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-Bnk32

11/29/2024 | Press release | Distributed by Public on 11/29/2024 10:59

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	11/18/24	BANK 2021-BNK32
Determination Date:	11/12/24
Next Distribution Date:	12/17/24
Record Date:	10/31/24	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK32


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	4		Jane Lam		[email protected]
Certificate Interest Reconciliation Detail	5		1585 Broadway \| New York, NY 10036 \| United States
		General Master Servicer	Wells Fargo Bank, National Association
Exchangeable Certificate Detail	6
			BANK 2021-BNK32 Asset Manager		[email protected]
Exchangeable Certificate Factor Detail	7
			Three Wells Fargo, MAC D1050-084, 401 South Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Additional Information	8	NCB Master Servicer & NCB	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	9	Special Servicer
Bond / Collateral Reconciliation - Balances	10		Tom Klump	(703) 302-8080	[email protected]
			2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	11-15
		General Special Servicer	Rialto Capital Advisors, LLC
Mortgage Loan Detail (Part 1)	16-18
			Attention: Liat Heller		[email protected]
Mortgage Loan Detail (Part 2)	19-21		200 S. Biscayne Blvd, Suite 3550 \| Miami, FL 33131 \| United States
Principal Prepayment Detail	22	Operating Advisor & Asset	Park Bridge Lender Services LLC
Historical Detail	23	Representations Reviewer
			BANK 2021-BNK31 - Surveillance Manager		[email protected]
Delinquency Loan Detail	24
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	25
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Specially Serviced Loan Detail - Part 1	26		Bank, N.A.
Specially Serviced Loan Detail - Part 2	27		Corporate Trust Services (CMBS)		[email protected];
					[email protected]
Modified Loan Detail	28		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	29	Trustee	Wilmington Trust, National Association
Historical Bond / Collateral Loss Reconciliation Detail	30		Attention: CMBS Trustee	(302) 636-4140	[email protected]
Interest Shortfall Detail - Collateral Level	31		1100 North Market Street \| Wilmington, DE 19890 \| United States
Supplemental Notes	32

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 32


				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	06542BAY3	0.633000%	8,800,000.00	3,374,279.60	189,666.37	1,779.93	0.00	0.00	191,446.30	3,184,613.23	30.20%	30.00%
A-2	06542BAZ0	1.985000%	28,200,000.00	28,200,000.00	0.00	46,647.50	0.00	0.00	46,647.50	28,200,000.00	30.20%	30.00%
A-SB	06542BBA4	2.332000%	18,727,500.00	18,727,500.00	0.00	36,393.78	0.00	0.00	36,393.78	18,727,500.00	30.20%	30.00%
A-3	06542BBB2	2.059000%	16,672,500.00	16,672,500.00	0.00	28,607.23	0.00	0.00	28,607.23	16,672,500.00	30.20%	30.00%
A-4	06542BBC0	2.349000%	161,500,000.00	161,500,000.00	0.00	316,136.25	0.00	0.00	316,136.25	161,500,000.00	30.20%	30.00%
A-5	06542BBH9	2.643000%	367,780,000.00	367,780,000.00	0.00	810,035.45	0.00	0.00	810,035.45	367,780,000.00	30.20%	30.00%
A-S	06542BBQ9	2.859000%	68,764,000.00	68,764,000.00	0.00	163,830.23	0.00	0.00	163,830.23	68,764,000.00	22.14%	22.00%
B	06542BBW6	2.960000%	42,977,000.00	42,977,000.00	0.00	106,009.93	0.00	0.00	106,009.93	42,977,000.00	17.11%	17.00%
C	06542BCB1	3.370615%	40,828,000.00	40,828,000.00	0.00	114,679.55	0.00	0.00	114,679.55	40,828,000.00	12.33%	12.25%
D	06542BAJ6	2.500000%	25,787,000.00	25,787,000.00	0.00	53,722.92	0.00	0.00	53,722.92	25,787,000.00	9.31%	9.25%
E	06542BAL1	2.500000%	19,339,000.00	19,339,000.00	0.00	40,289.58	0.00	0.00	40,289.58	19,339,000.00	7.05%	7.00%
F	06542BAN7	2.370615%	20,414,000.00	20,414,000.00	0.00	40,328.11	0.00	0.00	40,328.11	20,414,000.00	4.66%	4.63%
G	06542BAQ0	2.370615%	9,670,000.00	9,670,000.00	0.00	19,103.20	0.00	0.00	19,103.20	9,670,000.00	3.52%	3.50%
H*	06542BAS6	2.370615%	30,084,822.00	30,084,822.00	0.00	57,969.83	0.00	0.00	57,969.83	30,084,822.00	0.00%	0.00%
V	06542BAV9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06542BAW7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2R7DC1	3.370615%	45,239,148.55	44,953,584.31	9,982.44	126,190.67	0.00	0.00	136,173.11	44,943,601.87	0.00%	0.00%
Regular SubTotal			904,782,970.55	899,071,685.91	199,648.81	1,961,724.16	0.00	0.00	2,161,372.97	898,872,037.10


X-A	06542BBN6	0.875840%	601,680,000.00	596,254,279.60	0.00	435,186.08	0.00	0.00	435,186.08	596,064,613.23
X-B	06542BBP1	0.346254%	152,569,000.00	152,569,000.00	0.00	44,023.05	0.00	0.00	44,023.05	152,569,000.00
X-D	06542BAA5	0.870615%	45,126,000.00	45,126,000.00	0.00	32,739.47	0.00	0.00	32,739.47	45,126,000.00
X-F	06542BAC1	1.000000%	20,414,000.00	20,414,000.00	0.00	17,011.67	0.00	0.00	17,011.67	20,414,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.								Page 2 of 32


