noodls browser compatibility check

The security settings of your browser are blocking the execution of scripts.

To use noodls, javascript support must be enabled. Please change your browser's security settings to enable javascript.

If you have changed your browser's security settings, you can click here.

related announcements

Finance

Company News

Bank 2021 BNK36

10/29/2024 | Press release | Distributed by Public on 10/29/2024 12:23

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	10/18/24	BANK 2021-BNK36
Determination Date:	10/11/24
Next Distribution Date:	11/18/24
Record Date:	09/30/24	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK36


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.
Certificate Factor Detail	4		Leland F. Bunch, III	(646) 855-3953
Certificate Interest Reconciliation Detail	5		Bank of America Tower, One Bryant Park, NY1-100-11-07 \| New York, NY 10036 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Exchangeable Certificate Detail	6
			Investor Relations		[email protected]
Additional Information	7
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Cash Flows	8	Master & Special Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Balances	9		Tom Klump	(703) 302-8080	[email protected]
Current Mortgage Loan and Property Stratification	10-14		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 1)	15-18	Special Servicer	Rialto Capital Advisors, LLC
Mortgage Loan Detail (Part 2)	19-22		General	(305) 229-6465
Principal Prepayment Detail	23		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Historical Detail	24	Certificate Administrator	Computershare Trust Company, N.A.
			Corporate Trust Services (CMBS)		[email protected];
Delinquency Loan Detail	25				[email protected]
Collateral Stratification and Historical Detail	26		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	27	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Specially Serviced Loan Detail - Part 2	28		Attention: BANK 2021-BNK36 Transaction Manager		[email protected]
Modified Loan Detail	29		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
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	06540DAY1	0.801000%	27,581,000.00	12,947,621.72	581,982.65	8,642.54	0.00	0.00	590,625.19	12,365,639.07	98.97%	97.72%
A-2	06540DAZ8	2.131000%	157,181,000.00	157,181,000.00	0.00	279,127.26	0.00	0.00	279,127.26	157,181,000.00	85.84%	84.76%
A-3	06540DBA2	1.895000%	10,640,000.00	10,640,000.00	0.00	16,802.33	0.00	0.00	16,802.33	10,640,000.00	84.95%	83.88%
A-SB	06540DBB0	2.283000%	27,535,000.00	27,535,000.00	0.00	52,385.34	0.00	0.00	52,385.34	27,535,000.00	21.39%	21.13%
A-4	06540DBC8	2.218000%	200,000,000.00	200,000,000.00	0.00	369,666.67	0.00	0.00	369,666.67	200,000,000.00	68.24%	67.38%
A-5	06540DBH7	2.470000%	425,638,000.00	425,638,000.00	0.00	876,104.88	0.00	0.00	876,104.88	425,638,000.00	32.68%	32.27%
A-S	06540DCA1	2.695000%	107,588,000.00	107,588,000.00	0.00	241,624.72	0.00	0.00	241,624.72	107,588,000.00	23.69%	23.40%
B	06540DBQ7	2.867000%	53,036,000.00	53,036,000.00	0.00	126,711.84	0.00	0.00	126,711.84	53,036,000.00	16.96%	16.75%
C	06540DBV6	3.199046%	51,520,000.00	51,520,000.00	0.00	137,345.73	0.00	0.00	137,345.73	51,520,000.00	12.66%	12.50%
D	06540DAJ4	2.500000%	34,853,000.00	34,853,000.00	0.00	72,610.42	0.00	0.00	72,610.42	34,853,000.00	9.75%	9.63%
E	06540DAL9	2.500000%	30,306,000.00	30,306,000.00	0.00	63,137.50	0.00	0.00	63,137.50	30,306,000.00	7.22%	7.13%
F	06540DAN5	2.500000%	28,791,000.00	28,791,000.00	0.00	59,981.25	0.00	0.00	59,981.25	28,791,000.00	4.81%	4.75%
G	06540DAQ8	2.500000%	12,122,000.00	12,122,000.00	0.00	25,254.17	0.00	0.00	25,254.17	12,122,000.00	3.80%	3.75%
H*	06540DAS4	2.500000%	45,460,314.00	45,460,314.00	0.00	94,708.99	0.00	0.00	94,708.99	45,460,314.00	0.00%	0.00%
V	06540DAU9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06540DAW5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	06540DCF0	3.199046%	63,802,700.76	63,032,522.96	30,630.67	168,036.64	0.00	0.00	198,667.31	63,001,892.29	0.00%	0.00%
Regular SubTotal			1,276,054,014.76	1,260,650,458.68	612,613.32	2,592,140.28	0.00	0.00	3,204,753.60	1,260,037,845.36


X-A	06540DBN4	0.892800%	848,575,000.00	833,941,621.72	0.00	620,452.66	0.00	0.00	620,452.66	833,359,639.07
X-B	06540DBP9	0.447254%	160,624,000.00	160,624,000.00	0.00	59,866.47	0.00	0.00	59,866.47	160,624,000.00
X-D	06540DAA3	0.699046%	65,159,000.00	65,159,000.00	0.00	37,957.64	0.00	0.00	37,957.64	65,159,000.00
X-F	06540DAC9	0.699046%	28,791,000.00	28,791,000.00	0.00	16,771.87	0.00	0.00	16,771.87	28,791,000.00

									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-G	06540DAE5	0.699046%	12,122,000.00	12,122,000.00	0.00	7,061.53	0.00	0.00	7,061.53	12,122,000.00
X-H	06540DAG0	0.699046%	45,460,314.00	45,460,314.00	0.00	26,482.39	0.00	0.00	26,482.39	45,460,314.00
Notional SubTotal		1,160,731,314.00	1,146,097,935.72	0.00	768,592.56	0.00	0.00	768,592.56	1,145,515,953.07

