
Distribution Date:	09/17/25	BANK 2022-BNK43
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2022-BNK43


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com

Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	5
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Exchangeable Certificate Factor Detail	6				trustadministrationgroup@computershare.com

Additional Information	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Bond / Collateral Reconciliation - Cash Flows	8	General Master Servicer	Trimont LLC

Bond / Collateral Reconciliation - Balances	9		Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Current Mortgage Loan and Property Stratification	10-14
		NCB Master Servicer & NCB	National Cooperative Bank, N.A.
Mortgage Loan Detail (Part 1)	15-17	Special Servicer

Mortgage Loan Detail (Part 2)	18-20		Tom Klump	(703) 302-8080	tklump@ncb.coop

Principal Prepayment Detail	21		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
		General Special Servicer	Greystone Servicing Company LLC
Historical Detail	22
			Attention: Amy Dixon, General Counsel		amy.dixon@greyco.com
Delinquency Loan Detail	23
			5221 N. O’Connor Blvd., Suite 800 \| Irving, TX 75039 \| United States
Collateral Stratification and Historical Detail	24
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Specially Serviced Loan Detail - Part 1	25	Representations Reviewer

Specially Serviced Loan Detail - Part 2	26		Attention: BANK 2022-BNK43		notices@pentalphasurveillance.com
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Modified Loan Detail	27
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	28
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	29
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	30

Supplemental Notes	31

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

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


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


				Certificate Distribution Detail

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

A-1	06541QAQ8	4.350000%	16,160,000.00	6,300,576.79	278,209.97	22,839.59	0.00	0.00	301,049.56	6,022,366.82	30.30%	30.00%
A-2	06541QAR6	4.696000%	46,018,000.00	46,018,000.00	0.00	180,083.77	0.00	0.00	180,083.77	46,018,000.00	30.30%	30.00%
A-3	06541QAS4	4.118000%	3,443,000.00	3,443,000.00	0.00	11,815.23	0.00	0.00	11,815.23	3,443,000.00	30.30%	30.00%
A-SB	06541QAT2	4.502000%	23,908,000.00	23,908,000.00	0.00	89,694.85	0.00	0.00	89,694.85	23,908,000.00	30.30%	30.00%
A-4	06541QAU9	4.134000%	229,700,000.00	229,700,000.00	0.00	791,316.50	0.00	0.00	791,316.50	229,700,000.00	30.30%	30.00%
A-5	06541QAZ8	4.399000%	405,454,000.00	405,454,000.00	0.00	1,486,326.79	0.00	0.00	1,486,326.79	405,454,000.00	30.30%	30.00%
A-S	06541QBE4	4.830000%	100,938,000.00	100,938,000.00	0.00	406,275.45	0.00	0.00	406,275.45	100,938,000.00	20.45%	20.25%
B	06541QBK0	5.325428%	50,469,000.00	50,469,000.00	0.00	223,974.20	0.00	0.00	223,974.20	50,469,000.00	15.53%	15.38%
C	06541QBQ7	5.402428%	43,999,000.00	43,999,000.00	0.00	198,084.53	0.00	0.00	198,084.53	43,999,000.00	11.23%	11.13%
D	06541QAC9	3.000000%	28,470,000.00	28,470,000.00	0.00	71,175.00	0.00	0.00	71,175.00	28,470,000.00	8.46%	8.38%
E	06541QAE5	3.000000%	21,999,000.00	21,999,000.00	0.00	54,997.50	0.00	0.00	54,997.50	21,999,000.00	6.31%	6.25%
F	06541QAG0	5.402428%	20,705,000.00	20,705,000.00	0.00	93,214.40	0.00	0.00	93,214.40	20,705,000.00	4.29%	4.25%
G	06541QAJ4	5.402428%	10,353,000.00	10,353,000.00	0.00	46,609.45	0.00	0.00	46,609.45	10,353,000.00	3.28%	3.25%
H*	06541QAL9	5.402428%	33,646,246.00	33,646,246.00	0.00	151,476.19	0.00	0.00	151,476.19	33,646,246.00	0.00%	0.00%
R	06541QAN5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC37DRK5	5.402428%	54,487,486.65	53,968,569.63	14,642.63	242,967.77	0.00	0.00	257,610.40	53,953,927.00	0.00%	0.00%
Regular SubTotal			1,089,749,732.65	1,079,371,392.42	292,852.60	4,070,851.22	0.00	0.00	4,363,703.82	1,079,078,539.82


