Form 10-D BANK 2021-BNK35 For: Jun 17

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/25/2024

1. TSLA
2. META
3. ENPH
4. TXN
5. BA

6. SPOT
7. IBM
8. V
9. HCP
10. KMB

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: 333-227446-16

Central Index Key Number of issuing entity: 0001872347

BANK 2021-BNK35
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-227446

Central Index Key Number of depositor: 0001547361

Morgan Stanley Capital I Inc.
(Exact name of depositor 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): 0000740906

Wells Fargo Bank, 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)

Jane Lam (212) 761-4000
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4190467
38-4190468
38-7274767
(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

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-BNK35.

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 Morgan Stanley Mortgage Capital Holdings LLC, Bank of America, National Association, Wells Fargo Bank, National Association, and National Cooperative Bank, N.A. (each a "Securitizer") and held by BANK 2021-BNK35 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from May 18, 2022 to June 17, 2022.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on May 13, 2022. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

Bank of America, National Association filed its most recent Form ABS-15G on May 11, 2022. The CIK number for Bank of America, National Association is 0001102113.

Wells Fargo Bank, National Association filed its most recent Form ABS-15G on February 8, 2022. The CIK number for Wells Fargo Bank, National Association is 0000740906.

National Cooperative Bank, N.A. filed its most recent Form ABS-15G on February 14, 2022. The CIK number for National Cooperative Bank, N.A. 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 30, 2022 under Commission File No. 333-227446-16 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227446-16 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for BANK 2021-BNK35, 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-BNK35, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	05/17/2022	$6,112.19
Current Distribution Date	06/17/2022	$6,323.83

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-BNK35, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227446-16 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 30, 2022 under Commission File No. 333-227446-16 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.

Morgan Stanley Capital I Inc.
(Depositor)

/s/ Jane Lam
Jane Lam, President

Date: June 30, 2022


Distribution Date:	06/17/22	BANK 2021-BNK35
Determination Date:	06/13/22
Next Distribution Date:	07/15/22
Record Date:	05/31/22	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK35


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	4		General Information Number	(212) 761-4000	[email protected]
Certificate Interest Reconciliation Detail	5		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Exchangeable Certificate Detail	6-7
			Investor Relations		[email protected]
Exchangeable Certificate Factor Detail	8
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Additional Information	9	Master & Special Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	10		Kathleen Luzik	(703) 647-3473
Bond / Collateral Reconciliation - Balances	11		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	12-16	Special Servicer	KeyBank National Association
Mortgage Loan Detail (Part 1)	17-19		Alan Williams		[email protected]
Mortgage Loan Detail (Part 2)	20-22		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Principal Prepayment Detail	23	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Historical Detail	24		David Rodgers	(212) 230-9025
Delinquency Loan Detail	25		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	26
Specially Serviced Loan Detail - Part 1	27
Specially Serviced Loan Detail - Part 2	28
Modified Loan Detail	29
Historical Liquidated Loan Detail	30
Historical Bond / Collateral Loss Reconciliation Detail	31
Interest Shortfall Detail - Collateral Level	32
Supplemental Notes	33

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 33


				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	06540CAW7	0.596000%	22,700,000.00	19,545,058.70	343,470.13	9,707.38	0.00	0.00	353,177.51	19,201,588.57	30.08%	30.00%
A-2	06540CAX5	1.874000%	90,700,000.00	90,700,000.00	0.00	141,643.17	0.00	0.00	141,643.17	90,700,000.00	30.08%	30.00%
A-3	06540CAZ0	1.717000%	32,600,000.00	32,600,000.00	0.00	46,645.17	0.00	0.00	46,645.17	32,600,000.00	30.08%	30.00%
A-SB	06540CAY3	2.067000%	35,500,000.00	35,500,000.00	0.00	61,148.75	0.00	0.00	61,148.75	35,500,000.00	30.08%	30.00%
A-4	06540CBA4	2.031000%	260,000,000.00	260,000,000.00	0.00	440,050.00	0.00	0.00	440,050.00	260,000,000.00	30.08%	30.00%
A-5	06540CBF3	2.285000%	486,079,000.00	486,079,000.00	0.00	925,575.43	0.00	0.00	925,575.43	486,079,000.00	30.08%	30.00%
A-S	06540CCL9	2.457000%	142,450,000.00	142,450,000.00	0.00	291,666.38	0.00	0.00	291,666.38	142,450,000.00	19.30%	19.25%
B	06540CBS5	2.528000%	57,973,000.00	57,973,000.00	0.00	122,129.79	0.00	0.00	122,129.79	57,973,000.00	14.91%	14.88%
C	06540CBX4	2.902000%	53,005,000.00	53,005,000.00	0.00	128,183.76	0.00	0.00	128,183.76	53,005,000.00	10.90%	10.88%
D	06540CAG2	2.500000%	33,128,000.00	33,128,000.00	0.00	69,016.67	0.00	0.00	69,016.67	33,128,000.00	8.40%	8.38%
E	06540CAJ6	2.500000%	24,846,000.00	24,846,000.00	0.00	51,762.50	0.00	0.00	51,762.50	24,846,000.00	6.52%	6.50%
F	06540CAL1	1.764432%	14,907,000.00	14,907,000.00	0.00	21,918.66	0.00	0.00	21,918.66	14,907,000.00	5.39%	5.38%
G	06540CAN7	1.764432%	13,251,000.00	13,251,000.00	0.00	19,483.74	0.00	0.00	19,483.74	13,251,000.00	4.39%	4.38%
H	06540CAQ0	1.764432%	13,251,000.00	13,251,000.00	0.00	19,483.74	0.00	0.00	19,483.74	13,251,000.00	3.38%	3.38%
J	06540CCG0	1.764432%	13,251,000.00	13,251,000.00	0.00	19,483.74	0.00	0.00	19,483.74	13,251,000.00	2.38%	2.38%
K	06540CCJ4	1.764432%	31,472,378.00	31,472,378.00	0.00	46,275.72	0.00	0.00	46,275.72	31,472,378.00	0.00%	0.00%
V	06540CAT4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06540CAU1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC31SHJ2	3.264432%	69,742,809.38	69,576,759.83	18,077.38	189,273.83	0.00	0.00	207,351.21	69,558,682.45	0.00%	0.00%
Regular SubTotal			1,394,856,187.38	1,391,535,196.53	361,547.51	2,603,448.43	0.00	0.00	2,964,995.94	1,391,173,649.02


X-A	06540CBL0	1.155309%	927,579,000.00	924,424,058.69	0.00	889,996.25	0.00	0.00	889,996.25	924,080,588.57
X-B	06540CBM8	0.698118%	253,428,000.00	253,428,000.00	0.00	147,435.45	0.00	0.00	147,435.45	253,428,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 33


				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-D	06540CAA5	0.764432%	57,974,000.00	57,974,000.00	0.00	36,930.98	0.00	0.00	36,930.98	57,974,000.00
X-FG	06540CCC9	1.500000%	28,158,000.00	28,158,000.00	0.00	35,197.50	0.00	0.00	35,197.50	28,158,000.00
X-H	06540CAC1	1.500000%	13,251,000.00	13,251,000.00	0.00	16,563.75	0.00	0.00	16,563.75	13,251,000.00
X-J	06540CAE7	1.500000%	13,251,000.00	13,251,000.00	0.00	16,563.75	0.00	0.00	16,563.75	13,251,000.00
X-K	06540CCE5	1.500000%	31,472,378.00	31,472,378.00	0.00	39,340.47	0.00	0.00	39,340.47	31,472,378.00
Notional SubTotal			1,325,113,378.00	1,321,958,436.69	0.00	1,182,028.15	0.00	0.00	1,182,028.15	1,321,614,966.57

Deal Distribution Total					361,547.51	3,785,476.58	0.00	0.00	4,147,024.09

*	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 33


				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	06540CAW7	861.01580176	15.13084273	0.42763789	0.00000000	0.00000000	0.00000000	0.00000000	15.55848062	845.88495903
A-2	06540CAX5	1,000.00000000	0.00000000	1.56166670	0.00000000	0.00000000	0.00000000	0.00000000	1.56166670	1,000.00000000
A-3	06540CAZ0	1,000.00000000	0.00000000	1.43083344	0.00000000	0.00000000	0.00000000	0.00000000	1.43083344	1,000.00000000
A-SB	06540CAY3	1,000.00000000	0.00000000	1.72250000	0.00000000	0.00000000	0.00000000	0.00000000	1.72250000	1,000.00000000
A-4	06540CBA4	1,000.00000000	0.00000000	1.69250000	0.00000000	0.00000000	0.00000000	0.00000000	1.69250000	1,000.00000000
A-5	06540CBF3	1,000.00000000	0.00000000	1.90416667	0.00000000	0.00000000	0.00000000	0.00000000	1.90416667	1,000.00000000
A-S	06540CCL9	1,000.00000000	0.00000000	2.04750004	0.00000000	0.00000000	0.00000000	0.00000000	2.04750004	1,000.00000000
B	06540CBS5	1,000.00000000	0.00000000	2.10666672	0.00000000	0.00000000	0.00000000	0.00000000	2.10666672	1,000.00000000
C	06540CBX4	1,000.00000000	0.00000000	2.41833336	0.00000000	0.00000000	0.00000000	0.00000000	2.41833336	1,000.00000000
D	06540CAG2	1,000.00000000	0.00000000	2.08333343	0.00000000	0.00000000	0.00000000	0.00000000	2.08333343	1,000.00000000
E	06540CAJ6	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	06540CAL1	1,000.00000000	0.00000000	1.47036023	0.00000000	0.00000000	0.00000000	0.00000000	1.47036023	1,000.00000000
G	06540CAN7	1,000.00000000	0.00000000	1.47035997	0.00000000	0.00000000	0.00000000	0.00000000	1.47035997	1,000.00000000
H	06540CAQ0	1,000.00000000	0.00000000	1.47035997	0.00000000	0.00000000	0.00000000	0.00000000	1.47035997	1,000.00000000
J	06540CCG0	1,000.00000000	0.00000000	1.47035997	0.00000000	0.00000000	0.00000000	0.00000000	1.47035997	1,000.00000000
K	06540CCJ4	1,000.00000000	0.00000000	1.47035982	0.00000000	0.00000032	0.00000000	0.00000000	1.47035982	1,000.00000000
V	06540CAT4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06540CAU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC31SHJ2	997.61911584	0.25920063	2.71388308	0.00000000	0.00000000	0.00000000	0.00000000	2.97308370	997.35991521

Notional Certificates
X-A	06540CBL0	996.59873573	0.00000000	0.95948297	0.00000000	0.00000000	0.00000000	0.00000000	0.95948297	996.22844908
X-B	06540CBM8	1,000.00000000	0.00000000	0.58176464	0.00000000	0.00000000	0.00000000	0.00000000	0.58176464	1,000.00000000
X-D	06540CAA5	1,000.00000000	0.00000000	0.63702660	0.00000000	0.00000000	0.00000000	0.00000000	0.63702660	1,000.00000000
X-FG	06540CCC9	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-H	06540CAC1	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-J	06540CAE7	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-K	06540CCE5	1,000.00000000	0.00000000	1.24999992	0.00000000	0.00000000	0.00000000	0.00000000	1.24999992	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 33


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	05/01/22 - 05/30/22	30	0.00	9,707.38	0.00	9,707.38	0.00	0.00	0.00	9,707.38	0.00
A-2	05/01/22 - 05/30/22	30	0.00	141,643.17	0.00	141,643.17	0.00	0.00	0.00	141,643.17	0.00
A-3	05/01/22 - 05/30/22	30	0.00	46,645.17	0.00	46,645.17	0.00	0.00	0.00	46,645.17	0.00
A-SB	05/01/22 - 05/30/22	30	0.00	61,148.75	0.00	61,148.75	0.00	0.00	0.00	61,148.75	0.00
A-4	05/01/22 - 05/30/22	30	0.00	440,050.00	0.00	440,050.00	0.00	0.00	0.00	440,050.00	0.00
A-5	05/01/22 - 05/30/22	30	0.00	925,575.43	0.00	925,575.43	0.00	0.00	0.00	925,575.43	0.00
X-A	05/01/22 - 05/30/22	30	0.00	889,996.25	0.00	889,996.25	0.00	0.00	0.00	889,996.25	0.00
X-B	05/01/22 - 05/30/22	30	0.00	147,435.45	0.00	147,435.45	0.00	0.00	0.00	147,435.45	0.00
A-S	05/01/22 - 05/30/22	30	0.00	291,666.38	0.00	291,666.38	0.00	0.00	0.00	291,666.38	0.00
B	05/01/22 - 05/30/22	30	0.00	122,129.79	0.00	122,129.79	0.00	0.00	0.00	122,129.79	0.00
C	05/01/22 - 05/30/22	30	0.00	128,183.76	0.00	128,183.76	0.00	0.00	0.00	128,183.76	0.00
X-D	05/01/22 - 05/30/22	30	0.00	36,930.98	0.00	36,930.98	0.00	0.00	0.00	36,930.98	0.00
X-FG	05/01/22 - 05/30/22	30	0.00	35,197.50	0.00	35,197.50	0.00	0.00	0.00	35,197.50	0.00
X-H	05/01/22 - 05/30/22	30	0.00	16,563.75	0.00	16,563.75	0.00	0.00	0.00	16,563.75	0.00
X-J	05/01/22 - 05/30/22	30	0.00	16,563.75	0.00	16,563.75	0.00	0.00	0.00	16,563.75	0.00
X-K	05/01/22 - 05/30/22	30	0.00	39,340.47	0.00	39,340.47	0.00	0.00	0.00	39,340.47	0.00
D	05/01/22 - 05/30/22	30	0.00	69,016.67	0.00	69,016.67	0.00	0.00	0.00	69,016.67	0.00
E	05/01/22 - 05/30/22	30	0.00	51,762.50	0.00	51,762.50	0.00	0.00	0.00	51,762.50	0.00
F	05/01/22 - 05/30/22	30	0.00	21,918.66	0.00	21,918.66	0.00	0.00	0.00	21,918.66	0.00
G	05/01/22 - 05/30/22	30	0.00	19,483.74	0.00	19,483.74	0.00	0.00	0.00	19,483.74	0.00
H	05/01/22 - 05/30/22	30	0.00	19,483.74	0.00	19,483.74	0.00	0.00	0.00	19,483.74	0.00
J	05/01/22 - 05/30/22	30	0.00	19,483.74	0.00	19,483.74	0.00	0.00	0.00	19,483.74	0.00
K	05/01/22 - 05/30/22	30	0.01	46,275.72	0.00	46,275.72	0.00	0.00	0.00	46,275.72	0.01
RR Interest	05/01/22 - 05/30/22	30	0.00	189,273.83	0.00	189,273.83	0.00	0.00	0.00	189,273.83	0.00
Totals			0.01	3,785,476.58	0.00	3,785,476.58	0.00	0.00	0.00	3,785,476.58	0.01




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 33


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-4 (EC)	06540CBA4	2.031000%	260,000,000.00	260,000,000.00	0.00	440,050.00	0.00	0.00	440,050.00	260,000,000.00
A-5 (EC)	06540CBF3	2.285000%	486,079,000.00	486,079,000.00	0.00	925,575.43	0.00	0.00	925,575.43	486,079,000.00
A-S (EC)	06540CBM8	2.457000%	142,450,000.00	142,450,000.00	0.00	291,666.38	0.00	0.00	291,666.38	142,450,000.00
B (EX)	06540CBS5	2.528000%	57,973,000.00	57,973,000.00	0.00	122,129.79	0.00	0.00	122,129.79	57,973,000.00
C (EX)	06540CBX4	2.902000%	53,005,000.00	53,005,000.00	0.00	128,183.76	0.00	0.00	128,183.76	53,005,000.00
Regular Interest Total			999,507,000.00	999,507,000.00	0.00	1,907,605.36	0.00	0.00	1,907,605.36	999,507,000.00

Exchangeable Certificate Details
A-4-1	06540CBB2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-1	06540CBB2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06540CBC0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06540CBC0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06540CBD8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06540CBE6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-1	06540CBG1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-1	06540CBG1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06540CBH9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06540CBH9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	06540CBJ5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	06540CBK2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-1	06540CBN6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-1	06540CBN6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06540CBP1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06540CBP1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06540CBQ9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06540CBR7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-1	06540CBT3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-1	06540CBT3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06540CBU0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06540CBU0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06540CBV8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06540CBW6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-1	06540CBY2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-1	06540CBY2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 33


				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
C-2	06540CBZ9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06540CBZ9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06540CCA3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06540CCB1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 7 of 33


			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-4-1	06540CBB2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06540CBC0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	06540CBG1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06540CBH9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06540CBN6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06540CBP1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	06540CBT3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06540CBU0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	06540CBY2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06540CBZ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06540CBD8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06540CBE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06540CBJ5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06540CBK2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06540CBQ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06540CBR7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06540CBV8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06540CBW6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06540CCA3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06540CCB1	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 8 of 33


	Additional Information
Total Available Distribution Amount (1)	4,147,024.09
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 9 of 33


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,807,208.25	Master Servicing Fee	13,152.13
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,324.43
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	599.13
ARD Interest	0.00	Operating Advisor Fee	1,150.34
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	215.69
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,807,208.25	Total Fees	21,731.72

Principal		Expenses/Reimbursements
Scheduled Principal	361,547.55	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	361,547.55	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,785,476.58
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	361,547.51
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	4,147,024.09
Total Funds Collected	4,168,755.80	Total Funds Distributed	4,168,755.81