Deal Distribution Total				612,613.32	3,360,732.84	0.00	0.00	3,973,346.16

*	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	06540DAY1	469.43989413	21.10085385	0.31335122	0.00000000	0.00000000	0.00000000	0.00000000	21.41420507	448.33904028
A-2	06540DAZ8	1,000.00000000	0.00000000	1.77583334	0.00000000	0.00000000	0.00000000	0.00000000	1.77583334	1,000.00000000
A-3	06540DBA2	1,000.00000000	0.00000000	1.57916635	0.00000000	0.00000000	0.00000000	0.00000000	1.57916635	1,000.00000000
A-SB	06540DBB0	1,000.00000000	0.00000000	1.90250009	0.00000000	0.00000000	0.00000000	0.00000000	1.90250009	1,000.00000000
A-4	06540DBC8	1,000.00000000	0.00000000	1.84833335	0.00000000	0.00000000	0.00000000	0.00000000	1.84833335	1,000.00000000
A-5	06540DBH7	1,000.00000000	0.00000000	2.05833333	0.00000000	0.00000000	0.00000000	0.00000000	2.05833333	1,000.00000000
A-S	06540DCA1	1,000.00000000	0.00000000	2.24583336	0.00000000	0.00000000	0.00000000	0.00000000	2.24583336	1,000.00000000
B	06540DBQ7	1,000.00000000	0.00000000	2.38916660	0.00000000	0.00000000	0.00000000	0.00000000	2.38916660	1,000.00000000
C	06540DBV6	1,000.00000000	0.00000000	2.66587209	0.00000000	0.00000000	0.00000000	0.00000000	2.66587209	1,000.00000000
D	06540DAJ4	1,000.00000000	0.00000000	2.08333343	0.00000000	0.00000000	0.00000000	0.00000000	2.08333343	1,000.00000000
E	06540DAL9	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	06540DAN5	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
G	06540DAQ8	1,000.00000000	0.00000000	2.08333361	0.00000000	0.00000000	0.00000000	0.00000000	2.08333361	1,000.00000000
H	06540DAS4	1,000.00000000	0.00000000	2.08333339	0.00000000	0.01917343	0.00000000	0.00000000	2.08333339	1,000.00000000
V	06540DAU9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06540DAW5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	06540DCF0	987.92875864	0.48008422	2.63369165	0.00000000	0.00071846	0.00000000	0.00000000	3.11377587	987.44867442

Notional Certificates
X-A	06540DBN4	982.75535070	0.00000000	0.73117009	0.00000000	0.00000000	0.00000000	0.00000000	0.73117009	982.06951545
X-B	06540DBP9	1,000.00000000	0.00000000	0.37271186	0.00000000	0.00000000	0.00000000	0.00000000	0.37271186	1,000.00000000
X-D	06540DAA3	1,000.00000000	0.00000000	0.58253871	0.00000000	0.00000000	0.00000000	0.00000000	0.58253871	1,000.00000000
X-F	06540DAC9	1,000.00000000	0.00000000	0.58253864	0.00000000	0.00000000	0.00000000	0.00000000	0.58253864	1,000.00000000
X-G	06540DAE5	1,000.00000000	0.00000000	0.58253836	0.00000000	0.00000000	0.00000000	0.00000000	0.58253836	1,000.00000000
X-H	06540DAG0	1,000.00000000	0.00000000	0.58253865	0.00000000	0.00000000	0.00000000	0.00000000	0.58253865	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	09/01/24 - 09/30/24	30	0.00	8,642.54	0.00	8,642.54	0.00	0.00	0.00	8,642.54	0.00
A-2	09/01/24 - 09/30/24	30	0.00	279,127.26	0.00	279,127.26	0.00	0.00	0.00	279,127.26	0.00
A-3	09/01/24 - 09/30/24	30	0.00	16,802.33	0.00	16,802.33	0.00	0.00	0.00	16,802.33	0.00
A-SB	09/01/24 - 09/30/24	30	0.00	52,385.34	0.00	52,385.34	0.00	0.00	0.00	52,385.34	0.00
A-4	09/01/24 - 09/30/24	30	0.00	369,666.67	0.00	369,666.67	0.00	0.00	0.00	369,666.67	0.00
A-5	09/01/24 - 09/30/24	30	0.00	876,104.88	0.00	876,104.88	0.00	0.00	0.00	876,104.88	0.00
X-A	09/01/24 - 09/30/24	30	0.00	620,452.66	0.00	620,452.66	0.00	0.00	0.00	620,452.66	0.00
X-B	09/01/24 - 09/30/24	30	0.00	59,866.47	0.00	59,866.47	0.00	0.00	0.00	59,866.47	0.00
A-S	09/01/24 - 09/30/24	30	0.00	241,624.72	0.00	241,624.72	0.00	0.00	0.00	241,624.72	0.00
B	09/01/24 - 09/30/24	30	0.00	126,711.84	0.00	126,711.84	0.00	0.00	0.00	126,711.84	0.00
C	09/01/24 - 09/30/24	30	0.00	137,345.73	0.00	137,345.73	0.00	0.00	0.00	137,345.73	0.00
X-D	09/01/24 - 09/30/24	30	0.00	37,957.64	0.00	37,957.64	0.00	0.00	0.00	37,957.64	0.00
X-F	09/01/24 - 09/30/24	30	0.00	16,771.87	0.00	16,771.87	0.00	0.00	0.00	16,771.87	0.00
X-G	09/01/24 - 09/30/24	30	0.00	7,061.53	0.00	7,061.53	0.00	0.00	0.00	7,061.53	0.00
X-H	09/01/24 - 09/30/24	30	0.00	26,482.39	0.00	26,482.39	0.00	0.00	0.00	26,482.39	0.00
D	09/01/24 - 09/30/24	30	0.00	72,610.42	0.00	72,610.42	0.00	0.00	0.00	72,610.42	0.00
E	09/01/24 - 09/30/24	30	0.00	63,137.50	0.00	63,137.50	0.00	0.00	0.00	63,137.50	0.00
F	09/01/24 - 09/30/24	30	0.00	59,981.25	0.00	59,981.25	0.00	0.00	0.00	59,981.25	0.00
G	09/01/24 - 09/30/24	30	0.00	25,254.17	0.00	25,254.17	0.00	0.00	0.00	25,254.17	0.00
H	09/01/24 - 09/30/24	30	869.82	94,708.99	0.00	94,708.99	0.00	0.00	0.00	94,708.99	871.63
RR Interest	09/01/24 - 09/30/24	30	45.72	168,036.64	0.00	168,036.64	0.00	0.00	0.00	168,036.64	45.84
Totals			915.54	3,360,732.84	0.00	3,360,732.84	0.00	0.00	0.00	3,360,732.84	917.47




