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

FORM 10-D

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

For the monthly distribution period from: May 18, 2022 to June 17, 2022

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

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 Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
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 June 17, 2022 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 May 18, 2022 to June 17, 2022.

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 May 10, 2022. 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 February 8, 2022. 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 May 13, 2022. 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 May 11, 2022. 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 14, 2022. 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 June 29, 2022 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 June 29, 2022 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	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

*REO Account
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00
*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for 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	05/17/2022	$6,129.28
Current Distribution Date	06/17/2022	$6,342.76

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

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

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by BANK 2021-BNK34, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 29, 2022 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 June 29, 2022 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: June 29, 2022

wcm21b34_ex991-202206.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/22	BANK 2021-BNK34
Determination Date:	06/13/22
Next Distribution Date:	07/15/22
Record Date:	05/31/22	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		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	5		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Exchangeable Certificate Detail	6
			Investor Relations		REAM_InvestorRelations@wellsfargo.com
Exchangeable Certificate Factor Detail	7
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Additional Information	8	Master & Special Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	9		Kathleen Luzik	(703) 302-1902
Bond / Collateral Reconciliation - Balances	10		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	11-15	Special Servicer	Greystone Servicing Company LLC
Mortgage Loan Detail (Part 1)	16-17		Jenna Unell		jenna.unell@greyco.com
Mortgage Loan Detail (Part 2)	18-20		5221 N. O'Connor Blvd., Suite 800 \| Irving, TX 75039 \| United States
Principal Prepayment Detail	21	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Historical Detail	22		Don Simon	(203) 660-6100
Delinquency Loan Detail	23		375 North French Road, Suite 100 \| Amherst, NY 14228 \| United States
Collateral Stratification and Historical Detail	24	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Specially Serviced Loan Detail - Part 1	25		Corporate Trust Services (CMBS)		cts.cmbs.bond.admin@wellsfargo.com;
Specially Serviced Loan Detail - Part 2	26				trustadministrationgroup@wellsfargo.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	27
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	28
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	29
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	30
Supplemental Notes	31

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 31


				Certificate Distribution Detail

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

A-1	06541JAA9	0.571000%	4,820,000.00	4,044,943.41	68,818.44	1,924.72	0.00	0.00	70,743.16	3,976,124.97	30.03%	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	30.03%	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	30.03%	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	30.03%	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	30.03%	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	30.03%	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	23.02%	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	16.39%	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	12.51%	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 Interest	BCC312PZ4	3.386204%	51,667,282.25	51,626,489.79	3,622.02	145,681.54	0.00	0.00	149,303.56	51,622,867.77	0.00%	0.00%
Regular SubTotal			1,033,345,644.25	1,032,529,795.20	72,440.46	2,096,816.20	0.00	0.00	2,169,256.66	1,032,457,354.74


X-A	06541JAR2	1.087262%	687,174,000.00	686,398,943.41	0.00	621,912.72	0.00	0.00	621,912.72	686,330,124.97
X-B	06541JAS0	0.626619%	171,794,000.00	171,794,000.00	0.00	89,707.87	0.00	0.00	89,707.87	171,794,000.00
X-D	06541JBJ9	0.886204%	52,765,000.00	52,765,000.00	0.00	38,967.15	0.00	0.00	38,967.15	52,765,000.00
X-F	06541JBL4	1.136204%	26,996,000.00	26,996,000.00	0.00	25,560.81	0.00	0.00	25,560.81	26,996,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 31


				Certificate Distribution Detail

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

X-G	06541JBN0	1.136204%	11,044,000.00	11,044,000.00	0.00	10,456.87	0.00	0.00	10,456.87	11,044,000.00
X-H	06541JBQ3	1.136204%	31,905,362.00	31,905,362.00	0.00	30,209.18	0.00	0.00	30,209.18	31,905,362.00
Notional SubTotal			981,678,362.00	980,903,305.41	0.00	816,814.60	0.00	0.00	816,814.60	980,834,486.97

Deal Distribution Total					72,440.46	2,913,630.80	0.00	0.00	2,986,071.26

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




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 31


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06541JAA9	839.19987759	14.27768465	0.39931950	0.00000000	0.00000000	0.00000000	0.00000000	14.67700415	824.92219295
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	999.21047792	0.07010278	2.81960912	0.00000000	0.00000000	0.00000000	0.00000000	2.88971189	999.14037515

Notional Certificates
X-A	06541JAR2	998.87211014	0.00000000	0.90502947	0.00000000	0.00000000	0.00000000	0.00000000	0.90502947	998.77196310
X-B	06541JAS0	1,000.00000000	0.00000000	0.52218279	0.00000000	0.00000000	0.00000000	0.00000000	0.52218279	1,000.00000000
X-D	06541JBJ9	1,000.00000000	0.00000000	0.73850374	0.00000000	0.00000000	0.00000000	0.00000000	0.73850374	1,000.00000000
X-F	06541JBL4	1,000.00000000	0.00000000	0.94683694	0.00000000	0.00000000	0.00000000	0.00000000	0.94683694	1,000.00000000
X-G	06541JBN0	1,000.00000000	0.00000000	0.94683720	0.00000000	0.00000000	0.00000000	0.00000000	0.94683720	1,000.00000000
X-H	06541JBQ3	1,000.00000000	0.00000000	0.94683709	0.00000000	0.00000000	0.00000000	0.00000000	0.94683709	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 31


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	05/01/22 - 05/30/22	30	0.00	1,924.72	0.00	1,924.72	0.00	0.00	0.00	1,924.72	0.00
A-2	05/01/22 - 05/30/22	30	0.00	107,405.40	0.00	107,405.40	0.00	0.00	0.00	107,405.40	0.00
A-3	05/01/22 - 05/30/22	30	0.00	13,093.22	0.00	13,093.22	0.00	0.00	0.00	13,093.22	0.00
A-SB	05/01/22 - 05/30/22	30	0.00	13,160.27	0.00	13,160.27	0.00	0.00	0.00	13,160.27	0.00
A-4	05/01/22 - 05/30/22	30	0.00	300,043.33	0.00	300,043.33	0.00	0.00	0.00	300,043.33	0.00
A-5	05/01/22 - 05/30/22	30	0.00	879,366.28	0.00	879,366.28	0.00	0.00	0.00	879,366.28	0.00
X-A	05/01/22 - 05/30/22	30	0.00	621,912.72	0.00	621,912.72	0.00	0.00	0.00	621,912.72	0.00
X-B	05/01/22 - 05/30/22	30	0.00	89,707.87	0.00	89,707.87	0.00	0.00	0.00	89,707.87	0.00
AS	05/01/22 - 05/30/22	30	0.00	147,285.58	0.00	147,285.58	0.00	0.00	0.00	147,285.58	0.00
B	05/01/22 - 05/30/22	30	0.00	149,257.62	0.00	149,257.62	0.00	0.00	0.00	149,257.62	0.00
C	05/01/22 - 05/30/22	30	0.00	98,523.60	0.00	98,523.60	0.00	0.00	0.00	98,523.60	0.00
X-D	05/01/22 - 05/30/22	30	0.00	38,967.15	0.00	38,967.15	0.00	0.00	0.00	38,967.15	0.00
X-F	05/01/22 - 05/30/22	30	0.00	25,560.81	0.00	25,560.81	0.00	0.00	0.00	25,560.81	0.00
X-G	05/01/22 - 05/30/22	30	0.00	10,456.87	0.00	10,456.87	0.00	0.00	0.00	10,456.87	0.00
X-H	05/01/22 - 05/30/22	30	0.00	30,209.18	0.00	30,209.18	0.00	0.00	0.00	30,209.18	0.00
D	05/01/22 - 05/30/22	30	0.00	58,797.92	0.00	58,797.92	0.00	0.00	0.00	58,797.92	0.00
E	05/01/22 - 05/30/22	30	0.00	51,129.17	0.00	51,129.17	0.00	0.00	0.00	51,129.17	0.00
F	05/01/22 - 05/30/22	30	0.00	50,617.50	0.00	50,617.50	0.00	0.00	0.00	50,617.50	0.00
G	05/01/22 - 05/30/22	30	0.00	20,707.50	0.00	20,707.50	0.00	0.00	0.00	20,707.50	0.00
H	05/01/22 - 05/30/22	30	0.00	59,822.55	0.00	59,822.55	0.00	0.00	0.00	59,822.55	0.00
RR Interest	05/01/22 - 05/30/22	30	0.00	145,681.54	0.00	145,681.54	0.00	0.00	0.00	145,681.54	0.00
Totals			0.00	2,913,630.80	0.00	2,913,630.80	0.00	0.00	0.00	2,913,630.80	0.00