© 2021 Computershare. All rights reserved. Confidential.			Page 10 of 33


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,391,535,196.53	1,391,535,196.53	Beginning Certificate Balance	1,391,535,196.53
(-) Scheduled Principal Collections		361,547.55	361,547.55	(-) Principal Distributions	361,547.51
(-) 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		(0.05)	(0.05)	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		1,391,173,649.03	1,391,173,649.03	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,391,535,196.63	1,391,535,196.63	Ending Certificate Balance	1,391,173,649.02
Ending Actual Collateral Balance		1,391,173,649.03	1,391,173,649.03



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	(0.01)
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.01)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	0.00%
				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 11 of 33


				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
	10,000,000 or less	41	176,873,610.28	12.71%	107	3.2936	5.700430	1.60 or less	6	175,585,130.21	12.62%	109	3.5923	1.468659
10,000,001 to 20,000,000		7	90,705,000.00	6.52%	109	3.2695	3.059813	1.61 to 1.80	1	107,974,743.50	7.76%	109	3.0850	1.664400
20,000,001 to 30,000,000		13	340,480,000.00	24.47%	96	3.1895	3.155517	1.81 to 2.00	4	82,090,788.51	5.90%	110	3.8629	1.936315
30,000,001 to 40,000,000		6	215,622,500.00	15.50%	99	3.0150	4.041751	2.01 to 2.20	2	49,740,000.00	3.58%	91	3.3936	2.086224
40,000,001 to 50,000,000		5	228,665,000.00	16.44%	109	3.5521	2.259188	2.21 to 2.40	3	82,200,000.00	5.91%	109	3.1367	2.275304
50,000,001 to 50,000,000		3	162,852,795.25	11.71%	106	2.7589	3.370798	2.41 or greater	61	893,582,986.81	64.23%	101	3.0357	4.351910
	60,000,001 or greater	2	175,974,743.50	12.65%	109	3.0885	2.721488	Totals	77	1,391,173,649.03	100.00%	104	3.1773	3.433168
	Totals	77	1,391,173,649.03	100.00%	104	3.1773	3.433168
(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 12 of 33


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³
	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹
Arizona	1	9,715,000.00	0.70%	72	2.8960	2.930800
							Industrial	21	186,941,190.46	13.44%	109	3.1791	2.165447
California	15	217,964,567.63	15.67%	95	3.1076	3.067805
							Mixed Use	1	11,841,617.00	0.85%	108	3.0870	3.390000
Colorado	1	30,000,000.00	2.16%	109	2.8000	5.936500
							Mobile Home Park	2	12,250,000.00	0.88%	109	3.4015	2.958490
Connecticut	12	27,440,000.00	1.97%	109	3.8846	1.841829
							Multi-Family	39	332,520,617.02	23.90%	109	3.2974	3.929258
Delaware	1	44,000,000.00	3.16%	110	4.3700	1.956800
							Office	17	380,894,436.00	27.38%	99	3.0372	3.475289
Florida	2	41,162,932.37	2.96%	109	3.3963	3.359498
							Retail	9	346,815,000.00	24.93%	98	3.1732	3.639017
Kentucky	2	38,800,000.00	2.79%	63	3.0185	3.421392
							Self Storage	20	119,910,788.51	8.62%	109	3.2846	3.357446
Maryland	2	69,000,000.00	4.96%	109	3.5518	2.094737
							Totals	109	1,391,173,649.03	100.00%	104	3.1773	3.433168
Massachusetts	1	10,000,000.00	0.72%	110	3.8900	3.502000
Nebraska	1	7,420,000.00	0.53%	109	3.0000	4.276900
Nevada	2	34,125,000.00	2.45%	109	3.1178	2.225190
New Jersey	3	10,400,000.00	0.75%	109	2.9450	4.312500
New York	39	369,645,360.48	26.57%	109	3.1561	3.470481
North Carolina	1	11,240,000.00	0.81%	109	3.0700	2.835000
Ohio	4	40,750,000.00	2.93%	108	3.0890	4.398683
Pennsylvania	8	145,920,000.00	10.49%	96	3.1573	3.567492
Tennessee	1	3,440,788.51	0.25%	109	3.5500	1.890000
Texas	2	79,250,000.00	5.70%	109	3.1352	4.279842
Utah	1	20,800,000.00	1.50%	110	3.4000	3.520000
Virginia	7	42,250,000.00	3.04%	109	2.9862	3.492893
Washington	1	44,850,000.00	3.22%	109	3.3200	2.320000
Washington, DC	2	93,000,000.00	6.69%	103	2.5537	5.119246
Totals	109	1,391,173,649.03	100.00%	104	3.1773	3.433168

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




© 2021 Computershare. All rights reserved. Confidential.													Page 13 of 33


				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
	3.249% or less	37	869,014,098.24	62.47%	105	2.9312	3.792990	12 months or less	76	1,363,173,649.03	97.99%	103	3.1830	3.401544
	3.250% to 3.490%	28	300,763,762.28	21.62%	102	3.3612	3.380025	13 months to 24 months	1	28,000,000.00	2.01%	107	2.9000	4.972800
	3.500% to 3.990%	8	145,355,788.51	10.45%	97	3.7100	2.272931	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.000% or greater	4	76,040,000.00	5.47%	110	4.2445	1.749060	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	77	1,391,173,649.03	100.00%	104	3.1773	3.433168	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	77	1,391,173,649.03	100.00%	104	3.1773	3.433168
(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 33


				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
	119 months or less	77	1,391,173,649.03	100.00%	104	3.1773	3.433168	Interest Only	49	1,043,182,500.00	74.99%	103	3.1861	3.607056
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	357 months or less	23	321,930,718.55	23.14%	106	3.1443	2.550626
	Totals	77	1,391,173,649.03	100.00%	104	3.1773	3.433168	358 months to 477 months	5	26,060,430.48	1.87%	109	3.2321	7.374792
								478 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	77	1,391,173,649.03	100.00%	104	3.1773	3.433168
(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 15 of 33


				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		19	484,136,083.76	34.80%	100	3.2051	2.955138	119 months or Less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	35	841,710,202.08	60.50%	105	3.1549	3.266527	120 Months or greater	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	23	65,327,363.19	4.70%	109	3.2603	9.122899	Totals	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	77	1,391,173,649.03	100.00%	104	3.1773	3.433168
(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 16 of 33


					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	300802205	IN	Suffern	NY	Actual/360	3.085%	287,320.07	181,502.25	0.00	N/A	07/01/31	--	108,156,245.70	107,974,743.50	06/01/22
2	325160002	RT	Austin	TX	Actual/360	3.094%	181,170.89	0.00	0.00	N/A	07/01/31	--	68,000,000.00	68,000,000.00	06/01/22
2A	325160102				Actual/360	3.094%	21,314.22	0.00	0.00	N/A	07/01/31	--	8,000,000.00	8,000,000.00	06/01/22
3	300802198	OF	Washington	DC	Actual/360	2.537%	120,131.46	0.00	0.00	11/01/30	10/01/33	--	55,000,000.00	55,000,000.00	06/01/22
4	211002640	MF	New York	NY	Actual/360	2.375%	110,347.94	103,411.01	0.00	N/A	07/01/31	--	53,956,206.26	53,852,795.25	06/01/22
5	310958630	OF	New York	NY	Actual/360	3.368%	156,620.45	0.00	0.00	N/A	06/11/31	--	54,000,000.00	54,000,000.00	06/11/22
6	310956631	RT	Camp Hill	PA	Actual/360	2.920%	123,999.83	0.00	0.00	N/A	07/11/31	--	49,315,000.00	49,315,000.00	06/11/22
7	325160007	MF	Various	NY	Actual/360	3.492%	138,322.00	0.00	0.00	N/A	07/01/31	--	46,000,000.00	46,000,000.00	06/01/22
8	2063084	MF	Yakima	WA	Actual/360	3.320%	128,221.17	0.00	0.00	N/A	07/01/31	--	44,850,000.00	44,850,000.00	06/01/22
9	2163936	RT	Clinton	MD	Actual/360	3.740%	143,314.72	0.00	0.00	N/A	07/01/31	--	44,500,000.00	44,500,000.00	06/01/22
10	2164130	MF	Lewes	DE	Actual/360	4.370%	165,574.44	0.00	0.00	N/A	08/01/31	--	44,000,000.00	44,000,000.00	06/01/22
11	310957834	OF	San Francisco	CA	Actual/360	2.910%	100,233.33	0.00	0.00	N/A	07/11/31	--	40,000,000.00	40,000,000.00	06/11/22
12	300802195	OF	Washington	DC	Actual/360	2.579%	84,374.25	0.00	0.00	05/01/31	02/01/32	--	38,000,000.00	38,000,000.00	06/01/22
13	2164407	SS	Various	Various	Actual/360	2.945%	90,027.01	0.00	0.00	N/A	07/01/31	--	35,500,000.00	35,500,000.00	06/01/22
14	2164050	RT	Key West	FL	Actual/360	3.375%	103,171.88	0.00	0.00	N/A	07/01/31	--	35,500,000.00	35,500,000.00	06/01/22
15	310957489	RT	Rosemead	CA	Actual/360	3.250%	97,951.39	0.00	0.00	N/A	07/11/26	--	35,000,000.00	35,000,000.00	06/11/22
16	610957571	Various Various		CA	Actual/360	3.087%	84,060.51	0.00	0.00	N/A	06/11/31	--	31,622,500.00	31,622,500.00	06/11/22
17	453012475	OF	Pittsburgh	PA	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
18	300802204	RT	Lakewood	CO	Actual/360	2.800%	72,333.33	0.00	0.00	N/A	07/01/31	--	30,000,000.00	30,000,000.00	06/01/22
19	211002182	IN	Various	VA	Actual/360	2.945%	76,089.50	0.00	0.00	N/A	07/01/31	--	30,000,000.00	30,000,000.00	06/01/22
20	211002460	RT	Newport	KY	Actual/360	3.040%	78,533.33	0.00	0.00	N/A	07/01/26	--	30,000,000.00	30,000,000.00	06/01/22
21	310957596	MF	Las Vegas	NV	Actual/360	3.083%	76,723.88	0.00	0.00	N/A	07/11/31	--	28,900,000.00	28,900,000.00	06/11/22
22	453012464	OF	Columbus	OH	Actual/360	2.900%	69,922.22	0.00	0.00	N/A	05/05/31	--	28,000,000.00	28,000,000.00	06/05/22
23	600957964	OF	Santa Ana	CA	Actual/360	2.968%	65,785.72	0.00	0.00	N/A	07/11/28	--	25,740,000.00	25,740,000.00	06/11/22
24	310958052	RT	Hanover	MD	Actual/360	3.210%	67,722.08	0.00	0.00	N/A	06/11/31	--	24,500,000.00	24,500,000.00	06/11/22
25	2061272	OF	White Plains	NY	Actual/360	3.850%	79,566.67	0.00	0.00	N/A	08/01/31	--	24,000,000.00	24,000,000.00	06/01/22
26	300802214	OF	Culver City	CA	Actual/360	2.650%	53,625.69	0.00	0.00	N/A	08/01/31	--	23,500,000.00	23,500,000.00	06/01/22
27	2063831	IN	East Hartford	CT	Actual/360	4.064%	80,629.76	0.00	0.00	N/A	07/01/31	--	23,040,000.00	23,040,000.00	06/01/22




© 2021 Computershare. All rights reserved. Confidential.																Page 17 of 33


					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
28	211002301	RT	Butler	PA	Actual/360	3.070%	58,159.44	0.00	0.00	N/A	07/01/31	--	22,000,000.00	22,000,000.00	06/01/22
29	300802215	MF	St George	UT	Actual/360	3.400%	60,897.78	0.00	0.00	N/A	08/01/31	--	20,800,000.00	20,800,000.00	06/01/22
30	310958079	OF	King of Prussia	PA	Actual/360	3.078%	45,588.60	0.00	0.00	N/A	07/11/31	--	17,200,000.00	17,200,000.00	06/11/22
31	410957797	MF	Santa Barbara	CA	Actual/360	3.369%	40,180.00	0.00	0.00	N/A	06/11/31	--	13,850,000.00	13,850,000.00	06/11/22
32	300802210	SS	San Fernando	CA	Actual/360	3.570%	40,425.29	0.00	0.00	N/A	07/01/31	--	13,150,000.00	13,150,000.00	06/01/22
33	410957870	OF	Glen Allen	VA	Actual/360	3.086%	32,553.01	0.00	0.00	N/A	07/11/31	--	12,250,000.00	12,250,000.00	06/11/22
34	300802202	SS	Various	Various	Actual/360	3.530%	35,002.40	0.00	0.00	N/A	07/01/31	--	11,515,000.00	11,515,000.00	06/01/22
35	410957761	SS	Rohnert Park	CA	Actual/360	3.222%	31,906.75	0.00	0.00	N/A	06/11/31	--	11,500,000.00	11,500,000.00	06/11/22
36	211002120	IN	Tarboro	NC	Actual/360	3.070%	29,714.19	0.00	0.00	07/01/31	03/01/33	--	11,240,000.00	11,240,000.00	06/01/22
37	211002288	SS	Fall River	MA	Actual/360	3.890%	33,497.22	0.00	0.00	N/A	08/01/31	--	10,000,000.00	10,000,000.00	06/01/22
38	410953926	OF	Scottsdale	AZ	Actual/360	2.896%	24,227.05	0.00	0.00	N/A	06/11/28	--	9,715,000.00	9,715,000.00	06/11/22
39	470126070	MF	Yonkers	NY	Actual/360	3.190%	24,745.15	8,835.72	0.00	N/A	07/01/31	--	9,008,244.75	8,999,409.03	06/01/22
40	300802200	MH	Sun City	CA	Actual/360	3.150%	24,412.50	0.00	0.00	N/A	07/01/31	--	9,000,000.00	9,000,000.00	06/01/22
41	300802211	SS	North Hollywood	CA	Actual/360	3.570%	26,898.96	0.00	0.00	N/A	07/01/31	--	8,750,000.00	8,750,000.00	06/01/22
42	300802207	SS	Pittsburgh	PA	Actual/360	3.150%	22,391.69	0.00	0.00	N/A	07/01/31	--	8,255,000.00	8,255,000.00	06/01/22
43	470125750	MF	Islip	NY	Actual/360	3.300%	21,103.61	7,057.99	0.00	N/A	07/01/31	--	7,426,489.85	7,419,431.86	06/01/22
44	300802209	IN	Omaha	NE	Actual/360	3.000%	19,168.33	0.00	0.00	N/A	07/01/31	--	7,420,000.00	7,420,000.00	06/01/22
45	410958020	SS	Easton	PA	Actual/360	3.200%	20,253.33	0.00	0.00	N/A	07/11/31	--	7,350,000.00	7,350,000.00	06/11/22
46	300802208	SS	West Mifflin	PA	Actual/360	3.150%	19,394.38	0.00	0.00	N/A	07/01/31	--	7,150,000.00	7,150,000.00	06/01/22
47	470126150	MF	New York	NY	Actual/360	3.150%	18,987.50	0.00	0.00	N/A	07/01/31	--	7,000,000.00	7,000,000.00	06/01/22
48	2164007	OF	Beachwood	OH	Actual/360	4.090%	20,251.18	0.00	0.00	N/A	07/01/31	--	5,750,000.00	5,750,000.00	05/01/22
49	2063472	OF	Las Vegas	NV	Actual/360	3.310%	14,892.70	0.00	0.00	N/A	07/01/31	--	5,225,000.00	5,225,000.00	06/01/22
50	470127180	MF	New York	NY	Actual/360	3.040%	13,088.89	0.00	0.00	N/A	07/01/31	--	5,000,000.00	5,000,000.00	06/01/22
51	470126330	MF	Great Neck	NY	Actual/360	3.100%	12,813.23	4,829.69	0.00	N/A	07/01/31	--	4,799,959.90	4,795,130.21	06/01/22
52	470124720	MF	Flushing	NY	Actual/360	3.250%	10,993.37	6,414.88	0.00	N/A	06/01/31	--	3,928,151.83	3,921,736.95	06/01/22
53	470126230	MF	New York	NY	Actual/360	3.300%	11,082.50	0.00	0.00	N/A	06/01/31	--	3,900,000.00	3,900,000.00	06/01/22
54	470126880	MF	Forest Hills	NY	Actual/360	3.100%	9,711.84	6,087.77	0.00	N/A	07/01/31	--	3,638,148.66	3,632,060.89	06/01/22
55	470125640	MF	Bronx	NY	Actual/360	3.300%	9,848.35	3,293.73	0.00	N/A	07/01/31	--	3,465,695.27	3,462,401.54	06/01/22




© 2021 Computershare. All rights reserved. Confidential.																Page 18 of 33