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


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution	Penalties		Losses		Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (EC)	06540DBC8	2.218000%	200,000,000.00	200,000,000.00	0.00	369,666.67	0.00		0.00		369,666.67	200,000,000.00
A-4-1	06540DBD6	N/A	200,000,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-2	06540DBE4	N/A	200,000,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-X1	06540DBF1	N/A	200,000,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-X2	06540DBG9	N/A	200,000,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5 (EC)	06540DBH7	2.470000%	425,638,000.00	425,638,000.00	0.00	876,104.88	0.00		0.00		876,104.88	425,638,000.00
A-5-1	06540DBJ3	N/A	425,638,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5-2	06540DBK0	N/A	425,638,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5-X1	06540DBL8	N/A	425,638,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5-X2	06540DBM6	N/A	425,638,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S (EC)	06540DCA1	2.695000%	107,588,000.00	107,588,000.00	0.00	241,624.72	0.00		0.00		241,624.72	107,588,000.00
A-S-1	06540DCB9	N/A	107,588,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-2	06540DCC7	N/A	107,588,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-X1	06540DCD5	N/A	107,588,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-X2	06540DCE3	N/A	107,588,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B (EC)	06540DBQ7	2.867000%	53,036,000.00	53,036,000.00	0.00	126,711.84	0.00		0.00		126,711.84	53,036,000.00
B-1	06540DBR5	N/A	53,036,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B-2	06540DBS3	N/A	53,036,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B-X1	06540DBT1	N/A	53,036,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B-X2	06540DBU8	N/A	53,036,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C (EC)	06540DBV6	3.199046%	51,520,000.00	51,520,000.00	0.00	137,345.73	0.00		0.00		137,345.73	51,520,000.00
C-1	06540DBW4	N/A	51,520,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C-2	06540DBX2	N/A	51,520,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C-X1	06540DBY0	N/A	51,520,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C-X2	06540DBZ7	N/A	51,520,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
Exchangeable Certificates Total		4,188,910,000.00	837,782,000.00	0.00	1,751,453.84	0.00		0.00		1,751,453.84	837,782,000.00




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


	Additional Information

Total Available Distribution Amount (1)	3,973,346.16
Retained Certificate Available Funds	198,667.31
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,385,758.66	Master Servicing Fee	16,800.07
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,044.77
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	525.27
ARD Interest	0.00	Operating Advisor Fee	1,155.60
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	210.11
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,385,758.66	Total Fees	25,025.81

Principal		Expenses/Reimbursements
Scheduled Principal	612,613.32	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	612,613.32	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,360,732.84
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	612,613.32
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	3,973,346.16
Total Funds Collected	3,998,371.98	Total Funds Distributed	3,998,371.97


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 33


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	1,260,650,459.10	1,260,650,459.10	Beginning Certificate Balance	1,260,650,458.68
(-) Scheduled Principal Collections	612,613.32	612,613.32	(-) Principal Distributions	612,613.32
(-) Unscheduled Principal Collections	0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)	0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)	0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral	0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²	0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance	1,260,037,845.78	1,260,037,845.78	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	1,260,653,625.34	1,260,653,625.34	Ending Certificate Balance	1,260,037,845.36
Ending Actual Collateral Balance	1,260,041,393.58	1,260,041,393.58



