wcm21b31_ex991-202309.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	09/15/23	BANK 2021-BNK31
Determination Date:	09/11/23
Next Distribution Date:	10/17/23
Record Date:	08/31/23	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK31


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		General Master Servicer	Wells Fargo Bank, National Association
Exchangeable Certificate Detail	5-7
			BANK 2021-BNK31 Asset Manager		commercial.servicing@wellsfargo.com
Exchangeable Certificate Factor Detail	8
			Three Wells Fargo, MAC D1050-084, 401 South Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Additional Information	9	General Special Servicer	KeyBank National Association
Bond / Collateral Reconciliation - Cash Flows	10		Mike Jenkins	(913) 317-4875	KeyBank_Notices@KeyBank.com
Bond / Collateral Reconciliation - Balances	11		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Current Mortgage Loan and Property Stratification	12-16	NCB Master Servicer & NCB	National Cooperative Bank, N.A.
		Special Servicer
Mortgage Loan Detail (Part 1)	17-19
			Tom Klump	(703) 302-8080	tklump@ncb.coop
Mortgage Loan Detail (Part 2)	20-22		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Principal Prepayment Detail	23	Operating Advisor & Asset	Park Bridge Lender Services LLC
Historical Detail	24	Representations Reviewer
			BANK 2021-BNK31 - Surveillance Manager		cmbs.notices@parkbridgefinancial.com
Delinquency Loan Detail	25
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	26
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Specially Serviced Loan Detail - Part 1	27		Bank, N.A.
Specially Serviced Loan Detail - Part 2	28		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Modified Loan Detail	29		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	30	Trustee	Wilmington Trust, National Association
Historical Bond / Collateral Loss Reconciliation Detail	31		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Interest Shortfall Detail - Collateral Level	32		1100 North Market Street \| Wilmington, DE 19890 \| United States
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	06541AAZ3	0.455000%	24,155,000.00	13,831,355.14	366,627.70	5,244.39	0.00	0.00	371,872.09	13,464,727.44	30.38%	30.00%
A-SB	06541ABA7	1.739000%	27,859,000.00	27,859,000.00	0.00	40,372.33	0.00	0.00	40,372.33	27,859,000.00	30.38%	30.00%
A-3	06541ABB5	1.771000%	252,000,000.00	252,000,000.00	0.00	371,910.00	0.00	0.00	371,910.00	252,000,000.00	30.38%	30.00%
A-4	06541ABG4	2.036000%	297,934,000.00	297,934,000.00	0.00	505,494.69	0.00	0.00	505,494.69	297,934,000.00	30.38%	30.00%
A-S	06541ABP4	2.211000%	94,592,000.00	94,592,000.00	0.00	174,285.76	0.00	0.00	174,285.76	94,592,000.00	19.24%	19.00%
B	06541ABU3	2.383000%	37,622,000.00	37,622,000.00	0.00	74,711.02	0.00	0.00	74,711.02	37,622,000.00	14.81%	14.63%
C	06541ABZ2	2.545000%	34,397,000.00	34,397,000.00	0.00	72,950.30	0.00	0.00	72,950.30	34,397,000.00	10.76%	10.63%
D	06541AAJ9	2.500000%	21,499,000.00	21,499,000.00	0.00	44,789.58	0.00	0.00	44,789.58	21,499,000.00	8.23%	8.13%
E	06541AAL4	2.500000%	16,123,000.00	16,123,000.00	0.00	33,589.58	0.00	0.00	33,589.58	16,123,000.00	6.33%	6.25%
F	06541AAN0	2.297079%	17,199,000.00	17,199,000.00	0.00	32,922.88	0.00	0.00	32,922.88	17,199,000.00	4.30%	4.25%
G	06541AAQ3	2.297079%	8,599,000.00	8,599,000.00	0.00	16,460.48	0.00	0.00	16,460.48	8,599,000.00	3.29%	3.25%
H*	06541AAS9	2.297079%	27,948,084.00	27,948,084.00	0.00	52,578.81	0.00	0.00	52,578.81	27,948,084.00	0.00%	0.00%
V	06541AAU4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06541AAW0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2QMP36	3.297079%	45,259,320.22	44,715,970.48	19,296.19	122,811.62	0.00	0.00	142,107.81	44,696,674.29	0.00%	0.00%
Regular SubTotal			905,186,404.22	894,319,409.62	385,923.89	1,548,121.44	0.00	0.00	1,934,045.33	893,933,485.73


X-A	06541ABM1	1.424901%	601,948,000.00	591,624,355.14	0.00	702,505.27	0.00	0.00	702,505.27	591,257,727.44
X-B	06541ABN9	0.978285%	166,611,000.00	166,611,000.00	0.00	135,827.55	0.00	0.00	135,827.55	166,611,000.00
X-D	06541AAA8	0.797079%	37,622,000.00	37,622,000.00	0.00	24,989.74	0.00	0.00	24,989.74	37,622,000.00
X-F	06541AAC4	1.000000%	17,199,000.00	17,199,000.00	0.00	14,332.50	0.00	0.00	14,332.50	17,199,000.00
X-G	06541AAE0	1.000000%	8,599,000.00	8,599,000.00	0.00	7,165.83	0.00	0.00	7,165.83	8,599,000.00
X-H	06541AAG5	1.000000%	27,948,084.00	27,948,084.00	0.00	23,290.07	0.00	0.00	23,290.07	27,948,084.00
Notional SubTotal			859,927,084.00	849,603,439.14	0.00	908,110.96	0.00	0.00	908,110.96	849,236,811.44