					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
56	410958151	SS	Soddy Daisy	TN	Actual/360	3.550%	10,534.44	5,279.97	0.00	N/A	07/11/31	--	3,446,068.48	3,440,788.51	06/11/22
57	211002608	MF	Brooklyn	NY	Actual/360	3.330%	9,964.56	0.00	0.00	N/A	08/01/31	--	3,475,000.00	3,475,000.00	06/01/22
58	300802199	SS	Springfield	OH	Actual/360	3.110%	8,837.58	0.00	0.00	N/A	07/01/31	--	3,300,000.00	3,300,000.00	06/01/22
59	300802206	MH	Haltom City	TX	Actual/360	4.098%	11,468.71	0.00	0.00	N/A	07/01/31	--	3,250,000.00	3,250,000.00	06/01/22
60	470126660	MF	Brooklyn	NY	Actual/360	3.200%	8,130.93	4,843.08	0.00	N/A	07/01/31	--	2,950,740.81	2,945,897.73	06/01/22
61	470125050	MF	Rockville Centre	NY	Actual/360	3.290%	7,651.96	4,376.67	0.00	N/A	06/01/31	--	2,700,956.66	2,696,579.99	06/01/22
62	470125900	MF	Sunnyside	NY	Actual/360	3.180%	6,463.70	3,889.27	0.00	N/A	07/01/31	--	2,360,450.90	2,356,561.63	06/01/22
63	470126750	MF	New Rochelle	NY	Actual/360	3.290%	5,666.11	0.00	0.00	N/A	08/01/31	--	2,000,000.00	2,000,000.00	06/01/22
64	470126130	MF	New York	NY	Actual/360	3.300%	5,591.68	3,167.42	0.00	N/A	07/01/31	--	1,967,747.09	1,964,579.67	06/01/22
65	470125860	MF	New York	NY	Actual/360	3.290%	5,382.81	0.00	0.00	N/A	07/01/31	--	1,900,000.00	1,900,000.00	06/01/22
66	470126040	MF	New York	NY	Actual/360	3.340%	5,377.12	2,985.94	0.00	N/A	07/01/31	--	1,869,580.66	1,866,594.72	06/01/22
67	470127090	MF	Bronx	NY	Actual/360	3.380%	4,869.30	2,651.04	0.00	N/A	07/01/31	--	1,672,979.41	1,670,328.37	06/01/22
68	470125690	MF	Rego Park	NY	Actual/360	3.270%	4,432.28	2,548.60	0.00	N/A	07/01/31	--	1,574,057.44	1,571,508.84	06/01/22
69	470126250	MF	Farmingdale	NY	Actual/360	3.430%	4,360.63	2,316.57	0.00	N/A	07/01/31	--	1,476,374.03	1,474,057.46	06/01/22
70	470125810	MF	New York	NY	Actual/360	3.430%	4,091.73	1,273.13	0.00	N/A	06/01/31	--	1,385,330.97	1,384,057.84	06/01/22
71	470126530	MF	New Rochelle	NY	Actual/360	3.450%	4,010.63	0.00	0.00	N/A	07/01/31	--	1,350,000.00	1,350,000.00	06/01/22
72	470125730	MF	Rego Park	NY	Actual/360	3.300%	3,410.00	0.00	0.00	N/A	07/01/31	--	1,200,000.00	1,200,000.00	06/01/22
73	470125970	MF	Brooklyn	NY	Actual/360	3.380%	3,437.15	1,871.33	0.00	N/A	07/01/31	--	1,180,926.61	1,179,055.28	06/01/22
74	470126390	MF	Brooklyn	NY	Actual/360	3.390%	3,160.14	1,712.06	0.00	N/A	07/01/31	--	1,082,547.77	1,080,835.71	06/01/22
75	470126630	MF	Babylon	NY	Actual/360	3.370%	3,027.08	1,656.21	0.00	N/A	07/01/31	--	1,043,121.22	1,041,465.01	06/01/22
76	470125950	MF	New York	NY	Actual/360	3.450%	2,919.36	1,543.22	0.00	N/A	06/01/31	--	982,672.26	981,129.04	06/01/22
Totals							3,807,208.25	361,547.55	0.00				1,391,535,196.53	1,391,173,649.03
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 19 of 33


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	2,441,499.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	13,370,451.46	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	216,919.36	0.00
5	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
6	0.00	1,455,625.77	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	665,975.28	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	960,097.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	1,270,774.85	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	9,993,384.19	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	1,140,728.44	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
14	3,143,256.00	1,061,429.25	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	1,017,685.78	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	1,338,097.50	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	460,124.42	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	5,840,034.21	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	653,972.12	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	410,731.30	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 33


					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
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	638,991.49	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	596,192.67	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	343,879.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	332,007.63	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	262,641.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	345,316.73	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	218,045.96	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	3,044,565.00	04/13/21	04/13/21	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	251,929.28	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	191,007.68	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	195,676.84	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	2,825,877.00	03/31/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
44	0.00	262,337.36	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
45	0.00	213,219.53	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	185,113.77	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	3,455,024.00	04/20/21	04/20/21	--	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	134,204.82	01/01/22	03/31/22	--	0.00	0.00	20,226.42	20,226.42	10,416.10	0.00
49	0.00	173,857.40	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	1,942,209.00	06/10/21	06/10/21	--	0.00	0.00	0.00	0.00	0.00	0.00
51	0.00	182,829.00	01/01/21	12/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	1,206,874.00	02/24/21	02/24/21	--	0.00	0.00	0.00	0.00	0.00	0.00
53	0.00	1,047,708.00	04/15/21	04/15/21	--	0.00	0.00	0.00	0.00	0.00	0.00
54	0.00	1,529,526.00	05/04/21	05/04/21	--	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	1,108,204.00	03/26/21	03/26/21	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 21 of 33


					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
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	0.00	106,980.21	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
59	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	0.00	1,195,184.00	05/12/21	05/12/21	--	0.00	0.00	0.00	0.00	0.00	0.00
61	0.00	855,739.00	03/05/21	03/05/21	--	0.00	0.00	0.00	0.00	0.00	0.00
62	0.00	534,641.00	04/02/21	04/02/21	--	0.00	0.00	0.00	0.00	0.00	0.00
63	0.00	1,295,921.00	05/24/21	05/24/21	--	0.00	0.00	0.00	0.00	0.00	0.00
64	0.00	482,679.00	04/09/21	04/09/21	--	0.00	0.00	0.00	0.00	0.00	0.00
65	0.00	475,556.00	04/05/21	04/05/21	--	0.00	0.00	0.00	0.00	0.00	0.00
66	0.00	282,017.00	04/16/21	04/16/21	--	0.00	0.00	0.00	0.00	0.00	0.00
67	0.00	558,381.00	06/07/21	06/07/21	--	0.00	0.00	0.00	0.00	0.00	0.00
68	0.00	1,101,958.00	03/19/21	03/19/21	--	0.00	0.00	0.00	0.00	0.00	0.00
69	0.00	1,173,010.00	04/19/21	04/19/21	--	0.00	0.00	0.00	0.00	0.00	0.00
70	0.00	1,721,642.00	04/05/21	04/05/21	--	0.00	0.00	0.00	0.00	0.00	0.00
71	0.00	559,483.00	05/05/21	05/05/21	--	0.00	0.00	0.00	0.00	0.00	0.00
72	0.00	601,418.00	05/21/21	05/21/21	--	0.00	0.00	0.00	0.00	0.00	0.00
73	0.00	792,320.00	04/12/21	04/12/21	--	0.00	0.00	0.00	0.00	0.00	0.00
74	0.00	397,215.00	04/22/21	04/22/21	--	0.00	0.00	0.00	0.00	0.00	0.00
75	0.00	271,334.00	02/27/21	02/27/21	--	0.00	0.00	0.00	0.00	0.00	0.00
76	0.00	186,125.00	04/01/21	04/01/21	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	14,474,758.33	78,706,645.85				0.00	0.00	20,226.42	20,226.42	227,335.46	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 22 of 33


			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 23 of 33


								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	3.177330%	3.159196%	104
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	3.177264%	3.159128%	105
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	3.177195%	3.159057%	106
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	3.177129%	3.158989%	107
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	3.177057%	3.158913%	108
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	3.176991%	3.158846%	109
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	3.176926%	3.158778%	110
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	3.176859%	3.158708%	111
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	3.176794%	3.158641%	112
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	3.176727%	3.158571%	113
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 24 of 33

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

2164007

05/01/22

20,226.42

10,416.10

5,750,000.00

Totals

20,226.42

10,416.10

5,750,000.00

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 25 of 33


				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		30,000,000	30,000,000		0		0
49 - 60 Months		65,000,000	65,000,000		0		0
> 60 Months		1,296,173,649	1,296,173,649		0		0




Historical Delinquency Information

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

Jun-22	1,391,173,649	1,391,173,649	0	0	0		0
May-22	1,391,535,197	1,391,535,197	0	0	0		0
Apr-22	1,391,913,915	1,391,913,915	0	0	0		0
Mar-22	1,392,273,603	1,392,273,603	0	0	0		0
Feb-22	1,392,686,813	1,392,686,813	0	0	0		0
Jan-22	1,393,044,557	1,393,044,557	0	0	0		0
Dec-21	1,393,401,404	1,393,401,404	0	0	0		0
Nov-21	1,393,775,584	1,393,775,584	0	0	0		0
Oct-21	1,394,130,595	1,394,130,595	0	0	0		0
Sep-21	1,394,503,003	1,394,503,003	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 26 of 33


			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 27 of 33


					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 28 of 33


				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 29 of 33


			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 30 of 33


			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 31 of 33

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 32 of 33



		Supplemental Notes

Risk Retention

Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the “U.S. Risk Retention Special Notices” tab for the BANK 2021-BNK35 transaction, certain information provided to the Certificate Administrator regarding the Retaining Sponsor’s compliance with certain 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 33 of 33



	
		Prospectus Loan ID
		1
		05-12-2022
		06-13-2022
		BANA
		06-25-2021
		110000000
		120
		07-01-2031
		360
		0.03085
		0.03085
		3
		1
		0
		08-01-2021
		true
		1
		WL
		2
		468822.32
		109823395.74
		1
		1
		1
		0
		false
		true
		false
		false
		false
		03-31-2031
		
			30 DUNNIGAN
			30 DUNNIGAN DRIVE
			Suffern
			NY
			10901
			Rockland
			IN
			893127
			893127
			1976
			2015
			210000000
			MAI
			05-13-2021
			1
			1
			6
			09-01-2023
			N
			Raymour & Flanigan Furniture
			703554
			06-24-2036
			PAR PHARMACEUTICAL
			189573
			01-31-2024
			03-31-2021
			01-01-2022
			03-31-2022
			13189980
			3385306
			2768194
			943807
			10421786
			2441499
			10019879
			2341022.25
			UW
			CREFC
			1406466.96
			1.85
			1.7359
			1.78
			1.6644
			F
			F
			03-31-2022
		
		false
		false
		108156245.71
		468822.32
		0.03085
		0.0001216
		287320.07
		181502.25
		0
		107974743.5
		107974743.46
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		2
		05-12-2022
		06-13-2022
		BANA
		06-16-2021
		68000000
		120
		07-01-2031
		0
		0.03094
		0.03094
		3
		1
		120
		08-01-2021
		true
		1
		PP
		3
		202485.11
		68000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-31-2030
		
			THE DOMAIN
			11410 CENTURY OAKS TERRACE
			Austin
			TX
			78758
			Travis
			RT
			886526
			886526
			2007
			2018
			452000000
			MAI
			05-10-2021
			0.93
			6
			09-01-2023
			N
			DICKS CLOTHING & SPORTING GOODS
			80400
			01-31-2025
			NEIMAN MARCUS
			80000
			03-08-2027
			HANGER ORTHOPEDIC GROUP, INC
			77694
			07-31-2023
			04-30-2021
			45170187
			16213342
			28956844
			27494076
			UW
			CREFC
			4.4
			4.17
			F
		
		false
		false
		68000000
		181170.89
		0.03094
		0.0001216
		181170.89
		0
		0
		68000000
		68000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		3
		05-12-2022
		06-13-2022
		BANA
		05-14-2021
		55000000
		113
		10-01-2033
		0
		0.025365
		0.025365
		3
		1
		113
		07-01-2021
		true
		1
		PP
		3
		120131.46
		55000000
		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
			09-01-2023
			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
		55000000
		120131.46
		0.025365
		0.0001216
		120131.46
		0
		0
		55000000
		55000000
		06-01-2022
		11-01-2030
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		4
		05-12-2022
		06-13-2022
		MSBNA
		06-18-2021
		55000000
		120
		07-01-2031
		360
		0.02375
		0.02375
		3
		1
		0
		08-01-2021
		true
		1
		WL
		2
		213758.95
		54898723.69
		1
		1
		1
		5
		false
		true
		false
		false
		false
		03-31-2031
		
			RIVER HOUSE COOP
			435 EAST 52ND STREET AKA 433-449 EAST 52ND STREET
			New York
			NY
			10022
			New York
			MF
			75
			75
			1931
			2011
			517379750
			MAI
			05-10-2021
			0.95
			6
			09-01-2023
			N
			22572000
			13412265
			9159735
			9137535
			UW
			CREFC
			3.57
			3.56
			F
		
		false
		false
		53956206.26
		213758.95
		0.02375
		0.0001216
		110347.94
		103411.01
		0
		53852795.25
		53852795.25
		06-01-2022
		1
		false
		0
		216919.36
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		5
		05-12-2022
		06-13-2022
		WFB
		06-01-2021
		54000000
		120
		06-11-2031
		0
		0.0336818
		0.0336818
		3
		1
		120
		07-11-2021
		false
		1
		PP
		3
		156620.45
		54000000
		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
			09-11-2023
			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
		54000000
		156620.45
		0.03368182
		0.0001216
		156620.45
		0
		0
		54000000
		54000000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		6
		05-12-2022
		06-13-2022
		WFB
		06-21-2021
		49315000
		120
		07-11-2031
		0
		0.0292
		0.0292
		3
		1
		120
		08-11-2021
		true
		1
		WL
		3
		123999.83
		49315000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2031
		
			CAMP HILL SHOPPING CENTER
			3301 TRINDLE ROAD
			Camp Hill
			PA
			17011
			Cumberland
			RT
			430198
			430198
			1960
			2005
			90800000
			MAI
			04-26-2021
			0.97
			0.97
			6
			09-11-2023
			N
			Boscov's
			159040
			09-30-2030
			Giant Food
			92939
			10-31-2025
			LA FITNESS
			45000
			06-30-2031
			04-30-2021
			01-01-2022
			03-31-2022
			8058869.18
			2061941
			2319668.08
			606315.23
			5739201.11
			1455625.77
			5498372.51
			1395418.52
			UW
			CREFC
			359999.5
			3.93
			4.0434
			3.77
			3.8761
			F
			F
			03-31-2022
		
		false
		false
		49315000
		123999.83
		0.0292
		0.0001216
		123999.83
		0
		0
		49315000
		49315000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		7
		05-12-2022
		06-13-2022
		BANA
		07-01-2021
		46000000
		120
		07-01-2031
		360
		0.03492
		0.03492
		3
		1
		60
		08-01-2021
		true
		1
		WL
		5
		138322
		46000000
		1
		6
		6
		5
		true
		true
		false
		false
		false
		03-31-2031
		
			Rochester Multifamily Portfolio
			NY
			MF
			376
			376
			64750000
			1
			09-01-2023
			N
			03-31-2021
			6039917
			2234311
			3805606
			3713755
			UW
			1.54
			1.5
			F
		
		false
		false
		46000000
		138322
		0.03492
		0.0003966
		138322
		0
		0
		46000000
		46000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		7-001
		05-12-2022
		06-13-2022
		
			LEGENDS AT NORTH PONDS PARK SENIOR TOWNHOMES
			800-830 HOLT ROAD
			Webster
			NY
			14580
			Monroe
			MF
			114
			114
			2014
			16600000
			MAI
			04-16-2021
			1
			0
			6
			03-31-2021
			1694630
			733979
			960651
			932474
			UW
			CREFC
			1.54
			1.5
			05-06-2021
		
		false
	
	
		Prospectus Loan ID
		7-002
		05-12-2022
		06-13-2022
		
			JORDACHE PARK
			1401 JORPARK CIRCLE
			Spencerport
			NY
			14559
			Monroe
			MF
			106
			106
			2000
			15750000
			MAI
			04-15-2021
			0.99
			0
			6
			03-31-2021
			1492783
			558271
			934512
			908278
			UW
			CREFC
			1.54
			1.5
			05-06-2021
		
		false
	
	
		Prospectus Loan ID
		7-003
		05-12-2022
		06-13-2022
		
			VILLAS OF BRIGHTON
			1 VIA COSTA COURT
			Brighton
			NY
			14618
			Monroe
			MF
			43
			43
			2010
			11400000
			MAI
			04-15-2021
			1
			0
			6
			03-31-2021
			999256
			317211
			682045
			671555
			UW
			CREFC
			1.54
			1.5
			05-06-2021
		
		false
	
	
		Prospectus Loan ID
		7-004
		05-12-2022
		06-13-2022
		
			THE CARRIAGES AT CEDAR ROCK
			728-757 CEDAR ROCK ROAD
			Webster
			NY
			14580
			Monroe
			MF
			43
			43
			2014
			9600000
			MAI
			04-15-2021
			1
			0
			6
			03-31-2021
			835978
			286281
			549697
			540066
			UW
			CREFC
			1.54
			1.5
			05-06-2021
		
		false
	
	
		Prospectus Loan ID
		7-005
		05-12-2022
		06-13-2022
		
			UNIONVILLE STATION SENIOR TOWNHOMES
			28-80 STOTHARD DRIVE
			Hilton
			NY
			14468
			Monroe
			MF
			40
			40
			2004
			6950000
			MAI
			04-15-2021
			1
			0
			6
			03-31-2021
			592012
			184092
			407920
			398031
			UW
			CREFC
			1.54
			1.5
			05-06-2021
		
		false
	
	
		Prospectus Loan ID
		7-006
		05-12-2022
		06-13-2022
		
			JEFFERSON MANOR
			1-35 JEFFERSON COURT
			Fairport
			NY
			14450
			Monroe
			MF
			30
			30
			1972
			4450000
			MAI
			04-15-2021
			1
			0
			6
			03-31-2021
			425258
			154477
			270781
			263351
			UW
			CREFC
			1.54
			1.5
			05-06-2021
		
		false
	
	
		Prospectus Loan ID
		8
		05-12-2022
		06-13-2022
		MSBNA
		06-25-2021
		44850000
		120
		07-01-2031
		0
		0.0332
		0.0332
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		128221.17
		44850000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2031
		