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.42)
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	(0.42)
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	3.20%
				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 9 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
	5,000,000 or less	43	127,171,912.73	10.09%	79	3.3635	2.330507	1.70 or less	27	115,512,700.10	9.17%	81	3.1042	0.954366
5,000,001 to 15,000,000	32	309,047,920.94	24.53%	79	3.3538	2.701548	1.71 to 2.10	10	150,676,683.14	11.96%	82	3.4567	1.915308
15,000,001 to 25,000,000	4	71,295,584.46	5.66%	64	3.1594	2.349958	2.11 to 2.50	10	114,807,363.78	9.11%	63	3.2972	2.338933
25,000,001 to 35,000,000	6	172,612,221.30	13.70%	72	3.3054	2.635881	2.51 to 3.50	29	527,092,714.91	41.83%	83	3.2338	3.014604
35,000,001 to 55,000,000	6	265,570,206.35	21.08%	75	3.2837	3.490263	3.51 to 4.50	9	142,778,446.91	11.33%	42	3.5265	3.938509
55,000,001 to 75,000,000	3	192,340,000.00	15.26%	65	3.1043	4.161007	4.51 or greater	10	209,169,936.94	16.60%	73	2.8438	5.158987
	75,000,001 or greater	1	122,000,000.00	9.68%	84	2.7185	3.415800	Totals	95	1,260,037,845.78	100.00%	74	3.2228	3.093379
	Totals	95	1,260,037,845.78	100.00%	74	3.2228	3.093379
(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 10 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	2	11,130,480.00	0.88%	84	3.3751	2.924475	Texas	7	114,830,518.36	9.11%	83	2.8922	4.539697
Arizona	2	77,443,383.66	6.15%	25	3.7364	4.695529	Utah	4	52,300,000.00	4.15%	83	3.1383	2.396201
California	13	264,861,041.23	21.02%	83	3.2113	3.121803	Washington	5	19,717,348.00	1.56%	83	3.4930	3.476012
Colorado	3	23,100,000.00	1.83%	83	3.2561	2.824630	Wisconsin	1	4,700,000.00	0.37%	81	3.5400	2.577900
Connecticut	1	11,000,000.00	0.87%	82	3.3000	3.183400	Totals	128	1,260,037,845.78	100.00%	74	3.2228	3.093379
Florida	1	2,335,116.00	0.19%	84	3.2637	2.802800
									Property Type³
Idaho	1	4,500,000.00	0.36%	47	3.5730	2.773900
Illinois	12	179,304,411.45	14.23%	83	2.8873	3.163039		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Indiana	3	8,749,809.75	0.69%	84	3.3326	3.845642		Properties	Balance	Agg. Bal.			DSCR¹
Iowa	2	14,618,852.79	1.16%	26	3.3509	2.361427	Industrial	7	119,705,591.53	9.50%	53	3.3745	3.455757
Kentucky	1	21,590,000.00	1.71%	21	3.0400	2.413900	Lodging	1	43,394,760.68	3.44%	83	3.8140	1.943600
Louisiana	3	8,836,980.00	0.70%	84	3.4178	2.971079	Mixed Use	7	129,802,567.18	10.30%	84	2.8440	3.955550
Maryland	1	3,003,168.00	0.24%	84	3.2637	2.802800	Mobile Home Park	8	22,070,000.00	1.75%	80	3.7412	4.005295
Mississippi	3	5,148,342.00	0.41%	84	3.5329	3.096804	Multi-Family	37	137,049,284.02	10.88%	83	3.1936	1.457185
Nevada	5	49,871,707.10	3.96%	83	3.5030	3.226299	Office	15	301,246,398.07	23.91%	82	2.8323	3.668804
New Jersey	3	8,423,797.06	0.67%	84	3.3787	1.891029	Other	2	6,719,408.48	0.53%	79	3.1316	2.315934
New Mexico	1	1,300,000.00	0.10%	24	3.7170	2.825200	Retail	41	435,283,301.97	34.55%	68	3.4606	2.939388
New York	34	175,343,071.37	13.92%	83	3.0748	1.845185	Self Storage	10	64,766,533.67	5.14%	80	3.4176	3.333845
North Carolina	2	3,976,029.58	0.32%	82	3.6310	7.007125	Totals	128	1,260,037,845.78	100.00%	74	3.2228	3.093379
North Dakota	1	1,041,915.00	0.08%	84	3.2637	2.802800
Ohio	5	12,744,129.83	1.01%	83	3.6848	2.698844
Oklahoma	2	2,243,183.00	0.18%	84	3.2637	2.802800
Pennsylvania	5	68,029,800.73	5.40%	81	3.2075	2.963491
Puerto Rico	3	60,000,000.01	4.76%	23	3.6560	3.749200
South Carolina	2	49,894,760.68	3.96%	83	3.8057	2.124720

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




© 2021 Computershare. All rights reserved. Confidential.										Page 11 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
	2.9999% or less	13	367,161,763.60	29.14%	83	2.6830	3.862295	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.0000% to 3.4999%	55	544,100,797.05	43.18%	78	3.2516	2.490368	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% or greater	27	348,775,285.13	27.68%	60	3.7460	3.224647	25 months to 36 months	14	348,371,080.06	27.65%	84	2.9060	3.571923
	Totals	95	1,260,037,845.78	100.00%	74	3.2228	3.093379	37 months to 48 months	81	911,666,765.72	72.35%	71	3.3439	2.910516
								49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	95	1,260,037,845.78	100.00%	74	3.2228	3.093379
(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