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 31


				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




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 31


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-4 (EC)	06541JAF8	1,000.00000000	0.00000000	1.79666665	0.00000000	0.00000000	0.00000000	0.00000000	1.79666665	1,000.00000000
A-4-1	06541JAG6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06541JAH4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5 (EC)	06541JAL5	1,000.00000000	0.00000000	2.03166666	0.00000000	0.00000000	0.00000000	0.00000000	2.03166666	1,000.00000000
A-5-1	06541JAM3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06541JAN1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S (EC)	06541JAT8	1,000.00000000	0.00000000	2.14333333	0.00000000	0.00000000	0.00000000	0.00000000	2.14333333	1,000.00000000
A-S-1	06541JAU5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06541JAV3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B (EC)	06541JAY7	1,000.00000000	0.00000000	2.29500000	0.00000000	0.00000000	0.00000000	0.00000000	2.29500000	1,000.00000000
B-1	06541JAZ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06541JBA8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C (EC)	06541JBD2	1,000.00000000	0.00000000	2.59000000	0.00000000	0.00000000	0.00000000	0.00000000	2.59000000	1,000.00000000
C-1	06541JBE0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06541JBF7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06541JAJ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06541JAK7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06541JAP6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06541JAQ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06541JAW1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06541JAX9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06541JBB6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06541JBC4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06541JBG5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06541JBH3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 7 of 31


	Additional Information
Total Available Distribution Amount (1)	2,986,071.26
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 31


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,932,275.02	Master Servicing Fee	10,259.77
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,342.86
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	444.56
ARD Interest	0.00	Operating Advisor Fee	1,084.73
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	222.28
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,932,275.02	Total Fees	18,644.20

Principal		Expenses/Reimbursements
Scheduled Principal	72,440.46	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	72,440.46	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,913,630.80
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	72,440.46
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	2,986,071.26
Total Funds Collected	3,004,715.48	Total Funds Distributed	3,004,715.46


© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 31


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,032,529,795.94	1,032,529,795.94	Beginning Certificate Balance	1,032,529,795.20
(-) Scheduled Principal Collections		72,440.46	72,440.46	(-) Principal Distributions	72,440.46
(-) 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		1,032,457,355.48	1,032,457,355.48	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,032,529,795.94	1,032,529,795.94	Ending Certificate Balance	1,032,457,354.74
Ending Actual Collateral Balance		1,032,457,355.48	1,032,457,355.48



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.74)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.74)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.39%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 10 of 31


				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	979,434.59	0.09%	107	3.4100	7.810000	1.75 or less	7	162,851,496.06	15.77%	104	3.3455	0.924814
1,000,001 to 2,000,000		8	11,996,261.09	1.16%	108	3.4862	5.807980	1.76 to 2.00	5	87,818,910.52	8.51%	108	3.9384	1.921946
2,000,001 to 3,000,000		8	19,626,157.85	1.90%	108	3.7326	5.261172	2.01 to 2.25	6	63,333,900.00	6.13%	108	3.8588	2.112406
3,000,001 to 4,000,000		2	6,700,000.00	0.65%	107	3.7354	6.286316	2.26 to 2.50	4	84,134,544.92	8.15%	79	3.6751	2.390922
4,000,001 to 5,000,000		3	14,308,710.02	1.39%	108	4.3003	1.728694	2.51 to 2.75	3	40,750,000.00	3.95%	99	3.4558	2.703556
5,000,001 to 6,000,000		1	5,429,841.97	0.53%	107	3.2900	5.640000	2.76 to 3.00	4	100,212,395.91	9.71%	90	3.5619	2.918880
6,000,001 to 7,000,000		4	27,094,015.50	2.62%	108	3.2808	8.292113	3.01 or greater	29	493,356,108.07	47.78%	106	2.9652	4.770230
7,000,001 to 8,000,000		3	22,149,034.46	2.15%	107	3.4692	3.695223	Totals	58	1,032,457,355.48	100.00%	102	3.2979	3.303223
8,000,001 to 9,000,000		1	8,620,000.00	0.83%	108	4.1700	1.436100
9,000,001 to 10,000,000		4	37,585,000.00	3.64%	98	3.5847	2.739099
10,000,001 to 15,000,000		3	36,540,000.00	3.54%	107	3.4006	3.393186
15,000,001 to 20,000,000		6	104,070,000.00	10.08%	107	3.5544	2.776668
20,000,001 to 30,000,000		3	87,008,900.00	8.43%	87	3.6216	2.437080
30,000,001 to 50,000,000		4	162,350,000.00	15.72%	93	3.2839	3.926542
50,000,001 to 70,000,000		4	242,000,000.00	23.44%	105	3.2823	2.486359
70,000,001 to 90,000,000		3	246,000,000.00	23.83%	106	2.8820	3.440498
90,000,001 and Greater		0	0.00	0.00%	0	0.0000	0.000000
	Totals	58	1,032,457,355.48	100.00%	102	3.2979	3.303223
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 31


			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%	107	3.5640	3.043900
							Industrial	2	18,750,000.00	1.82%	89	3.7968	2.439924
California	8	146,278,900.00	14.17%	101	3.4221	1.355713
							Mixed Use	3	60,275,000.00	5.84%	107	3.7686	2.896039
Colorado	3	15,800,000.00	1.53%	107	3.2320	3.138900
							Mobile Home Park	1	2,500,000.00	0.24%	107	4.6950	1.957900
Connecticut	7	8,620,000.00	0.83%	108	4.1700	1.436100
							Multi-Family	32	155,110,200.54	15.02%	108	3.5029	4.825940
Florida	1	2,675,000.00	0.26%	108	4.1000	2.057100
							Office	9	531,150,000.00	51.45%	98	3.0226	3.166746
Georgia	3	18,000,000.00	1.74%	107	3.0210	3.788900
							Other	1	27,108,900.00	2.63%	108	3.5500	2.174000
Indiana	1	4,908,710.02	0.48%	107	4.0500	1.653200
							Retail	9	150,913,254.94	14.62%	108	3.7988	2.150993
Iowa	1	9,035,000.00	0.88%	107	3.2660	2.862100
							Self Storage	14	86,650,000.00	8.39%	108	3.1922	3.896569
Louisiana	5	32,350,000.00	3.13%	108	3.0550	4.810700
							Totals	71	1,032,457,355.48	100.00%	102	3.2979	3.303223
Maryland	1	83,000,000.00	8.04%	108	2.7590	3.729400

Massachusetts	1	2,200,000.00	0.21%	107	4.0400	2.022700

Michigan	1	2,029,215.35	0.20%	108	3.7500	5.140000

Mississippi	1	7,309,544.92	0.71%	107	3.8800	2.317500

Montana	1	1,570,619.00	0.15%	108	3.6300	2.396300

Nevada	3	85,700,000.00	8.30%	108	3.5522	3.008694

New York	25	296,735,985.19	28.74%	108	3.5517	3.274388

Ohio	2	53,200,000.00	5.15%	107	2.9743	4.790382

Pennsylvania	1	70,000,000.00	6.78%	48	3.6830	2.500300

South Dakota	1	5,354,381.00	0.52%	108	3.6300	2.396300

Tennessee	1	4,500,000.00	0.44%	108	4.0400	2.027400

Texas	1	29,900,000.00	2.90%	108	3.6250	2.261300

Washington, DC	2	141,000,000.00	13.66%	103	2.5538	5.120033

Totals	71	1,032,457,355.48	100.00%	102	3.2979	3.303223


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




© 2021 Computershare. All rights reserved. Confidential.													Page 12 of 31