				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	06542BAE7	1.000000%	9,670,000.00	9,670,000.00	0.00	8,058.33	0.00	0.00	8,058.33	9,670,000.00
X-H	06542BAG2	1.000000%	30,084,822.00	30,084,822.00	0.00	25,070.68	0.00	0.00	25,070.68	30,084,822.00
Notional SubTotal		859,543,822.00	854,118,101.60	0.00	562,089.28	0.00	0.00	562,089.28	853,928,435.23

Deal Distribution Total				199,648.81	2,523,813.44	0.00	0.00	2,723,462.25

*	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 32


				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	06542BAY3	383.44086364	21.55299659	0.20226477	0.00000000	0.00000000	0.00000000	0.00000000	21.75526136	361.88786705
A-2	06542BAZ0	1,000.00000000	0.00000000	1.65416667	0.00000000	0.00000000	0.00000000	0.00000000	1.65416667	1,000.00000000
A-SB	06542BBA4	1,000.00000000	0.00000000	1.94333360	0.00000000	0.00000000	0.00000000	0.00000000	1.94333360	1,000.00000000
A-3	06542BBB2	1,000.00000000	0.00000000	1.71583326	0.00000000	0.00000000	0.00000000	0.00000000	1.71583326	1,000.00000000
A-4	06542BBC0	1,000.00000000	0.00000000	1.95750000	0.00000000	0.00000000	0.00000000	0.00000000	1.95750000	1,000.00000000
A-5	06542BBH9	1,000.00000000	0.00000000	2.20250000	0.00000000	0.00000000	0.00000000	0.00000000	2.20250000	1,000.00000000
A-S	06542BBQ9	1,000.00000000	0.00000000	2.38250000	0.00000000	0.00000000	0.00000000	0.00000000	2.38250000	1,000.00000000
B	06542BBW6	1,000.00000000	0.00000000	2.46666659	0.00000000	0.00000000	0.00000000	0.00000000	2.46666659	1,000.00000000
C	06542BCB1	1,000.00000000	0.00000000	2.80884565	0.00000000	0.00000000	0.00000000	0.00000000	2.80884565	1,000.00000000
D	06542BAJ6	1,000.00000000	0.00000000	2.08333346	0.00000000	0.00000000	0.00000000	0.00000000	2.08333346	1,000.00000000
E	06542BAL1	1,000.00000000	0.00000000	2.08333316	0.00000000	0.00000000	0.00000000	0.00000000	2.08333316	1,000.00000000
F	06542BAN7	1,000.00000000	0.00000000	1.97551239	0.00000000	0.00000000	0.00000000	0.00000000	1.97551239	1,000.00000000
G	06542BAQ0	1,000.00000000	0.00000000	1.97551189	0.00000000	0.00000000	0.00000000	0.00000000	1.97551189	1,000.00000000
H	06542BAS6	1,000.00000000	0.00000000	1.92687961	0.04863250	0.60835793	0.00000000	0.00000000	1.92687961	1,000.00000000
V	06542BAV9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06542BAW7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2R7DC1	993.68767430	0.22065933	2.78941302	0.00170229	0.02139474	0.00000000	0.00000000	3.01007235	993.46701498

Notional Certificates
X-A	06542BBN6	990.98238200	0.00000000	0.72328494	0.00000000	0.00000000	0.00000000	0.00000000	0.72328494	990.66715402
X-B	06542BBP1	1,000.00000000	0.00000000	0.28854518	0.00000000	0.00000000	0.00000000	0.00000000	0.28854518	1,000.00000000
X-D	06542BAA5	1,000.00000000	0.00000000	0.72551234	0.00000000	0.00000000	0.00000000	0.00000000	0.72551234	1,000.00000000
X-F	06542BAC1	1,000.00000000	0.00000000	0.83333350	0.00000000	0.00000000	0.00000000	0.00000000	0.83333350	1,000.00000000
X-G	06542BAE7	1,000.00000000	0.00000000	0.83333299	0.00000000	0.00000000	0.00000000	0.00000000	0.83333299	1,000.00000000
X-H	06542BAG2	1,000.00000000	0.00000000	0.83333317	0.00000000	0.00000000	0.00000000	0.00000000	0.83333317	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.							Page 4 of 32