		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
	82 months or less	47	559,097,663.51	44.37%	63	3.4055	2.842062	Interest Only	54	893,371,500.00	70.90%	77	3.1271	3.281720
83 months to 105 months	46	699,278,995.89	55.50%	83	3.0766	3.298036	120 months or less	0	0.00	0.00%	0	0.0000	0.000000
	106 months or greater	0	0.00	0.00%	0	0.0000	0.000000	121 months to 270 months	1	11,821,329.61	0.94%	73	2.9350	1.450000
	Totals	93	1,258,376,659.40	99.87%	74	3.2228	3.095446	271 months to 360 months	32	315,397,432.59	25.03%	66	3.5272	2.846502
								361 months or greater	6	37,786,397.20	3.00%	82	3.0328	1.284113
								Totals	93	1,258,376,659.40	99.87%	74	3.2228	3.095446
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 13 of 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	5	54,049,776.52	4.29%	43	3.4789	3.690568	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	69	1,113,306,990.59	88.36%	75	3.2219	3.213072	61 months to 110 months	2	1,661,186.38	0.13%	82	3.2338	1.527598
	13 months to 24 months	20	87,681,078.67	6.96%	82	3.0879	1.327717	111 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	1	5,000,000.00	0.40%	83	3.0200	0.950000	Totals	2	1,661,186.38	0.13%	82	3.2338	1.527598
	Totals	95	1,260,037,845.78	100.00%	74	3.2228	3.093379
(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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
1	300802230	OF	Chicago	IL	Actual/360	2.719%	276,380.83	0.00	0.00	N/A	10/01/31	--	122,000,000.00	122,000,000.00	10/01/24
1A	300802250				Actual/360	2.719%	11,327.08	0.00	0.00	N/A	10/01/31	--	5,000,000.00	5,000,000.00	10/01/24
2	300802226	RT	Tempe	AZ	Actual/360	3.802%	115,261.16	64,176.26	0.00	N/A	09/01/26	--	36,379,113.20	36,314,936.94	10/01/24
2A	310954627				Actual/360	3.802%	94,304.58	52,507.85	0.00	N/A	09/01/26	--	29,764,729.15	29,712,221.30	10/01/24
2B	300802233				Actual/360	3.802%	14,968.98	8,334.58	0.00	N/A	09/01/26	--	4,724,560.19	4,716,225.61	10/01/24
3	300802228	Various Various	Various	Actual/360	3.264%	182,060.06	0.00	0.00	N/A	10/01/31	--	66,940,000.00	66,940,000.00	10/01/24
4	300802221	OF	Farmers Branch	TX	Actual/360	2.435%	132,707.50	0.00	0.00	N/A	09/01/31	--	65,400,000.00	65,400,000.00	10/01/24
5	2164419	Various Various	PR	Actual/360	3.656%	182,800.00	0.00	0.00	N/A	09/01/26	--	60,000,000.00	60,000,000.00	10/01/24
6	300802212	RT	Fairless Hills	PA	Actual/360	3.200%	146,205.76	91,651.02	0.00	N/A	07/01/31	--	54,827,159.75	54,735,508.73	10/01/24
7	300802219	RT	El Centro	CA	Actual/360	3.750%	154,687.50	0.00	0.00	N/A	09/01/31	--	49,500,000.00	49,500,000.00	10/01/24
8	310958604	LO	Folly Beach	SC	Actual/360	3.814%	138,166.29	76,540.86	0.00	N/A	09/11/31	--	43,471,301.54	43,394,760.68	10/11/24
9	2164483	MU	Hayward	CA	Actual/360	2.540%	94,191.67	0.00	0.00	N/A	10/01/31	--	44,500,000.00	44,500,000.00	10/01/24
10	211002901	MU	San Diego	CA	Actual/360	2.550%	78,890.62	0.00	0.00	N/A	10/01/31	--	37,125,000.00	37,125,000.00	10/01/24
11	310957501	RT	Los Angeles	CA	Actual/360	3.345%	87,806.25	0.00	0.00	N/A	07/11/31	--	31,500,000.00	31,500,000.00	10/11/24
12	300802237	IN	Liverpool	NY	Actual/360	2.925%	73,125.00	0.00	0.00	N/A	10/01/31	--	30,000,000.00	30,000,000.00	10/01/24
13	310957706	RT	Norwalk	CA	Actual/360	3.313%	82,825.00	0.00	0.00	N/A	07/11/31	--	30,000,000.00	30,000,000.00	10/11/24
14	211002451	RT	Tomball	TX	Actual/360	3.450%	75,037.50	0.00	0.00	N/A	08/01/31	--	26,100,000.00	26,100,000.00	10/01/24
15	310958569	OF	West Valley City	UT	Actual/360	2.966%	62,533.17	0.00	0.00	N/A	09/11/31	--	25,300,000.00	25,300,000.00	10/11/24
16	453012490	RT	Newport	KY	Actual/360	3.040%	54,694.67	0.00	0.00	N/A	07/01/26	--	21,590,000.00	21,590,000.00	10/01/24
17	310958116	OF	El Segundo	CA	Actual/360	3.426%	50,819.00	0.00	0.00	N/A	08/11/31	--	17,800,000.00	17,800,000.00	10/11/24
18	2063512	RT	Greeley	CO	Actual/360	3.130%	43,037.50	0.00	0.00	N/A	09/01/31	--	16,500,000.00	16,500,000.00	10/01/24
19	470126100	MF	Riverdale	NY	Actual/360	3.050%	39,234.08	30,776.32	0.00	N/A	08/01/31	--	15,436,360.78	15,405,584.46	10/01/24
20	410954311	SS	San Rafael	CA	Actual/360	3.257%	40,712.50	0.00	0.00	N/A	08/11/31	--	15,000,000.00	15,000,000.00	10/11/24
21	300802232	MF	Various	Various	Actual/360	3.750%	45,937.50	0.00	0.00	N/A	10/01/31	--	14,700,000.00	14,700,000.00	10/01/24
22	310958928	RT	Council Bluffs	IA	Actual/360	3.358%	37,893.63	25,853.37	0.00	N/A	07/11/26	--	13,541,501.16	13,515,647.79	10/11/24
23	300802124	OF	Chicago	IL	Actual/360	2.935%	29,089.83	72,297.01	0.00	N/A	11/01/30	--	11,893,626.62	11,821,329.61	10/01/24
24	310958304	OF	Provo	UT	Actual/360	3.200%	36,133.33	0.00	0.00	N/A	09/11/31	--	13,550,000.00	13,550,000.00	10/11/24
25	2063875	MU	Bronx	NY	Actual/360	3.430%	38,587.50	0.00	0.00	N/A	09/01/31	--	13,500,000.00	13,500,000.00	10/01/24