			THE LODGES PHASE I AND II
			901 SOUTH 72ND AVENUE
			Yakima
			WA
			98908
			Yakima
			MF
			426
			426
			2019
			68450000
			MAI
			05-17-2021
			0.93
			6
			09-01-2023
			N
			05-31-2021
			4920629
			1307143.73
			3613485.28
			3506985.28
			UW
			CREFC
			2.39
			2.32
			F
		
		false
		false
		44850000
		128221.17
		0.0332
		0.0001216
		128221.17
		0
		0
		44850000
		44850000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		9
		05-12-2022
		06-13-2022
		MSBNA
		06-03-2021
		44500000
		120
		07-01-2031
		0
		0.0374
		0.0374
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		143314.72
		44500000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		12-31-2030
		
			THE LANDING AT WOODYARD
			8801-8823, 8827-8831, 8843, 8847, 8853, 8871, 8875, 8879, 8883, 8887, 8893-8897 WOODYARD ROAD
			Clinton
			MD
			20735
			Prince George's
			RT
			209505
			209505
			1980
			2021
			67950000
			MAI
			04-08-2021
			0.96
			0.92
			6
			09-01-2023
			N
			Burlington Coat Factory
			43481
			02-28-2030
			ALDI Inc.
			22148
			05-31-2029
			Ross Dress for Less
			22000
			01-31-2030
			03-31-2021
			01-01-2022
			03-31-2022
			5114814
			986449
			1209120.42
			320473.72
			3905693.58
			665975.28
			3721329.18
			619884.03
			UW
			CREFC
			416075
			2.31
			1.6006
			2.21
			1.4898
			F
			F
			03-01-2022
		
		false
		false
		44500000
		143314.72
		0.0374
		0.0001216
		143314.72
		0
		0
		44500000
		44500000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		10
		05-12-2022
		06-13-2022
		MSBNA
		07-13-2021
		44000000
		120
		08-01-2031
		0
		0.0437
		0.0437
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		0
		44000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-30-2031
		
			MI PLACE AT VINEYARD
			12001 OLD VINE BOULEVARD
			Lewes
			DE
			19958
			Sussex County
			MF
			288
			288
			2012
			64100000
			MAI
			03-16-2021
			0.99
			1
			6
			09-01-2023
			N
			05-31-2021
			01-01-2022
			03-31-2022
			6021455.7
			1608473
			2122356.43
			648376
			3899099.27
			960097
			3821350.97
			940660
			UW
			CREFC
			480699.99
			2
			1.9972
			1.96
			1.9568
			F
			F
		
		false
		false
		44000000
		165574.44
		0.0437
		0.0001216
		165574.44
		0
		0
		44000000
		44000000
		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
		WFB
		07-09-2021
		40000000
		120
		07-11-2031
		0
		0.0291
		0.0291
		3
		1
		120
		08-11-2021
		true
		1
		WL
		3
		100233.33
		40000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-10-2023
		01-10-2031
		01-10-2031
		
			ONE TRINITY CENTER
			1145 MARKET STREET
			San Francisco
			CA
			94103
			San Francisco
			OF
			135560
			135560
			1990
			93000000
			MAI
			05-18-2021
			0.87
			0.89
			6
			09-11-2023
			N
			City and County of San Francisco
			35388
			07-31-2024
			Trinity Management Services / 1145 Market
			21447
			06-15-2033
			Law Library
			20000
			06-30-2023
			03-31-2021
			01-01-2022
			03-31-2022
			6795346.23
			1829378
			2166494.27
			558603.15
			4628851.95
			1270774.85
			4432289.95
			1221634.35
			UW
			CREFC
			290999.99
			3.92
			4.3669
			3.76
			4.198
			F
			F
			03-31-2022
		
		false
		false
		40000000
		100233.33
		0.0291
		0.0001216
		100233.33
		0
		0
		40000000
		40000000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		12
		05-12-2022
		06-13-2022
		BANA
		05-14-2021
		38000000
		119
		02-01-2032
		0
		0.025785
		0.025785
		3
		1
		119
		07-01-2021
		true
		1
		PP
		3
		84374.25
		38000000
		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
			09-01-2023
			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
		38000000
		84374.25
		0.025785
		0.0001216
		84374.25
		0
		0
		38000000
		38000000
		06-01-2022
		05-01-2031
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		13
		05-12-2022
		06-13-2022
		MSBNA
		06-30-2021
		35500000
		120
		07-01-2031
		0
		0.02945
		0.02945
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		90027.01
		35500000
		1
		9
		9
		0
		true
		true
		false
		false
		false
		02-28-2031
		
			Northeast SS Portfolio
			SS
			511812
			3606
			3606
			60290000
			0.93
			0.93
			09-01-2023
			N
			03-31-2021
			01-01-2022
			03-31-2022
			6057449.16
			1857277.86
			2497238.79
			716549.42
			3560210.37
			1140728.44
			3506044.49
			1127186.69
			UW
			261372.39
			3.36
			4.3643
			3.31
			4.3125
			F
			F
		
		false
		false
		35500000
		90027.01
		0.02945
		0.0001216
		90027.01
		0
		0
		35500000
		35500000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		13-001
		05-12-2022
		06-13-2022
		
			STORAGE SENSE - NICHOLASVILLE
			1030, 1040, 1041, 1042, 1050, 1060 AND 1070 ELIZABETH STREET
			Nicholasville
			KY
			40356
			Jessamine
			SS
			155386
			155386
			667
			667
			1994
			15400000
			MAI
			03-29-2021
			0.87
			0.9
			6
			03-31-2021
			01-01-2022
			03-31-2022
			1374590.32
			375806
			526185.52
			126126.05
			848404.8
			249679.95
			832866.2
			245795.2
			UW
			CREFC
			64791
			3.36
			3.8536
			3.31
			3.7936
			F
			05-17-2021
		
		false
	
	
		Prospectus Loan ID
		13-002
		05-12-2022
		06-13-2022
		
			STORAGE SENSE - FOLCROFT
			1601 DELMAR DRIVE
			Folcroft
			PA
			19032
			Delaware
			SS
			45400
			45400
			392
			392
			2006
			7840000
			MAI
			03-26-2021
			0.9
			0.91
			6
			03-31-2021
			01-01-2022
			03-31-2022
			753475.6
			226417
			289093.01
			70159.1
			464382.59
			156257.9
			459842.59
			155122.9
			UW
			CREFC
			34237
			3.36
			4.564
			3.31
			4.5308
			F
			05-17-2021
		
		false
	
	
		Prospectus Loan ID
		13-003
		05-12-2022
		06-13-2022
		
			STORAGE SENSE - CHESHIRE
			240 BLACKS ROAD
			Cheshire
			CT
			06410
			New Haven
			SS
			62865
			62865
			426
			426
			2002
			7260000
			MAI
			03-26-2021
			0.96
			0.94
			6
			03-31-2021
			01-01-2022
			03-31-2022
			751571.78
			241150.37
			309729.04
			143345.79
			441842.74
			97804.58
			433670.29
			95761.58
			UW
			CREFC
			32394.05
			3.36
			3.0192
			3.31
			2.9561
			F
			05-17-2021
		
		false
	
	
		Prospectus Loan ID
		13-004
		05-12-2022
		06-13-2022
		
			STORAGE SENSE - CAPE MAY COURTHOUSE
			1005 SOUTH ROUTE 9
			Cape May Court House
			NJ
			08210
			Cape May
			SS
			43050
			43050
			420
			420
			1997
			6400000
			MAI
			03-29-2021
			0.99
			0.93
			6
			03-31-2021
			01-01-2022
			03-31-2022
			646933.91
			207848.58
			249299.92
			70992.37
			397634
			136856.21
			393329
			135779.96
			UW
			CREFC
			28345.44
			3.36
			4.8281
			3.31
			4.7901
			F
			05-17-2021
		
		false
	
	
		Prospectus Loan ID
		13-005
		05-12-2022
		06-13-2022
		
			STORAGE SENSE - HAMMONTON
			815 12TH STREET
			Hammonton
			NJ
			08037
			Atlantic
			SS
			58075
			58075
			427
			427
			2007
			6710000
			MAI
			03-29-2021
			0.97
			0.93
			6
			03-31-2021
			01-01-2022
			03-31-2022
			601925.65
			215422.55
			238214.51
			64324.84
			363711.14
			151097.71
			357903.64
			149645.71
			UW
			CREFC
			27609.37
			3.36
			5.4726
			3.31
			5.4201
			F
			05-17-2021
		
		false
	
	
		Prospectus Loan ID
		13-006
		05-12-2022
		06-13-2022
		
			STORAGE SENSE - MENTOR
			7810 TYLER BOULEVARD
			Mentor
			OH
			44060
			Lake
			SS
			62550
			62550
			453
			453
			2007
			6080000
			MAI
			04-03-2021
			0.94
			0.93
			6
			03-31-2021
			01-01-2022
			03-31-2022
			735775.75
			219397.74
			364696.34
			94225.66
			371079.41
			125172.08
			364824.41
			123608.33
			UW
			CREFC
			27241.48
			3.36
			4.5949
			3.31
			4.5375
			F
			05-17-2021
		
		false
	
	
		Prospectus Loan ID
		13-007
		05-12-2022
		06-13-2022
		
			STORAGE SENSE - NORTH CAPE MAY
			3414 BAYSHORE ROAD
			North Cape May
			NJ
			08204
			Cape May
			SS
			32175
			32175
			340
			340
			1991
			4600000
			MAI
			03-29-2021
			1
			0.97
			6
			03-31-2021
			01-01-2022
			03-31-2022
			495275.31
			165988.71
			182655.03
			51492.07
			312620.28
			114496.64
			309402.78
			113692.14
			UW
			CREFC
			20616.79
			3.36
			5.5535
			3.31
			5.5145
			F
			05-17-2021
		
		false
	
	
		Prospectus Loan ID
		13-008
		05-12-2022
		06-13-2022
		
			STORAGE SENSE - MIDDLETOWN
			1021 DOLSONTOWN ROAD
			Middletown
			NY
			10940
			Orange
			SS
			25000
			25000
			234
			234
			1988
			3040000
			MAI
			03-26-2021
			0.9
			0.95
			6
			03-31-2021
			01-01-2022
			03-31-2022
			371247.13
			113705.44
			181776.3
			56373.98
			189470.83
			57331.46
			186970.83
			56706.46
			UW
			CREFC
			13620.94
			3.36
			4.209
			3.31
			4.1631
			F
			05-17-2021
		
		false
	
	
		Prospectus Loan ID
		13-009
		05-12-2022
		06-13-2022
		
			STORAGE SENSE - VOORHEESVILLE
			62 VOORHEESVILLE AVENUE
			Voorheesville
			NY
			12186
			Albany
			SS
			27311
			27311
			247
			247
			1995
			2960000
			MAI
			04-05-2021
			0.9
			0.91
			6
			03-31-2021
			01-01-2022
			03-31-2022
			326653.71
			91541.47
			155589.14
			39509.56
			171064.57
			52031.91
			167234.74
			51074.41
			UW
			CREFC
			12516.32
			3.36
			4.1571
			3.31
			4.0806
			F
			05-17-2021
		
		false
	
	
		Prospectus Loan ID
		14
		05-12-2022
		06-13-2022
		MSBNA
		06-10-2021
		35500000
		120
		07-01-2031
		0
		0.03375
		0.03375
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		103171.88
		35500000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		02-28-2031
		02-28-2031
		02-28-2031
		
			OVERSEAS MARKET
			2814 NORTH ROOSEVELT BOULEVARD
			Key West
			FL
			33040
			Monroe
			RT
			183382
			183382
			1992
			58400000
			MAI
			04-05-2021
			0.9
			0.94
			6
			X
			Winn-Dixie
			62516
			12-31-2030
			Ross Dress for Less
			33630
			01-31-2027
			CVS
			10368
			04-13-2026
			03-01-2021
			01-01-2022
			03-31-2022
			4439083.09
			1459136
			1350948.49
			397706.75
			3088134.59
			1061429.25
			3033800.77
			1047845.75
			UW
			CREFC
			299531
			2.54
			3.5436
			2.5
			3.4982
			F
			F
			03-31-2022
		
		false
		false
		35500000
		103171.88
		0.03375
		0.0001216
		103171.88
		0
		0
		35500000
		35500000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		15
		05-12-2022
		06-13-2022
		WFB
		06-17-2021
		35000000
		60
		07-11-2026
		0
		0.0325
		0.0325
		3
		1
		60
		08-11-2021
		true
		1
		WL
		3
		97951.39
		35000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2026
		
			ROSEMEAD PLACE
			3506-3684 ROSEMEAD BOULEVARD & 3501-3505 HART AVENUE
			Rosemead
			CA
			91770
			Los Angeles
			RT
			332474
			332474
			1967
			2002
			87200000
			MAI
			03-31-2021
			0.93
			0.95
			6
			09-11-2023
			N
			Target
			135603
			08-31-2027
			LA FITNESS  06128
			42500
			02-28-2026
			Ross Dress for Less
			24713
			01-31-2029
			04-30-2021
			01-01-2022
			03-31-2022
			5731908.36
			1495849
			1930616.01
			478163.22
			3801292.35
			1017685.78
			3569420.51
			959717.78
			UW
			CREFC
			284375
			3.3
			3.5786
			3.09
			3.3748
			F
			F
			03-01-2022
		
		false
		false
		35000000
		97951.39
		0.0325
		0.0001216
		97951.39
		0
		0
		35000000
		35000000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		16
		05-12-2022
		06-13-2022
		WFB
		05-27-2021
		31622500
		120
		06-11-2031
		0
		0.03087
		0.03087
		3
		1
		120
		07-11-2021
		true
		1
		WL
		3
		84060.51
		31622500
		1
		5
		5
		0
		true
		true
		false
		false
		false
		03-10-2031
		
			Carleton Portfolio
			CA
			98
			231648
			49000000
			04-05-2021
			0.98
			09-11-2023
			N
			03-31-2021
			4785207.52
			1237919.4
			3547288.13
			3351176.55
			UW
			3.58
			3.39
			F
		
		false
		false
		31622500
		84060.51
		0.03087
		0.0002216
		84060.51
		0
		0
		31622500
		31622500
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		16-001
		05-12-2022
		06-13-2022
		
			780-784 BAY BOULEVARD
			780-784 BAY BOULEVARD
			Chula Vista
			CA
			91910
			San Diego
			MU
			99584
			99584
			1986
			19600000
			MAI
			04-05-2021
			1
			0
			6
			Coxcom  Inc.  a Delaware corporation
			47560
			05-31-2022
			Vocational Training Institutes Inc.
			24484
			03-31-2025
			San Diego University Foundation  a California nonp
			13452
			08-08-2023
			03-31-2021
			1986174.67
			464032.79
			1522141.88
			1416970.34
			UW
			CREFC
			3.58
			3.39
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		16-002
		05-12-2022
		06-13-2022
		
			630 BAY BOULEVARD
			630 BAY BOULEVARD
			Chula Vista
			CA
			91910
			San Diego
			IN
			48828
			48828
			1986
			10800000
			MAI
			04-05-2021
			1
			0
			6
			Fresenius Medical Care
			14776
			11-30-2024
			Tableware
International 
Inc.  a California
Corpor
			9148
			06-30-2022
			Fleet Pride
			8680
			12-31-2028
			03-31-2021
			884890.11
			237443.18
			647446.93
			600689.61
			UW
			CREFC
			3.58
			3.39
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		16-003
		05-12-2022
		06-13-2022
		
			830 BAY BOULEVARD
			830 BAY BOULEVARD
			Chula Vista
			CA
			91911
			San Diego
			OF
			30046
			30046
			2005
			8800000
			MAI
			04-05-2021
			1
			0
			6
			Mueller
			30046
			06-30-2031
			03-31-2021
			726729.96
			96741.28
			629988.68
			596472.22
			UW
			CREFC
			3.58
			3.39
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		16-004
		05-12-2022
		06-13-2022
		
			660 BAY BOULEVARD
			660 BAY BOULEVARD
			Chula Vista
			CA
			91910
			San Diego
			OF
			32474
			32474
			1989
			6050000
			MAI
			04-05-2021
			0.92
			0
			6
			National University
			21666
			06-30-2026
			Challenge Financial Services  Inc.  a California c
			2401
			05-31-2025
			Dynamic Network Insurance Services
			2111
			03-31-2023
			03-31-2021
			745991.96
			241597.93
			504394.03
			467800.45
			UW
			CREFC
			3.58
			3.39
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		16-005
		05-12-2022
		06-13-2022
		
			5920 FRIARS ROAD
			5920 FRIARS ROAD
			San Diego
			CA
			92108
			San Diego
			OF
			20716
			20716
			1987
			3750000
			MAI
			04-05-2021
			0.89
			0
			6
			Optimal Research  LLC
			3802
			12-31-2023
			Titanium Cobra Solutions  LLC
			2746
			01-31-2024
			Acai Roots  Inc. a California Corporation
			2236
			10-31-2024
			03-31-2021
			441420.83
			198104.21
			243316.61
			269243.93
			UW
			CREFC
			3.58
			3.39
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		17
		05-12-2022
		06-13-2022
		MSBNA
		05-06-2021
		30000000
		60
		06-01-2026
		0
		0.0368297
		0.0368297
		3
		1
		60
		07-01-2021
		true
		1
		A1
		3
		95143.37
		30000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2026
		