				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	27.22%	106	2.6825	4.948131	12 months or less	35	725,650,929.03	70.28%	101	3.2736	3.469549
	3.001% to 3.250%	6	146,489,489.54	14.19%	103	3.0783	2.474947	13 months to 24 months	23	306,806,426.45	29.72%	104	3.3555	2.909832
	3.251% to 3.500%	21	179,441,734.38	17.38%	108	3.3681	3.229391	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	13	277,092,876.62	26.84%	91	3.6045	2.858176	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	4	97,329,544.92	9.43%	108	3.9102	1.972267	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	7	43,703,710.02	4.23%	107	4.1479	1.868001	Totals	58	1,032,457,355.48	100.00%	102	3.2979	3.303223
	4.251% to 4.750%	1	2,500,000.00	0.24%	107	4.6950	1.957900
	4.751% or greater	1	4,900,000.00	0.47%	108	4.7900	1.530000
	Totals	58	1,032,457,355.48	100.00%	102	3.2979	3.303223
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 31


				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%	48	3.6830	2.650171	Interest Only	38	954,778,900.00	92.48%	102	3.2700	3.256631
	61 to 84 months	1	9,500,000.00	0.92%	71	3.7110	2.719200	240 months or less	1	2,029,215.35	0.20%	108	3.7500	5.140000
	85 to 120 months	55	952,957,355.48	92.30%	106	3.2655	3.357015	241 months to 360 months	15	64,116,890.60	6.21%	102	3.6912	3.033464
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	361 months or greater	4	11,532,349.53	1.12%	107	3.3428	8.337172
	Totals	58	1,032,457,355.48	100.00%	102	3.2979	3.303223	Totals	58	1,032,457,355.48	100.00%	102	3.2979	3.303223
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 14 of 31

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

73,150,000.00

7.09%

3.5439

3.932392

None

12 months or less

897,413,851.50

86.92%

103

3.2752

3.016640

13 months or greater

61,893,503.98

5.99%

108

3.3367

6.714880

Totals

1,032,457,355.48

100.00%

102

3.2979

3.303223

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

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

Page 15 of 31


					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%	232,030.30	0.00	0.00	N/A	06/11/31	--	80,000,000.00	80,000,000.00	06/11/22
1A	310958629				Actual/360	3.368%	58,007.58	0.00	0.00	N/A	06/11/31	--	20,000,000.00	20,000,000.00	06/11/22
2	300802197	OF	Washington	DC	Actual/360	2.537%	181,289.29	0.00	0.00	11/01/30	10/01/33	--	83,000,000.00	83,000,000.00	06/01/22
3	310957767	OF	Frederick	MD	Actual/360	2.759%	197,191.86	0.00	0.00	N/A	06/11/31	--	83,000,000.00	83,000,000.00	06/11/22
4	453012456	OF	Pittsburgh	PA	Actual/360	3.683%	126,857.82	0.00	0.00	N/A	06/01/26	--	40,000,000.00	40,000,000.00	06/01/22
4A	453012458				Actual/360	3.683%	95,143.37	0.00	0.00	N/A	06/01/26	--	30,000,000.00	30,000,000.00	06/01/22
5	2063725	RT	Jamaica	NY	Actual/360	3.920%	216,035.56	0.00	0.00	N/A	06/01/31	--	64,000,000.00	64,000,000.00	06/01/22
6	310956559	OF	Burlingame	CA	Actual/360	3.017%	155,868.00	0.00	0.00	07/06/30	01/06/33	--	60,000,000.00	60,000,000.00	06/06/22
7	300802192	MF	Las Vegas	NV	Actual/360	3.548%	183,313.33	0.00	0.00	N/A	06/01/31	--	60,000,000.00	60,000,000.00	06/01/22
8	300802194	OF	Washington	DC	Actual/360	2.579%	128,781.75	0.00	0.00	05/01/31	02/01/32	--	58,000,000.00	58,000,000.00	06/01/22
9	2063494	OF	Columbus	OH	Actual/360	2.900%	124,861.11	0.00	0.00	N/A	05/05/31	--	50,000,000.00	50,000,000.00	06/05/22
10	453012455	MU	New York	NY	Actual/360	3.550%	122,277.78	0.00	0.00	N/A	05/01/31	--	40,000,000.00	40,000,000.00	06/01/22
11	310957532	SS	Various	LA	Actual/360	3.055%	85,102.97	0.00	0.00	N/A	06/11/31	--	32,350,000.00	32,350,000.00	06/11/22
12	2164013	RT	League City	TX	Actual/360	3.625%	93,333.68	0.00	0.00	N/A	06/01/31	--	29,900,000.00	29,900,000.00	06/01/22
13	300802196	98	San Jose	CA	Actual/360	3.550%	82,870.40	0.00	0.00	N/A	06/01/31	--	27,108,900.00	27,108,900.00	06/01/22
14	310957494	SS	Various	GA	Actual/360	3.021%	46,825.50	0.00	0.00	N/A	05/11/31	--	18,000,000.00	18,000,000.00	06/11/22
15	2063581	MU	New York	NY	Actual/360	4.215%	63,880.67	0.00	0.00	N/A	05/01/31	--	17,600,000.00	17,600,000.00	06/01/22
16	2063315	RT	National City	CA	Actual/360	3.900%	56,319.25	0.00	0.00	N/A	05/01/31	--	16,770,000.00	16,770,000.00	06/01/22
17	300802201	OF	Reno	NV	Actual/360	3.617%	49,522.76	0.00	0.00	N/A	07/01/31	--	15,900,000.00	15,900,000.00	06/01/22
18	410957557	SS	Various	CO	Actual/360	3.232%	43,973.16	0.00	0.00	N/A	05/11/31	--	15,800,000.00	15,800,000.00	06/11/22
19	470125240	MF	New York	NY	Actual/360	3.250%	36,381.94	0.00	0.00	N/A	06/01/31	--	13,000,000.00	13,000,000.00	06/01/22
20	310957866	RT	Mobile	AL	Actual/360	3.564%	37,718.01	0.00	0.00	N/A	05/11/31	--	12,290,000.00	12,290,000.00	06/11/22
21	310955268	OF	Sherman Oaks	CA	Actual/360	3.396%	32,898.75	0.00	0.00	N/A	05/11/31	--	11,250,000.00	11,250,000.00	06/11/22
22	300802189	SS	Sparks	NV	Actual/360	3.473%	29,304.04	0.00	0.00	N/A	06/01/31	--	9,800,000.00	9,800,000.00	06/01/22
23	610957028	IN	Rancho Cordova	CA	Actual/360	3.711%	30,358.04	0.00	0.00	N/A	05/11/28	--	9,500,000.00	9,500,000.00	06/11/22
24	310956576	IN	San Diego	CA	Actual/360	3.885%	30,945.10	0.00	0.00	N/A	06/11/31	--	9,250,000.00	9,250,000.00	06/11/22
25	410957434	RT	Davenport	IA	Actual/360	3.266%	25,409.93	0.00	0.00	N/A	05/11/31	--	9,035,000.00	9,035,000.00	06/11/22
26	2164285	MF	New Haven	CT	Actual/360	4.170%	30,952.98	0.00	0.00	N/A	06/01/31	--	8,620,000.00	8,620,000.00	05/01/22
27	600956869	SS	Brentwood	CA	Actual/360	3.342%	21,583.75	0.00	0.00	N/A	06/11/31	--	7,500,000.00	7,500,000.00	06/11/22
28	470124900	MF	Jamaica	NY	Actual/360	3.190%	20,194.68	12,199.33	0.00	N/A	05/01/31	--	7,351,688.87	7,339,489.54	06/01/22
29	324990029	RT	Hattiesburg	MS	Actual/360	3.880%	24,457.41	10,596.56	0.00	N/A	05/01/31	--	7,320,141.48	7,309,544.92	06/01/22
30	2164110	MF	New York	NY	Actual/360	2.815%	16,968.19	0.00	0.00	N/A	06/01/31	--	7,000,000.00	7,000,000.00	06/01/22
31	470124940	MF	Briarwood	NY	Actual/360	3.340%	20,132.78	0.00	0.00	N/A	06/01/31	--	7,000,000.00	7,000,000.00	06/01/22
32	300802193	MF	Various	Various	Actual/360	3.630%	21,646.40	0.00	0.00	N/A	06/01/31	--	6,925,000.00	6,925,000.00	06/01/22

© 2021 Computershare. All rights reserved. Confidential.																Page 16 of 31