				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	10/01/24 - 10/30/24	30	0.00	1,779.93	0.00	1,779.93	0.00	0.00	0.00	1,779.93	0.00
A-2	10/01/24 - 10/30/24	30	0.00	46,647.50	0.00	46,647.50	0.00	0.00	0.00	46,647.50	0.00
A-SB	10/01/24 - 10/30/24	30	0.00	36,393.78	0.00	36,393.78	0.00	0.00	0.00	36,393.78	0.00
A-3	10/01/24 - 10/30/24	30	0.00	28,607.23	0.00	28,607.23	0.00	0.00	0.00	28,607.23	0.00
A-4	10/01/24 - 10/30/24	30	0.00	316,136.25	0.00	316,136.25	0.00	0.00	0.00	316,136.25	0.00
A-5	10/01/24 - 10/30/24	30	0.00	810,035.45	0.00	810,035.45	0.00	0.00	0.00	810,035.45	0.00
X-A	10/01/24 - 10/30/24	30	0.00	435,186.08	0.00	435,186.08	0.00	0.00	0.00	435,186.08	0.00
X-B	10/01/24 - 10/30/24	30	0.00	44,023.05	0.00	44,023.05	0.00	0.00	0.00	44,023.05	0.00
A-S	10/01/24 - 10/30/24	30	0.00	163,830.23	0.00	163,830.23	0.00	0.00	0.00	163,830.23	0.00
B	10/01/24 - 10/30/24	30	0.00	106,009.93	0.00	106,009.93	0.00	0.00	0.00	106,009.93	0.00
C	10/01/24 - 10/30/24	30	0.00	114,679.55	0.00	114,679.55	0.00	0.00	0.00	114,679.55	0.00
X-D	10/01/24 - 10/30/24	30	0.00	32,739.47	0.00	32,739.47	0.00	0.00	0.00	32,739.47	0.00
X-F	10/01/24 - 10/30/24	30	0.00	17,011.67	0.00	17,011.67	0.00	0.00	0.00	17,011.67	0.00
X-G	10/01/24 - 10/30/24	30	0.00	8,058.33	0.00	8,058.33	0.00	0.00	0.00	8,058.33	0.00
X-H	10/01/24 - 10/30/24	30	0.00	25,070.68	0.00	25,070.68	0.00	0.00	0.00	25,070.68	0.00
D	10/01/24 - 10/30/24	30	0.00	53,722.92	0.00	53,722.92	0.00	0.00	0.00	53,722.92	0.00
E	10/01/24 - 10/30/24	30	0.00	40,289.58	0.00	40,289.58	0.00	0.00	0.00	40,289.58	0.00
F	10/01/24 - 10/30/24	30	0.00	40,328.11	0.00	40,328.11	0.00	0.00	0.00	40,328.11	0.00
G	10/01/24 - 10/30/24	30	0.00	19,103.20	0.00	19,103.20	0.00	0.00	0.00	19,103.20	0.00
H	10/01/24 - 10/30/24	30	16,806.04	59,432.94	0.00	59,432.94	1,463.10	0.00	0.00	57,969.83	18,302.34
RR Interest	10/01/24 - 10/30/24	30	888.38	126,267.68	0.00	126,267.68	77.01	0.00	0.00	126,190.67	967.88
Totals			17,694.42	2,525,353.56	0.00	2,525,353.56	1,540.11	0.00	0.00	2,523,813.44	19,270.22




© 2021 Computershare. All rights reserved. Confidential.								Page 5 of 32


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution	Penalties		Losses		Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (EC)	06542BBC0	2.349000%	161,500,000.00	161,500,000.00	0.00	316,136.25	0.00		0.00		316,136.25	161,500,000.00
A-4-1	06542BBD8	N/A	161,500,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-2	06542BBE6	N/A	161,500,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-X1	06542BBF3	N/A	161,500,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-X2	06542BBG1	N/A	161,500,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5 (EC)	06542BBH9	2.643000%	367,780,000.00	367,780,000.00	0.00	810,035.45	0.00		0.00		810,035.45	367,780,000.00
A-5-1	06542BBJ5	N/A	367,780,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5-2	06542BBK2	N/A	367,780,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5-X1	06542BBL0	N/A	367,780,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-5-X2	06542BBM8	N/A	367,780,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S (EC)	06542BBQ9	2.859000%	68,764,000.00	68,764,000.00	0.00	163,830.23	0.00		0.00		163,830.23	68,764,000.00
A-S-1	06542BBR7	N/A	68,764,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-2	06542BBT3	N/A	68,764,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-X1	06542BBU0	N/A	68,764,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-X2	06542BBV8	N/A	68,764,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B (EC)	06542BBW6	2.960000%	42,977,000.00	42,977,000.00	0.00	106,009.93	0.00		0.00		106,009.93	42,977,000.00
B-1	06542BBX4	N/A	42,977,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B-2	06542BBY2	N/A	42,977,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B-X1	06542BBZ9	N/A	42,977,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
B-X2	06542BCA3	N/A	42,977,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C (EC)	06542BCB1	3.370615%	40,828,000.00	40,828,000.00	0.00	114,679.55	0.00		0.00		114,679.55	40,828,000.00
C-1	06542BCC9	N/A	40,828,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C-2	06542BCD7	N/A	40,828,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C-X1	06542BCE5	N/A	40,828,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
C-X2	06542BCF2	N/A	40,828,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
Exchangeable Certificates Total		3,409,245,000.00	681,849,000.00	0.00	1,510,691.41	0.00		0.00		1,510,691.41	681,849,000.00




© 2021 Computershare. All rights reserved. Confidential.									Page 6 of 32


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-4 (EC)	06542BBC0	1,000.00000000	0.00000000	1.95750000	0.00000000	0.00000000	0.00000000	0.00000000	1.95750000	1,000.00000000
A-4-1	06542BBD8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06542BBE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5 (EC)	06542BBH9	1,000.00000000	0.00000000	2.20250000	0.00000000	0.00000000	0.00000000	0.00000000	2.20250000	1,000.00000000
A-5-1	06542BBJ5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06542BBK2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S (EC)	06542BBQ9	1,000.00000000	0.00000000	2.38250000	0.00000000	0.00000000	0.00000000	0.00000000	2.38250000	1,000.00000000
A-S-1	06542BBR7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06542BBT3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B (EC)	06542BBW6	1,000.00000000	0.00000000	2.46666659	0.00000000	0.00000000	0.00000000	0.00000000	2.46666659	1,000.00000000
B-1	06542BBX4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06542BBY2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C (EC)	06542BCB1	1,000.00000000	0.00000000	2.80884565	0.00000000	0.00000000	0.00000000	0.00000000	2.80884565	1,000.00000000
C-1	06542BCC9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06542BCD7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06542BBF3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06542BBG1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06542BBL0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06542BBM8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06542BBU0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06542BBV8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06542BBZ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06542BCA3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06542BCE5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06542BCF2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.							Page 7 of 32