			U.S. STEEL TOWER
			600 GRANT STREET
			Pittsburgh
			PA
			15219
			Allegheny
			OF
			2336270
			2336270
			1970
			2014
			381500000
			MAI
			04-08-2021
			0.73
			6
			09-01-2023
			N
			UPMC
			1078110
			03-31-2030
			US STEEL CORP
			232479
			01-31-2028
			ECKERT SEAMANS
			108261
			09-30-2022
			12-31-2020
			46184529
			27710549
			18473980
			17023559.32
			UW
			CREFC
			3.09
			2.85
			F
		
		false
		false
		30000000
		95143.37
		0.03682969
		0.0001216
		95143.37
		0
		0
		30000000
		30000000
		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
		BANA
		06-15-2021
		30000000
		120
		07-01-2031
		0
		0.028
		0.028
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		72333.33
		30000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-31-2030
		
			DENVER WEST VILLAGE SHOPPING CENTER
			14225-14401 WEST COLFAX AVENUE
			Lakewood
			CO
			80401
			Jefferson
			RT
			311518
			311518
			1998
			56200000
			MAI
			05-14-2021
			0.95
			0.95
			6
			09-01-2023
			N
			United Artists Theatres
			51789
			12-31-2022
			Bed Bath & Beyond
			36273
			01-31-2025
			Barnes & Noble
			26246
			01-31-2023
			03-31-2021
			01-01-2022
			03-31-2022
			6905551
			2115845
			2849485
			777747.5
			4056066
			1338097.5
			3690337
			1246665.25
			UW
			CREFC
			209999.99
			4.76
			6.3718
			4.33
			5.9365
			F
			F
			03-31-2022
		
		false
		false
		30000000
		72333.33
		0.028
		0.0001216
		72333.33
		0
		0
		30000000
		30000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		19
		05-12-2022
		06-13-2022
		MSBNA
		06-21-2021
		30000000
		120
		07-01-2031
		0
		0.029454
		0.029454
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		76089.5
		30000000
		1
		6
		6
		5
		true
		true
		true
		false
		false
		02-28-2031
		02-28-2031
		02-28-2031
		
			Goodfarb Industrial Portfolio
			VA
			IN
			620603
			52300000
			0.95
			X
			03-31-2021
			4673571.22
			1166976.41
			3506594.81
			3145315.9
			UW
			3.91
			3.51
			F
		
		false
		false
		30000000
		76089.5
		0.029454
		0.0001216
		76089.5
		0
		0
		30000000
		30000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		19-001
		05-12-2022
		06-13-2022
		
			907 LIVE OAK DRIVE, 2133 SMITH AVENUE, 2125 SMITH AVENUE
			907 LIVE OAK DRIVE, 2133 AND 2125 SMITH AVENUE
			Chesapeake
			VA
			23320
			Chesapeake City
			IN
			173923
			173923
			1977
			13600000
			MAI
			04-15-2021
			1
			0
			6
			OPERATION BLESSING INTERNATIONAL
			65000
			04-30-2023
			CBN, INC
			37623
			05-31-2023
			RICHARDS BUILDING SUPPLY CO.
			25000
			08-31-2024
			03-31-2021
			1205872.4
			290855.23
			915017.17
			815617.01
			UW
			CREFC
			3.91
			3.51
			05-01-2021
		
		false
	
	
		Prospectus Loan ID
		19-002
		05-12-2022
		06-13-2022
		
			700 THIMBLE SHOALS BOULEVARD
			700 THIMBLE SHOALS BOULEVARD
			Newport News
			VA
			23606
			Newport News City
			IN
			107154
			107154
			1981
			11000000
			MAI
			04-15-2021
			0.95
			0
			6
			GIBBS & COX INC
			25700
			09-30-2025
			ATLANTIC COAST TUMBLING
			16200
			05-31-2022
			SPECTRUM PAINT
			12000
			12-31-2021
			03-31-2021
			1048205.91
			321108.32
			727097.59
			665857.13
			UW
			CREFC
			3.91
			3.51
			05-01-2021
		
		false
	
	
		Prospectus Loan ID
		19-003
		05-12-2022
		06-13-2022
		
			911 LIVE OAK DRIVE AND 2220 PARAMONT AVENUE
			911 LIVE OAK DRIVE AND 2220 PARAMONT AVENUE
			Chesapeake
			VA
			23320
			Chesapeake City
			IN
			99200
			99200
			1977
			8900000
			MAI
			04-15-2021
			1
			0
			6
			BAKE FRESH COMPANY, LLC
			46400
			09-30-2022
			KONICA MINOLTA BUSINESS SOLUTIONS
			13200
			11-30-2025
			ALBANNA LLC
			13200
			09-30-2025
			03-31-2021
			860795.03
			193457.53
			667337.5
			610642.89
			UW
			CREFC
			3.91
			3.51
			05-01-2021
		
		false
	
	
		Prospectus Loan ID
		19-004
		05-12-2022
		06-13-2022
		
			300 MCLAWS CIRCLE
			300 MCLAWS CIRCLE
			Williamsburg
			VA
			23185
			James
			IN
			114226
			114226
			1977
			8700000
			MAI
			04-15-2021
			0.77
			0
			6
			H&H MEDICAL CORPORATION
			34263
			03-31-2023
			SEAWORLD PARKS & ENTERTAINMENT
			17663
			07-31-2022
			OFFICE PRO TECHNOLOGIES, INC
			12000
			01-31-2023
			03-31-2021
			706925.65
			168402.02
			538523.63
			473241.39
			UW
			CREFC
			3.91
			3.51
			05-01-2021
		
		false
	
	
		Prospectus Loan ID
		19-005
		05-12-2022
		06-13-2022
		
			1421 BAKER ROAD
			1421 BAKER ROAD
			Virginia Beach
			VA
			23455
			Virginia Beach
			IN
			75500
			75500
			1980
			5500000
			MAI
			04-16-2021
			1
			0
			6
			CENTURION GROUP INC
			38580
			07-31-2025
			ASSOCIATED MATERIALS, LLC
			36920
			06-30-2022
			03-31-2021
			463303.1
			105837.25
			357465.84
			309241.22
			UW
			CREFC
			3.91
			3.51
			05-01-2021
		
		false
	
	
		Prospectus Loan ID
		19-006
		05-12-2022
		06-13-2022
		
			5770 THURSTON AVENUE
			5770 THURSTON AVENUE
			Virginia Beach
			VA
			23455
			Virginia Beach
			IN
			50600
			50600
			1979
			4600000
			MAI
			04-16-2021
			1
			0
			6
			DAL-TILE DISTRIBUTION INC.
			26400
			11-30-2024
			WILLIAM M. BIRD AND COMPANY, INC
			16500
			02-28-2025
			CONVERT SOLAR
			7700
			01-31-2026
			03-31-2021
			388469.13
			87316.06
			301153.08
			270716.25
			UW
			CREFC
			3.91
			3.51
			05-01-2021
		
		false
	
	
		Prospectus Loan ID
		20
		05-12-2022
		06-13-2022
		MSBNA
		06-16-2021
		30000000
		60
		07-01-2026
		0
		0.0304
		0.0304
		3
		1
		60
		08-01-2021
		true
		1
		PP
		3
		78533.33
		30000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2026
		
			NEWPORT PAVILION
			130 PAVILION PARKWAY
			Newport
			KY
			41071
			Campbell
			RT
			332311
			332311
			2009
			73900000
			MAI
			04-23-2021
			0.98
			6
			09-01-2023
			N
			Kroger Limited Partnership I #423
			116432
			03-09-2029
			Dick's Sporting Goods  Inc.
			45000
			01-31-2024
			The TJX Companies
			23250
			05-31-2024
			05-31-2021
			6362504.4
			926301.13
			5436203.27
			5018995
			UW
			CREFC
			3.42
			3.16
			F
			03-31-2022
		
		false
		false
		30000000
		78533.33
		0.0304
		0.0001466
		78533.33
		0
		0
		30000000
		30000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		21
		05-12-2022
		06-13-2022
		WFB
		06-23-2021
		28900000
		120
		07-11-2031
		0
		0.03083
		0.03083
		3
		1
		120
		08-11-2021
		true
		1
		WL
		3
		76723.88
		28900000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2031
		
			THE CROSSING AT LAKE MEAD
			1901 NORTH JONES BOULEVARD AND 5801 WEST LAKE MEAD BOULEVARD
			Las Vegas
			NV
			89108
			Clark
			MF
			444
			444
			1984
			2020
			52300000
			MAI
			03-30-2021
			0.95
			0.91
			6
			09-11-2023
			N
			05-31-2021
			01-01-2022
			03-31-2022
			4257266
			1217586
			1941490.69
			757461.58
			2315775.31
			460124.42
			2195451.31
			430043.42
			UW
			CREFC
			222746.75
			2.56
			2.0656
			2.43
			1.9306
			F
			F
		
		false
		false
		28900000
		76723.88
		0.03083
		0.0001216
		76723.88
		0
		0
		28900000
		28900000
		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
		MSBNA
		04-23-2021
		28000000
		120
		05-05-2031
		0
		0.029
		0.029
		3
		1
		120
		06-05-2021
		true
		1
		PP
		3
		69922.22
		28000000
		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
			09-05-2023
			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
		28000000
		69922.22
		0.029
		0.0001216
		69922.22
		0
		0
		28000000
		28000000
		06-05-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		23
		05-12-2022
		06-13-2022
		WFB
		06-21-2021
		25740000
		84
		07-11-2028
		360
		0.02968
		0.02968
		3
		1
		60
		08-11-2021
		true
		1
		WL
		5
		65785.72
		25740000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-10-2023
		01-10-2028
		01-10-2028
		
			AD6 CREATIVE OFFICE COMPLEX
			1920, 1924, 1928, 1932, 1936 AND 1940 EAST DEERE AVENUE
			Santa Ana
			CA
			92705
			Orange
			OF
			188521
			188521
			1989
			2019
			43000000
			MAI
			05-05-2021
			0.84
			6
			09-11-2023
			N
			XO COMMUNICATIONS SERVICES
			35390
			12-30-2022
			HOMEXPRESS MORTGAGE CORP
			16522
			05-31-2024
			THE PRIORITY CENTER
			15110
			08-31-2027
			04-30-2021
			5116045.82
			2063301.14
			3052744.68
			2754966.03
			UW
			CREFC
			2.35
			2.12
			F
		
		false
		false
		25740000
		65785.72
		0.02968
		0.0003966
		65785.72
		0
		0
		25740000
		25740000
		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
		WFB
		06-09-2021
		24500000
		120
		06-11-2031
		360
		0.0321
		0.0321
		3
		1
		36
		07-11-2021
		true
		1
		WL
		5
		67722.08
		24500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2031
		
			RIDGEVIEW PLAZA - MD
			2633 ANNAPOLIS ROAD
			Hanover
			MD
			21076
			Anne Arundel
			RT
			155126
			155126
			1988
			2019
			35000000
			MAI
			04-29-2021
			0.97
			0.98
			6
			09-11-2023
			N
			Food Lion
			41953
			01-31-2030
			Big Lots
			31851
			01-31-2026
			Planet Fitness
			19943
			02-28-2031
			03-31-2021
			01-01-2022
			03-31-2022
			3461822.76
			929671
			890131.68
			275698.88
			2571691.07
			653972.12
			2467371.69
			627892.37
			UW
			CREFC
			196612.49
			2.02
			3.3261
			1.94
			3.1935
			F
			F
			03-31-2022
		
		false
		false
		24500000
		67722.08
		0.0321
		0.0001216
		67722.08
		0
		0
		24500000
		24500000
		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
		MSBNA
		07-09-2021
		24000000
		120
		08-01-2031
		0
		0.0385
		0.0385
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		0
		24000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		04-30-2031
		
			235 245 MAIN STREET
			235-245 MAIN STREET
			White Plains
			NY
			10601
			Westchester
			OF
			152462
			152462
			1926
			1974
			38250000
			MAI
			05-12-2021
			0.83
			6
			09-01-2023
			N
			FOGO DE CHAO
			16109
			06-30-2036
			MARTIN CLEARWATER & BELL LLP
			9116
			01-31-2029
			MCIMETRO ACCESS TRANSMISSION SERVICES LLC
			8066
			12-31-2022
			05-31-2021
			3810470.68
			1731314.12
			2079156.56
			1921808.24
			UW
			CREFC
			2.22
			2.05
			F
		
		false
		false
		24000000
		79566.67
		0.0385
		0.0001216
		79566.67
		0
		0
		24000000
		24000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		26
		05-12-2022
		06-13-2022
		BANA
		07-13-2021
		23500000
		120
		08-01-2031
		0
		0.0265
		0.0265
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		0
		23500000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		04-30-2031
		
			3562 EASTHAM DRIVE
			3562 EASTHAM DRIVE
			Culver City
			CA
			90232
			Los Angeles
			OF
			73116
			73116
			1949
			2004
			68450000
			MAI
			05-26-2021
			1
			1
			6
			09-01-2023
			N
			Jam City
			40000
			08-31-2025
			Zoic Inc.
			17670
			09-30-2024
			Natals dba Ritual
			15446
			06-30-2024
			05-31-2021
			01-01-2022
			03-31-2022
			3973568.44
			721165
			707432
			310433.7
			3266136.44
			410731.3
			3003673.44
			345115.55
			UW
			CREFC
			155687.49
			5.17
			2.6381
			4.76
			2.2167
			F
			F
			03-31-2022
		
		false
		false
		23500000
		53625.69
		0.0265
		0.0001216
		53625.69
		0
		0
		23500000
		23500000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		27
		05-12-2022
		06-13-2022
		MSBNA
		06-24-2021
		23040000
		120
		07-01-2031
		360
		0.04064
		0.04064
		3
		1
		60
		08-01-2021
		true
		1
		WL
		5
		80629.76
		23040000
		1
		11
		11
		5
		true
		true
		false
		false
		false
		12-31-2030
		
			Prestige Park Portfolio
			CT
			IN
			427776
			33100000
			05-04-2021
			0.94
			09-01-2023
			N
			12-31-2020
			3315628.9
			1251431.21
			2064197.68
			1825261.81
			UW
			1.55
			1.37
			F
		
		false
		false
		23040000
		80629.76
		0.04064
		0.0001216
		80629.76
		0
		0
		23040000
		23040000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		27-001
		05-12-2022
		06-13-2022
		
			60 PRESTIGE PARK ROAD
			60 PRESTIGE PARK ROAD
			East Hartford
			CT
			06108
			Hartford
			IN
			47980
			47980
			1983
			2015
			4400000
			MAI
			05-04-2021
			1
			0
			6
			General Digital Corporation
			47980
			07-31-2035
			12-31-2020
			440047.74
			132255.11
			307792.63
			291919.99
			UW
			CREFC
			1.55
			1.37
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		27-002
		05-12-2022
		06-13-2022
		
			91 PRESTIGE PARK CIRCLE
			91 PRESTIGE PARK CIRCLE
			East Hartford
			CT
			06108
			Hartford
			IN
			45319
			45319
			1987
			2003
			4350000
			MAI
			05-04-2021
			1
			0
			6
			Mastec North America
			10302
			03-31-2023
			Hatton Ltd  dba Savol Pools
			10300
			04-30-2025
			R.E. Michael Company
			10000
			05-31-2024
			12-31-2020
			421701.01
			173646.97
			248054.04
			219791.95
			UW
			CREFC
			1.55
			1.37
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		27-003
		05-12-2022
		06-13-2022
		
			284-310 PRESTIGE PARK ROAD
			284-310 PRESTIGE PARK ROAD
			East Hartford
			CT
			06108
			Hartford
			IN
			57960
			57960
			1968
			1973
			4250000
			MAI
			05-04-2021
			1
			0
			6
			GER Oil Company  Inc
			30788
			10-31-2022
			Star Stainless Screw Co.
			18601
			01-31-2025
			Adaptive Optics Associates
			7780
			09-30-2023
			12-31-2020
			418364.95
			145806.88
			272558.07
			233687.88
			UW
			CREFC
			1.55
			1.37
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		27-004
		05-12-2022
		06-13-2022
		
			226-262 PRESTIGE PARK ROAD
			226-262 PRESTIGE PARK ROAD
			East Hartford
			CT
			06108
			Hartford
			IN
			66817
			66817
			1964
			4100000
			MAI
			05-04-2021
			0.73
			0
			6
			ROBINSON PLUMBING AND HEATING
			16394
			01-31-2022
			CSC SERVICE WORKS, INC.
			14887
			05-31-2027
			BL PLASTIC SLITTING & CONVERTING, LLC
			11557
			11-30-2023
			12-31-2020
			350147.63
			168340
			181807.63
			150096.18
			UW
			CREFC
			1.55
			1.37
			05-10-2021
		
		false
	
	
		Prospectus Loan ID
		27-005
		05-12-2022
		06-13-2022
		
			265 PRESTIGE PARK ROAD
			265 PRESTIGE PARK ROAD
			East Hartford
			CT
			06108
			Hartford
			IN
			47260
			47260
			1969
			3300000
			MAI
			05-04-2021
			1
			0
			6
			STP Bindery Services  Inc.
			20440
			06-30-2025
			Digitire Professionals LLC / Level Group
			19200
			07-31-2028
			Plimpton & Hills Corporation
			7640
			04-30-2026
			12-31-2020
			342308.15
			125197.05
			217111.1
			187517.21
			UW
			CREFC
			1.55
			1.37
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		27-006
		05-12-2022
		06-13-2022
		
			121 PRESTIGE PARK CIRCLE
			121 PRESTIGE PARK CIRCLE
			East Hartford
			CT
			06108
			Hartford
			IN
			38315
			38315
			1974
			2007
			3100000
			MAI
			05-04-2021
			1
			0
			6
			Northrop Grumman Systems Corp.
			38315
			10-31-2025
			12-31-2020
			309981.88
			99506.5
			210475.38
			183582.47
			UW
			CREFC
			1.55
			1.37
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		27-007
		05-12-2022
		06-13-2022
		