X-A	06541QBV6	1.067803%	724,683,000.00	714,823,576.79	0.00	636,075.83	0.00	0.00	636,075.83	714,545,366.82
X-B	06541QBW4	0.315578%	195,406,000.00	195,406,000.00	0.00	51,388.23	0.00	0.00	51,388.23	195,406,000.00
X-D	06541QAA3	2.402428%	50,469,000.00	50,469,000.00	0.00	101,040.13	0.00	0.00	101,040.13	50,469,000.00
Notional SubTotal			970,558,000.00	960,698,576.79	0.00	788,504.19	0.00	0.00	788,504.19	960,420,366.82

Deal Distribution Total					292,852.60	4,859,355.41	0.00	0.00	5,152,208.01

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06541QAQ8	389.88717760	17.21596349	1.41334097	0.00000000	0.00000000	0.00000000	0.00000000	18.62930446	372.67121411
A-2	06541QAR6	1,000.00000000	0.00000000	3.91333326	0.00000000	0.00000000	0.00000000	0.00000000	3.91333326	1,000.00000000
A-3	06541QAS4	1,000.00000000	0.00000000	3.43166715	0.00000000	0.00000000	0.00000000	0.00000000	3.43166715	1,000.00000000
A-SB	06541QAT2	1,000.00000000	0.00000000	3.75166681	0.00000000	0.00000000	0.00000000	0.00000000	3.75166681	1,000.00000000
A-4	06541QAU9	1,000.00000000	0.00000000	3.44500000	0.00000000	0.00000000	0.00000000	0.00000000	3.44500000	1,000.00000000
A-5	06541QAZ8	1,000.00000000	0.00000000	3.66583334	0.00000000	0.00000000	0.00000000	0.00000000	3.66583334	1,000.00000000
A-S	06541QBE4	1,000.00000000	0.00000000	4.02500000	0.00000000	0.00000000	0.00000000	0.00000000	4.02500000	1,000.00000000
B	06541QBK0	1,000.00000000	0.00000000	4.43785690	0.00000000	0.00000000	0.00000000	0.00000000	4.43785690	1,000.00000000
C	06541QBQ7	1,000.00000000	0.00000000	4.50202346	0.00000000	0.00000000	0.00000000	0.00000000	4.50202346	1,000.00000000
D	06541QAC9	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E	06541QAE5	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
F	06541QAG0	1,000.00000000	0.00000000	4.50202367	0.00000000	0.00000000	0.00000000	0.00000000	4.50202367	1,000.00000000
G	06541QAJ4	1,000.00000000	0.00000000	4.50202357	0.00000000	0.00000000	0.00000000	0.00000000	4.50202357	1,000.00000000
H	06541QAL9	1,000.00000000	0.00000000	4.50202349	0.00000000	0.03791775	0.00000000	0.00000000	4.50202349	1,000.00000000
R	06541QAN5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC37DRK5	990.47640014	0.26873381	4.45914805	0.00000000	0.00123239	0.00000000	0.00000000	4.72788186	990.20766633