	Additional Information
Total Available Distribution Amount (1)	2,723,462.25
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 32


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,541,627.37	Master Servicing Fee	7,943.43
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,298.45
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	387.10
ARD Interest	0.00	Operating Advisor Fee	1,138.08
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	216.78
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,541,627.37	Total Fees	16,273.83

Principal		Expenses/Reimbursements
Scheduled Principal	199,648.81	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	1,540.11
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	199,648.81	Total Expenses/Reimbursements	1,540.11

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,523,813.44
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	199,648.81
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	2,723,462.25
Total Funds Collected	2,741,276.18	Total Funds Distributed	2,741,276.19


© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 32


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	899,071,686.29	899,071,686.29	Beginning Certificate Balance	899,071,685.91
(-) Scheduled Principal Collections	199,648.81	199,648.81	(-) Principal Distributions	199,648.81
(-) 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	898,872,037.48	898,872,037.48	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	899,104,730.73	899,104,730.73	Ending Certificate Balance	898,872,037.10
Ending Actual Collateral Balance	898,872,037.48	898,872,037.48



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.38)
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	(0.38)
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	3.37%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.			Page 10 of 32


				Current Mortgage Loan and Property Stratification



			Scheduled Balance						Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	10,000,000 or less	40	163,658,304.35	18.21%	75	3.6230	2.234792	1.60 or less	17	72,084,110.03	8.02%	76	3.1742	0.835391
10,000,001 to 20,000,000	18	266,633,733.13	29.66%	72	3.6093	2.560828	1.61 to 1.80	4	24,610,415.50	2.74%	75	3.5902	1.747299
20,000,001 to 30,000,000	5	129,440,000.00	14.40%	63	3.5847	2.657841	1.81 to 2.00	3	20,123,192.67	2.24%	75	3.9142	1.872413
30,000,001 to 40,000,000	4	149,140,000.00	16.59%	71	2.8626	3.373026	2.01 to 2.20	9	142,661,664.48	15.87%	69	3.3344	2.090827
40,000,001 to 60,000,000	2	100,000,000.00	11.13%	76	2.7945	3.936295	2.21 to 2.40	4	45,572,400.00	5.07%	37	3.9872	2.224638
	60,000,001 or Greater	1	90,000,000.00	10.01%	75	2.5020	4.299400	2.41 or greater	33	593,820,254.80	66.06%	74	3.1955	3.596447
	Totals	70	898,872,037.48	100.00%	72	3.2828	2.977292	Totals	70	898,872,037.48	100.00%	72	3.2828	2.977292
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 11 of 32


			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	18,579,669.11	2.07%	75	3.6648	1.754777	Virginia	1	5,358,333.33	0.60%	76	3.3255	3.912700
Arizona	2	14,212,841.12	1.58%	53	3.0034	3.091934	Washington, DC	1	14,048,677.05	1.56%	75	3.8500	1.871400
California	17	217,236,915.62	24.17%	75	2.9981	3.742427	Wyoming	1	4,582,500.00	0.51%	75	3.1800	4.610000
Colorado	2	11,700,000.00	1.30%	61	3.7537	2.794880	Totals	106	898,872,037.48	100.00%	72	3.2828	2.977292
Connecticut	2	16,400,000.00	1.82%	76	3.7129	3.099898
									Property Type³
Florida	9	162,252,224.00	18.05%	58	4.0219	2.679150
Georgia	1	6,245,092.00	0.69%	76	3.2530	2.783300		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Idaho	1	3,700,000.00	0.41%	75	3.6500	3.210800		Properties	Balance	Agg. Bal.			DSCR¹
Illinois	6	25,798,666.00	2.87%	76	3.3592	3.643652	Industrial	4	52,648,977.68	5.86%	69	3.5517	3.349452
Indiana	3	5,361,792.00	0.60%	76	3.2530	2.783300	Mixed Use	5	41,700,000.00	4.64%	33	3.8701	2.693278
Iowa	1	3,223,273.00	0.36%	76	3.2530	2.783300	Mobile Home Park	4	13,581,059.12	1.51%	76	4.6114	2.310135
Louisiana	2	6,629,581.00	0.74%	77	3.6466	3.451862	Multi-Family	29	132,935,802.51	14.79%	76	3.3434	1.901604
Maryland	1	2,696,392.00	0.30%	76	3.2530	2.783300	Office	7	230,260,426.00	25.62%	75	2.6094	3.075827
Minnesota	4	18,700,000.00	2.08%	75	3.4900	4.003200	Other	5	73,746,139.62	8.20%	76	2.6956	3.560921
Missouri	1	2,463,944.00	0.27%	76	3.2530	2.783300	Retail	23	187,610,445.46	20.87%	69	3.8303	2.588781
Nebraska	1	13,198,977.68	1.47%	77	4.6400	3.401800	Self Storage	29	166,389,187.09	18.51%	76	3.4687	3.588657
Nevada	2	7,985,055.00	0.89%	75	3.6109	3.255488	Totals	106	898,872,037.48	100.00%	72	3.2828	2.977292
New Mexico	1	6,120,000.00	0.68%	77	3.8000	3.712500
New York	26	230,052,506.44	25.59%	75	2.5985	2.152802
North Carolina	1	2,460,845.00	0.27%	76	3.2530	2.783300
North Dakota	1	3,440,224.00	0.38%	76	3.2530	2.783300
Ohio	2	5,489,720.00	0.61%	77	3.6765	3.502663
Oklahoma	1	4,700,000.00	0.52%	75	3.8200	2.228200
South Carolina	1	3,291,666.67	0.37%	76	3.3255	3.912700
Texas	13	82,943,142.46	9.23%	76	3.7480	2.931631