					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%	17,824.57	9,940.38	0.00	N/A	05/01/31	--	6,178,955.88	6,169,015.50	06/01/22
34	470125170	MF	New York	NY	Actual/360	3.290%	15,397.84	5,221.53	0.00	N/A	05/01/31	--	5,435,063.50	5,429,841.97	06/01/22
35	2164271	RT	Merrillville	IN	Actual/360	4.050%	17,143.09	6,872.03	0.00	N/A	05/01/31	--	4,915,582.05	4,908,710.02	06/01/22
36	2164353	MF	West Hollywood	CA	Actual/360	4.790%	20,211.14	0.00	0.00	N/A	06/01/31	--	4,900,000.00	4,900,000.00	06/01/22
37	410957850	RT	Mount Juliet	TN	Actual/360	4.040%	15,655.00	0.00	0.00	N/A	06/11/31	--	4,500,000.00	4,500,000.00	06/11/22
38	470124760	MF	New York	NY	Actual/360	3.370%	10,156.81	0.00	0.00	N/A	05/01/31	--	3,500,000.00	3,500,000.00	06/01/22
39	410957707	SS	New Albany	OH	Actual/360	4.135%	11,394.22	0.00	0.00	N/A	05/11/31	--	3,200,000.00	3,200,000.00	06/11/22
40	470125260	MF	New York	NY	Actual/360	3.310%	8,458.43	2,823.93	0.00	N/A	06/01/31	--	2,967,579.47	2,964,755.54	06/01/22
41	470125370	MF	Mineola	NY	Actual/360	3.370%	8,705.83	0.00	0.00	N/A	06/01/31	--	3,000,000.00	3,000,000.00	06/01/22
42	2164403	MU	Jacksonville	FL	Actual/360	4.100%	9,444.24	0.00	0.00	N/A	06/01/31	--	2,675,000.00	2,675,000.00	06/01/22
43	300802188	MH	Lackawanna	NY	Actual/360	4.695%	10,107.29	0.00	0.00	N/A	05/01/31	--	2,500,000.00	2,500,000.00	06/01/22
44	470125610	MF	New York	NY	Actual/360	3.280%	6,102.76	3,508.04	0.00	N/A	06/01/31	--	2,160,695.00	2,157,186.96	06/01/22
45	300802191	RT	Littleton	MA	Actual/360	4.040%	7,653.56	0.00	0.00	N/A	05/01/31	--	2,200,000.00	2,200,000.00	06/01/22
46	470125600	MF	Detroit	MI	Actual/360	3.750%	6,571.66	5,878.99	0.00	N/A	06/01/31	--	2,035,094.34	2,029,215.35	06/01/22
47	470125300	MF	Yonkers	NY	Actual/360	3.360%	6,076.00	0.00	0.00	N/A	06/01/31	--	2,100,000.00	2,100,000.00	06/01/22
48	470125400	MF	New York	NY	Actual/360	3.560%	5,671.28	0.00	0.00	N/A	06/01/31	--	1,850,000.00	1,850,000.00	06/01/22
49	470119560	MF	Douglaston	NY	Actual/360	3.510%	4,812.52	2,471.05	0.00	N/A	06/01/31	--	1,592,232.32	1,589,761.27	06/01/22
50	470123880	MF	Yonkers	NY	Actual/360	3.480%	4,745.08	1,434.00	0.00	N/A	06/01/31	--	1,583,451.44	1,582,017.44	06/01/22
51	470124470	MF	Auburndale	NY	Actual/360	3.450%	4,626.07	1,428.20	0.00	N/A	05/01/31	--	1,557,162.78	1,555,734.58	06/01/22
52	470125930	MF	New York	NY	Actual/360	3.500%	4,436.31	2,299.36	0.00	N/A	05/01/31	--	1,471,954.69	1,469,655.33	06/01/22
53	470125830	MF	Brooklyn	NY	Actual/360	3.480%	4,270.28	2,224.69	0.00	N/A	06/01/31	--	1,425,010.73	1,422,786.04	06/01/22
54	470126060	MF	White Plains	NY	Actual/360	3.420%	3,978.83	2,134.30	0.00	N/A	06/01/31	--	1,351,044.82	1,348,910.52	06/01/22
55	470125520	MF	New York	NY	Actual/360	3.460%	3,513.49	1,848.29	0.00	N/A	06/01/31	--	1,179,244.20	1,177,395.91	06/01/22
56	470126170	MF	Brooklyn	NY	Actual/360	3.410%	2,880.58	1,559.78	0.00	N/A	05/01/31	--	980,994.37	979,434.59	06/01/22
Totals							2,932,275.02	72,440.46	0.00				1,032,529,795.94	1,032,457,355.48
1 Property Type Codes
HC - Health Care			MU - Mixed Use	WH - Warehouse			MF - Multi-Family
SS - Self Storage			LO - Lodging	RT - Retail			SF - Single Family Rental
98 - Other			IN - Industrial	OF - Office			MH - Mobile Home Park
SE - Securities			CH - Cooperative Housing	ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.																Page 17 of 31


					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	11,331,502.33	3,347,194.91	01/01/22	03/31/22	--	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	13,370,451.46	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
3	9,106,294.76	2,253,692.91	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
4	24,046,682.25	4,875,754.25	01/01/22	03/31/22	--	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	3,954,359.49	1,263,140.27	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
6	(966,154.81)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	1,613,669.08	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	9,993,384.19	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	5,840,034.21	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
10	4,969,798.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,988,294.00	1,199,505.75	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,714,305.98	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,108,101.39	531,531.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,930,892.70	522,831.75	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,672,952.01	392,431.16	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	1,666.54	0.00
16	1,355,531.53	354,659.01	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	493,140.69	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,655,018.00	0.00	--	--	--	0.00	0.00	0.00	0.00	7,140.88	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	985,327.13	348,130.00	01/01/22	03/31/22	--	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	1,123,683.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,022,412.32	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	624,781.00	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	721,939.03	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
26	554,737.60	0.00	--	--	--	0.00	0.00	30,915.87	30,915.87	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 31


					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	684,343.68	01/01/21	09/30/21	--	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	767,743.00	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	27,457.10	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	631,479.38	158,033.51	01/01/22	03/31/22	--	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	376,227.28	128,122.25	01/01/22	03/31/22	--	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	368,376.22	92,523.25	01/01/22	03/31/22	--	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	65,387.57	01/01/22	03/31/22	--	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	159,537.00	01/01/21	12/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
42	240,616.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	216,183.34	58,652.60	01/01/22	03/31/22	--	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	182,280.00	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	61,201.00	01/01/21	12/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
54	0.00	140,450.00	09/30/20	09/29/21	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 31

Mortgage Loan Detail (Part 2)

Most Recent

Appraisal

Cumulative

Current

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Reduction Amount

ASER

Advances

from Principal

Defease Status

0.00

183,970.00

03/16/21

0.00

423,593.00

04/13/21

0.00

Totals

74,336,643.69

67,472,725.53

0.00

30,915.87

36,264.52

0.00

Page 20 of 31


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




© 2021 Computershare. All rights reserved. Confidential.					Page 21 of 31


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
06/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.297926%	3.276961%	102
05/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.297941%	3.276972%	103
04/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.297958%	3.276984%	104
03/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.297973%	3.276995%	105
02/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.297991%	3.277008%	106
01/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.298006%	3.277019%	107
12/17/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.298021%	3.277030%	108
11/18/21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.298037%	3.277042%	109
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
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 22 of 31

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

2164285

05/01/22

30,915.87

0.00

8,620,000.00

Totals

30,915.87

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

Page 23 of 31


				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		70,000,000	70,000,000	0			0
49 - 60 Months		0	0	0			0
> 60 Months		962,457,355	962,457,355	0			0




Historical Delinquency Information

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

Jun-22	1,032,457,355	1,032,457,355	0	0	0		0
May-22	1,032,529,796	1,032,529,796	0	0	0		0
Apr-22	1,032,606,831	1,032,606,831	0	0	0		0
Mar-22	1,032,678,820	1,032,678,820	0	0	0		0
Feb-22	1,032,765,076	1,032,765,076	0	0	0		0
Jan-22	1,032,836,588	1,032,836,588	0	0	0		0
Dec-21	1,032,907,884	1,032,907,884	0	0	0		0
Nov-21	1,032,983,814	1,032,983,814	0	0	0		0
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.




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 31


			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




© 2021 Computershare. All rights reserved. Confidential.										Page 25 of 31


					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




© 2021 Computershare. All rights reserved. Confidential.								Page 26 of 31


				Modified Loan Detail

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

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 27 of 31


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




© 2021 Computershare. All rights reserved. Confidential.											Page 28 of 31


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 29 of 31

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

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

Page 30 of 31


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.