© 2021 Computershare. All rights reserved. Confidential.										Page 15 of 33


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
26	325390026	RT	Houston	TX	Actual/360	3.650%	40,910.42	0.00	0.00	N/A	08/01/31	--	13,450,000.00	13,450,000.00	10/01/24
27	2164056	MU	Bronx	NY	Actual/360	2.867%	31,059.17	0.00	0.00	N/A	08/01/31	--	13,000,000.00	13,000,000.00	10/01/24
28	410958105	IN	Las Vegas	NV	Actual/360	3.405%	34,617.50	0.00	0.00	N/A	09/11/31	--	12,200,000.00	12,200,000.00	10/11/24
29	211002349	RT	Las Vegas	NV	Actual/360	3.720%	37,781.25	0.00	0.00	N/A	08/01/31	--	12,187,500.00	12,187,500.00	10/01/24
30	470127030	MF	North Babylon	NY	Actual/360	3.030%	27,874.17	13,493.12	0.00	N/A	08/01/31	--	11,039,273.95	11,025,780.83	10/01/24
31	470127430	MF	Bronx	NY	Actual/360	3.030%	27,874.17	13,493.12	0.00	N/A	08/01/31	--	11,039,273.95	11,025,780.83	10/01/24
32	2163983	RT	Fairfield	CT	Actual/360	3.300%	30,250.00	0.00	0.00	N/A	08/01/31	--	11,000,000.00	11,000,000.00	10/01/24
33	310958914	IN	Lansdale	PA	Actual/360	3.230%	26,916.67	0.00	0.00	N/A	07/11/31	--	10,000,000.00	10,000,000.00	10/11/24
34	300802231	OF	Henderson	NV	Actual/360	3.480%	29,000.00	15,792.90	0.00	N/A	09/01/31	--	10,000,000.00	9,984,207.10	10/01/24
35	410956637	SS	Kamas	UT	Actual/360	3.270%	26,568.75	0.00	0.00	N/A	09/11/31	--	9,750,000.00	9,750,000.00	10/11/24
36	610953009	RT	Waukegan	IL	Actual/360	3.353%	25,963.33	15,258.89	0.00	N/A	05/11/31	--	9,291,974.88	9,276,715.99	10/11/24
37	2061304	OF	Anaheim	CA	Actual/360	3.500%	26,979.17	0.00	0.00	N/A	08/01/31	--	9,250,000.00	9,250,000.00	10/01/24
38	470127310	MF	New York	NY	Actual/360	3.050%	21,858.33	0.00	0.00	N/A	08/01/31	--	8,600,000.00	8,600,000.00	10/01/24
39	310958545	MU	Thousand Oaks	CA	Actual/360	3.781%	26,151.92	12,432.82	0.00	N/A	09/11/31	--	8,300,000.00	8,287,567.18	10/11/24
40	600958394	IN	Las Vegas	NV	Actual/360	3.100%	20,666.67	0.00	0.00	N/A	09/11/31	--	8,000,000.00	8,000,000.00	10/11/24
41	1960730	RT	Las Vegas	NV	Actual/360	3.770%	23,562.50	0.00	0.00	N/A	08/01/31	--	7,500,000.00	7,500,000.00	10/01/24
42	211003146	MU	Santa Barbara	CA	Actual/360	3.410%	19,891.67	0.00	0.00	N/A	09/01/31	--	7,000,000.00	7,000,000.00	10/01/24
43	325390043	SS	Spokane Valley	WA	Actual/360	3.400%	19,833.33	0.00	0.00	N/A	10/01/31	--	7,000,000.00	7,000,000.00	10/01/24
44	300802223	SS	Vacaville	CA	Actual/360	3.470%	19,518.75	0.00	0.00	N/A	09/01/31	--	6,750,000.00	6,750,000.00	10/01/24
45	300802238	OF	Gilbert	AZ	Actual/360	3.044%	16,995.67	0.00	0.00	N/A	09/01/28	--	6,700,000.00	6,700,000.00	10/01/24
46	2164198	SS	Elgin	IL	Actual/360	3.420%	18,525.00	0.00	0.00	N/A	10/01/31	--	6,500,000.00	6,500,000.00	10/01/24
47	300802216	MU	Riverdale	NY	Actual/360	3.550%	18,903.75	0.00	0.00	N/A	09/01/31	--	6,390,000.00	6,390,000.00	10/01/24
48	300802217	98	Matteson	IL	Actual/360	3.090%	16,029.38	0.00	0.00	N/A	09/01/31	--	6,225,000.00	6,225,000.00	10/01/24
49	470125580	MF	Bronx	NY	Actual/360	3.100%	13,896.94	6,474.27	0.00	N/A	08/01/31	--	5,379,458.72	5,372,984.45	10/01/24
50	211002937	RT	Cincinnati	OH	Actual/360	4.040%	17,819.81	7,605.57	0.00	N/A	08/01/31	--	5,293,012.73	5,285,407.16	10/01/24
51	610958088	RT	Yakima	WA	Actual/360	3.790%	16,423.33	0.00	0.00	N/A	07/11/31	--	5,200,000.00	5,200,000.00	10/11/24
52	470127110	MF	Fresh Meadows	NY	Actual/360	3.020%	12,583.33	0.00	0.00	N/A	09/01/31	--	5,000,000.00	5,000,000.00	10/01/24
53	410957902	SS	Melrose Park	IL	Actual/360	3.410%	14,208.33	0.00	0.00	N/A	07/11/31	--	5,000,000.00	5,000,000.00	10/11/24




