
		09-14-2021
		10-12-2021
		Bank of America, National Association
		04-30-2021
		2200000
		120
		05-01-2031
		0.0404
		0.0404
		3
		1
		120
		06-01-2021
		true
		1
		WL
		3
		7653.56
		2200000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		04-30-2023
		12-31-2030
		12-31-2030
		
			CVS - LITTLETON, MA
			10 MEETINGHOUSE ROAD
			Littleton
			MA
			01460
			Middlesex
			RT
			8775
			8775
			1995
			3540000
			MAI
			03-20-2021
			1
			6
			X
			CVS PHARMACY, INC.
			8775
			01-31-2038
			12-31-2020
			180420
			3608
			176812
			176812
			UW
			CREFC
			1.96
			1.96
			F
		
		false
		false
		2200000
		7406.67
		0.0404
		0.0001443
		7406.67
		0
		0
		2200000
		2200000
		10-01-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		46
		National Cooperative Bank, N.A.
		05-20-2021
		2100000
		120
		06-01-2031
		240
		0.0375
		0.0375
		3
		1
		07-01-2021
		true
		1
		WL
		2
		12450.65
		2100000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			Chateaufort Place Cooperative, Inc.
			1542 Chateaufort Place
			Detroit
			MI
			48207
			Other
			CH
			0
			60
			60
			1962
			2000
			16500000
			MAI
			03-19-2021
			16500000
			05-13-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-19-2021
			03-19-2021
			03-19-2021
			1314600
			1314600
			526216
			526216
			788384
			788384
			767384
			767384
			UW
			CREFC
			149315.15
			5.28
			5.28
			5.14
			5.14
			F
		
		false
		false
		2082716.66
		12450.65
		0.0375
		0.0009
		6508.49
		5942.16
		2076774.5
		2076774.5
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		47
		National Cooperative Bank, N.A.
		05-12-2021
		2100000
		120
		06-01-2031
		0.0336
		0.0336
		3
		1
		07-01-2021
		true
		1
		WL
		3
		5471.67
		2100000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			North Broadway Estates, Ltd.
			309 North Broadway
			Yonkers
			NY
			10701
			Incomplete
			CH
			0
			54
			54
			1953
			2016
			10200000
			MAI
			03-12-2021
			10200000
			03-24-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-12-2021
			03-12-2021
			03-12-2021
			1254722
			1254722
			479023
			479023
			775699
			775699
			761299
			761299
			UW
			CREFC
			71558.95
			10.84
			10.84
			10.64
			10.64
			F
		
		false
		false
		2100000
		5880
		0.0336
		0.0009
		5880
		2100000
		2100000
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		48
		National Cooperative Bank, N.A.
		05-21-2021
		1850000
		120
		06-01-2031
		0.0356
		0.0356
		3
		1
		07-01-2021
		true
		1
		WL
		3
		5564.56
		1850000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			55-57 East 76th Street Inc
			55 East 76th Street
			new York
			NY
			10021
			Incomplete
			CH
			0
			20
			20
			1882
			2006
			25300000
			MAI
			03-11-2021
			25300000
			04-27-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			03-11-2021
			03-11-2021
			03-11-2021
			1792854
			1792854
			1033894
			1033894
			758960
			758960
			738960
			738960
			UW
			CREFC
			66751.1
			11.37
			11.37
			11.07
			11.07
			F
		
		false
		false
		1850000
		5488.33
		0.0356
		0.0009
		5488.33
		1850000
		1850000
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		49
		National Cooperative Bank, N.A.
		05-21-2021
		1620000
		120
		06-01-2031
		360
		0.0351
		0.0351
		3
		1
		07-01-2021
		true
		1
		WL
		2
		7283.57
		1620000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			Princeton Owners Corp.
			44-20 Douglaston Parkway
			Douglaston
			NY
			11363
			Queens
			CH
			0
			44
			44
			1963
			2006
			11250000
			MAI
			03-31-2021
			11250000
			05-10-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			03-31-2021
			03-31-2021
			03-31-2021
			979456
			979456
			445534
			445534
			533922
			533922
			520722
			520722
			UW
			CREFC
			87384.94
			6.11
			6.11
			5.96
			5.96
			F
		