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




© 2021 Computershare. All rights reserved. Confidential.										Page 12 of 32


				Current Mortgage Loan and Property Stratification



			Note Rate						Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	3.249% or less	18	325,591,635.03	36.22%	74	2.5171	3.373266	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.250% to 3.490%	19	224,606,667.48	24.99%	75	3.3390	2.927607	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.500% to 3.990%	19	185,019,182.55	20.58%	76	3.7645	2.838265	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.000% or greater	14	163,654,552.42	18.21%	58	4.1848	2.414869	37 months to 48 months	66	808,872,037.48	89.99%	73	3.1883	3.039627
	Totals	70	898,872,037.48	100.00%	72	3.2828	2.977292	49 months or greater	4	90,000,000.00	10.01%	64	4.1325	2.417067
								Totals	70	898,872,037.48	100.00%	72	3.2828	2.977292
(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 32


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)				Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	119 months or less	69	898,063,691.73	99.91%	72	3.2828	2.979684	Interest Only	44	710,249,900.00	79.02%	71	3.1753	3.184461
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	119 months or less	0	0.00	0.00%	0	0.0000	0.000000
	Totals	69	898,063,691.73	99.91%	72	3.2828	2.979684	121 months to 359 months	22	177,703,852.67	19.77%	76	3.7128	2.263329
								360 months or greater	3	10,109,939.06	1.12%	75	3.2704	1.185029
								Totals	69	898,063,691.73	99.91%	72	3.2828	2.979684
(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 32


				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	6	126,000,000.00	14.02%	71	3.3043	3.389762	120 months or Less	1	808,345.75	0.09%	76	3.3800	0.320000
	12 months or less	54	745,259,924.44	82.91%	72	3.2760	2.959627	121 Months or greater	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	10	27,612,113.04	3.07%	76	3.3697	1.571890	Totals	1	808,345.75	0.09%	76	3.3800	0.320000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	70	898,872,037.48	100.00%	72	3.2828	2.977292
(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 32


						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	310956865	OF	Sunnyvale	CA	Actual/360	2.502%	193,905.00	0.00	0.00	N/A	02/11/31	--	90,000,000.00	90,000,000.00	11/11/24
2	300802137	RT	Miami	FL	Actual/360	4.133%	142,341.67	0.00	0.00	N/A	03/01/30	--	40,000,000.00	40,000,000.00	11/01/24
2A	300802141				Actual/360	4.133%	71,170.83	0.00	0.00	N/A	03/01/30	--	20,000,000.00	20,000,000.00	11/01/24
2B	300802143				Actual/360	4.133%	53,378.12	0.00	0.00	N/A	03/01/30	--	15,000,000.00	15,000,000.00	11/01/24
2C	300802144				Actual/360	4.133%	53,378.12	0.00	0.00	N/A	03/01/30	--	15,000,000.00	15,000,000.00	11/01/24
3	300802173	SS	Various	Various	Actual/360	3.325%	128,863.12	0.00	0.00	N/A	03/01/31	--	45,000,000.00	45,000,000.00	11/01/24
3A	300802174				Actual/360	3.325%	71,590.62	0.00	0.00	N/A	03/01/31	--	25,000,000.00	25,000,000.00	11/01/24
3B	300802175				Actual/360	3.325%	57,272.50	0.00	0.00	N/A	03/01/31	--	20,000,000.00	20,000,000.00	11/01/24
4	453012425	OF	New York	NY	Actual/360	1.938%	66,736.80	0.00	0.00	N/A	12/05/30	--	40,000,000.00	40,000,000.00	11/05/24
4A	453012426				Actual/360	1.938%	51,721.02	0.00	0.00	N/A	12/05/30	--	31,000,000.00	31,000,000.00	11/05/24
5	2063738	98	New York	NY	Actual/360	2.360%	111,772.22	0.00	0.00	N/A	03/01/31	--	55,000,000.00	55,000,000.00	11/01/24
6	300802166	Various Various	Various	Actual/360	3.253%	106,837.56	0.00	0.00	N/A	03/01/31	--	38,140,000.00	38,140,000.00	11/01/24
7	324570007	MU	Boca Raton	FL	Actual/360	4.020%	102,811.50	0.00	0.00	N/A	03/06/26	--	29,700,000.00	29,700,000.00	11/06/24
8	300802172	OF	Torrance	CA	Actual/360	2.865%	69,423.72	0.00	0.00	N/A	03/01/31	--	28,140,000.00	28,140,000.00	11/01/24
9	2063285	OF	Fort Lauderdale	FL	Actual/360	3.950%	85,374.86	0.00	0.00	N/A	04/01/31	--	25,100,000.00	25,100,000.00	11/01/24
10	300802170	MF	Various	Various	Actual/360	3.800%	70,352.78	0.00	0.00	N/A	04/01/31	--	21,500,000.00	21,500,000.00	11/01/24
11	2063506	RT	Brooklyn	NY	Actual/360	3.265%	56,230.56	0.00	0.00	N/A	01/01/31	--	20,000,000.00	20,000,000.00	11/01/24
12	310955662	SS	Various	MN	Actual/360	3.490%	56,198.69	0.00	0.00	N/A	02/11/31	--	18,700,000.00	18,700,000.00	11/11/24
13	2063680	RT	Heath	TX	Actual/360	3.995%	57,794.33	0.00	0.00	N/A	03/01/31	--	16,800,000.00	16,800,000.00	11/01/24
14	310956800	IN	McClellan	CA	Actual/360	3.309%	47,300.32	0.00	0.00	N/A	12/11/30	--	16,600,000.00	16,600,000.00	11/11/24
15	2061821	MF	New York	NY	Actual/360	2.725%	34,695.45	26,342.28	0.00	N/A	02/01/31	--	14,785,866.15	14,759,523.87	11/01/24
16	410955852	SS	Washington	DC	Actual/360	3.850%	46,645.99	21,331.20	0.00	N/A	02/11/31	--	14,070,008.25	14,048,677.05	11/11/24
17	1956411	IN	Omaha	NE	Actual/360	4.640%	52,814.33	19,290.94	0.00	N/A	04/01/31	--	13,218,268.62	13,198,977.68	11/01/24
18	2063456	IN	Phoenix	AZ	Actual/360	2.780%	30,761.47	0.00	0.00	N/A	02/01/29	--	12,850,000.00	12,850,000.00	11/01/24
19	410956938	MF	Wetumpka	AL	Actual/360	3.484%	35,072.66	21,394.50	0.00	N/A	02/11/31	--	11,690,453.57	11,669,059.07	11/11/24
20	2063465	MF	Tampa	FL	Actual/360	3.525%	37,942.71	0.00	0.00	N/A	02/01/31	--	12,500,000.00	12,500,000.00	11/01/24
21	310956840	MU	Santa Barbara	CA	Actual/360	3.499%	36,156.33	0.00	0.00	N/A	02/11/31	--	12,000,000.00	12,000,000.00	11/11/24
22	2063479	OF	Lake Jackson	TX	Actual/360	3.785%	38,133.88	0.00	0.00	N/A	03/01/31	--	11,700,000.00	11,700,000.00	11/01/24