© 2021 Computershare. All rights reserved. Confidential.										Page 16 of 33


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
54	470127530	MF	Ardsley On Hudson	NY	Actual/360	2.840%	11,350.38	6,090.88	0.00	N/A	09/01/31	--	4,795,937.13	4,789,846.25	10/01/24
55	325390055	MH	Commerce City	CO	Actual/360	3.623%	14,793.92	0.00	0.00	N/A	10/01/31	--	4,900,000.00	4,900,000.00	10/01/24
56	470125560	MF	Mount Vernon	NY	Actual/360	3.120%	11,563.20	8,771.71	0.00	N/A	08/01/31	--	4,447,385.97	4,438,614.26	10/01/24
57	610958135	RT	Hudson	WI	Actual/360	3.540%	13,865.00	0.00	0.00	N/A	07/11/31	--	4,700,000.00	4,700,000.00	10/11/24
58	300802218	MH	Livingston	CA	Actual/360	4.380%	16,425.00	0.00	0.00	N/A	09/01/31	--	4,500,000.00	4,500,000.00	10/01/24
59	325390059	SS	Hayden	ID	Actual/360	3.573%	13,398.75	0.00	0.00	N/A	09/01/28	--	4,500,000.00	4,500,000.00	10/01/24
60	300802213	SS	Tomball	TX	Actual/360	3.600%	13,182.00	0.00	0.00	N/A	08/01/31	--	4,394,000.00	4,394,000.00	10/01/24
61	470127350	MF	New York	NY	Actual/360	3.070%	10,576.19	4,991.12	0.00	N/A	09/01/31	--	4,134,015.87	4,129,024.75	10/01/24
62	211002581	MF	Summit	NJ	Actual/360	3.510%	11,992.50	0.00	0.00	N/A	09/01/31	--	4,100,000.00	4,100,000.00	10/01/24
63	470123400	MF	New Rochelle	NY	Actual/360	2.980%	9,070.69	7,329.83	0.00	N/A	09/01/31	--	3,652,628.23	3,645,298.40	10/01/24
64	300802225	MH	Olympia	WA	Actual/360	3.480%	11,136.00	0.00	0.00	N/A	09/01/31	--	3,840,000.00	3,840,000.00	10/01/24
65	325390065	SS	Lindon	UT	Actual/360	3.744%	11,544.00	0.00	0.00	N/A	10/01/31	--	3,700,000.00	3,700,000.00	10/01/24
66	211002982	MH	Selma	NC	Actual/360	3.709%	10,137.66	0.00	0.00	N/A	08/01/31	--	3,280,000.00	3,280,000.00	10/01/24
67	470126980	MF	Bronx	NY	Actual/360	3.190%	8,639.58	0.00	0.00	N/A	08/01/31	--	3,250,000.00	3,250,000.00	10/01/24
68	470126560	MF	Edgewater	NJ	Actual/360	3.250%	8,157.09	5,769.51	0.00	N/A	10/01/31	--	3,011,849.57	3,006,080.06	10/01/24
69	470126610	MF	New York	NY	Actual/360	3.050%	7,116.67	0.00	0.00	N/A	08/01/31	--	2,800,000.00	2,800,000.00	10/01/24
70	470126720	MF	New York	NY	Actual/360	3.160%	7,373.33	0.00	0.00	N/A	08/01/31	--	2,800,000.00	2,800,000.00	10/01/24
71	211002402	MF	Chicago	IL	Actual/360	4.750%	11,058.32	3,547.81	0.00	N/A	07/01/31	--	2,793,680.40	2,790,132.59	09/01/24
72	470126770	MF	Rockville Centre	NY	Actual/360	3.090%	6,688.08	5,146.56	0.00	N/A	08/01/31	--	2,597,313.80	2,592,167.24	10/01/24
73	470126460	MF	New Rochelle	NY	Actual/360	2.990%	6,418.19	5,161.09	0.00	N/A	09/01/31	--	2,575,862.77	2,570,701.68	10/01/24
74	300802222	MH	Indianapolis	IN	Actual/360	3.500%	7,437.50	0.00	0.00	N/A	09/01/31	--	2,550,000.00	2,550,000.00	10/01/24
75	470126370	MF	New York	NY	Actual/360	3.030%	6,312.50	0.00	0.00	N/A	09/01/31	--	2,500,000.00	2,500,000.00	10/01/24
76	470127460	MF	New York	NY	Actual/360	3.030%	5,915.44	4,665.15	0.00	N/A	09/01/31	--	2,342,750.27	2,338,085.12	10/01/24
77	470127160	MF	Astoria	NY	Actual/360	3.220%	6,288.13	4,550.91	0.00	N/A	08/01/31	--	2,343,400.62	2,338,849.71	10/01/24
78	470126310	MF	Jackson Heights	NY	Actual/360	3.200%	6,134.00	4,461.44	0.00	N/A	09/01/31	--	2,300,248.45	2,295,787.01	10/01/24
79	470125350	MF	Jamaica	NY	Actual/360	3.110%	5,955.53	4,519.68	0.00	N/A	09/01/31	--	2,297,953.73	2,293,434.05	10/01/24
80	2063682	SS	Findlay	OH	Actual/360	3.845%	6,973.43	3,830.70	0.00	N/A	08/01/31	--	2,176,364.37	2,172,533.67	10/01/24
81	470126920	MF	New York	NY	Actual/360	2.980%	5,000.51	4,040.80	0.00	N/A	09/01/31	--	2,013,628.46	2,009,587.66	10/01/24




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
82	470127140	MF	New Rochelle	NY	Actual/360	3.060%	4,541.78	3,530.31	0.00	N/A	09/01/31	--	1,781,090.37	1,777,560.06	10/01/24
83	470126480	MF	New York	NY	Actual/360	3.320%	4,543.51	3,139.99	0.00	N/A	08/01/31	--	1,642,230.82	1,639,090.83	10/01/24
84	325390084	MH	Englewood	CO	Actual/360	3.423%	4,849.25	0.00	0.00	N/A	10/01/31	--	1,700,000.00	1,700,000.00	10/01/24
85	470127130	MF	Flushing	NY	Actual/360	3.160%	4,070.05	3,029.60	0.00	N/A	08/01/31	--	1,545,589.04	1,542,559.44	10/01/24
86	470126850	MF	Rego Park	NY	Actual/360	3.360%	4,044.94	1,640.65	0.00	N/A	08/01/31	--	1,444,620.74	1,442,980.09	10/01/24
87	325390087	MH	Farmington	NM	Actual/360	3.717%	4,026.75	0.00	0.00	N/A	10/01/26	--	1,300,000.00	1,300,000.00	10/01/24
88	470126420	MF	New York	NY	Actual/360	3.190%	2,509.79	10,157.44	0.00	N/A	08/01/31	--	944,122.27	933,964.83	10/01/24
89	470127750	MF	Mamaroneck	NY	Actual/360	3.150%	3,150.00	0.00	0.00	N/A	09/01/31	--	1,200,000.00	1,200,000.00	10/01/24
90	470125710	MF	New York	NY	Actual/360	3.390%	2,918.41	1,953.79	0.00	N/A	08/01/31	--	1,033,065.77	1,031,111.98	10/01/24
91	470125770	MF	Corona	NY	Actual/360	3.200%	2,503.67	1,821.00	0.00	N/A	09/01/31	--	938,876.89	937,055.89	10/01/24
92	470126910	MF	New York	NY	Actual/360	3.290%	2,015.12	7,775.39	0.00	N/A	09/01/31	--	734,996.94	727,221.55	10/01/24
Totals							3,385,758.66	612,613.32	0.00				1,260,650,459.10	1,260,037,845.78
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 18 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	47,249,676.47	8,919,258.75	01/01/24	03/31/24	--	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	28,438,034.08	7,017,233.07	01/01/24	03/31/24	--	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
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	6,196,260.09	3,216,653.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4	9,210,329.00	5,142,865.65	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5	8,608,880.20	4,559,257.42	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6	6,757,816.56	2,958,132.94	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7	4,543,738.66	2,560,371.77	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8	5,848,625.25	5,648,239.00	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
9	4,797,602.80	2,885,134.34	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
10	4,827,830.64	2,362,751.84	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,391,280.35	1,051,332.69	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	8,351,250.49	4,190,395.64	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,279,028.90	1,089,306.46	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,161,208.96	1,359,577.14	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,896,728.93	792,346.03	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16	4,041,511.94	2,133,123.97	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,839,347.20	1,058,843.23	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,686,438.98	806,557.17	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
19	751,732.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,219,481.72	591,475.38	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,929,282.75	2,042,746.73	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
22	4,134,375.03	2,313,583.56	01/01/24	06/30/24	--	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	1,167,085.00	578,346.88	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,304,879.37	0.00	--	--	--	0.00	0.00	0.00	0.00	21,548.09	0.00