		false
		false
		1612658.07
		7283.57
		0.0351
		0.0009
		4717.02
		2566.55
		1610091.52
		1610091.52
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		50
		National Cooperative Bank, N.A.
		05-19-2021
		1600000
		120
		06-01-2031
		480
		0.0348
		0.0348
		3
		1
		07-01-2021
		true
		1
		WL
		2
		6179.08
		1600000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			Lincoln Park Manor Tenant Corp.
			75 Lee Avenue and 70 Sherman Avenue
			Yonkers
			NY
			10705
			Westchester
			CH
			0
			30
			30
			1950
			1999
			4910000
			MAI
			12-29-2020
			4910000
			02-05-2021
			MAI
			95.1
			95.1
			6
			N
			0
			0
			0
			12-29-2020
			12-29-2020
			12-29-2020
			526043
			526043
			287545
			287545
			238498
			238498
			228898
			228898
			UW
			CREFC
			74067.7
			3.22
			3.22
			3.09
			3.09
			F
		
		false
		false
		1595678.7
		6179.08
		0.0348
		0.0009
		4627.47
		1551.61
		1594127.09
		1594127.09
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		51
		National Cooperative Bank, N.A.
		04-27-2021
		1575000
		120
		05-01-2031
		480
		0.0345
		0.0345
		3
		1
		06-01-2021
		true
		1
		WL
		2
		6054.27
		1573624.79
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2030
		01-31-2031
		
			Crocheron Tenants Corp.
			171-10 Crocheron Avenue
			Auburndale
			NY
			11358
			Queens
			CH
			0
			85
			85
			1950
			2006
			22275000
			MAI
			02-03-2021
			22275000
			03-18-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			02-03-2021
			02-03-2021
			02-03-2021
			1732501
			1732501
			722519
			722519
			1009982
			1009982
			988482
			988482
			UW
			CREFC
			72660.58
			13.9
			13.9
			13.61
			13.61
			F
		
		false
		false
		1569322.9
		6054.27
		0.0345
		0.0009
		4511.8
		1542.47
		1567780.43
		1567780.43
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		52
		National Cooperative Bank, N.A.
		04-28-2021
		1500000
		120
		05-01-2031
		360
		0.035
		0.035
		3
		1
		06-01-2021
		true
		1
		WL
		2
		6735.67
		1497785.16
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2030
		01-31-2031
		
			203 Owners Corp.
			203 West 98th Street
			New York
			NY
			10025
			New York
			CH
			0
			30
			30
			1915
			2020
			15670000
			MAI
			04-07-2021
			15670000
			04-23-2021
			MAI
			94.5
			94.5
			6
			N
			0
			0
			0
			04-07-2021
			04-07-2021
			04-07-2021
			755612
			755612
			379529
			379529
			376083
			376083
			367083
			367083
			UW
			CREFC
			80878.06
			4.65
			4.65
			4.54
			4.54
			F
		
		false
		false
		1490954.02
		6735.67
		0.035
		0.0009
		4348.62
		2387.05
		1488566.97
		1488566.97
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		53
		National Cooperative Bank, N.A.
		05-21-2021
		1450000
		120
		06-01-2031
		360
		0.0348
		0.0348
		3
		1
		07-01-2021
		true
		1
		WL
		2
		6494.97
		1450000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			107-109-111 North 9th St. Owners Corp.
			107 109-111 North 9th Street
			Brooklyn
			NY
			11211
			Incomplete
			CH
			0
			14
			14
			1900
			2015
			9700000
			MAI
			04-09-2021
			9700000
			05-13-2021
			MAI
			93.4
			93.4
			6
			N
			0
			0
			0
			04-09-2021
			04-09-2021
			04-09-2021
			467585
			467585
			95420
			95420
			372165
			372165
			368265
			368265
			UW
			CREFC
			77858.79
			4.78
			4.78
			4.73
			4.73
			F
		
		false
		false
		1443390.23
		6494.97
		0.0348
		0.0009
		4185.83
		2309.14
		1441081.09
		1441081.09
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		54
		National Cooperative Bank, N.A.
		05-20-2021
		1375000
		120
		06-01-2031
		360
		0.0342
		0.0342
		3
		1
		07-01-2021
		true
		1
		WL
		2
		6113.13
		1375000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			Tiffany Towers, Ltd
			56 Doyer Avenue
			White Plains
			NY
			10605
			Incomplete
			CH
			0
			32
			32
			1966
			2013
			8350000
			MAI
			04-08-2021
			8350000
			05-13-2021
			MAI
			94.1
			94.1
			6
			N
			0
			0
			0
			04-08-2021
			04-08-2021
			04-08-2021
			862567
			862567
			353922
			353922
			508645
			508645
			500395
			500395
			UW
			CREFC
			73397.55
			6.93
			6.93
			6.82
			6.82
			F
		