Deal Distribution Total					385,923.89	2,456,232.40	0.00	0.00	2,842,156.29

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




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 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	06541AAZ3	572.60836845	15.17812875	0.21711406	0.00000000	0.00000000	0.00000000	0.00000000	15.39524281	557.43023970
A-SB	06541ABA7	1,000.00000000	0.00000000	1.44916652	0.00000000	0.00000000	0.00000000	0.00000000	1.44916652	1,000.00000000
A-3	06541ABB5	1,000.00000000	0.00000000	1.47583333	0.00000000	0.00000000	0.00000000	0.00000000	1.47583333	1,000.00000000
A-4	06541ABG4	1,000.00000000	0.00000000	1.69666668	0.00000000	0.00000000	0.00000000	0.00000000	1.69666668	1,000.00000000
A-S	06541ABP4	1,000.00000000	0.00000000	1.84250000	0.00000000	0.00000000	0.00000000	0.00000000	1.84250000	1,000.00000000
B	06541ABU3	1,000.00000000	0.00000000	1.98583329	0.00000000	0.00000000	0.00000000	0.00000000	1.98583329	1,000.00000000
C	06541ABZ2	1,000.00000000	0.00000000	2.12083321	0.00000000	0.00000000	0.00000000	0.00000000	2.12083321	1,000.00000000
D	06541AAJ9	1,000.00000000	0.00000000	2.08333318	0.00000000	0.00000000	0.00000000	0.00000000	2.08333318	1,000.00000000
E	06541AAL4	1,000.00000000	0.00000000	2.08333313	0.00000000	0.00000000	0.00000000	0.00000000	2.08333313	1,000.00000000
F	06541AAN0	1,000.00000000	0.00000000	1.91423222	0.00000000	0.00000000	0.00000000	0.00000000	1.91423222	1,000.00000000
G	06541AAQ3	1,000.00000000	0.00000000	1.91423189	0.00000000	0.00000000	0.00000000	0.00000000	1.91423189	1,000.00000000
H	06541AAS9	1,000.00000000	0.00000000	1.88130285	0.03292927	0.43130076	0.00000000	0.00000000	1.88130285	1,000.00000000
V	06541AAU4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06541AAW0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2QMP36	987.99474368	0.42634732	2.71351004	0.00107028	0.01414648	0.00000000	0.00000000	3.13985737	987.56839636

Notional Certificates
X-A	06541ABM1	982.84960684	0.00000000	1.16705308	0.00000000	0.00000000	0.00000000	0.00000000	1.16705308	982.24053812
X-B	06541ABN9	1,000.00000000	0.00000000	0.81523759	0.00000000	0.00000000	0.00000000	0.00000000	0.81523759	1,000.00000000
X-D	06541AAA8	1,000.00000000	0.00000000	0.66423210	0.00000000	0.00000000	0.00000000	0.00000000	0.66423210	1,000.00000000
X-F	06541AAC4	1,000.00000000	0.00000000	0.83333333	0.00000000	0.00000000	0.00000000	0.00000000	0.83333333	1,000.00000000
X-G	06541AAE0	1,000.00000000	0.00000000	0.83333295	0.00000000	0.00000000	0.00000000	0.00000000	0.83333295	1,000.00000000
X-H	06541AAG5	1,000.00000000	0.00000000	0.83333333	0.00000000	0.00000000	0.00000000	0.00000000	0.83333333	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 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	08/01/23 - 08/30/23	30	0.00	5,244.39	0.00	5,244.39	0.00	0.00	0.00	5,244.39	0.00
A-SB	08/01/23 - 08/30/23	30	0.00	40,372.33	0.00	40,372.33	0.00	0.00	0.00	40,372.33	0.00
A-3	08/01/23 - 08/30/23	30	0.00	371,910.00	0.00	371,910.00	0.00	0.00	0.00	371,910.00	0.00
A-4	08/01/23 - 08/30/23	30	0.00	505,494.69	0.00	505,494.69	0.00	0.00	0.00	505,494.69	0.00
X-A	08/01/23 - 08/30/23	30	0.00	702,505.27	0.00	702,505.27	0.00	0.00	0.00	702,505.27	0.00
X-B	08/01/23 - 08/30/23	30	0.00	135,827.55	0.00	135,827.55	0.00	0.00	0.00	135,827.55	0.00
X-D	08/01/23 - 08/30/23	30	0.00	24,989.74	0.00	24,989.74	0.00	0.00	0.00	24,989.74	0.00
X-F	08/01/23 - 08/30/23	30	0.00	14,332.50	0.00	14,332.50	0.00	0.00	0.00	14,332.50	0.00
X-G	08/01/23 - 08/30/23	30	0.00	7,165.83	0.00	7,165.83	0.00	0.00	0.00	7,165.83	0.00
X-H	08/01/23 - 08/30/23	30	0.00	23,290.07	0.00	23,290.07	0.00	0.00	0.00	23,290.07	0.00
A-S	08/01/23 - 08/30/23	30	0.00	174,285.76	0.00	174,285.76	0.00	0.00	0.00	174,285.76	0.00
B	08/01/23 - 08/30/23	30	0.00	74,711.02	0.00	74,711.02	0.00	0.00	0.00	74,711.02	0.00
C	08/01/23 - 08/30/23	30	0.00	72,950.30	0.00	72,950.30	0.00	0.00	0.00	72,950.30	0.00
D	08/01/23 - 08/30/23	30	0.00	44,789.58	0.00	44,789.58	0.00	0.00	0.00	44,789.58	0.00
E	08/01/23 - 08/30/23	30	0.00	33,589.58	0.00	33,589.58	0.00	0.00	0.00	33,589.58	0.00
F	08/01/23 - 08/30/23	30	0.00	32,922.88	0.00	32,922.88	0.00	0.00	0.00	32,922.88	0.00
G	08/01/23 - 08/30/23	30	0.00	16,460.48	0.00	16,460.48	0.00	0.00	0.00	16,460.48	0.00
H	08/01/23 - 08/30/23	30	11,112.45	53,499.12	0.00	53,499.12	920.31	0.00	0.00	52,578.81	12,054.03
RR Interest	08/01/23 - 08/30/23	30	590.20	122,860.06	0.00	122,860.06	48.44	0.00	0.00	122,811.62	640.26
Totals			11,702.65	2,457,201.15	0.00	2,457,201.15	968.75	0.00	0.00	2,456,232.40	12,694.29