			130 PRESTIGE PARK ROAD
			130 PRESTIGE PARK ROAD
			East Hartford
			CT
			06108
			Hartford
			IN
			37044
			37044
			1965
			1989
			2750000
			MAI
			05-04-2021
			1
			0
			6
			Environmental Office Solutions  Inc
			37044
			01-31-2029
			12-31-2020
			296770.83
			89285.1
			207485.73
			188174.15
			UW
			CREFC
			1.55
			1.37
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		27-008
		05-12-2022
		06-13-2022
		
			22 PRESTIGE PARK CIRCLE
			22 PRESTIGE PARK CIRCLE
			East Hartford
			CT
			06108
			Hartford
			IN
			34511
			34511
			1969
			1984
			2350000
			MAI
			05-04-2021
			0.81
			0
			6
			EASTER SEALS CAPITAL REGION & EASTERN CT
			13806
			11-30-2029
			EBL PRODUCTS, INC.
			10664
			10-31-2025
			PINE ENVIRONMENTAL SERVICES, LLC
			3575
			02-28-2025
			12-31-2020
			254915
			126098.56
			128816.43
			109431.89
			UW
			CREFC
			1.55
			1.37
			05-10-2021
		
		false
	
	
		Prospectus Loan ID
		27-009
		05-12-2022
		06-13-2022
		
			100 PRESTIGE PARK ROAD
			100 PRESTIGE PARK ROAD
			East Hartford
			CT
			06108
			Hartford
			IN
			27711
			27711
			1968
			2002
			2300000
			MAI
			05-04-2021
			1
			0
			6
			APEX TILE, LLC
			10961
			03-31-2025
			AARONS INC.
			8550
			08-31-2024
			ACUREN INSPECTION, INC.
			8200
			06-30-2023
			12-31-2020
			247805.5
			98686.4
			149119.1
			135901.82
			UW
			CREFC
			1.55
			1.37
			05-10-2021
		
		false
	
	
		Prospectus Loan ID
		27-010
		05-12-2022
		06-13-2022
		
			111 PRESTIGE PARK ROAD
			111 PRESTIGE PARK ROAD
			East Hartford
			CT
			06108
			Hartford
			IN
			12840
			12840
			1964
			1981
			1100000
			MAI
			05-04-2021
			1
			0
			6
			New England Gypsum Floors LLC
			12840
			04-30-2023
			12-31-2020
			120193.71
			45178.83
			75014.88
			66033.81
			UW
			CREFC
			1.55
			1.37
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		27-011
		05-12-2022
		06-13-2022
		
			110-112 PRESTIGE PARK ROAD
			110-112 PRESTIGE PARK ROAD
			East Hartford
			CT
			06108
			Hartford
			IN
			12019
			12019
			1964
			2014
			1100000
			MAI
			05-04-2021
			1
			0
			6
			Apex
			6372
			12-31-2024
			Canon / Oce
			5648
			06-30-2025
			12-31-2020
			113392.5
			47429.81
			65962.69
			59124.46
			UW
			CREFC
			1.55
			1.37
			03-31-2022
		
		false
	
	
		Prospectus Loan ID
		28
		05-12-2022
		06-13-2022
		MSBNA
		06-10-2021
		22000000
		120
		07-01-2031
		0
		0.0307
		0.0307
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		58159.44
		22000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-28-2031
		
			BUTLER CROSSING
			500, 520, 540, 680, 700, 710-770 BUTLER CROSSING AND NEW-CASTLE HINDMAN ROADS
			Butler
			PA
			16001
			Butler
			RT
			201094
			201094
			2009
			35225000
			MAI
			04-17-2021
			1
			6
			09-01-2023
			N
			KOHLS
			68377
			01-31-2030
			ROSS DRESS FOR LESS
			25095
			01-31-2025
			MICHAELS STORES, INC.
			21705
			04-30-2025
			04-30-2021
			3610863.31
			1026964.53
			2583898.78
			2386826.66
			UW
			CREFC
			3.77
			3.49
			F
		
		false
		false
		22000000
		58159.44
		0.0307
		0.0001216
		58159.44
		0
		0
		22000000
		22000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		29
		05-12-2022
		06-13-2022
		BANA
		07-13-2021
		20800000
		120
		08-01-2031
		0
		0.034
		0.034
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		0
		20800000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-31-2031
		
			605 PLACE STUDENT HOUSING
			605 EAST TABERNACLE STREET
			St. George
			UT
			84770
			Washington
			MF
			416
			416
			2018
			47600000
			MAI
			08-07-2021
			0.95
			0.99
			6
			09-01-2023
			N
			05-31-2021
			01-01-2022
			03-31-2022
			3209431
			931656.38
			976120
			292664.89
			2233311
			638991.49
			2166751
			622351.49
			UW
			CREFC
			176800
			3.11
			3.6142
			3.02
			3.52
			F
			F
		
		false
		false
		20800000
		60897.78
		0.034
		0.0001216
		60897.78
		0
		0
		20800000
		20800000
		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
		WFB
		06-21-2021
		17200000
		120
		07-11-2031
		0
		0.03078
		0.03078
		3
		1
		120
		08-11-2021
		true
		1
		WL
		3
		45588.6
		17200000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2031
		
			211 SOUTH GULPH
			211 SOUTH GULPH ROAD
			King of Prussia
			PA
			19406
			Montgomery
			OF
			102204
			102204
			1957
			2018
			26050000
			MAI
			05-21-2021
			0.97
			0.97
			6
			09-11-2023
			N
			QLIKTECH  INC
			61939
			01-31-2029
			REGULATORY DATACORP  INC.
			13512
			01-14-2023
			EDUCATION TO VOCATION
			12213
			09-30-2030
			03-31-2021
			01-01-2022
			03-31-2022
			3004222.23
			799358
			925204.6
			203165.33
			2079017.63
			596192.67
			1945130.39
			562720.92
			UW
			CREFC
			132354
			3.87
			4.5045
			3.62
			4.2516
			F
			F
			03-31-2022
		
		false
		false
		17200000
		45588.6
		0.03078
		0.0001216
		45588.6
		0
		0
		17200000
		17200000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		31
		05-12-2022
		06-13-2022
		WFB
		06-10-2021
		13850000
		120
		06-11-2031
		0
		0.03369
		0.03369
		3
		1
		120
		07-11-2021
		true
		1
		WL
		3
		40180
		13850000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		09-10-2023
		03-10-2031
		03-10-2031
		
			VERANO COURTYARD APARTMENTS
			249 AND 301 VERANO DRIVE
			Santa Barbara
			CA
			93110
			Santa Barbara
			MF
			70
			70
			1964
			22000000
			MAI
			04-27-2021
			1
			6
			09-11-2023
			N
			04-30-2021
			1570850.6
			496527.53
			1074323.07
			1056613.07
			UW
			CREFC
			2.27
			2.23
			F
		
		false
		false
		13850000
		40180
		0.03369
		0.0001216
		40180
		0
		0
		13850000
		13850000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		32
		05-12-2022
		06-13-2022
		BANA
		07-01-2021
		13150000
		120
		07-01-2031
		0
		0.0357
		0.0357
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		40425.29
		13150000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2031
		
			LAUREL CANYON SELF STORAGE - SAN FERNANDO, CA
			10864 LAUREL CANYON BOULEVARD
			San Fernando
			CA
			91340
			Los Angeles
			SS
			113021
			113021
			946
			946
			1986
			22500000
			MAI
			05-25-2021
			1
			0.99
			6
			09-01-2023
			N
			05-31-2021
			01-01-2022
			03-31-2022
			1908349
			551984
			692652
			208105
			1215697
			343879
			1198744
			339640.75
			UW
			CREFC
			117363.75
			2.55
			2.93
			2.52
			2.8939
			F
			F
		
		false
		false
		13150000
		40425.29
		0.0357
		0.0001216
		40425.29
		0
		0
		13150000
		13150000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		33
		05-12-2022
		06-13-2022
		WFB
		06-17-2021
		12250000
		120
		07-11-2031
		0
		0.03086
		0.03086
		3
		1
		120
		08-11-2021
		true
		1
		WL
		3
		32553.01
		12250000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-10-2031
		
			CITIZENS BANK - VA
			10561 TELEGRAPH ROAD
			Glen Allen
			VA
			23059
			Henrico
			OF
			117142
			117142
			2001
			2021
			18900000
			MAI
			05-20-2021
			1
			1
			6
			09-11-2023
			N
			NATIONAL FINANCIAL
			117142
			02-28-2031
			04-30-2021
			01-01-2022
			03-31-2022
			1767978.94
			452254
			448649.37
			120246.37
			1319329.58
			332007.63
			1295901.18
			326150.63
			UW
			CREFC
			94508.74
			3.44
			3.5129
			3.38
			3.451
			F
			F
			03-31-2022
		
		false
		false
		12250000
		32553.01
		0.03086
		0.0001216
		32553.01
		0
		0
		12250000
		12250000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		34
		05-12-2022
		06-13-2022
		BANA
		06-18-2021
		11515000
		120
		07-01-2031
		0
		0.0353
		0.0353
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		35002.4
		11515000
		1
		2
		2
		5
		true
		true
		true
		false
		false
		02-28-2031
		02-28-2031
		02-28-2031
		
			StorQuest Express SS Portfolio
			SS
			104330
			871
			871
			2018
			20700000
			05-06-2021
			0.98
			X
			04-30-2021
			1544380
			503893
			1040487
			1024838
			UW
			2.52
			2.49
			F
		
		false
		false
		11515000
		35002.4
		0.0353
		0.0001216
		35002.4
		0
		0
		11515000
		11515000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		34-001
		05-12-2022
		06-13-2022
		
			STORQUEST EXPRESS TRACY
			225 GANDY DANCER DRIVE
			Tracy
			CA
			95377
			San Joaquin
			SS
			52255
			52255
			453
			453
			2018
			10520000
			MAI
			05-06-2021
			1
			0
			6
			04-30-2021
			818331
			258259
			560072
			552234
			UW
			CREFC
			2.52
			2.49
			06-01-2021
		
		false
	
	
		Prospectus Loan ID
		34-002
		05-12-2022
		06-13-2022
		
			STORQUEST EXPRESS DELTONA
			2320 NORTH NORMANDY BOULEVARD
			Deltona
			FL
			32725
			Volusia
			SS
			52075
			52075
			418
			418
			2018
			10180000
			MAI
			05-06-2021
			0.95
			0
			6
			04-30-2021
			726049
			245634
			480415
			472604
			UW
			CREFC
			2.52
			2.49
			06-01-2021
		
		false
	
	
		Prospectus Loan ID
		35
		05-12-2022
		06-13-2022
		WFB
		06-04-2021
		11500000
		120
		06-11-2031
		0
		0.03222
		0.03222
		3
		1
		120
		07-11-2021
		true
		1
		WL
		3
		31906.75
		11500000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2031
		
			AC SELF STORAGE - SONOMA
			220 BUSINESS PARK DRIVE
			Rohnert Park
			CA
			94928
			Sonoma
			SS
			70700
			70700
			539
			539
			2001
			19600000
			MAI
			04-26-2021
			0.94
			6
			09-11-2023
			N
			03-31-2021
			1509800
			428165.6
			1081634.4
			1066080.4
			UW
			CREFC
			2.88
			2.84
			F
		
		false
		false
		11500000
		31906.75
		0.03222
		0.0001216
		31906.75
		0
		0
		11500000
		11500000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		36
		05-12-2022
		06-13-2022
		MSBNA
		06-15-2021
		11240000
		120
		03-01-2033
		0
		0.0307
		0.0307
		3
		1
		120
		08-01-2021
		true
		1
		WL
		5
		29714.19
		11240000
		1
		1
		1
		15
		true
		true
		false
		false
		false
		03-31-2031
		
			JCI INDUSTRIAL
			3301 MAIN STREET
			Tarboro
			NC
			27886
			Edgecombe
			IN
			192878
			192878
			1970
			2007
			17000000
			MAI
			05-07-2021
			1
			1
			6
			09-01-2023
			N
			AIR SYSTEM COMPONENTS, INC.
			192878
			03-31-2033
			01-01-2022
			03-31-2022
			1455010
			307625
			244214
			44984
			1210796
			262641
			1138510
			244569.25
			UW
			CREFC
			86267
			3.46
			3.0445
			3.25
			2.835
			F
			F
		
		false
		false
		11240000
		29714.19
		0.0307
		0.0001216
		29714.19
		0
		0
		11240000
		11240000
		06-01-2022
		07-01-2031
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		37
		05-12-2022
		06-13-2022
		MSBNA
		07-14-2021
		10000000
		120
		08-01-2031
		0
		0.0389
		0.0389
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		0
		10000000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2031
		
			EXTRA SPACE FALL RIVER SELF STORAGE
			749 QUEQUECHAN STREET
			Fall River
			MA
			02721
			Bristol
			SS
			126558
			126558
			1094
			1094
			1902
			2019
			20100000
			MAI
			05-07-2021
			0.98
			0.94
			6
			09-01-2023
			N
			05-31-2021
			01-01-2022
			03-31-2022
			1451934
			524913
			525845
			179596.27
			926089
			345316.73
			907105
			340570.73
			UW
			CREFC
			97250
			2.35
			3.5508
			2.3
			3.502
			F
			F
		
		false
		false
		10000000
		33497.22
		0.0389
		0.0001216
		33497.22
		0
		0
		10000000
		10000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		38
		05-12-2022
		06-13-2022
		WFB
		06-09-2021
		9715000
		84
		06-11-2028
		0
		0.02896
		0.02896
		3
		1
		84
		07-11-2021
		true
		1
		WL
		3
		24227.05
		9715000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-10-2028
		
			ELEMENT AT KIERLAND
			14614 NORTH KIERLAND BOULEVARD
			Scottsdale
			AZ
			85254
			Maricopa
			OF
			57929
			57929
			1998
			2019
			17800000
			MAI
			04-01-2021
			0.93
			0.93
			6
			09-11-2023
			N
			Cardinal Financial Services
			25558
			12-31-2030
			Educational Services Inc
			8068
			05-31-2023
			Due North LLC
			6295
			02-15-2023
			03-31-2021
			01-01-2022
			03-31-2022
			1745185.96
			365857
			496742.92
			147811.04
			1248443.04
			218045.96
			1200832.67
			206143.21
			UW
			CREFC
			70336.6
			4.38
			3.1
			4.21
			2.9308
			F
			F
			03-01-2022
		
		false
		false
		9715000
		24227.05
		0.02896
		0.0001216
		24227.05
		0
		0
		9715000
		9715000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		39
		National Cooperative Bank, N.A.
		06-30-2021
		9100000
		120
		07-01-2031
		480
		0.0319
		0.0319
		3
		1
		08-01-2021
		true
		1
		WL
		2
		33580.87
		9091416.32
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			Hudson View Owners Corporation
			632/650/678 Warburton Avenue
			Yonkers
			NY
			10701
			Westchester
			CH
			0
			251
			251
			1956
			1996
			43450000
			MAI
			04-13-2021
			43450000
			06-07-2021
			MAI
			95.4
			95.4
			6
			N
			0
			0
			0
			04-13-2021
			04-13-2021
			04-13-2021
			5065250
			5065250
			2020685
			2020685
			3044565
			3044565
			2969565
			2969565
			UW
			CREFC
			402720.24
			7.56
			7.56
			7.37
			7.37
			F
		
		false
		false
		9008244.75
		33580.87
		0.0319
		0.0009
		24745.15
		8835.72
		8999409.03
		8999409.03
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		40
		05-12-2022
		06-13-2022
		BANA
		06-10-2021
		9000000
		120
		07-01-2031
		0
		0.0315
		0.0315
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		24412.5
		9000000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		03-31-2031
		03-31-2031
		03-31-2031
		
			SUN CITY MHC
			27601 SUN CITY BOULEVARD
			Sun City
			CA
			92586
			Riverside
			MH
			332
			332
			1972
			24500000
			MAI
			04-26-2021
			0.99
			0.99
			6
			X
			03-31-2021
			01-01-2022
			03-31-2022
			2149523
			604824
			1105121
			352894.72
			1044402
			251929.28
			1027802
			247779.28
			UW
			CREFC
			70875
			3.63
			3.5545
			3.58
			3.496
			F
			F
		
		false
		false
		9000000
		24412.5
		0.0315
		0.0001216
		24412.5
		0
		0
		9000000
		9000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		41
		05-12-2022
		06-13-2022
		BANA
		07-01-2021
		8750000
		120
		07-01-2031
		0
		0.0357
		0.0357
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		26898.96
		8750000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2031
		
			COLDWATER SELF STORAGE - NORTH HOLLYWOOD, CA
			7215 COLDWATER CANYON AVENUE
			North Hollywood
			CA
			91605
			Los Angeles
			SS
			62675
			62675
			861
			861
			1985
			15600000
			MAI
			05-25-2021
			0.97
			0.98
			6
			09-01-2023
			N
			05-31-2021
			01-01-2022
			03-31-2022
			1365692
			384819
			560996
			193811.32
			804696
			191007.68
			795296
			188657.68
			UW
			CREFC
			78094
			2.54
			2.4458
			2.51
			2.4157
			F
			F
		
		false
		false
		8750000
		26898.96
		0.0357
		0.0001216
		26898.96
		0
		0
		8750000
		8750000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		42
		05-12-2022
		06-13-2022
		BANA
		07-01-2021
		8255000
		120
		07-01-2031
		0
		0.0315
		0.0315
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		22391.69
		8255000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		03-31-2031
		03-31-2031
		03-31-2031
		