© 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
26	1,380,999.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,443,688.44	746,832.63	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,487,282.94	905,539.32	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,249,362.79	617,169.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	641,011.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	536,055.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,415,454.79	640,562.39	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	6,816,164.03	2,811,111.29	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,087,601.39	547,238.78	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	701,864.54	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
36	836,758.00	416,033.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
37	873,956.00	618,488.34	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	244,176.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	802,721.51	490,799.90	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
40	779,623.00	495,701.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
41	829,396.69	482,558.55	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
42	642,342.10	284,089.75	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1,166,581.00	609,427.75	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
44	839,964.78	449,585.36	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
45	1,050,970.56	507,996.35	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
46	1,028,981.08	524,689.21	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
47	507,187.84	228,658.29	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	215,325.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
49	224,971.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	747,103.59	352,582.94	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
51	444,161.00	222,080.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
52	148,425.00	0.00	--	--	--	0.00	0.00	0.00	0.00	105,955.16	0.00
53	610,910.11	307,090.50	01/01/24	06/30/24	--	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
54	530,177.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	523,170.74	280,188.52	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
56	240,160.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	437,522.31	218,761.15	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
58	399,985.02	201,476.40	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
59	495,800.08	231,781.84	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
60	376,988.31	208,405.94	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
61	177,320.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	336,769.75	147,705.46	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
63	202,735.42	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	367,898.93	217,412.59	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	2,069.51	0.00
65	653,737.00	339,292.81	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
66	967,382.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	21,036.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	224,627.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	54,032.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
71	205,870.06	0.00	--	--	--	0.00	0.00	14,594.49	14,594.49	0.00	0.00
72	266,766.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
73	(100,488.72)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
74	516,094.85	296,527.11	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
75	105,814.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
76	137,495.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
77	78,115.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
78	31,835.29	86,153.94	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
79	151,932.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
80	286,031.12	125,855.88	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
81	318,408.07	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
82	106,024.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
83	267,443.22	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
84	196,873.50	110,806.89	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
85	38,838.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
86	73,696.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
87	124,470.32	35,270.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
88	206,527.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
89	37,854.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
90	27,888.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
91	(218,787.34)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
92	203,861.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	198,540,179.34	78,952,596.58				0.00	0.00	14,594.49	14,594.49	129,572.76	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
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.222786%	3.198969%	74
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.222868%	3.199046%	75
08/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.222936%	3.199110%	76
07/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.223000%	3.199168%	77
06/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.223065%	3.199228%	78
05/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.223126%	3.199283%	79
04/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.223189%	3.199340%	80
03/15/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.223248%	3.199393%	81
02/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.223316%	3.199455%	82
01/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.223374%	3.199508%	83
12/15/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.223431%	3.199560%	84
11/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.223494%	3.199616%	85
Note: 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

211002402

09/01/24

14,594.49

0.00

2,793,680.40

Totals

14,594.49

0.00

2,793,680.40

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	167,149,032	167,149,032	0			0
25 - 36 Months	0	0	0			0
37 - 48 Months	11,200,000	11,200,000	0			0
49 - 60 Months	0	0	0			0
> 60 Months		1,081,688,814	1,081,688,814	0			0




Historical Delinquency Information

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

Oct-24	1,260,037,846	1,260,037,846	0	0	0		0
Sep-24	1,260,650,459	1,260,650,459	0	0	0		0
Aug-24	1,261,203,551	1,261,203,551	0	0	0		0
Jul-24	1,261,748,076	1,261,748,076	0	0	0		0
Jun-24	1,262,225,731	1,262,225,731	0	0	0		0
May-24	1,262,678,083	1,262,678,083	0	0	0		0
Apr-24	1,263,138,060	1,263,138,060	0	0	0		0
Mar-24	1,263,573,568	1,263,573,568	0	0	0		0
Feb-24	1,264,054,234	1,264,054,234	0	0	0		0
Jan-24	1,264,487,070	1,264,487,070	0	0	0		0
Dec-23	1,264,918,644	1,264,918,644	0	0	0		0
Nov-23	1,265,372,299	1,265,372,299	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 , specifically under the "U.S. Risk Retention Special Notices" tab for the BANK 2021-BNK36 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

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format