Notional Certificates
X-A	06541QBV6	986.39484684	0.00000000	0.87772975	0.00000000	0.00000000	0.00000000	0.00000000	0.87772975	986.01094109
X-B	06541QBW4	1,000.00000000	0.00000000	0.26298184	0.00000000	0.00000000	0.00000000	0.00000000	0.26298184	1,000.00000000
X-D	06541QAA3	1,000.00000000	0.00000000	2.00202362	0.00000000	0.00000000	0.00000000	0.00000000	2.00202362	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	08/01/25 - 08/30/25	30	0.00	22,839.59	0.00	22,839.59	0.00	0.00	0.00	22,839.59	0.00
A-2	08/01/25 - 08/30/25	30	0.00	180,083.77	0.00	180,083.77	0.00	0.00	0.00	180,083.77	0.00
A-3	08/01/25 - 08/30/25	30	0.00	11,815.23	0.00	11,815.23	0.00	0.00	0.00	11,815.23	0.00
A-SB	08/01/25 - 08/30/25	30	0.00	89,694.85	0.00	89,694.85	0.00	0.00	0.00	89,694.85	0.00
A-4	08/01/25 - 08/30/25	30	0.00	791,316.50	0.00	791,316.50	0.00	0.00	0.00	791,316.50	0.00
A-5	08/01/25 - 08/30/25	30	0.00	1,486,326.79	0.00	1,486,326.79	0.00	0.00	0.00	1,486,326.79	0.00
X-A	08/01/25 - 08/30/25	30	0.00	636,075.83	0.00	636,075.83	0.00	0.00	0.00	636,075.83	0.00
X-B	08/01/25 - 08/30/25	30	0.00	51,388.23	0.00	51,388.23	0.00	0.00	0.00	51,388.23	0.00
A-S	08/01/25 - 08/30/25	30	0.00	406,275.45	0.00	406,275.45	0.00	0.00	0.00	406,275.45	0.00
B	08/01/25 - 08/30/25	30	0.00	223,974.20	0.00	223,974.20	0.00	0.00	0.00	223,974.20	0.00
C	08/01/25 - 08/30/25	30	0.00	198,084.53	0.00	198,084.53	0.00	0.00	0.00	198,084.53	0.00
X-D	08/01/25 - 08/30/25	30	0.00	101,040.13	0.00	101,040.13	0.00	0.00	0.00	101,040.13	0.00
D	08/01/25 - 08/30/25	30	0.00	71,175.00	0.00	71,175.00	0.00	0.00	0.00	71,175.00	0.00
E	08/01/25 - 08/30/25	30	0.00	54,997.50	0.00	54,997.50	0.00	0.00	0.00	54,997.50	0.00
F	08/01/25 - 08/30/25	30	0.00	93,214.40	0.00	93,214.40	0.00	0.00	0.00	93,214.40	0.00
G	08/01/25 - 08/30/25	30	0.00	46,609.45	0.00	46,609.45	0.00	0.00	0.00	46,609.45	0.00
H	08/01/25 - 08/30/25	30	1,270.07	151,476.19	0.00	151,476.19	0.00	0.00	0.00	151,476.19	1,275.79
RR Interest	08/01/25 - 08/30/25	30	66.85	242,967.77	0.00	242,967.77	0.00	0.00	0.00	242,967.77	67.15
Totals			1,336.92	4,859,355.41	0.00	4,859,355.41	0.00	0.00	0.00	4,859,355.41	1,342.94




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (EC)	N/A	4.134000%	229,700,000.00	229,700,000.00	0.00	791,316.50	0.00	0.00	791,316.50	229,700,000.00
A-4-1	06541QAV7	N/A	229,700,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541QAW5	N/A	229,700,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06541QAX3	N/A	229,700,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06541QAY1	N/A	229,700,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (EC)	N/A	4.399000%	405,454,000.00	405,454,000.00	0.00	1,486,326.79	0.00	0.00	1,486,326.79	405,454,000.00
A-5-1	06541QBA2	N/A	405,454,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06541QBB0	N/A	405,454,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	06541QBC8	N/A	405,454,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	06541QBD6	N/A	405,454,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	4.830000%	100,938,000.00	100,938,000.00	0.00	406,275.45	0.00	0.00	406,275.45	100,938,000.00
A-S-1	06541QBF1	N/A	100,938,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541QBG9	N/A	100,938,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06541QBH7	N/A	100,938,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06541QBJ3	N/A	100,938,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	5.325428%	50,469,000.00	50,469,000.00	0.00	223,974.20	0.00	0.00	223,974.20	50,469,000.00
B-1	06541QBL8	N/A	50,469,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06541QBM6	N/A	50,469,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06541QBN4	N/A	50,469,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06541QBP9	N/A	50,469,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	5.402428%	43,999,000.00	43,999,000.00	0.00	198,084.53	0.00	0.00	198,084.53	43,999,000.00
C-1	06541QBR5	N/A	43,999,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06541QBS3	N/A	43,999,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06541QBT1	N/A	43,999,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06541QBU8	N/A	43,999,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			4,152,800,000.00	830,560,000.00	0.00	3,105,977.47	0.00	0.00	3,105,977.47	830,560,000.00




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


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-4-1	06541QAV7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06541QAW5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	06541QBA2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06541QBB0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06541QBF1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06541QBG9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	06541QBL8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06541QBM6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	06541QBR5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06541QBS3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06541QAX3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06541QAY1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06541QBC8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06541QBD6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06541QBH7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06541QBJ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06541QBN4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06541QBP9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06541QBT1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06541QBU8	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 6 of 31


	Additional Information

Total Available Distribution Amount (1)	5,152,208.01
Non-Retained Certificate Available Funds	4,894,597.60
Retained Certificate Available Funds	257,610.40
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,878,062.78	Master Servicing Fee	10,063.43
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,495.05
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	464.73
ARD Interest	0.00	Operating Advisor Fee	1,115.35
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	278.84
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,878,062.78	Total Fees	18,707.40