© 2021 Computershare. All rights reserved. Confidential.												Page 4 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-3 (Cert)	06541ABB5	1.771000%	252,000,000.00	252,000,000.00	0.00	371,910.00	0.00	0.00	371,910.00	252,000,000.00
A-3 (Exch)	06541ABB5	1.771000%	252,000,000.00	252,000,000.00	0.00	371,910.00	0.00	0.00	371,910.00	252,000,000.00
A-3-1	06541ABC3	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-1	06541ABC3	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06541ABD1	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06541ABD1	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	06541ABE9	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	06541ABF6	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4 (Cert)	06541ABG4	2.036000%	297,934,000.00	297,934,000.00	0.00	505,494.69	0.00	0.00	505,494.69	297,934,000.00
A-4 (Exch)	06541ABG4	2.036000%	297,934,000.00	297,934,000.00	0.00	505,494.69	0.00	0.00	505,494.69	297,934,000.00
A-4-1	06541ABH2	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-1	06541ABH2	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541ABJ8	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541ABJ8	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06541ABK5	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06541ABL3	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (Cert)	06541ABP4	2.211000%	94,592,000.00	94,592,000.00	0.00	174,285.76	0.00	0.00	174,285.76	94,592,000.00
A-S (Exch)	06541ABP4	2.211000%	94,592,000.00	94,592,000.00	0.00	174,285.76	0.00	0.00	174,285.76	94,592,000.00
A-S-1	06541ABQ2	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-1	06541ABQ2	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541ABR0	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541ABR0	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06541ABS8	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06541ABT6	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Exch)	06541ABU3	2.383000%	37,622,000.00	37,622,000.00	0.00	74,711.02	0.00	0.00	74,711.02	37,622,000.00
B-1	06541ABV1	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06541ABW9	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	06541ABZ2	2.545000%	34,397,000.00	34,397,000.00	0.00	72,950.30	0.00	0.00	72,950.30	34,397,000.00
C (Exch)	06541ABZ2	2.545000%	34,397,000.00	34,397,000.00	0.00	72,950.30	0.00	0.00	72,950.30	34,397,000.00
C-1	06541ACA6	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-1	06541ACA6	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06541ACB4	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06541ACB4	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


© 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
Exchangeable Certificate Details
B (Cert)	06541ABU3	2.383000%	37,622,000.00	37,622,000.00	0.00	74,711.02	0.00	0.00	74,711.02	37,622,000.00
B-1	06541ABV1	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06541ABW9	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06541ABX7	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06541ABY5	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06541ACD0	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			222,507,000.00	37,622,000.00	0.00	74,711.02	0.00	0.00	74,711.02	37,622,000.00




© 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
B (Cert)	06541ABU3	1,000.00000000	0.00000000	1.98583329	0.00000000	0.00000000	0.00000000	0.00000000	1.98583329	1,000.00000000
B-2	06541ABW9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
B-X1	06541ABX7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06541ABY5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06541ACD0	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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,474,702.02	Master Servicing Fee	9,252.98
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,263.62
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	385.05
ARD Interest	0.00	Operating Advisor Fee	1,093.55
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	215.63
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,474,702.02	Total Fees	17,500.84

Principal		Expenses/Reimbursements
Scheduled Principal	385,923.89	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	968.75
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	385,923.89	Total Expenses/Reimbursements	968.75

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,456,232.40
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	385,923.89
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,842,156.29
Total Funds Collected	2,860,625.91	Total Funds Distributed	2,860,625.88


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		894,319,409.65	894,319,409.65	Beginning Certificate Balance	894,319,409.62
(-) Scheduled Principal Collections		385,923.89	385,923.89	(-) Principal Distributions	385,923.89
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		893,933,485.76	893,933,485.76	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		894,319,409.65	894,319,409.65	Ending Certificate Balance	893,933,485.73
Ending Actual Collateral Balance		893,933,485.77	893,933,485.77