© 2021 Computershare. All rights reserved. Confidential.	Page 31 of 31

(null)



	
		Prospectus Loan ID
		1
		05-12-2022
		06-13-2022
		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
			1
			6
			07-11-2023
			N
			Department of Human Services
			193821
			09-13-2039
			Department of Citywide Administrative Services / D
			182315
			09-13-2038
			Department of Citywide Administrative Services / N
			106000
			01-21-2042
			12-31-2020
			01-01-2022
			03-31-2022
			32466229.25
			6527310
			12264849
			3180115.09
			20201380.25
			3347194.91
			20086763.65
			3318540.66
			UW
			CREFC
			2182365
			2.69
			1.5337
			2.67
			1.5206
			F
			F
			04-01-2022
		
		false
		false
		80000000
		232030.3
		0.03368182
		0.0001443
		232030.3
		0
		0
		80000000
		80000000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2
		05-12-2022
		06-13-2022
		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
			1
			6
			07-01-2023
			N
			Department of Justice
			493620
			10-11-2033
			12-31-2020
			01-01-2021
			09-30-2021
			24698035.55
			19250003
			8477338.13
			5879551.55
			16220697.42
			13370451.46
			16097292.42
			13277897.71
			UW
			CREFC
			2654447.25
			4.57
			5.037
			4.54
			5.0021
			F
			F
			12-31-2021
		
		false
		false
		83000000
		181289.29
		0.025365
		0.0001443
		181289.29
		0
		0
		83000000
		83000000
		06-01-2022
		11-01-2030
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		3
		05-12-2022
		06-13-2022
		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
			1
			6
			X
			LEIDOS  Inc
			341271
			08-30-2031
			12-31-2020
			01-01-2022
			03-31-2022
			12328869.29
			3015746
			2982411.77
			762053.09
			9346457.52
			2253692.91
			8872090.83
			2135101.16
			UW
			CREFC
			572492.5
			4.03
			3.9366
			3.82
			3.7294
			F
			F
			03-31-2022
		
		false
		false
		83000000
		197191.86
		0.02759
		0.0001443
		197191.86
		0
		0
		83000000
		83000000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4
		05-12-2022
		06-13-2022
		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
			0.75
			6
			07-01-2023
			N
			UPMC
			1078110
			03-31-2030
			US Steel Corp.
			232479
			01-31-2028
			ECKERT SEAMANS
			104890
			12-31-2030
			12-31-2020
			01-01-2022
			03-31-2022
			46184529
			11535223
			27710549
			6659468.75
			18473980
			4875754.25
			17023559.32
			4618062.25
			UW
			CREFC
			1846964.95
			3.09
			2.6398
			2.85
			2.5003
			F
			F
			03-31-2022
		
		false
		false
		40000000
		126857.82
		0.03682969
		0.0001443
		126857.82
		0
		0
		40000000
		40000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		5
		05-12-2022
		06-13-2022
		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
			0.98
			6
			07-01-2023
			N
			Burlington Coat Factory
			70000
			02-28-2035
			H&M Clothing Stores
			36000
			01-31-2035
			Target
			22000
			01-31-2033
			01-01-2022
			03-31-2022
			6306546
			1546845
			1070714.56
			283704.73
			5235831.44
			1263140.27
			4959264.95
			1193998.52
			UW
			CREFC
			627200.01
			2.06
			2.0139
			1.95
			1.9036
			F
			F
			01-18-2022
		
		false
		false
		64000000
		216035.56
		0.0392
		0.0001443
		216035.56
		0
		0
		64000000
		64000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		6
		05-12-2022
		06-13-2022
		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
			1
			6
			07-06-2023
			N
			Facebook
			805118
			01-31-2033
			12-31-2020
			12-31-2021
			66137944.99
			9694115.13
			10736604.8
			10660269.94
			55401340.19
			-966154.81
			54867037.27
			-1500457.81
			UW
			CREFC
			18963575.03
			4.77
			-0.0509
			4.72
			-0.0791
			F
			F
			09-30-2021
		
		false
		false
		60000000
		155868
		0.030168
		0.0001443
		155868
		0
		0
		60000000
		60000000
		06-06-2022
		07-06-2030
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		7
		05-12-2022
		06-13-2022
		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
			0.86
			6
			07-01-2023
			N
			03-31-2021
			01-01-2022
			03-31-2022
			8276747
			2371689
			3022467
			758019.92
			5254280
			1613669.08
			5110280
			1577669.08
			UW
			CREFC
			532199.99
			2.43
			3.032
			2.37
			2.9644
			F
			F
		
		false
		false
		60000000
		183313.33
		0.03548
		0.0001443
		183313.33
		0
		0
		60000000
		60000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		8
		05-12-2022
		06-13-2022
		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
			1
			6
			07-01-2023
			N
			DEPT OF JUSTICE GS-11B-016
			345380
			09-13-2032
			DVA Federal Credit Union
			1880
			06-30-2026
			DDC N NE-175  LLC
			1437
			12-31-2024
			12-31-2020
			01-01-2021
			09-30-2021
			18149767.5
			13896521
			5671522.99
			3903136.82
			12478244.5
			9993384.19
			12391070.25
			9928003.69
			UW
			CREFC
			1877148
			4.97
			5.3237
			4.94
			5.2888
			F
			F
			03-31-2022
		
		false
		false
		58000000
		128781.75
		0.025785
		0.0001443
		128781.75
		0
		0
		58000000
		58000000
		06-01-2022
		05-01-2031
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		9
		05-12-2022
		06-13-2022
		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
			1
			6
			07-05-2023
			N
			MCKESSON CORPORATION
			218000
			03-31-2031
			01-01-2021
			09-30-2021
			8411155.45
			5990562.03
			295134.66
			150527.82
			8116020.79
			5840034.21
			7620068.79
			5468070.21
			UW
			CREFC
			1099583.3
			3.54
			5.3111
			3.32
			4.9728
			F
			F
			03-31-2022
		
		false
		false
		50000000
		124861.11
		0.029
		0.0001443
		124861.11
		0
		0
		50000000
		50000000
		06-05-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		10
		05-12-2022
		06-13-2022
		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
			1
			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
			12-31-2020
			12-31-2021
			12054457.1
			11318017
			5143622.95
			6348218.51
			6910834.14
			4969798.49
			6735257.42
			4794221.49
			UW
			CREFC
			1439722
			2.02
			3.4519
			1.97
			3.3299
			F
			F
		
		false
		false
		40000000
		122277.78
		0.0355
		0.0001443
		122277.78
		0
		0
		40000000
		40000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		11
		05-12-2022
		06-13-2022
		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
			0.86
			07-11-2023
			N
			03-31-2021
			01-01-2022
			03-31-2022
			4791624
			1588998
			1413562.47
			389492.25
			3378061.53
			1199505.75
			3334464.93
			1188606.5
			UW
			247074
			3.37
			4.8548
			3.33
			4.8107
			F
			F
		
		false
		false
		32350000
		85102.97
		0.03055
		0.0001443
		85102.97
		0
		0
		32350000
		32350000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		11-001
		05-12-2022
		06-13-2022
		