		false
		false
		1368659.09
		6113.13
		0.0342
		0.0009
		3900.68
		2212.45
		1366446.64
		1366446.64
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		55
		National Cooperative Bank, N.A.
		05-19-2021
		1200000
		120
		06-01-2031
		360
		0.0346
		0.0346
		3
		1
		07-01-2021
		true
		1
		WL
		2
		5361.78
		1200000
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			Yorkville 87 Housing Corp.
			227 East 87th Street
			New York
			NY
			10128
			New York
			CH
			0
			18
			18
			1893
			2008
			7410000
			MAI
			03-16-2021
			7410000
			04-02-2021
			MAI
			92.8
			92.8
			6
			N
			0
			0
			0
			03-16-2021
			03-16-2021
			03-16-2021
			421686
			421686
			237716
			237716
			183970
			183970
			179220
			179220
			UW
			CREFC
			64325.17
			2.86
			2.86
			2.79
			2.79
			F
		
		false
		false
		1194508.66
		5361.78
		0.0346
		0.0009
		3444.17
		1917.61
		1192591.05
		1192591.05
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		56
		National Cooperative Bank, N.A.
		04-28-2021
		1000000
		120
		05-01-2031
		360
		0.0341
		0.0341
		3
		1
		06-01-2021
		true
		1
		WL
		2
		4440.36
		998496.03
		1
		1
		1
		10
		false
		true
		false
		false
		0
		10-31-2030
		01-31-2031
		
			177 Columbia Owners Corp.
			177-179 Columbia Heights
			Brooklyn
			NY
			11201
			Kings
			CH
			0
			29
			29
			1865
			2009
			15335000
			MAI
			04-13-2021
			15335000
			04-15-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			04-13-2021
			04-13-2021
			04-13-2021
			689130
			689130
			265537
			265537
			423593
			423593
			416343
			416343
			UW
			CREFC
			53282.14
			7.95
			7.95
			7.81
			7.81
			F
		
		false
		false
		993862.43
		4440.36
		0.0341
		0.0009
		2824.23
		1616.13
		992246.3
		992246.3
		10-01-2021
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		1A
		09-14-2021
		10-12-2021
		WFB
		06-01-2021
		20000000
		120
		06-11-2031
		0.0336818
		0.0336818
		3
		1
		120
		07-11-2021
		1
		PP
		3
		20000000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
			F
		
		false
		false
		20000000
		56136.36
		0.03368182
		0.0001443
		56136.36
		0
		0
		20000000
		20000000
		10-11-2021
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4A
		09-14-2021
		10-12-2021
		MSMCH
		05-06-2021
		30000000
		60
		06-01-2026
		0.0368297
		0.0368297
		3
		1
		60
		07-01-2021
		1
		A1
		3
		30000000
		1
		5
		true
		true
		false
		false
		false
		
			NA
			NA
			N
			F
		
		false
		false
		30000000
		92074.22
		0.03682969
		0.0001443
		92074.22
		0
		0
		30000000
		30000000
		10-01-2021
		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 1, original file reflected one loan with Original Loan Amount of 100000000 however this is now split into Asset Number 1 and 1A with Original Loan Amounts of 80000000 and 20000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 1.   Similar splits are reported for assets 4 (adding loan 4A).
	
	
		Item 2(c)(17)
		Periodic Principal and Interest Payment at Securitization
		With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in June 2021, the periodic principal and interest payment due in June).
	
	
		Item 2(c)(18)
		Scheduled Principal Balance at Securitization
		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(c)(29)(i)
		Prepayment Lock-Out End Date
		With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted.
	
	
		Item 2(d)(14)
		Valuation Amount at Securitization
		With respect to the residential cooperative properties, the value shown is determined as if such residential cooperative property is operated as a residential cooperative and, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent-regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering such residential cooperative property.
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. In the case of a residential cooperative property, the occupancy percent shown is indicative of  the property vacancy assumption in the related appraisal for purposes of determining the appraised value of the related mortgaged property determined as a multifamily rental property.
	
	
		Item 2(d)(28)(i)
		Date of Financials as of Securitization
		For Asset Numbers 5, 6, 9, 19,  23, 28, 30, 31, 33, 34, 35, 37, 38, 40, 41, 44, 46, 47, 48, 49, 50, 51, 52, 53, 54, 55, and 56 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.  For the residential cooperative properties the Date of Financials as of Securitization has been left blank as it was not applicable.
	
	
		Item 2(d)(28)(iv)
		Revenue at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants).
	
	
		Item 2(d)(28)(vi)
		Operating Expenses at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals the projected operating expenses at the property assuming such property is operated as a rental property.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		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 one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		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 one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (c) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate.
	
	
		Item 2(e)(12)
		Reporting Period Ending Actual Balance
		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)
		Reporting Period Ending Scheduled Balance
		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. With respect to the Primary Servicers, "NCB" represents "National Cooperative Bank, N.A." and "Wells Fargo Bank, NA" represents "Wells Fargo Bank, National Association".