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.03)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.03)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.30%
				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
	1,000,000 or less	2	1,849,132.16	0.21%	87	3.1865	(0.401678)	1.50 or less	15	69,226,417.79	7.74%	87	3.0725	1.078342
1,000,001 to 2,000,000		8	13,432,488.04	1.50%	88	3.4062	1.447273	1.51 to 1.75	2	9,899,332.78	1.11%	89	3.0749	1.544142
2,000,001 to 3,000,000		8	20,663,683.82	2.31%	88	3.4180	1.669764	1.76 to 2.00	3	39,074,034.99	4.37%	88	3.0742	1.856366
3,000,001 to 4,000,000		4	14,157,500.00	1.58%	88	3.4889	3.174844	2.01 to 2.25	5	46,247,131.54	5.17%	83	3.8339	2.176394
4,000,001 to 5,000,000		5	22,584,413.59	2.53%	88	3.5814	3.144811	2.26 to 2.50	4	32,608,712.80	3.65%	88	3.8065	2.335818
5,000,001 to 6,000,000		2	11,700,000.00	1.31%	88	3.6448	2.672287	2.51 to 2.75	4	73,089,413.59	8.18%	80	4.0062	2.522247
6,000,001 to 7,000,000		1	7,000,000.00	0.78%	89	2.9900	1.550000	2.76 to 3.00	11	169,165,000.00	18.92%	88	3.4044	2.839161
7,000,001 to 8,000,000		1	8,000,000.00	0.89%	88	3.1900	4.363300	3.01 or greater	22	428,285,442.27	47.91%	87	2.9300	3.753662
8,000,001 to 9,000,000		4	34,691,321.96	3.88%	88	3.4717	2.252781	Totals	67	893,933,485.76	100.00%	87	3.2135	3.002556
9,000,001 to 10,000,000		3	28,938,712.80	3.24%	88	3.7292	2.731590
10,000,001 to 15,000,000		9	123,053,751.18	13.77%	88	3.3640	3.324273
15,000,001 to 20,000,000		6	110,379,867.16	12.35%	87	2.8311	3.629867
20,000,001 to 30,000,000		5	116,717,172.78	13.06%	85	3.2188	2.721972
	30,000,001 or greater	9	380,765,442.27	42.59%	86	3.1530	3.028795
	Totals	67	893,933,485.76	100.00%	87	3.2135	3.002556
(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						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Alabama	4	25,467,694.75	2.85%	88	3.3988	2.880943	Oklahoma	1	818,524.97	0.09%	88	3.4520	3.100200
Alaska	1	8,450,000.00	0.95%	88	3.6000	2.317600	Oregon	1	18,000,000.00	2.01%	87	3.2200	2.776900
Arizona	3	10,922,524.59	1.22%	87	3.0321	3.138876	Pennsylvania	7	42,376,335.89	4.74%	88	3.5408	2.757673
Arkansas	1	1,555,096.56	0.17%	87	3.2050	2.753400	Rhode Island	1	5,639,440.48	0.63%	88	2.8000	3.656300
California	11	222,970,000.00	24.94%	87	3.2483	3.435691	Tennessee	3	15,112,970.16	1.69%	88	2.9249	1.925524
Colorado	1	912,970.16	0.10%	88	3.4520	3.100200	Texas	13	24,479,240.84	2.74%	88	3.2434	3.080599
Connecticut	2	10,968,662.32	1.23%	88	3.3525	3.224816	Virginia	2	5,236,425.01	0.59%	87	3.2050	2.753400
Florida	5	92,978,751.19	10.40%	79	4.0252	2.476530	Washington	3	17,445,142.67	1.95%	89	3.4203	3.018990
Georgia	4	11,980,831.01	1.34%	88	3.1512	2.342808	West Virginia	1	3,307,500.00	0.37%	88	3.7900	4.014300
Idaho	2	1,955,354.87	0.22%	88	2.8000	3.656300	Wisconsin	2	2,290,648.28	0.26%	88	3.3680	2.780091
Illinois	6	43,452,279.51	4.86%	87	3.0811	1.984726	Totals	126	893,933,485.76	100.00%	87	3.2135	3.002556
Indiana	3	6,081,999.31	0.68%	88	3.4367	3.078674
									Property Type³
Iowa	1	3,545,941.00	0.40%	88	3.4121	2.787300
Kansas	2	2,768,380.36	0.31%	88	4.0400	2.192800		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kentucky	2	12,750,000.00	1.43%	88	2.8910	1.850000		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	1	837,828.15	0.09%	87	3.2050	2.753400	Industrial	8	130,644,000.00	14.61%	88	3.3694	3.423356
Maryland	1	2,000,000.00	0.22%	87	3.8170	2.110400	Mixed Use	2	14,801,000.00	1.66%	89	3.6322	2.812163
Massachusetts	1	20,000,000.00	2.24%	86	3.1500	3.783700	Mobile Home Park	2	2,768,380.36	0.31%	88	4.0400	2.192800
Michigan	4	22,742,534.06	2.54%	88	3.4914	3.574303	Multi-Family	19	66,730,158.64	7.46%	88	3.2157	1.481376
Nevada	2	14,988,944.02	1.68%	88	3.3122	3.774350	Office	20	301,862,526.52	33.77%	87	2.8265	3.208420
New Hampshire	1	1,941,446.72	0.22%	88	2.8000	3.656300	Other	1	2,000,000.00	0.22%	87	3.8170	2.110400
New Jersey	1	4,589,413.59	0.51%	88	3.2400	2.554300	Retail	46	229,877,520.46	25.72%	84	3.6508	2.790393
New York	24	186,831,760.94	20.90%	87	2.5966	2.853762	Self Storage	28	145,249,898.83	16.25%	88	3.1180	3.091433
North Carolina	1	5,131,521.96	0.57%	88	3.4520	3.100200	Totals	126	893,933,485.76	100.00%	87	3.2135	3.002556
Ohio	8	43,403,321.45	4.86%	88	3.4220	3.271856