			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
			0.96
			6
			03-31-2021
			01-01-2022
			03-31-2022
			1390068
			499070
			350143.67
			100285.25
			1039924.33
			398784.75
			1029740.53
			396238.75
			UW
			CREFC
			66520
			5.9949
			5.9566
			F
		
		false
	
	
		Prospectus Loan ID
		11-002
		05-12-2022
		06-13-2022
		
			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
			0.82
			6
			03-31-2021
			01-01-2022
			03-31-2022
			1044364
			320160
			303677.63
			83566.25
			740686.37
			236593.75
			731631.27
			234330
			UW
			CREFC
			58670
			4.0326
			3.994
			F
		
		false
	
	
		Prospectus Loan ID
		11-003
		05-12-2022
		06-13-2022
		
			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
			0.83
			6
			03-31-2021
			01-01-2022
			03-31-2022
			894984
			286194
			279958.43
			74619
			615025.57
			211575
			606142.97
			209354.25
			UW
			CREFC
			52059
			4.0641
			4.0214
			F
		
		false
	
	
		Prospectus Loan ID
		11-004
		05-12-2022
		06-13-2022
		
			LIFE STORAGE - JOHNSTON
			4403 JOHNSTON STREET
			Lafayette
			LA
			70503
			Lafayette Parish
			SS
			77813
			77813
			743
			743
			2017
			11900000
			MAI
			04-22-2021
			0.87
			0.89
			6
			03-31-2021
			01-01-2022
			03-31-2022
			944512
			295036
			287635.15
			79176
			656876.85
			215860
			649095.55
			213914.75
			UW
			CREFC
			49167
			4.3903
			4.3507
			F
		
		false
	
	
		Prospectus Loan ID
		11-005
		05-12-2022
		06-13-2022
		
			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
			0.77
			6
			03-31-2021
			01-01-2022
			03-31-2022
			517696
			188538
			192147.59
			51845.75
			325548.41
			136692.25
			317854.61
			134768.75
			UW
			CREFC
			20658
			6.6169
			6.5238
			F
		
		false
	
	
		Prospectus Loan ID
		12
		05-12-2022
		06-13-2022
		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
			0.95
			6
			07-01-2023
			N
			Ross Dress for Less
			27689
			01-31-2024
			Marmaxx Operating Co
			26000
			10-31-2023
			Michaels Store  Inc.
			21216
			02-29-2024
			12-31-2020
			12-31-2020
			12-31-2021
			4669313.67
			4212528.27
			1284196.55
			1498222.29
			3385117.12
			2714305.98
			3155833.83
			2485021.98
			UW
			CREFC
			1098929
			3.08
			2.4699
			2.87
			2.2613
			F
			F
			12-31-2021
		
		false
		false
		29900000
		93333.68
		0.03625
		0.0001443
		93333.68
		0
		0
		29900000
		29900000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		13
		05-12-2022
		06-13-2022
		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
			1
			6
			07-01-2023
			N
			Lowe's Home Centers  LLC
			505813
			11-30-2028
			12-31-2020
			01-01-2022
			03-31-2022
			2037750
			536250
			43691
			4719
			1994059
			531531
			1960162
			523056.75
			UW
			CREFC
			240591.49
			2.04
			2.2092
			2.01
			2.174
			F
			F
			04-02-2022
		
		false
		false
		27108900
		82870.4
		0.0355
		0.0001443
		82870.4
		0
		0
		27108900
		27108900
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		14
		05-12-2022
		06-13-2022
		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
			0.97
			07-11-2023
			N
			03-31-2021
			01-01-2022
			03-31-2022
			2913684.25
			794920
			985042.51
			272088.25
			1928641.73
			522831.75
			1897656.32
			515085.25
			UW
			135945
			3.5
			3.8459
			3.44
			3.7889
			F
			F
		
		false
		false
		18000000
		46825.5
		0.03021
		0.0001443
		46825.5
		0
		0
		18000000
		18000000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		14-001
		05-12-2022
		06-13-2022
		
			SECURLOCK - WARNER ROBINS
			4501 RUSSELL PARKWAY
			Warner Robins
			GA
			31088
			Houston
			SS
			98580
			98580
			588
			588
			2006
			10850000
			MAI
			03-31-2021
			0.95
			0.97
			6
			12-31-2021
			01-01-2022
			03-31-2022
			1028732.82
			272552
			329928.8
			95933
			698804.02
			176619
			688431.11
			174025.75
			UW
			CREFC
			48600.34
			3.6341
			3.5807
			F
		
		false
	
	
		Prospectus Loan ID
		14-002
		05-12-2022
		06-13-2022
		
			SECURLOCK - DAWSONVILLE
			184 CARLISLE ROAD
			Dawsonville
			GA
			30534
			Dawson
			SS
			108325
			108325
			641
			641
			1997
			2005
			9850000
			MAI
			04-01-2021
			0.96
			0.97
			6
			03-31-2021
			01-01-2022
			03-31-2022
			928914.56
			262017
			302351.8
			86536.5
			626562.75
			175480.5
			615750.25
			172777.25
			UW
			CREFC
			44484.22
			3.9447
			3.884
			F
		
		false
	
	
		Prospectus Loan ID
		14-003
		05-12-2022
		06-13-2022
		
			SECURLOCK - SNELLVILLE
			1573 ATHENS HIGHWAY
			Grayson
			GA
			30017
			Gwinnett
			SS
			98000
			98000
			621
			621
			1999
			10350000
			MAI
			04-01-2021
			0.98
			0.98
			6
			03-31-2021
			01-01-2022
			03-31-2022
			956036.87
			260351
			352761.91
			89618.75
			603274.96
			170732.25
			593474.96
			168282.25
			UW
			CREFC
			42860.44
			3.9834
			3.9262
			F
		
		false
	
	
		Prospectus Loan ID
		15
		05-12-2022
		06-13-2022
		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
			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
			01-01-2022
			03-31-2022
			2064694.74
			585428
			703164.84
			192996.84
			1361529.9
			392431.16
			1303358.9
			377888.41
			UW
			CREFC
			185460.01
			1.81
			2.1159
			1.73
			2.0375
			F
			F
		
		false
		false
		17600000
		63880.67
		0.04215
		0.0001443
		63880.67
		0
		0
		17600000
		17600000
		06-01-2022
		1
		false
		0
		1666.54
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		16
		05-12-2022
		06-13-2022
		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
			0.98
			6
			07-01-2023
			N
			JALOS FOOD ENTERPRISES INC
			41259
			09-30-2030
			Walgreens
			14560
			12-31-2050
			BFS Retail & Commercial Operations  LLC/Bridgeston
			5995
			10-31-2022
			03-31-2021
			01-01-2022
			03-31-2022
			2036324
			507908
			592976.72
			153248.99
			1443347.28
			354659.01
			1322388.28
			324419.26
			UW
			CREFC
			163508
			2.18
			2.169
			1.99
			1.9841
			F
			F
			03-31-2022
		
		false
		false
		16770000
		56319.25
		0.039
		0.0001443
		56319.25
		0
		0
		16770000
		16770000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		17
		05-12-2022
		06-13-2022
		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
			0.91
			6
			07-01-2023
			N
			Regus Corporation
			16338
			09-30-2024
			BREADWARE INC
			6911
			02-13-2023
			Advanced Telecom Group
			6655
			07-31-2031
			03-31-2021
			01-01-2022
			03-31-2022
			3060331
			817127
			1276887
			323986.31
			1783444
			493140.69
			1570226
			439836.19
			UW
			CREFC
			143775.75
			3.06
			3.4299
			2.69
			3.0591
			F
			F
			03-31-2022
		
		false
		false
		15900000
		49522.76
		0.03617
		0.0004443
		49522.76
		0
		0
		15900000
		15900000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		18
		05-12-2022
		06-13-2022
		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
			0.97
			07-11-2023
			N
			03-31-2021
			12-31-2020
			12-31-2021
			2256764
			2452320
			692918
			797302
			1563846
			1655018
			1534029
			1625201
			UW
			517749
			3.02
			3.1965
			2.96
			3.1389
			F
			F
		
		false
		false
		15800000
		43973.16
		0.03232
		0.0001443
		43973.16
		0
		0
		15800000
		15800000
		06-11-2022
		1
		false
		0
		7140.88
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		18-001
		05-12-2022
		06-13-2022
		
			MONTROSE STORAGE
			21717 US HIGHWAY 550
			Montrose
			CO
			81403
			Montrose
			SS
			151024
			151024
			746
			746
			1990
			2015
			9200000
			MAI
			04-06-2021
			0.94
			0.97
			6
			03-31-2021
			12-31-2020
			12-31-2021
			899176
			947784
			290126
			342797
			609050
			604987
			593948
			589885
			UW
			CREFC
			190060
			3.1831
			3.1036
			F
		
		false
	
	
		Prospectus Loan ID
		18-002
		05-12-2022
		06-13-2022
		
			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
			0.96
			6
			03-31-2021
			12-31-2020
			12-31-2021
			766507
			845465
			227782
			252499
			538725
			592966
			528528
			582769
			UW
			CREFC
			184232
			3.2185
			3.1632
			F
		
		false
	
	
		Prospectus Loan ID
		18-003
		05-12-2022
		06-13-2022
		
			EAGLE STORAGE
			942 CHAMBERS COURT
			Eagle
			CO
			81631
			Eagle
			SS
			45175
			45175
			339
			339
			1995
			2004
			6900000
			MAI
			04-05-2021
			0.97
			0.98
			6
			03-31-2021
			12-31-2020
			12-31-2021
			591081
			659071
			175009
			202006
			416072
			457065
			411554
			452547
			UW
			CREFC
			143457
			3.186
			3.1545
			F
		