Principal		Expenses/Reimbursements
Scheduled Principal	292,852.60	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	292,852.60	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,859,355.41
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	292,852.60
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	5,152,208.01
Total Funds Collected	5,170,915.38	Total Funds Distributed	5,170,915.41


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,079,371,392.61	1,079,371,392.61	Beginning Certificate Balance	1,079,371,392.42
(-) Scheduled Principal Collections		292,852.60	292,852.60	(-) Principal Distributions	292,852.60
(-) 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		1,079,078,540.01	1,079,078,540.01	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,079,371,425.12	1,079,371,425.12	Ending Certificate Balance	1,079,078,539.82
Ending Actual Collateral Balance		1,079,078,572.53	1,079,078,572.53



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.19)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.19)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	5.40%
				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 31


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	$1,000,000 or less	3	2,904,938.10	0.27%	81	4.8238	5.772926	1.28 or less	16	91,134,469.30	8.45%	82	5.4696	0.828404
$1,000,001 to $2,000,000		3	5,006,189.41	0.46%	82	5.2995	0.586448	1.43 to 1.50	4	118,300,000.00	10.96%	82	5.4229	1.453505
$2,000,001 to $3,000,000		4	9,461,413.06	0.88%	81	4.9311	0.524207	1.51 to 1.60	5	64,533,283.67	5.98%	80	5.5566	1.564490
$3,000,001 to $4,000,000		5	17,455,281.36	1.62%	82	5.1741	1.169619	1.61 to 1.70	5	78,035,000.00	7.23%	80	5.4526	1.677041
$4,000,001 to $5,000,000		5	22,516,291.48	2.09%	76	5.4323	1.569229	1.71 to 1.80	9	116,144,752.29	10.76%	75	5.7389	1.759418
$5,000,001 to $6,000,000		7	39,247,867.89	3.64%	82	5.5788	1.783088	1.81 to 1.90	2	44,860,000.00	4.16%	82	5.4516	1.882697
$6,000,001 to $7,000,000		4	26,033,792.87	2.41%	82	5.5616	1.853295	1.91 to 2.00	3	58,000,000.00	5.37%	48	5.1127	1.972497
$7,000,001 to $8,000,000		6	44,936,397.57	4.16%	82	5.6752	1.477660	2.01 to 2.25	3	106,000,000.00	9.82%	80	4.1431	2.195791
$8,000,001 to $9,000,000		1	8,577,506.83	0.79%	81	5.1300	1.515100	2.26 to 2.50	3	52,750,000.00	4.89%	82	5.2354	2.305875
$9,000,001 to $10,000,000		1	10,000,000.00	0.93%	83	6.0590	2.073900	2.51 to 2.75	2	12,598,792.87	1.17%	83	5.5805	2.582247
$10,000,001 to $15,000,000		6	77,600,000.00	7.19%	70	5.2919	2.064823	2.76 to 3.00	0	0.00	0.00%	0	0.0000	0.000000
$15,000,001 to $20,000,000		4	70,187,517.13	6.50%	81	5.3286	1.510794	3.01 to 3.50	4	159,290,252.11	14.76%	83	5.5991	3.186737
$20,000,001 to $30,000,000		4	102,650,000.00	9.51%	82	5.2567	2.883282	3.51 to 4.00	1	24,000,000.00	2.22%	80	4.6200	3.660000
$30,000,001 to $50,000,000		8	331,200,000.00	30.69%	75	4.9280	2.180280	4.01 to 6.00	1	40,000,000.00	3.71%	78	3.0494	4.300000
$50,000,001 to $70,000,000		1	52,000,000.00	4.82%	81	4.7000	2.210000	6.01 to 8.00	0	0.00	0.00%	0	0.0000	0.000000
$70,000,001 to $80,000,000		1	71,861,092.20	6.66%	82	5.5630	1.901500	8.01 to 10.00	0	0.00	0.00%	0	0.0000	0.000000
$80,000,001 to $90,000,000		1	87,440,252.11	8.10%	83	5.7670	3.058600	10.01 to 18.52	1	1,000,000.00	0.09%	80	4.6300	14.790000
	$90,000,001 or more	1	100,000,000.00	9.27%	82	5.3520	1.452000	18.53 or more	0	0.00	0.00%	0	0.0000	0.000000
	Totals	65	1,079,078,540.01	100.00%	79	5.2482	2.082644	Totals	65	1,079,078,540.01	100.00%	79	5.2482	2.082644
(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 31