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
	3.000% or less	15	298,255,936.33	33.36%	87	2.6221	3.283719	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.0001% to 3.250%	9	101,804,356.82	11.39%	87	3.1746	3.272788	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.2501% to 3.500%	27	308,193,599.45	34.48%	88	3.3631	2.862700	25 months to 36 months	65	813,933,485.76	91.05%	88	3.1232	3.062076
	3.5001% to 3.7500%	5	50,645,000.00	5.67%	88	3.6206	2.956244	37 months to 48 months	2	80,000,000.00	8.95%	78	4.1325	2.396987
	3.7501% to 4.0000%	5	34,557,500.00	3.87%	89	3.8212	2.945339	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	4.0001% to 4.2500%	5	95,977,093.16	10.74%	80	4.1267	2.386527	Totals	67	893,933,485.76	100.00%	87	3.2135	3.002556
	4.2501% or greater	1	4,500,000.00	0.50%	88	4.3200	1.931600
	Totals	67	893,933,485.76	100.00%	87	3.2135	3.002556
(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
	120 months or less	66	891,034,152.98	99.68%	87	3.2133	3.007348	Interest Only	53	782,222,541.74	87.50%	87	3.2428	3.137758
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	294 months or less	4	63,926,069.17	7.15%	87	2.8628	2.631141
	Totals	66	891,034,152.98	99.68%	87	3.2133	3.007348	295 months or greater	9	44,885,542.07	5.02%	88	3.1977	1.270474
								Totals	66	891,034,152.98	99.68%	87	3.2133	3.007348
(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		7	165,470,494.74	18.51%	86	3.0533	2.855749	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	45	674,368,972.72	75.44%	87	3.2503	3.177763	61 months or greater	1	2,899,332.78	0.32%	89	3.2800	1.530000
	13 months or greater	15	54,094,018.30	6.05%	88	3.2451	1.267401	Totals	1	2,899,332.78	0.32%	89	3.2800	1.530000
	Totals	67	893,933,485.76	100.00%	87	3.2135	3.002556
(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	310956798	IN	McClellan	CA	Actual/360	3.309%	153,868.50	0.00	0.00	N/A	12/11/30	--	54,000,000.00	54,000,000.00	09/11/23
1A	310956799				Actual/360	3.309%	102,579.00	0.00	0.00	N/A	12/11/30	--	36,000,000.00	36,000,000.00	09/11/23
2	453012424	OF	New York	NY	Actual/360	1.938%	100,105.20	0.00	0.00	N/A	12/05/30	--	60,000,000.00	60,000,000.00	09/05/23
2A	453012427				Actual/360	1.938%	33,368.40	0.00	0.00	N/A	12/05/30	--	20,000,000.00	20,000,000.00	09/05/23
3	300802135	RT	Miami	FL	Actual/360	4.133%	195,719.79	0.00	0.00	N/A	03/01/30	--	55,000,000.00	55,000,000.00	09/01/23
3A	300802140				Actual/360	4.133%	88,963.54	0.00	0.00	N/A	03/01/30	--	25,000,000.00	25,000,000.00	09/01/23
4	300802153	Various Various		Various	Actual/360	3.412%	118,981.70	0.00	0.00	N/A	01/01/31	--	40,495,000.00	40,495,000.00	09/01/23
5	453012431	OF	New York	NY	Actual/360	2.829%	36,541.25	0.00	0.00	N/A	12/01/30	--	15,000,000.00	15,000,000.00	09/01/23
5A	453012423				Actual/360	2.829%	56,029.92	0.00	0.00	N/A	12/01/30	--	23,000,000.00	23,000,000.00	09/01/23
6	610956465	Various Various		Various	Actual/360	3.452%	111,661.08	0.00	0.00	N/A	01/11/31	--	37,564,000.00	37,564,000.00	09/11/23
7	300802158	SS	Various	Various	Actual/360	2.800%	82,689.99	88,943.57	0.00	01/01/31	01/01/46	--	34,295,385.84	34,206,442.27	09/01/23
8	300802121	OF	Chicago	IL	Actual/360	2.935%	2,157.56	4,548.80	0.00	N/A	11/01/30	--	853,680.96	849,132.16	09/01/23
8A	300802165				Actual/360	2.935%	21,575.60	45,488.10	0.00	N/A	11/01/30	--	8,536,810.06	8,491,321.96	09/01/23
8B	300802125				Actual/360	2.935%	51,781.44	109,171.42	0.00	N/A	11/01/30	--	20,488,344.20	20,379,172.78	09/01/23
9	610956461	SS	Various	Various	Actual/360	2.891%	81,156.79	0.00	0.00	N/A	01/11/31	--	32,600,000.00	32,600,000.00	09/11/23
10	610956478	OF	San Jose	CA	Actual/360	3.279%	87,248.72	0.00	0.00	N/A	01/11/31	--	30,900,000.00	30,900,000.00	09/11/23
11	453012437	Various Various		Various	Actual/360	3.205%	72,689.22	0.00	0.00	N/A	12/01/30	--	26,338,000.00	26,338,000.00	09/01/23
12	310956702	OF	San Jose	CA	Actual/360	2.868%	54,323.19	0.00	0.00	11/06/30	11/06/32	--	22,000,000.00	22,000,000.00	09/06/23
13	453012432	RT	Cambridge	MA	Actual/360	3.150%	54,250.00	0.00	0.00	N/A	11/01/30	--	20,000,000.00	20,000,000.00	09/01/23
14	470123070	MF	Hollis	NY	Actual/360	3.000%	48,864.59	35,456.22	0.00	N/A	01/01/31	--	18,915,323.38	18,879,867.16	09/01/23
15	2061476	OF	Roseburg	OR	Actual/360	3.220%	49,910.00	0.00	0.00	N/A	12/01/30	--	18,000,000.00	18,000,000.00	09/01/23
16	2060916	OF	Highland Hills	OH	Actual/360	2.700%	39,525.00	0.00	0.00	N/A	01/05/31	--	17,000,000.00	17,000,000.00	09/05/23
17	300802155	SS	Laguna Hills	CA	Actual/360	3.045%	43,264.38	0.00	0.00	N/A	01/01/31	--	16,500,000.00	16,500,000.00	09/01/23
18	300802163	IN	Irvine	CA	Actual/360	2.970%	38,362.50	0.00	0.00	N/A	02/01/31	--	15,000,000.00	15,000,000.00	09/01/23
19	600956393	SS	Southfield	MI	Actual/360	3.591%	46,383.75	0.00	0.00	N/A	01/11/31	--	15,000,000.00	15,000,000.00	09/11/23
20	2062483	IN	Various	OH	Actual/360	3.810%	47,572.08	0.00	0.00	N/A	02/01/31	--	14,500,000.00	14,500,000.00	09/01/23
21	310955573	RT	Manteca	CA	Actual/360	3.435%	42,594.00	0.00	0.00	N/A	10/11/30	--	14,400,000.00	14,400,000.00	09/11/23
22	310956258	Various Various		FL	Actual/360	3.364%	37,662.67	22,821.12	0.00	N/A	01/11/31	--	13,001,572.30	12,978,751.18	09/11/23