		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
		
		true
		true
		13000000
		36381.94
		0.0325
		0.0009
		36381.94
		13000000
		13000000
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		20
		05-12-2022
		06-13-2022
		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
			0.95
			6
			07-11-2023
			N
			Publix Alabama LLC Store (m-pub)
			39203
			03-31-2038
			Keesler Federal Credit Union (kesslerf)
			2799
			11-30-2024
			RNR Sushi PEN1  LLC (rocnroll)
			2250
			01-31-2024
			02-28-2021
			01-01-2022
			03-31-2022
			1523966.92
			449106
			385033
			100976
			1138933.92
			348130
			1079715.67
			333325.5
			UW
			CREFC
			109503.9
			2.56
			3.1791
			2.43
			3.0439
			F
			F
			03-31-2022
		
		false
		false
		12290000
		37718.01
		0.03564
		0.0001443
		37718.01
		0
		0
		12290000
		12290000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		21
		05-12-2022
		06-13-2022
		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
			12-09-2029
			LS capital inc
			4992
			10-31-2022
			INE Entertainment
			4579
			06-01-2023
			02-28-2021
			1834908.7
			712929.52
			1121979.18
			1063746.54
			UW
			CREFC
			2.9
			2.75
			F
			09-30-2021
		
		false
		false
		11250000
		32898.75
		0.03396
		0.0001443
		32898.75
		0
		0
		11250000
		11250000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		22
		05-12-2022
		06-13-2022
		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
			0.92
			6
			07-01-2023
			N
			03-31-2021
			12-31-2020
			12-31-2021
			1265798
			1493377
			277541
			369693.7
			988257
			1123683.3
			968019
			1103445.3
			UW
			CREFC
			345031.46
			2.86
			3.2567
			2.81
			3.1981
			F
			F
		
		false
		false
		9800000
		29304.04
		0.034725
		0.0001443
		29304.04
		0
		0
		9800000
		9800000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		23
		05-12-2022
		06-13-2022
		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
			1
			6
			07-11-2023
			N
			Tri Tool Inc.
			130156
			04-29-2036
			12-31-2020
			12-31-2021
			935713.55
			1062709.37
			28071.41
			40297.05
			907642.14
			1022412.32
			857198
			971967.32
			UW
			CREFC
			357441.46
			1.73
			2.8603
			1.63
			2.7192
			F
			F
			12-31-2021
		
		false
		false
		9500000
		30358.04
		0.03711
		0.0004443
		30358.04
		0
		0
		9500000
		9500000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		24
		05-12-2022
		06-13-2022
		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
			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
			01-01-2021
			09-30-2021
			1094639.41
			828231
			219982.98
			203450
			874656.43
			624781
			823967.29
			586764.25
			UW
			CREFC
			272516.53
			2.4
			2.2926
			2.26
			2.1531
			F
			F
			12-31-2021
		
		false
		false
		9250000
		30945.1
		0.03885
		0.0001443
		30945.1
		0
		0
		9250000
		9250000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		25
		05-12-2022
		06-13-2022
		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
			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
			01-01-2021
			09-30-2021
			1901640.04
			1152953.9
			614935.56
			431014.87
			1286704.48
			721939.03
			1178067.77
			640461.28
			UW
			CREFC
			223771.32
			4.3
			3.2262
			3.94
			2.8621
			F
			F
			12-31-2021
		
		false
		false
		9035000
		25409.93
		0.03266
		0.0001443
		25409.93
		0
		0
		9035000
		9035000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		26
		05-12-2022
		06-13-2022
		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
			0.95
			07-01-2023
			N
			04-30-2021
			12-31-2020
			12-31-2021
			1332763
			1353138
			547341
			798400.4
			785422
			554737.6
			754089.58
			523405.6
			UW
			364446.38
			1.56
			1.5221
			1.5
			1.4361
			F
			F
		
		false
		false
		8620000
		30952.98
		0.0417
		0.0001443
		30952.98
		0
		0
		8620000
		8620000
		05-01-2022
		1
		false
		30915.87
		0
		0
		B
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		26-001
		05-12-2022
		06-13-2022
		
			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
			1
			6
			12-31-2020
			12-31-2021
			1353138
			798400.4
			554737.6
			523405.6
			UW
			CREFC
			364446.38
			1.5221
			1.4361
			F
		
		false
	
	
		Prospectus Loan ID
		26-002
		05-12-2022
		06-13-2022
		
			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
			0.97
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			UW
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		26-003
		05-12-2022
		06-13-2022
		
			101 & 115 DWIGHT
			101 AND 115 DWIGHT STREET
			New Haven
			CT
			06511
			New Haven
			MF
			10
			10
			1900
			1400000
			MAI
			03-19-2021
			1
			1
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			UW
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		26-004
		05-12-2022
		06-13-2022
		
			33 HOWE
			33 HOWE STREET
			New Haven
			CT
			06511
			New Haven
			MF
			6
			6
			1910
			1000000
			MAI
			03-19-2021
			1
			1
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			UW
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		26-005
		05-12-2022
		06-13-2022
		
			109 DWIGHT ST
			109 DWIGHT STREET
			New Haven
			CT
			06511
			New Haven
			MF
			9
			9
			1900
			975000
			MAI
			03-19-2021
			0.89
			0.89
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			UW
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		26-006
		05-12-2022
		06-13-2022
		
			38 TILTON
			38 TILTON STREET
			New Haven
			CT
			06511
			New Haven
			MF
			6
			6
			1920
			900000
			MAI
			03-19-2021
			1
			0.75
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			UW
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		26-007
		05-12-2022
		06-13-2022
		
			574 GEORGE
			574 GEORGE STREET
			New Haven
			CT
			06511
			New Haven
			MF
			9
			9
			1900
			875000
			MAI
			03-19-2021
			1
			1
			6
			12-31-2020
			12-31-2021
			0
			0
			0
			0
			UW
			CREFC
			0
			0
			C
		
		false
	
	
		Prospectus Loan ID
		27
		05-12-2022
		06-13-2022
		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
			0.94
			6
			07-11-2023
			N
			03-31-2021
			01-01-2021
			09-30-2021
			1319837.37
			1046991
			378808.4
			362647.32
			941028.97
			684343.68
			932171.97
			677701.18
			UW
			CREFC
			190598
			3.7
			3.5905
			3.67
			3.5556
			F
			F
		
		false
		false
		7500000
		21583.75
		0.03342
		0.0006193
		21583.75
		0
		0
		7500000
		7500000
		06-11-2022
		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
		
		true
		true
		7351688.87
		32394.01
		0.0319
		0.0009
		20194.68
		12199.33
		7339489.54
		7339489.54
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		29
		05-12-2022
		06-13-2022
		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
			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
			12-31-2020
			12-31-2021
			1156870.34
			1204064
			281939.81
			436321
			874930.53
			767743
			757097.89
			649910
			UW
			CREFC
			280432
			2.08
			2.7377
			1.8
			2.3175
			F
			F
		
		false
		false
		7320141.48
		35053.97
		0.0388
		0.0007193
		24457.41
		10596.56
		0
		7309544.92
		7309544.92
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		30
		05-12-2022
		06-13-2022
		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
		16968.19
		0.02815
		0.0001443
		16968.19
		0
		0
		7000000
		7000000
		06-01-2022
		1
		false
		0
		27457.1
		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
		
		true
		true
		7000000
		20132.78
		0.0334
		0.0009
		20132.78
		7000000
		7000000
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		32
		05-12-2022
		06-13-2022
		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
			0.97
			X
			03-31-2021
			01-01-2022
			03-31-2022
			1006674
			281883
			385243
			123849.49
			621431
			158033.51
			591681
			150596.01
			UW
			62844.38
			1.64
			2.5146
			1.56
			2.3963
			F
			F
		
		false
		false
		6925000
		21646.4
		0.0363
		0.0001443
		21646.4
		0
		0
		6925000
		6925000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		32-001
		05-12-2022
		06-13-2022
		