			GUARDIAN SELF STORAGE - PITTSBURGH, PA
			7452 MCKNIGHT ROAD
			Pittsburgh
			PA
			15237
			Allegheny
			SS
			87640
			87640
			652
			652
			1978
			13260000
			MAI
			05-26-2021
			0.98
			0.92
			6
			X
			04-30-2021
			01-01-2022
			03-31-2022
			1250145
			345722
			448176
			150045.16
			801969
			195676.84
			788823
			192390.34
			UW
			CREFC
			65008.13
			3.04
			3.01
			2.99
			2.9594
			F
			F
		
		false
		false
		8255000
		22391.69
		0.0315
		0.0001216
		22391.69
		0
		0
		8255000
		8255000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		43
		National Cooperative Bank, N.A.
		06-18-2021
		7500000
		120
		07-01-2031
		480
		0.033
		0.033
		3
		1
		08-01-2021
		true
		1
		WL
		2
		28161.6
		7493150.9
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			The Woodlands Apt. Corp.
			120 Cardinal Lane
			Islip
			NY
			11751
			Suffolk
			CH
			0
			223
			223
			1960
			2018
			49400000
			MAI
			03-31-2021
			49400000
			04-07-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-31-2021
			03-31-2021
			03-31-2021
			4962643
			4962643
			2136766
			2136766
			2825877
			2825877
			2779577
			2779577
			UW
			CREFC
			338023.56
			8.36
			8.36
			8.23
			8.23
			F
		
		false
		false
		7426489.85
		28161.6
		0.033
		0.0009
		21103.61
		7057.99
		7419431.86
		7419431.86
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		44
		05-12-2022
		06-13-2022
		BANA
		07-01-2021
		7420000
		120
		07-01-2031
		0
		0.03
		0.03
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		19168.33
		7420000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2031
		
			HI-PARK CAMPUS
			4151 S 94TH STREET
			Omaha
			NE
			68127
			Douglas
			IN
			149696
			149696
			1987
			13000000
			MAI
			05-27-2021
			1
			1
			6
			09-01-2023
			N
			Michael J. Kriha
			20496
			06-30-2026
			Vaccination Services of America  Inc.
			16128
			05-31-2025
			Alegent Creighton Health
			10656
			08-31-2025
			12-31-2020
			01-01-2022
			03-31-2022
			1255806
			365338
			346544
			103000.64
			909262
			262337.36
			811960
			238011.86
			UW
			CREFC
			55649.99
			4.03
			4.714
			3.6
			4.2769
			F
			F
			03-31-2022
		
		false
		false
		7420000
		19168.33
		0.03
		0.0001216
		19168.33
		0
		0
		7420000
		7420000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		45
		05-12-2022
		06-13-2022
		WFB
		06-28-2021
		7350000
		120
		07-11-2031
		0
		0.032
		0.032
		3
		1
		120
		08-11-2021
		true
		1
		WL
		3
		20253.33
		7350000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-10-2031
		
			STORAGE SENSE - EASTON
			270 CEDARVILLE ROAD
			Easton
			PA
			18042
			Northampton
			SS
			68665
			68665
			658
			658
			2006
			2019
			12500000
			MAI
			05-15-2021
			0.97
			0.91
			6
			09-11-2023
			N
			04-30-2021
			01-01-2022
			03-31-2022
			1030372.51
			290116.16
			278025.27
			76896.63
			752347.24
			213219.53
			745480.74
			211502.78
			UW
			CREFC
			58799.99
			3.15
			3.6261
			3.13
			3.5969
			F
			F
		
		false
		false
		7350000
		20253.33
		0.032
		0.0001216
		20253.33
		0
		0
		7350000
		7350000
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		46
		05-12-2022
		06-13-2022
		BANA
		07-01-2021
		7150000
		120
		07-01-2031
		0
		0.0315
		0.0315
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		19394.38
		7150000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		03-31-2031
		03-31-2031
		03-31-2031
		
			GUARDIAN SELF STORAGE - WEST MIFFLIN, PA
			1300 LEBANON CHURCH ROAD
			West Mifflin
			PA
			15236
			Allegheny
			SS
			87198
			87198
			728
			728
			2005
			12590000
			MAI
			05-26-2021
			0.94
			0.95
			6
			X
			04-30-2021
			01-01-2022
			03-31-2022
			1212545
			346266
			503501
			161152.23
			709044
			185113.77
			695964
			181843.77
			UW
			CREFC
			56306
			3.11
			3.2876
			3.05
			3.2295
			F
			F
		
		false
		false
		7150000
		19394.38
		0.0315
		0.0001216
		19394.38
		0
		0
		7150000
		7150000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		47
		National Cooperative Bank, N.A.
		06-18-2021
		7000000
		120
		07-01-2031
		0.0315
		0.0315
		3
		1
		08-01-2021
		true
		1
		WL
		3
		18630.21
		7000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			301 East Tenants Corp.
			301 East 75th Street
			New York
			NY
			10021
			New York
			CH
			0
			130
			130
			1966
			131900000
			MAI
			04-20-2021
			131900000
			06-09-2021
			MAI
			95.2
			95.2
			6
			N
			0
			0
			0
			04-20-2021
			04-20-2021
			04-20-2021
			6683058
			6683058
			3228034
			3228034
			3455024
			3455024
			3416924
			3416924
			UW
			CREFC
			223626.15
			15.45
			15.45
			15.28
			15.28
			F
		
		false
		false
		7000000
		18987.5
		0.0315
		0.0009
		18987.5
		7000000
		7000000
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		48
		05-12-2022
		06-13-2022
		MSBNA
		06-17-2021
		5750000
		120
		07-01-2031
		360
		0.0409
		0.0409
		3
		1
		36
		08-01-2021
		true
		1
		WL
		5
		20251.18
		5750000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		02-28-2031
		
			BEACHWOOD OFFICE PARK
			24400 CHAGRIN BOULEVARD AND 25700 SCIENCE PARK DRIVE
			Beachwood
			OH
			44122
			Cuyahoga
			OF
			79111
			79111
			1983
			8150000
			MAI
			06-01-2021
			0.97
			0.94
			6
			09-01-2023
			N
			Moskal Gross Ochosky
			7258
			12-31-2022
			Case Western Reserve University
			7092
			02-29-2024
			QuoteWizard
			6320
			08-31-2026
			04-01-2021
			01-01-2022
			03-31-2022
			1326917
			339206
			692482
			205001.18
			634434
			134204.82
			529404
			107947.45
			UW
			CREFC
			58793.75
			1.91
			2.2826
			1.59
			1.836
			F
			F
			03-31-2022
		
		false
		false
		5750000
		20251.18
		0.0409
		0.0001216
		20251.18
		0
		0
		5750000
		5750000
		05-01-2022
		1
		false
		20226.42
		10416.1
		0
		B
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		49
		05-12-2022
		06-13-2022
		MSBNA
		06-23-2021
		5225000
		120
		07-01-2031
		0
		0.0331
		0.0331
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		14892.7
		5225000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		03-31-2031
		03-31-2031
		03-31-2031
		
			10080 ALTA DRIVE
			10030 AND 10080 ALTA DRIVE
			Las Vegas
			NV
			89145
			Clark
			OF
			27539
			27539
			2005
			9300000
			MAI
			04-30-2021
			1
			1
			6
			X
			HUTCHISON & STEFFAN
			20439
			11-30-2022
			JACKSON LAB
			2407
			04-30-2022
			LV PLASTIC SURGERY
			2250
			06-30-2022
			03-31-2021
			01-01-2022
			03-31-2022
			869418.3
			239190
			265895.74
			65332.6
			603522.56
			173857.4
			574744
			166662.9
			UW
			CREFC
			43237
			3.44
			4.021
			3.28
			3.8546
			F
			F
		
		false
		false
		5225000
		14892.7
		0.0331
		0.0001216
		14892.7
		0
		0
		5225000
		5225000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		50
		National Cooperative Bank, N.A.
		06-30-2021
		5000000
		120
		07-01-2031
		0.0304
		0.0304
		3
		1
		08-01-2021
		true
		1
		WL
		3
		12842.59
		5000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			DAK Equities Corp.
			514 West End Avenue
			New York
			NY
			10024
			New York
			CH
			0
			45
			45
			1923
			2014
			79200000
			MAI
			06-10-2021
			79200000
			06-22-2021
			MAI
			95.2
			95.2
			6
			N
			0
			0
			0
			06-10-2021
			06-10-2021
			06-10-2021
			3168097
			3168097
			1225888
			1225888
			1942209
			1942209
			1924909
			1924909
			UW
			CREFC
			154143.57
			12.6
			12.6
			12.49
			12.49
			F
		
		false
		false
		5000000
		13088.89
		0.0304
		0.0009
		13088.89
		5000000
		5000000
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		51
		National Cooperative Bank, N.A.
		06-30-2021
		4850000
		120
		07-01-2031
		480
		0.031
		0.031
		3
		1
		08-01-2021
		true
		1
		WL
		2
		17642.92
		4845303.89
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			40 Stoner Avenue Corp.
			40 Stoner Avenue
			Great Neck Plaza
			NY
			11021
			Nassau
			CH
			0
			77
			77
			1965
			2015
			39900000
			MAI
			04-21-2021
			39900000
			06-08-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			04-21-2021
			01-01-2021
			12-31-2021
			2596969
			941270
			805804
			758441
			1791165
			182829
			1766465
			182829
			UW
			CREFC
			211715
			8.46
			0.86
			8.34
			0.86
			F
		
		false
		false
		4799959.9
		17642.92
		0.031
		0.0009
		12813.23
		4829.69
		4795130.21
		4795130.21
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		52
		National Cooperative Bank, N.A.
		05-28-2021
		4000000
		120
		06-01-2031
		360
		0.0325
		0.0325
		3
		1
		07-01-2021
		true
		1
		WL
		2
		17408.25
		3987192.87
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			144-80 Sanford Apartment Corp.
			144-80 Sanford Avenue
			Flushing
			NY
			11355
			Queens
			CH
			0
			94
			94
			1937
			2011
			36670000
			MAI
			02-24-2021
			36670000
			03-09-2021
			MAI
			96
			96
			6
			N
			0
			0
			0
			02-24-2021
			02-24-2021
			02-24-2021
			2200973
			2200973
			994099
			994099
			1206874
			1206874
			1183374
			1183374
			UW
			CREFC
			208801.73
			5.78
			5.78
			5.66
			5.66
			F
		
		false
		false
		3928151.83
		17408.25
		0.0325
		0.0009
		10993.37
		6414.88
		3921736.95
		3921736.95
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		53
		National Cooperative Bank, N.A.
		05-13-2021
		3900000
		120
		06-01-2031
		0.033
		0.033
		3
		1
		07-01-2021
		true
		1
		WL
		3
		10873.96
		3900000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			Herald Square Loft Corporation
			31 West 31st Street
			New York
			NY
			10001
			New York
			CH
			0
			11
			11
			1905
			1994
			26600000
			MAI
			04-15-2021
			26600000
			05-02-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			04-15-2021
			04-15-2021
			04-15-2021
			1621916
			1621916
			574208
			574208
			1047708
			1047708
			1039708
			1039708
			UW
			CREFC
			130474.22
			8.03
			8.03
			7.97
			7.97
			F
		
		false
		false
		3900000
		11082.5
		0.033
		0.0009
		11082.5
		3900000
		3900000
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		54
		National Cooperative Bank, N.A.
		06-28-2021
		3700000
		120
		07-01-2031
		360
		0.031
		0.031
		3
		1
		08-01-2021
		true
		1
		WL
		2
		15799.61
		3694077.33
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			67-87 AND 68-09 Booth Owners Corp.
			67-87 and 68-09 Booth Street
			Forest Hills
			NY
			11375
			Queens
			CH
			0
			108
			108
			1949
			2016
			42830000
			MAI
			05-04-2021
			42830000
			06-24-2021
			MAI
			97
			97
			6
			N
			0
			0
			0
			05-04-2021
			05-04-2021
			05-04-2021
			2660566
			2660566
			1131040
			1131040
			1529526
			1529526
			1502276
			1502276
			UW
			CREFC
			189532.34
			8.07
			8.07
			7.92
			7.92
			F
		
		false
		false
		3638148.66
		15799.61
		0.031
		0.0009
		9711.84
		6087.77
		3632060.89
		3632060.89
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		55
		National Cooperative Bank, N.A.
		06-18-2021
		3500000
		120
		07-01-2031
		480
		0.033
		0.033
		3
		1
		08-01-2021
		true
		1
		WL
		2
		13142.08
		3496803.75
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			3065 Sedgwick Owners Corporation
			3065 Sedgwick Avenue
			Bronx
			NY
			10468
			Bronx
			CH
			0
			73
			73
			1960
			2005
			19300000
			MAI
			03-26-2021
			19300000
			04-20-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			03-26-2021
			03-26-2021
			03-26-2021
			1771013
			1771013
			662809
			662809
			1108204
			1108204
			1091104
			1091104
			UW
			CREFC
			157639.26
			7.03
			7.03
			6.92
			6.92
			F
		
		false
		false
		3465695.27
		13142.08
		0.033
		0.0009
		9848.35
		3293.73
		3462401.54
		3462401.54
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		56
		05-12-2022
		06-13-2022
		WFB
		07-07-2021
		3500000
		120
		07-11-2031
		360
		0.0355
		0.0355
		3
		1
		0
		08-11-2021
		true
		1
		WL
		2
		15814.41
		3494884.9
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-10-2031
		
			ALL CITY SELF STORAGE
			296 WALMART DRIVE
			Soddy Daisy
			TN
			37379
			Hamilton
			SS
			56879
			56879
			438
			438
			1998
			2017
			6000000
			MAI
			06-04-2021
			0.98
			6
			09-11-2023
			N
			05-31-2021
			482666.52
			119255.91
			363410.61
			357722.71
			UW
			CREFC
			1.91
			1.89
			F
		
		false
		false
		3446068.48
		15814.41
		0.0355
		0.0001216
		10534.44
		5279.97
		0
		3440788.51
		3440788.51
		06-11-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		57
		05-12-2022
		06-13-2022
		MSBNA
		07-15-2021
		3475000
		120
		08-01-2031
		0
		0.0333
		0.0333
		3
		1
		120
		09-01-2021
		true
		1
		WL
		3
		0
		3475000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-30-2031
		
			139 EMERSON
			139 EMERSON PLACE
			Brooklyn
			NY
			11205
			Kings
			MF
			49
			49
			1905
			2013
			16800000
			MAI
			05-21-2021
			1
			6
			09-01-2023
			N
			04-30-2021
			1415509
			621649
			793860
			780610
			UW
			CREFC
			6.77
			6.65
			F
		
		false
		false
		3475000
		9964.56
		0.0333
		0.0001216
		9964.56
		0
		0
		3475000
		3475000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		58
		05-12-2022
		06-13-2022
		BANA
		06-08-2021
		3300000
		120
		07-01-2031
		0
		0.0311
		0.0311
		3
		1
		120
		08-01-2021
		true
		1
		WL
		3
		8837.58
		3300000
		1
		1
		1
		5
		true
		true
		false
		false
		false
		03-31-2031
		
			SPRINGFIELD STORAGE DEPOT SELF STORAGE - SPRINGFIELD, OH
			2526 COLUMBUS AVENUE AND 3772, 3808 AND 3830 SOUTH CHARLESTON PIKE
			Springfield
			OH
			45502
			Clark
			SS
			86098
			86098
			450
			450
			1997
			5120000
			MAI
			05-07-2021
			0.97
			0.94
			6
			09-01-2023
			N
			12-31-2020
			01-01-2022
			03-31-2022
			482480
			157356.18
			142011
			50375.97
			340469
			106980.21
			332233
			104921.21
			UW
			CREFC
			25657.49
			3.27
			4.1695
			3.19
			4.0893
			F
			F
		
		false
		false
		3300000
		8837.58
		0.0311
		0.0001216
		8837.58
		0
		0
		3300000
		3300000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		59
		05-12-2022
		06-13-2022
		BANA
		06-29-2021
		3250000
		120
		07-01-2031
		360
		0.04098
		0.04098
		3
		1
		24
		08-01-2021
		true
		1
		WL
		5
		11468.71
		3250000
		1
		1
		1
		5
		true
		true
		true
		false
		false
		02-28-2031
		02-28-2031
		02-28-2031
		
			PONDEROSA MHC
			2924 CARSON STREET AND 6036 EAST BELKNAP STREET
			Haltom City
			TX
			76117
			Tarrant
			MH
			91
			91
			1950
			4860000
			MAI
			04-29-2021
			0.84
			6
			X
			04-30-2021
			476997
			195733
			281264
			277221
			UW
			CREFC
			1.49
			1.47
			F
		
		false
		false
		3250000
		11468.71
		0.04098
		0.0006966
		11468.71
		0
		0
		3250000
		3250000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false
	
	
		Prospectus Loan ID
		60
		National Cooperative Bank, N.A.
		06-30-2021
		3000000
		120
		07-01-2031
		360
		0.032
		0.032
		3
		1
		08-01-2021
		true
		1
		WL
		2
		12974.01
		2995292.66
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			40 Prospect Park West Owners Corp.
			40 Prospect Park West
			Brooklyn
			NY
			11215
			11215
			CH
			0
			59
			59
			1942
			2009
			53600000
			MAI
			05-12-2021
			53600000
			06-22-2021
			MAI
			95
			95
			6
			N
			05-12-2021
			05-12-2021
			05-12-2021
			2209745
			2209745
			1014561
			1014561
			1195184
			1195184
			1178384
			1178384
			UW
			CREFC
			155622.92
			7.68
			7.68
			7.57
			7.57
			F
		
		false
		false
		2950740.81
		12974.01
		0.032
		0.0009
		8130.93
		4843.08
		2945897.73
		2945897.73
		06-01-2022
		1
		0
		false
	