© 2021 Computershare. All rights reserved. Confidential.										Page 16 of 32


						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
23	2063531	RT	Various	TX	Actual/360	3.630%	34,837.84	17,640.43	0.00	N/A	02/01/31	--	11,145,135.89	11,127,495.46	11/01/24
24	470123690	MF	Hauppauge	NY	Actual/360	3.180%	29,245.40	0.00	0.00	N/A	03/01/31	--	10,680,000.00	10,680,000.00	11/01/24
25	2063095	IN	Orange	CT	Actual/360	3.510%	30,225.00	0.00	0.00	N/A	03/01/31	--	10,000,000.00	10,000,000.00	11/01/24
26	410956998	RT	Various	Various	Actual/360	3.612%	30,403.51	0.00	0.00	N/A	03/11/31	--	9,775,000.00	9,775,000.00	10/11/24
27	470123720	MF	Little Neck	NY	Actual/360	3.090%	22,151.95	16,230.66	0.00	N/A	03/01/31	--	8,325,193.51	8,308,962.85	11/01/24
28	470123430	MF	Flushing	NY	Actual/360	3.220%	19,836.63	7,971.78	0.00	N/A	02/01/31	--	7,154,065.77	7,146,093.99	11/01/24
29	300802168	SS	Lompoc	CA	Actual/360	3.852%	24,048.25	0.00	0.00	N/A	03/01/31	--	7,250,000.00	7,250,000.00	11/01/24
30	410956647	SS	Loveland	CO	Actual/360	3.532%	21,290.11	0.00	0.00	N/A	03/11/31	--	7,000,000.00	7,000,000.00	11/11/24
31	2063389	SS	Foley	AL	Actual/360	3.970%	23,657.65	9,640.47	0.00	N/A	02/01/31	--	6,920,250.51	6,910,610.04	11/01/24
32	2063117	98	Cromwell	CT	Actual/360	4.030%	22,209.78	0.00	0.00	N/A	03/01/31	--	6,400,000.00	6,400,000.00	11/01/24
33	2063595	RT	Various	Various	Actual/360	3.685%	15,897.70	0.00	0.00	N/A	02/01/31	--	5,010,000.00	5,010,000.00	11/01/24
34	2063322	MF	Carmichael	CA	Actual/360	3.535%	15,220.14	0.00	0.00	N/A	03/01/31	--	5,000,000.00	5,000,000.00	11/01/24
35	2061967	SS	Yuba City	CA	Actual/360	3.160%	13,605.56	0.00	0.00	N/A	03/01/31	--	5,000,000.00	5,000,000.00	11/01/24
36	2062333	MH	Forney	TX	Actual/360	4.555%	19,440.79	6,057.14	0.00	N/A	03/01/31	--	4,956,399.00	4,950,341.86	11/01/24
37	300802171	SS	Castro Valley	CA	Actual/360	3.890%	15,986.21	0.00	0.00	N/A	03/01/31	--	4,772,400.00	4,772,400.00	11/01/24
38	2063127	RT	Bartlesville	OK	Actual/360	3.820%	15,460.39	0.00	0.00	N/A	02/01/31	--	4,700,000.00	4,700,000.00	11/01/24
39	610956924	RT	Aurora	CO	Actual/360	4.084%	16,528.86	0.00	0.00	N/A	02/11/28	--	4,700,000.00	4,700,000.00	11/11/24
40	300802164	SS	Sheridan	WY	Actual/360	3.180%	12,548.41	0.00	0.00	N/A	02/01/31	--	4,582,500.00	4,582,500.00	11/01/24
41	2062325	MH	Victoria	TX	Actual/360	4.470%	17,027.64	5,844.53	0.00	N/A	04/01/31	--	4,423,720.67	4,417,876.14	11/01/24
42	1957355	MF	New York	NY	Actual/360	3.330%	12,903.75	0.00	0.00	N/A	03/01/31	--	4,500,000.00	4,500,000.00	11/01/24
43	300802160	SS	Henderson	NV	Actual/360	3.610%	13,755.60	0.00	0.00	N/A	02/01/31	--	4,425,000.00	4,425,000.00	11/01/24
44	300802157	98	La Mirada	CA	Actual/360	4.008%	13,910.38	5,921.50	0.00	N/A	02/01/31	--	4,030,437.12	4,024,515.62	11/01/24
45	470123160	MF	New York	NY	Actual/360	3.190%	10,987.78	0.00	0.00	N/A	03/01/31	--	4,000,000.00	4,000,000.00	11/01/24
46	470121460	MF	New Rochelle	NY	Actual/360	3.240%	11,160.00	0.00	0.00	N/A	02/01/31	--	4,000,000.00	4,000,000.00	11/01/24
47	2063323	MF	Rancho Cordova	CA	Actual/360	3.535%	11,262.90	0.00	0.00	N/A	03/01/31	--	3,700,000.00	3,700,000.00	11/01/24
48	300802161	SS	Coeur d'Alene	ID	Actual/360	3.650%	11,629.31	0.00	0.00	N/A	02/01/31	--	3,700,000.00	3,700,000.00	11/01/24
49	470123230	MF	Larchmont	NY	Actual/360	3.200%	8,659.85	6,044.02	0.00	N/A	02/01/31	--	3,142,688.20	3,136,644.18	11/01/24
50	470123850	MF	New York	NY	Actual/360	2.990%	6,911.10	5,299.78	0.00	N/A	04/01/31	--	2,684,211.82	2,678,912.04	11/01/24