© 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
23	310956582	MU	Seattle	WA	Actual/360	3.626%	40,903.29	0.00	0.00	N/A	02/11/31	--	13,100,000.00	13,100,000.00	09/11/23
24	310955978	OF	Westlake Village	CA	Actual/360	3.307%	32,947.82	0.00	0.00	N/A	01/11/31	--	11,570,000.00	11,570,000.00	09/11/23
25	300802150	SS	Bridgeville	PA	Actual/360	3.387%	33,555.29	0.00	0.00	N/A	01/01/31	--	11,505,000.00	11,505,000.00	09/01/23
			East Manchester
26	410954747	RT		PA	Actual/360	3.651%	31,439.17	0.00	0.00	N/A	01/11/31	--	10,000,000.00	10,000,000.00	09/11/23
			Towns
27	324370027	OF	Richfield	OH	Actual/360	4.135%	34,617.55	13,420.31	0.00	N/A	01/01/31	--	9,722,133.11	9,708,712.80	09/01/23
28	300802149	SS	Pittsburgh	PA	Actual/360	3.387%	26,920.06	0.00	0.00	N/A	01/01/31	--	9,230,000.00	9,230,000.00	09/01/23
29	2061806	OF	Cupertino	CA	Actual/360	3.480%	26,970.00	0.00	0.00	N/A	01/01/31	--	9,000,000.00	9,000,000.00	09/01/23
30	300802159	IN	Hazleton	PA	Actual/360	3.860%	29,084.03	0.00	0.00	N/A	02/01/31	--	8,750,000.00	8,750,000.00	09/01/23
31	2062896	RT	Anchorage	AK	Actual/360	3.600%	26,195.00	0.00	0.00	N/A	01/01/31	--	8,450,000.00	8,450,000.00	09/01/23
32	2063062	OF	Las Vegas	NV	Actual/360	3.190%	21,975.56	0.00	0.00	N/A	01/01/31	--	8,000,000.00	8,000,000.00	09/01/23
33	470120360	MF	New York	NY	Actual/360	2.990%	18,023.06	0.00	0.00	N/A	02/01/31	--	7,000,000.00	7,000,000.00	09/01/23
34	2063220	MF	New Haven	CT	Actual/360	3.810%	19,685.00	0.00	0.00	N/A	01/01/31	--	6,000,000.00	6,000,000.00	08/01/23
35	410956725	RT	Fresno	CA	Actual/360	3.471%	17,036.82	0.00	0.00	N/A	01/11/31	--	5,700,000.00	5,700,000.00	09/11/23
36	610956430	RT	Glenview	IL	Actual/360	3.441%	14,815.42	0.00	0.00	N/A	01/11/31	--	5,000,000.00	5,000,000.00	09/11/23
37	324370037	SS	New Hanover	NJ	Actual/360	3.240%	12,825.07	7,386.51	0.00	N/A	01/01/31	--	4,596,800.10	4,589,413.59	09/01/23
38	1957096	OF	New York	NY	Actual/360	4.320%	16,740.00	0.00	0.00	N/A	01/01/31	--	4,500,000.00	4,500,000.00	07/01/23
39	310956025	SS	Hemet	CA	Actual/360	3.250%	12,313.89	0.00	0.00	N/A	12/11/30	--	4,400,000.00	4,400,000.00	09/11/23
40	2063213	Various Various		TX	Actual/360	3.680%	12,976.60	0.00	0.00	N/A	01/01/31	--	4,095,000.00	4,095,000.00	09/01/23
41	300802151	MF	Sunnyside	NY	Actual/360	2.910%	9,647.46	0.00	0.00	N/A	01/01/31	--	3,850,000.00	3,850,000.00	09/01/23
42	470122730	MF	New York	NY	Actual/360	3.280%	8,269.30	28,427.67	0.00	N/A	02/01/31	--	2,927,760.45	2,899,332.78	09/01/23
43	470123350	MF	Jackson Heights	NY	Actual/360	3.290%	9,915.69	0.00	0.00	N/A	01/01/31	--	3,500,000.00	3,500,000.00	09/01/23
44	610955817	OF	San Rafael	CA	Actual/360	4.040%	12,176.11	0.00	0.00	N/A	12/11/30	--	3,500,000.00	3,500,000.00	09/11/23
45	2063049	SS	Dunbar	WV	Actual/360	3.790%	10,794.39	0.00	0.00	N/A	01/01/31	--	3,307,500.00	3,307,500.00	09/01/23
46	470123280	MF	Yonkers	NY	Actual/360	3.350%	8,654.17	0.00	0.00	N/A	01/01/31	--	3,000,000.00	3,000,000.00	09/01/23
47	300802152	MH	Ottawa	KS	Actual/360	4.040%	9,644.90	4,027.24	0.00	N/A	01/01/31	--	2,772,407.60	2,768,380.36	09/01/23
48	2063294	SS	Crystal Lake Island L	IL	Actual/360	3.370%	8,205.25	0.00	0.00	N/A	02/01/31	--	2,827,500.00	2,827,500.00	09/01/23
49	470122240	MF	Brooklyn	NY	Actual/360	3.340%	6,958.65	4,265.46	0.00	N/A	01/01/31	--	2,419,463.83	2,415,198.37	09/01/23
50	470123110	MF	Bayside	NY	Actual/360	3.230%	6,590.76	4,261.98	0.00	N/A	01/01/31	--	2,369,593.14	2,365,331.16	09/01/23