	
		Prospectus Loan ID
		61
		National Cooperative Bank, N.A.
		05-27-2021
		2750000
		120
		06-01-2031
		360
		0.0329
		0.0329
		3
		1
		07-01-2021
		true
		1
		WL
		2
		12028.63
		2741260.51
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			North and South Lewis Place Owners Corp.
			1-9 North Lewis Place
			Rockville Centre
			NY
			11570
			Nassau
			CH
			0
			73
			73
			1950
			2001
			20500000
			MAI
			03-05-2021
			20500000
			04-08-2021
			MAI
			95.2
			95.2
			6
			N
			0
			0
			0
			03-05-2021
			03-05-2021
			03-05-2021
			1640448
			1640448
			784709
			784709
			855739
			855739
			841939
			841939
			UW
			CREFC
			144306.75
			5.93
			5.93
			5.83
			5.83
			F
		
		false
		false
		2700956.66
		12028.63
		0.0329
		0.0009
		7651.96
		4376.67
		2696579.99
		2696579.99
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		62
		National Cooperative Bank, N.A.
		06-30-2021
		2400000
		120
		07-01-2031
		360
		0.0318
		0.0318
		3
		1
		08-01-2021
		true
		1
		WL
		2
		10352.97
		2396219.03
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			50-22 Owners Ltd.
			50-22 40th Street
			Sunnyside
			NY
			11104
			Queens
			CH
			0
			48
			48
			1960
			1996
			14400000
			MAI
			04-02-2021
			14400000
			05-10-2021
			MAI
			95.1
			95.1
			6
			N
			0
			0
			0
			04-02-2021
			04-02-2021
			04-02-2021
			901577
			901577
			366936
			366936
			534641
			534641
			526641
			526641
			UW
			CREFC
			124335.12
			4.3
			4.3
			4.24
			4.24
			F
		
		false
		false
		2360450.9
		10352.97
		0.0318
		0.0009
		6463.7
		3889.27
		2356561.63
		2356561.63
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		63
		National Cooperative Bank, N.A.
		07-12-2021
		2000000
		120
		08-01-2031
		0.0329
		0.0329
		3
		1
		09-01-2021
		true
		1
		WL
		3
		5559.49
		2000000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		01-31-2031
		04-30-2031
		
			Shady Glen Owners Corp.
			20-25-35 Shady Glen Court
			New Rochelle
			NY
			10805
			Westchester
			CH
			0
			85
			85
			1950
			2009
			16600000
			MAI
			05-24-2021
			16600000
			06-20-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-24-2021
			05-24-2021
			05-24-2021
			2068218
			2068218
			772297
			772297
			1295921
			1295921
			1275021
			1275021
			UW
			CREFC
			66696.91
			19.43
			19.43
			19.11
			19.11
			F
		
		false
		false
		2000000
		5666.11
		0.0329
		0.0009
		5666.11
		2000000
		2000000
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		64
		National Cooperative Bank, N.A.
		06-02-2021
		2000000
		120
		07-01-2031
		360
		0.033
		0.033
		3
		1
		08-01-2021
		true
		1
		WL
		2
		8759.1
		1996924.23
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			Washington Place Apartment Corp.
			716 Broadway
			New York
			NY
			10003
			Incomplete
			CH
			0
			5
			5
			1889
			2006
			15360000
			MAI
			04-09-2021
			15360000
			04-16-2021
			MAI
			93.9
			93.9
			6
			N
			0
			0
			0
			04-09-2021
			04-09-2021
			04-09-2021
			770948
			770948
			288269
			288269
			482679
			482679
			473679
			473679
			UW
			CREFC
			105158.82
			4.59
			4.59
			4.51
			4.51
			F
		
		false
		false
		1967747.09
		8759.1
		0.033
		0.0009
		5591.68
		3167.42
		1964579.67
		1964579.67
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		65
		National Cooperative Bank, N.A.
		06-29-2021
		1900000
		120
		07-01-2031
		0.0329
		0.0329
		3
		1
		08-01-2021
		true
		1
		WL
		3
		5281.52
		1900000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			256 West 21st Owners Corp.
			256-260  West 21st Street
			New York
			NY
			10011
			New York
			CH
			0
			34
			34
			1895
			2011
			24000000
			MAI
			04-05-2021
			24000000
			04-12-2021
			MAI
			95.3
			95.3
			6
			N
			0
			0
			0
			04-05-2021
			04-05-2021
			04-05-2021
			982264
			982264
			506708
			506708
			475556
			475556
			470056
			470056
			UW
			CREFC
			63407.47
			7.5
			7.5
			7.42
			7.42
			F
		
		false
		false
		1900000
		5382.81
		0.0329
		0.0009
		5382.81
		1900000
		1900000
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		66
		National Cooperative Bank, N.A.
		06-14-2021
		1900000
		120
		07-01-2031
		360
		0.0334
		0.0334
		3
		1
		08-01-2021
		true
		1
		WL
		2
		8363.06
		1897101.55
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			311-313 West 82nd St. Owners Corp.
			311-313 West 82nd Street
			New York
			NY
			10024
			New York
			CH
			0
			22
			22
			1891
			2013
			12680000
			MAI
			04-16-2021
			12680000
			05-06-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			04-16-2021
			04-16-2021
			04-16-2021
			561460
			561460
			279443
			279443
			282017
			282017
			271017
			271017
			UW
			CREFC
			100361.92
			2.81
			2.81
			2.7
			2.7
			F
		
		false
		false
		1869580.66
		8363.06
		0.0334
		0.0009
		5377.12
		2985.94
		1866594.72
		1866594.72
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		67
		National Cooperative Bank, N.A.
		06-29-2021
		1700000
		120
		07-01-2031
		360
		0.0338
		0.0338
		3
		1
		08-01-2021
		true
		1
		WL
		2
		7520.34
		1697427.6
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			West 239th Owners, Inc.
			645 West 239th Street
			Bronx
			NY
			10463
			Bronx
			CH
			0
			42
			42
			1953
			2000
			13040000
			MAI
			06-07-2021
			13040000
			06-23-2021
			MAI
			97
			97
			6
			N
			0
			0
			0
			06-07-2021
			06-07-2021
			06-07-2021
			1112282
			1112282
			553901
			553901
			558381
			558381
			547631
			547631
			UW
			CREFC
			90206.95
			6.19
			6.19
			6.07
			6.07
			F
		
		false
		false
		1672979.41
		7520.34
		0.0338
		0.0009
		4869.3
		2651.04
		1670328.37
		1670328.37
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		68
		National Cooperative Bank, N.A.
		06-25-2021
		1600000
		120
		07-01-2031
		360
		0.0327
		0.0327
		3
		1
		08-01-2021
		true
		1
		WL
		2
		6980.88
		1597524.45
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			Saunders Street Owners, Ltd.
			61-41 Saunders Street
			Rego Park
			NY
			11374
			Incomplete
			CH
			0
			107
			107
			1939
			2017
			28300000
			MAI
			03-19-2021
			28300000
			04-26-2021
			MAI
			95.1
			95.1
			6
			N
			0
			0
			0
			03-19-2021
			03-19-2021
			03-19-2021
			2098948
			2098948
			996990
			996990
			1101958
			1101958
			1077358
			1077358
			UW
			CREFC
			83799.09
			13.15
			13.15
			12.86
			12.86
			F
		
		false
		false
		1574057.44
		6980.88
		0.0327
		0.0009
		4432.28
		2548.6
		1571508.84
		1571508.84
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		69
		National Cooperative Bank, N.A.
		06-09-2021
		1500000
		120
		07-01-2031
		360
		0.0343
		0.0343
		3
		1
		08-01-2021
		true
		1
		WL
		2
		6677.2
		1497753.22
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			Island Gardens Owners Corp
			430 Mainstreet
			Farmingdale
			NY
			11735
			Incomplete
			CH
			0
			71
			71
			1961
			2013
			18800000
			MAI
			04-19-2021
			18800000
			05-14-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			04-19-2021
			04-19-2021
			04-19-2021
			1766240
			1766240
			593230
			593230
			1173010
			1173010
			1159210
			1159210
			UW
			CREFC
			80123.63
			14.64
			14.64
			14.47
			14.47
			F
		
		false
		false
		1476374.03
		6677.2
		0.0343
		0.0009
		4360.63
		2316.57
		1474057.46
		1474057.46
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		70
		National Cooperative Bank, N.A.
		05-26-2021
		1400000
		120
		06-01-2031
		360
		0.0343
		0.0343
		3
		1
		07-01-2021
		true
		1
		WL
		2
		5364.86
		1397402.98
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			Ruggles House, Inc.
			112 East 19th St
			New York
			NY
			10003
			Incomplete
			CH
			0
			22
			22
			1912
			2003
			48500000
			MAI
			04-05-2021
			48500000
			05-14-2021
			MAI
			94.8
			94.8
			6
			N
			0
			0
			0
			04-05-2021
			04-05-2021
			04-05-2021
			2891184
			2891184
			1169542
			1169542
			1721642
			1721642
			1707842
			1707842
			UW
			CREFC
			64384.52
			26.74
			26.74
			26.53
			26.53
			F
		
		false
		false
		1385330.97
		5364.86
		0.0343
		0.0009
		4091.73
		1273.13
		1384057.84
		1384057.84
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		71
		National Cooperative Bank, N.A.
		06-29-2021
		1350000
		120
		07-01-2031
		0.0345
		0.0345
		3
		1
		08-01-2021
		true
		1
		WL
		3
		3935.16
		1350000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			Palmer Avenue Owners, Inc.
			2291-2295-2299-2303-2307 Palmer Avenue
			New Rochelle
			NY
			10801
			Westchester
			CH
			0
			40
			40
			1956
			2011
			9170000
			MAI
			05-05-2021
			9170000
			05-21-2021
			MAI
			95
			95
			6
			N
			0
			0
			0
			05-05-2021
			05-05-2021
			05-05-2021
			951615
			951615
			392132
			392132
			559483
			559483
			547183
			547183
			UW
			CREFC
			47213.76
			11.85
			11.85
			11.59
			11.59
			F
		
		false
		false
		1350000
		4010.63
		0.0345
		0.0009
		4010.63
		1350000
		1350000
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		72
		National Cooperative Bank, N.A.
		06-16-2021
		1200000
		120
		07-01-2031
		0.033
		0.033
		3
		1
		08-01-2021
		true
		1
		WL
		3
		3345.83
		1200000
		1
		1
		1
		10
		true
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			Belmont Owners Corp.
			70-04 Ingram St.
			Forest Hills
			NY
			11375
			Incomplete
			CH
			0
			60
			60
			1958
			2011
			13000000
			MAI
			05-21-2021
			13000000
			06-10-2021
			MAI
			95.4
			95.4
			6
			N
			0
			0
			0
			05-21-2021
			05-21-2021
			05-21-2021
			1175424
			1175424
			574006
			574006
			601418
			601418
			587418
			587418
			UW
			CREFC
			40148.06
			14.98
			14.98
			14.63
			14.63
			F
		
		false
		false
		1200000
		3410
		0.033
		0.0009
		3410
		1200000
		1200000
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		73
		National Cooperative Bank, N.A.
		06-15-2021
		1200000
		120
		07-01-2031
		360
		0.0338
		0.0338
		3
		1
		08-01-2021
		true
		1
		WL
		2
		5308.48
		1198184.19
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			1580 East 18th Street Owners Corp.
			1580 E 18th Street
			Brooklyn
			NY
			11230
			Incomplete
			CH
			0
			69
			69
			1963
			2001
			20650000
			MAI
			04-12-2021
			20650000
			05-28-2021
			MAI
			93
			93
			6
			N
			0
			0
			0
			04-12-2021
			04-12-2021
			04-12-2021
			1339292
			1339292
			546972
			546972
			792320
			792320
			778320
			778320
			UW
			CREFC
			63691.32
			12.44
			12.44
			12.22
			12.22
			F
		
		false
		false
		1180926.61
		5308.48
		0.0338
		0.0009
		3437.15
		1871.33
		1179055.28
		1179055.28
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		74
		National Cooperative Bank, N.A.
		06-17-2021
		1100000
		120
		07-01-2031
		360
		0.0339
		0.0339
		3
		1
		08-01-2021
		true
		1
		WL
		2
		4872.2
		1098338.88
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			916 Union Street Apartments Inc.
			916 Union Street
			Brooklyn
			NY
			11215
			Brooklyn
			CH
			0
			24
			24
			1933
			16030000
			MAI
			04-22-2021
			16030000
			06-04-2021
			MAI
			96
			96
			6
			N
			0
			0
			0
			04-22-2021
			04-22-2021
			04-22-2021
			698011
			698011
			300796
			300796
			397215
			397215
			390015
			390015
			UW
			CREFC
			58500
			6.79
			6.79
			6.67
			6.67
			F
		
		false
		false
		1082547.77
		4872.2
		0.0339
		0.0009
		3160.14
		1712.06
		1080835.71
		1080835.71
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		75
		National Cooperative Bank, N.A.
		06-25-2021
		1060000
		120
		07-01-2031
		360
		0.0337
		0.0337
		3
		1
		08-01-2021
		true
		1
		WL
		2
		4683.29
		1058392.77
		1
		1
		1
		10
		false
		true
		false
		false
		0
		12-31-2030
		03-31-2031
		
			Crescents by the Shore Corp.
			30/36/42 The Crescents
			Babylon Village
			NY
			11702
			Suffolk
			CH
			0
			18
			18
			1920
			2000
			4850000
			MAI
			02-27-2021
			4850000
			06-21-2021
			MAI
			96
			96
			6
			N
			0
			0
			0
			02-27-2021
			02-27-2021
			02-27-2021
			404352
			404352
			133018
			133018
			271334
			271334
			266834
			266834
			UW
			CREFC
			56176.81
			4.83
			4.83
			4.75
			4.75
			F
		
		false
		false
		1043121.22
		4683.29
		0.0337
		0.0009
		3027.08
		1656.21
		1041465.01
		1041465.01
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		76
		National Cooperative Bank, N.A.
		05-28-2021
		1000000
		120
		06-01-2031
		360
		0.0345
		0.0345
		3
		1
		07-01-2021
		true
		1
		WL
		2
		4462.58
		996915.96
		1
		1
		1
		10
		false
		true
		false
		false
		0
		11-30-2030
		02-28-2031
		
			East 94th Street Housing Corp.
			330 East 94th Street
			New York
			NY
			10128
			Incomplete
			CH
			0
			15
			15
			1890
			2006
			8040000
			MAI
			04-01-2021
			8040000
			05-12-2021
			MAI
			95.1
			95.1
			6
			N
			0
			0
			0
			04-01-2021
			04-01-2021
			04-01-2021
			325906
			325906
			139781
			139781
			186125
			186125
			183825
			183825
			UW
			CREFC
			53484.2
			3.48
			3.48
			3.43
			3.43
			F
		
		false
		false
		982672.26
		4462.58
		0.0345
		0.0009
		2919.36
		1543.22
		981129.04
		981129.04
		06-01-2022
		1
		0
		NCB
		false
	
	
		Prospectus Loan ID
		2A
		05-12-2022
		06-13-2022
		BANA
		06-16-2021
		8000000
		120
		07-01-2031
		0
		0.03094
		0.03094
		3
		1
		120
		08-01-2021
		1
		PP
		3
		8000000
		1
		0
		true
		true
		false
		false
		false
		
			NA
			NA
			N
		
		false
		false
		8000000
		21314.22
		0.03094
		0.0001216
		21314.22
		0
		0
		8000000
		8000000
		06-01-2022
		1
		false
		0
		0
		0
		0
		0
		Wells Fargo Bank, NA
		false



  
    Item 2(a)(2)
    Asset Number
    With respect to Asset Number 2, original file reflected one loan with Original Loan Amount of 76000000 however this is now split into Asset Number 2 and, 2A with Original Loan Amounts of 68000000 and 8000000 respectively.  Appraisal, financial, and property level information will only be reflected on Asset Number 2.  
  
  
    Item 2(c)(18)
    Scheduled Principal Balance Securitization Amount
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 
  
  
    Item 2(d)(2)
    Property Address
    With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank.
  
  
    Item 2(d)(28)(xiv)
    Most Recent Debt Service Amount
    With respect to any “Interest Only/Balloon” mortgage loan, the value shown reflects the annual interest-only debt service payment.  With respect to any “Interest Only/Amortizing” mortgage loan, the value shown reflects the annual amortizing debt service payment.  With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(d)(28)(xv)
    Debt Service Coverage Net Operating Income Securitization Percentage
    With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(d)(28)(xvi)
    Most Recent Debt Service Coverage Net Operating Income Percentage
    With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(d)(28)(xvii)
    Debt Service Coverage Net Cash Flow Securitization Percentage
    With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(d)(28)(xviii)
    Most Recent Debt Service Coverage Net Cash Flow Percentage
    With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure).
  
  
    Item 2(e)(6)
    Servicer Trustee Fee Rate Percentage
    With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan.
  
  
    Item 2(e)(12)
    Report Period End Actual Balance Amount
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. 
  
  
    Item 2(e)(13)
    Report Period End Scheduled Balance Amount 
    With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
  
  
    Item 2(f)(1)
    Primary Servicer
    Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, "NCB" represents "National Cooperative Bank, N.A." and "Wells Fargo Bank, NA" represents "Wells Fargo Bank, National Association".

Serious News for Serious Traders! Try StreetInsider.com Premium Free!

Create E-mail Alert Related Categories

SEC Filings

Sign up for StreetInsider Free!

Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!

Form 10-D BANK 2021-BNK35 For: Jun 17

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)

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

Form 10-D BANK 2021-BNK35 For: Jun 17

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)

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed

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