© 2021 Computershare. All rights reserved. Confidential.										Page 17 of 32


						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
51	300802167	MH	El Cajon	CA	Actual/360	4.690%	11,510.04	0.00	0.00	N/A	03/01/31	--	2,850,000.00	2,850,000.00	11/01/24
52	470123990	MF	Bronx	NY	Actual/360	3.120%	6,215.56	4,487.03	0.00	N/A	03/01/31	--	2,313,485.13	2,308,998.10	11/01/24
53	470122010	MF	Brooklyn	NY	Actual/360	3.270%	6,122.18	4,130.98	0.00	N/A	02/01/31	--	2,174,198.44	2,170,067.46	11/01/24
54	2063372	MF	Brooklyn	NY	Actual/360	4.170%	7,361.21	0.00	0.00	N/A	04/01/31	--	2,050,000.00	2,050,000.00	11/01/24
55	470123520	MF	New York	NY	Actual/360	3.220%	5,545.56	0.00	0.00	N/A	03/01/31	--	2,000,000.00	2,000,000.00	11/01/24
56	470121710	MF	New York	NY	Actual/360	3.360%	4,834.76	3,108.03	0.00	N/A	03/01/31	--	1,671,001.58	1,667,893.55	11/01/24
57	470119400	MF	New York	NY	Actual/360	3.360%	5,208.00	0.00	0.00	N/A	02/01/31	--	1,800,000.00	1,800,000.00	11/01/24
58	470123830	MF	Brooklyn	NY	Actual/360	3.450%	4,552.34	1,598.03	0.00	N/A	03/01/31	--	1,532,344.42	1,530,746.39	11/01/24
59	470123330	MF	New York	NY	Actual/360	3.350%	4,007.65	2,603.05	0.00	N/A	02/01/31	--	1,389,267.53	1,386,664.48	11/01/24
60	470123670	MF	Woodside	NY	Actual/360	3.330%	4,113.84	1,545.08	0.00	N/A	03/01/31	--	1,434,643.76	1,433,098.68	11/01/24
61	300802169	MH	Black Canyon City	AZ	Actual/360	5.110%	6,003.35	1,470.66	0.00	N/A	03/01/31	--	1,364,311.78	1,362,841.12	11/01/24
62	470122980	MF	Woodbury	NY	Actual/360	3.290%	3,408.36	2,277.90	0.00	N/A	02/01/31	--	1,203,070.00	1,200,792.10	11/01/24
63	470124300	MF	Bronx	NY	Actual/360	3.380%	2,380.15	9,418.82	0.00	N/A	03/01/31	--	817,764.57	808,345.75	11/01/24
64	470124450	MF	New York	NY	Actual/360	3.350%	2,884.72	0.00	0.00	N/A	03/01/31	--	1,000,000.00	1,000,000.00	11/01/24
Totals							2,541,627.37	199,648.81	0.00				899,071,686.29	898,872,037.48
1 Property Type Codes
HC - Health Care	MU - Mixed Use	WH - Warehouse	MF - Multi-Family
SS - Self Storage	LO - Lodging	RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial	OF - Office		MH - Mobile Home Park
SE - Securities	CH - Cooperative Housing	ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.										Page 18 of 32