© 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
51	470119210	MF	Great Neck	NY	Actual/360	3.310%	6,555.64	0.00	0.00	N/A	01/01/31	--	2,300,000.00	2,300,000.00	09/01/23
52	470122500	MF	Brooklyn	NY	Actual/360	3.370%	6,069.68	3,650.35	0.00	N/A	02/01/31	--	2,091,591.50	2,087,941.15	09/01/23
53	470123030	MF	New York	NY	Actual/360	3.260%	5,550.44	3,164.67	0.00	N/A	01/01/31	--	1,977,199.66	1,974,034.99	09/01/23
54	470122900	MF	New York	NY	Actual/360	3.330%	5,735.00	0.00	0.00	N/A	01/01/31	--	2,000,000.00	2,000,000.00	09/01/23
55	410956391	98	Laurel	MD	Actual/360	3.817%	6,573.72	0.00	0.00	N/A	12/11/30	--	2,000,000.00	2,000,000.00	09/11/23
56	470123210	MF	New York	NY	Actual/360	3.270%	5,339.90	3,386.19	0.00	N/A	01/01/31	--	1,896,384.51	1,892,998.32	09/01/23
57	470122200	MF	Mt Vernon	NY	Actual/360	3.250%	4,518.34	2,880.17	0.00	N/A	02/01/31	--	1,614,492.24	1,611,612.07	09/01/23
58	470121390	MF	New York	NY	Actual/360	3.390%	4,710.72	2,819.04	0.00	N/A	01/01/31	--	1,613,720.28	1,610,901.24	09/01/23
59	470123260	MF	New York	NY	Actual/360	3.490%	3,906.86	0.00	0.00	N/A	01/01/31	--	1,300,000.00	1,300,000.00	09/01/23
60	470121690	MF	New York	NY	Actual/360	3.450%	3,103.77	1,805.07	0.00	N/A	01/01/31	--	1,044,746.49	1,042,941.42	09/01/23
61	470122630	MF	New York	NY	Actual/360	3.400%	2,927.78	0.00	0.00	N/A	01/01/31	--	1,000,000.00	1,000,000.00	09/01/23
Totals							2,474,702.02	385,923.89	0.00				894,319,409.65	893,933,485.76
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	37,099,168.67	10,501,420.25	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	23,618,364.46	6,665,081.31	01/01/23	03/31/23	--	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	55,107,956.00	26,662,323.80	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	3,921,260.00	1,961,693.08	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
5	20,578,234.51	10,894,989.68	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,977,296.89	2,076,093.90	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
7	7,648,640.08	7,606,031.80	04/01/22	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	5,344,720.00	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,835,100.00	1,809,190.00	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
11	6,138,481.07	3,071,433.17	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
12	17,181,307.80	4,473,387.58	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
13	5,944,891.69	3,210,375.02	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
14	921,400.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,598,690.60	821,780.75	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,053,884.46	523,446.06	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,776,382.00	916,470.86	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,926,512.62	1,184,132.48	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,760,085.41	1,030,851.29	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,294,358.54	1,047,812.47	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,394,310.56	739,324.46	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,551,869.14	835,716.95	01/01/23	06/30/23	--	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
23	1,415,088.29	721,709.85	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,104,630.00	295,943.83	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,186,655.56	552,295.91	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,003,202.90	263,797.52	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
27	900,763.19	902,034.75	01/01/22	09/30/22	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,107,762.41	544,240.01	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
29	957,008.79	492,021.83	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
30	815,915.50	413,360.65	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
31	715,033.44	357,516.72	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,287,550.26	638,182.80	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
33	324,444.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	570,474.81	340,281.85	01/01/23	06/30/23	--	0.00	0.00	19,659.17	19,659.17	0.00	0.00
35	495,000.00	247,500.00	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
36	478,568.50	253,190.78	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
37	651,190.65	296,283.37	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	128,299.00	01/01/22	03/31/22	--	0.00	0.00	16,679.12	33,441.24	0.00	0.00
39	848,645.00	408,023.72	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
40	418,277.54	232,556.45	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
41	478,875.00	227,983.63	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
42	678,354.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	237,403.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	395,043.96	193,373.17	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
45	433,237.94	259,271.17	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
46	114,947.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	484,601.58	182,788.01	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
48	346,790.69	186,407.10	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
49	130,717.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	166,409.00	0.00	--	--	--	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
51	77,219.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	129,188.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	120,780.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	285,781.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	163,736.10	81,675.00	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
56	39,485.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	101,719.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	(4,873.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	2,460.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	33,798.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	(70,945.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	217,953,134.73	99,595,012.03				0.00	0.00	36,338.29	53,100.41	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 22 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
09/15/23	1	4,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.213519%	3.189540%	87
08/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.213446%	3.189463%	88
07/17/23	1	4,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.213374%	3.189387%	89
06/16/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.213301%	3.189309%	90
05/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.213229%	3.189233%	91
04/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.213156%	3.189156%	92
03/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.213084%	3.189081%	93
02/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.213010%	3.189002%	94
01/18/23	1	4,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.212939%	3.188927%	95
12/16/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.212867%	3.188852%	96
11/18/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.212795%	3.188776%	97
10/17/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.212724%	3.188701%	98
(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