			ESTES PARK APARTMENTS
			1230 ESTES PARK COURT
			Rapid City
			SD
			57701
			Pennington
			MF
			90
			90
			1999
			2021
			7500000
			MAI
			03-04-2021
			0.96
			0.97
			6
			03-31-2021
			01-01-2022
			03-31-2022
			766499
			216215
			300152
			101876.2
			466347
			114338.8
			443847
			108713.8
			UW
			CREFC
			48591.01
			2.353
			2.2373
			F
		
		false
	
	
		Prospectus Loan ID
		32-002
		05-12-2022
		06-13-2022
		
			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
			1
			6
			03-31-2021
			01-01-2022
			03-31-2022
			240175
			65668
			85091
			21973.29
			155084
			43694.71
			147834
			41882.21
			UW
			CREFC
			14253.37
			3.0655
			2.9384
			F
		
		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
		
		true
		true
		6178955.88
		27764.95
		0.0335
		0.0009
		17824.57
		9940.38
		6169015.5
		6169015.5
		06-01-2022
		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
		
		true
		true
		5435063.5
		20619.37
		0.0329
		0.0009
		15397.84
		5221.53
		5429841.97
		5429841.97
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		35
		05-12-2022
		06-13-2022
		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
			1
			6
			X
			Burlington Coat Factory
			44135
			02-28-2033
			01-01-2022
			03-31-2022
			503139
			148377
			15094.17
			20254.75
			488044.83
			128122.25
			451990.58
			119108.75
			UW
			CREFC
			72045.36
			1.69
			1.7783
			1.57
			1.6532
			F
			F
			04-08-2022
		
		false
		false
		4915582.05
		24015.12
		0.0405
		0.0001443
		17143.09
		6872.03
		0
		4908710.02
		4908710.02
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		36
		05-12-2022
		06-13-2022
		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
		20211.14
		0.0479
		0.0001443
		20211.14
		0
		0
		4900000
		4900000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		37
		05-12-2022
		06-13-2022
		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
			1
			6
			07-11-2023
			N
			Walgreens
			14967
			03-31-2036
			01-01-2022
			03-31-2022
			373147.36
			93750
			4412.92
			1226.75
			368734.44
			92523.25
			367237.74
			92149
			UW
			CREFC
			45450
			2
			2.0357
			1.99
			2.0274
			F
			F
			03-31-2022
		
		false
		false
		4500000
		15655
		0.0404
		0.0001443
		15655
		0
		0
		4500000
		4500000
		06-11-2022
		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
		
		true
		true
		3500000
		10156.81
		0.0337
		0.0009
		10156.81
		3500000
		3500000
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		39
		05-12-2022
		06-13-2022
		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
			0.96
			6
			07-11-2023
			N
			03-31-2021
			01-01-2022
			03-31-2022
			453744.8
			130292
			156791.9
			64904.43
			296952.9
			65387.57
			292122.9
			64180.07
			UW
			CREFC
			33080
			1.59
			1.9766
			1.57
			1.9401
			F
			F
		
		false
		false
		3200000
		11394.22
		0.04135
		0.0001443
		11394.22
		0
		0
		3200000
		3200000
		06-11-2022
		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
		
		true
		true
		2967579.47
		11282.36
		0.0331
		0.0009
		8458.43
		2823.93
		2964755.54
		2964755.54
		06-01-2022
		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
			6
			N
			0
			0
			0
			03-08-2021
			01-01-2021
			12-31-2021
			1525507
			841225
			717783
			681688
			807724
			159537
			786524
			159537
			UW
			CREFC
			104470
			7.88
			1.53
			7.67
			1.53
			F
		
		true
		true
		3000000
		8705.83
		0.0337
		0.0009
		8705.83
		3000000
		3000000
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		42
		05-12-2022
		06-13-2022
		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
			0.89
			6
			07-01-2023
			N
			FAMILY DOLLAR
			9700
			12-31-2023
			VANE HAIR SALON
			1000
			03-31-2022
			03-31-2021
			12-31-2020
			12-31-2021
			546428
			527330
			221038
			286714
			325390
			240616
			313526
			228752
			UW
			CREFC
			111198
			2.93
			2.1638
			2.82
			2.0571
			F
			F
		
		false
		false
		2675000
		9444.24
		0.041
		0.0006443
		9444.24
		0
		0
		2675000
		2675000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		43
		05-12-2022
		06-13-2022
		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
			0.88
			6
			X
			03-31-2021
			01-01-2022
			03-31-2022
			402460
			100555
			174859
			41902.4
			227601
			58652.6
			222801
			57452.6
			UW
			CREFC
			29343.75
			1.91
			1.9988
			1.87
			1.9579
			F
			F
		
		false
		false
		2500000
		10107.29
		0.04695
		0.0001443
		10107.29
		0
		0
		2500000
		2500000
		06-01-2022
		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
		
		true
		true
		2160695
		9610.8
		0.0328
		0.0009
		6102.76
		3508.04
		2157186.96
		2157186.96
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		45
		05-12-2022
		06-13-2022
		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
			1
			6
			X
			CVS
			8775
			01-31-2038
			12-31-2020
			12-31-2020
			12-31-2021
			180420
			186000
			3608
			3720
			176812
			182280
			176812
			182280
			UW
			CREFC
			90114.48
			1.96
			2.0227
			1.96
			2.0227
			F
			F
			03-31-2022
		
		false
		false
		2200000
		7653.56
		0.0404
		0.0001443
		7653.56
		0
		0
		2200000
		2200000
		06-01-2022
		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
		
		true
		true
		2035094.34
		12450.65
		0.0375
		0.0009
		6571.66
		5878.99
		2029215.35
		2029215.35
		06-01-2022
		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
		
		true
		true
		2100000
		6076
		0.0336
		0.0009
		6076
		2100000
		2100000
		06-01-2022
		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
		
		true
		true
		1850000
		5671.28
		0.0356
		0.0009
		5671.28
		1850000
		1850000
		06-01-2022
		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
		
		true
		true
		1592232.32
		7283.57
		0.0351
		0.0009
		4812.52
		2471.05
		1589761.27
		1589761.27
		06-01-2022
		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
		
		true
		true
		1583451.44
		6179.08
		0.0348
		0.0009
		4745.08
		1434
		1582017.44
		1582017.44
		06-01-2022
		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
		
		true
		true
		1557162.78
		6054.27
		0.0345
		0.0009
		4626.07
		1428.2
		1555734.58
		1555734.58
		06-01-2022
		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
		
		true
		true
		1471954.69
		6735.67
		0.035
		0.0009
		4436.31
		2299.36
		1469655.33
		1469655.33
		06-01-2022
		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
			95
			6
			N
			0
			0
			0
			04-09-2021
			01-01-2021
			12-31-2021
			467585
			169576
			95420
			108375
			372165
			61201
			368265
			61201
			UW
			CREFC
			77940
			4.78
			0.79
			4.73
			0.79
			F
		
		true
		true
		1425010.73
		6494.97
		0.0348
		0.0009
		4270.28
		2224.69
		1422786.04
		1422786.04
		06-01-2022
		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
			95
			6
			N
			0
			0
			0
			04-08-2021
			09-30-2020
			09-29-2021
			862567
			509064
			353922
			368614
			508645
			140450
			500395
			140450
			UW
			CREFC
			73358
			6.93
			1.91
			6.82
			1.91
			F
		
		true
		true
		1351044.82
		6113.13
		0.0342
		0.0009
		3978.83
		2134.3
		1348910.52
		1348910.52
		06-01-2022
		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
		
		true
		true
		1179244.2
		5361.78
		0.0346
		0.0009
		3513.49
		1848.29
		1177395.91
		1177395.91
		06-01-2022
		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
		
		true
		true
		980994.37
		4440.36
		0.0341
		0.0009
		2880.58
		1559.78
		979434.59
		979434.59
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		1A
		05-12-2022
		06-13-2022
		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
		58007.58
		0.03368182
		0.0001443
		58007.58
		0
		0
		20000000
		20000000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4A
		05-12-2022
		06-13-2022
		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
		95143.37
		0.03682969
		0.0001443
		95143.37
		0
		0
		30000000
		30000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false

(null)



	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(a)(2)
		Asset Number
		With respect to Asset Number 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".

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

FORM 10-D

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

Registered/reporting pursuant to (check one)

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

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