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	11,043,336.36	07/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2	57,338,182.32	29,493,416.15	01/01/24	06/30/24	--	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
2C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	14,811,861.70	10,868,160.00	01/01/24	09/30/24	--	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
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	29,041,928.96	8,196,201.45	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	5,220,000.00	2,610,000.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,576,923.15	1,793,074.41	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7	9,498,171.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	3,029,199.48	1,292,265.29	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,568,971.08	1,410,672.67	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,196,047.50	1,624,196.74	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,763,230.72	782,592.13	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,886,808.53	674,544.12	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,385,793.04	1,103,813.91	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	39,791,224.98	21,603,897.13	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15	356,274.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,426,105.04	766,878.02	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	3,281,244.41	1,639,098.74	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,211,703.74	917,835.55	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,225,786.26	923,848.96	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,340,623.17	892,872.18	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,698,733.23	857,723.49	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,311,042.00	625,539.00	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 19 of 32


					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	2,273,698.51	1,626,120.29	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24	464,203.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,610,932.32	340,080.71	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	747,450.00	372,530.00	01/01/24	06/30/24	--	0.00	0.00	30,361.42	30,361.42	30,121.54	0.00
27	125,235.00	0.00	--	--	--	0.00	0.00	0.00	0.00	281,393.19	0.00
28	265,096.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,001,587.91	475,623.63	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	830,642.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	702,166.90	497,341.75	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	616,636.67	154,159.17	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	476,578.00	238,289.10	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
34	553,979.75	318,522.66	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	774,245.13	367,397.62	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
36	543,010.84	543,710.43	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
37	482,974.84	215,108.99	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	404,958.51	307,090.08	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	410,254.74	205,128.36	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
40	735,841.12	350,825.88	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
41	352,094.60	274,174.33	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
42	355,575.66	131,411.23	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	692,683.33	349,047.22	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
44	490,756.46	355,601.91	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
45	176,460.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	155,395.91	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	508,648.51	228,194.44	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
48	527,785.06	338,389.82	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
49	178,746.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	175,278.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 20 of 32


					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	0.00	193,301.82	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
52	4,793.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	(64,515.29)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	159,282.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	67,774.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	94,224.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	6,207.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	130,845.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	163,250.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	171,957.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	244,699.80	63,870.29	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
62	58,314.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	46,466.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	34,795.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	203,710,864.58	107,065,886.03				0.00	0.00	30,361.42	30,361.42	311,514.73	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 21 of 32


			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 22 of 32


								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
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.282841%	3.261826%	72
10/18/24	1	8,325,193.51	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.282905%	3.261885%	73
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	3.282975%	3.261951%	74
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	3.283039%	3.262010%	75
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	3.283102%	3.262069%	76
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	3.283171%	3.262133%	77
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	3.283233%	3.262191%	78
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	3.283301%	3.262256%	79
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	3.283363%	3.262313%	80
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	3.283423%	3.262369%	81
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	3.283483%	3.262424%	82
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	3.283541%	3.262478%	83
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.														Page 23 of 32

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

410956998

10/11/24

30,361.42

30,121.54

9,775,000.00

Totals

30,361.42

30,121.54

9,775,000.00

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 24 of 32


				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		29,700,000	29,700,000		0	0
25 - 36 Months		0	0		0	0
37 - 48 Months		4,700,000	4,700,000		0	0
49 - 60 Months		12,850,000	12,850,000		0	0
> 60 Months		851,622,037	851,622,037		0	0




Historical Delinquency Information

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

Nov-24	898,872,037	898,872,037	0	0	0	0
Oct-24	899,071,686	890,746,493	8,325,194	0	0	0
Sep-24	899,282,876	899,282,876	0	0	0	0
Aug-24	899,481,264	899,481,264	0	0	0	0
Jul-24	899,679,044	899,679,044	0	0	0	0
Jun-24	899,888,430	899,888,430	0	0	0	0
May-24	900,084,961	900,084,961	0	0	0	0
Apr-24	900,293,142	900,293,142	0	0	0	0
Mar-24	900,488,430	900,488,430	0	0	0	0
Feb-24	900,698,777	900,698,777	0	0	0	0
Jan-24	900,850,432	900,850,432	0	0	0	0
Dec-23	901,001,615	901,001,615	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 25 of 32


			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
28	470123430	7,146,093.99	7,146,093.99	63,400,000.00	12/14/20	265,096.10	0.79000	12/31/22	02/01/31	434
Totals		7,146,093.99	7,146,093.99	63,400,000.00		265,096.10




© 2021 Computershare. All rights reserved. Confidential.							Page 26 of 32


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
28	470123430	MF	NY	10/16/23	0
	Special Servicer comments are not available for this cycle.



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 27 of 32


				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 28 of 32


			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 29 of 32


			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 30 of 32

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)

0.00

1,540.11

0.00

Total

0.00

1,540.11

0.00

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.

Collateral Shortfall Total

1,540.11

Page 31 of 32


Supplemental Notes
Risk Retention
Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <_http3a_ www.ctslink.com="">, specifically under the “U.S. Risk Retention Special Notices” tab for the BANK 2021-BNK32 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 32 of 32

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format