2063220

08/01/23

19,659.17

0.00

6,000,000.00

1957096

07/01/23

16,679.12

33,441.24

334,258.73

4,500,000.00

08/04/21

Totals

36,338.29

53,100.41

334,258.73

10,500,000.00

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		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		893,933,486	889,433,486		4,500,000		0




Historical Delinquency Information

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

Sep-23	893,933,486	889,433,486	4,500,000	0	0		0
Aug-23	894,319,410	894,319,410	0	0	0		0
Jul-23	894,704,324	890,204,324	4,500,000	0	0		0
Jun-23	895,101,494	895,101,494	0	0	0		0
May-23	895,484,362	895,484,362	0	0	0		0
Apr-23	895,879,556	895,879,556	0	0	0		0
Mar-23	896,260,388	896,260,388	0	0	0		0
Feb-23	896,680,409	896,680,409	0	0	0		0
Jan-23	897,059,144	892,559,144	4,500,000	0	0		0
Dec-22	897,426,579	897,426,579	0	0	0		0
Nov-22	897,805,946	897,805,946	0	0	0		0
Oct-22	898,171,431	898,171,431	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 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
38	1957096	OF	NY	08/04/21	2
	Subject Loan transferred to Special Servicing on 8/5/21 due to an Appointment of Receiver. The Subject Property, 1049 Fifth Avenue, is a 7,751 SF single-tenant medical office condo located on the ground floor of a 23-story residential condo
	building. In l ate July 2022, the Guarantor filed for Chapter 11 Bankruptcy protection in Florida. In November 2022, the parties filed a Settlement Agreement with the BK Court. The SS objected to the Settlement Agreement which led to further
	negotiation in advance of the December 2022 hearing. The BK was eventually settled. Borrower has since filed a Motion to Dismiss the Foreclosure/Receiver case. Litigation remains in process

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


			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


			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
38	1957096	4,500,000.00	4,500,000.00	8,400,000.00	03/28/23	128,299.00	1.93160	03/31/22	01/01/31	I/O
Totals		4,500,000.00	4,500,000.00	8,400,000.00		128,299.00




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


	Additional Information
Total Available Distribution Amount (1)	2,842,156.29
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


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