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Alabama	4	7,664,961.00	0.71%	82	5.6942	1.543131	Tennessee	4	11,288,060.00	1.05%	81	5.4240	1.716941
Arizona	2	171,861,092.20	15.93%	82	5.4402	1.639952	Texas	7	147,386,642.06	13.66%	83	5.7612	2.434771
Arkansas	2	14,698,750.00	1.36%	83	5.2842	3.343548	Utah	1	5,900,000.00	0.55%	82	6.3430	1.789500
California	8	133,901,286.89	12.41%	74	5.3662	2.618521	Virginia	1	1,986,500.00	0.18%	82	5.3680	1.883900
Connecticut	1	1,117,900.00	0.10%	82	5.3680	1.883900	Washington, DC	1	84,000,000.00	7.78%	78	3.0494	2.206700
Delaware	1	7,250,000.00	0.67%	83	5.4150	1.803900	Wisconsin	1	33,000,000.00	3.06%	23	5.3900	1.987100
Florida	2	48,860,000.00	4.53%	80	4.7712	1.938359	Totals	103	1,079,078,540.01	100.00%	79	5.2482	2.082644
Georgia	5	26,733,550.00	2.48%	82	5.5244	0.980437
									Property Type³
Illinois	7	23,382,271.00	2.17%	81	5.9795	1.229270
Iowa	1	565,735.00	0.05%	82	6.2000	1.372700		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kansas	1	2,577,350.00	0.24%	82	5.3680	1.883900		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	2	1,176,132.00	0.11%	82	6.2000	1.372700	Industrial	5	80,675,000.00	7.48%	57	5.4116	1.648385
Maryland	1	1,229,000.00	0.11%	82	5.3680	1.883900	Lodging	5	154,250,582.15	14.29%	82	5.3934	2.128217
Massachusetts	1	1,557,250.00	0.14%	82	5.3680	1.883900	Mixed Use	1	100,000,000.00	9.27%	82	5.3520	1.452000
Michigan	6	55,788,250.00	5.17%	82	5.9617	1.716764	Multi-Family	20	84,543,712.35	7.83%	82	5.5027	1.425166
Mississippi	1	951,250.00	0.09%	82	5.3680	1.883900	Office	11	320,727,560.85	29.72%	77	4.7018	2.075109
Missouri	1	4,410,500.00	0.41%	82	5.3680	1.883900	Retail	41	279,712,794.98	25.92%	82	5.5697	2.260705
Montana	1	6,380,000.00	0.59%	82	5.3680	1.883900	Self Storage	20	59,168,889.68	5.48%	82	5.5502	1.628827
Nevada	3	37,173,767.13	3.44%	83	5.7783	1.593099	Totals	103	1,079,078,540.01	100.00%	79	5.2482	2.082644
New Jersey	3	60,835,885.83	5.64%	80	5.4798	1.597825
New York	22	147,427,515.90	13.66%	81	4.9268	1.748250
North Carolina	3	10,656,791.00	0.99%	83	5.3817	1.765764
Ohio	6	13,754,900.00	1.27%	82	5.4954	2.180045
Oklahoma	3	13,455,500.00	1.25%	81	5.6550	1.644587
Pennsylvania	1	2,107,700.00	0.20%	82	5.3680	1.883900

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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	4.5400 or less	2	84,000,000.00	7.78%	78	3.0494	3.203510	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5500 to 4.7500	8	110,260,870.98	10.22%	81	4.6566	2.439042	13 months or greater	65	1,079,078,540.01	100.00%	79	5.2482	2.082644
	4.7501 to 5.0000	10	63,950,759.67	5.93%	81	4.9153	1.457831	Totals	65	1,079,078,540.01	100.00%	79	5.2482	2.082644
	5.0001 to 5.2500	4	41,488,007.78	3.84%	81	5.0665	2.867044
	5.2501 to 5.5000	17	308,188,717.98	28.56%	75	5.3568	1.818290
	5.5001 to 5.7500	11	226,900,441.54	21.03%	78	5.5788	1.658465
	5.7501 to 6.0000	4	129,240,252.11	11.98%	83	5.7928	2.907861
	6.0001 to 6.2500	6	95,870,000.00	8.88%	82	6.0700	1.637457
	6.2501 or more	3	19,179,489.95	1.78%	82	6.3501	1.441906
	Totals	65	1,079,078,540.01	100.00%	79	5.2482	2.082644
(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 31


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	60 months or less	3	51,026,286.89	4.73%	24	5.4499	1.889517	299 or less	41	777,530,026.84	72.05%	77	5.1417	2.071423
83 months to 114 months		17	258,160,905.94	23.92%	83	5.6615	2.394572	358 to 360	0	0.00	0.00%	0	0.0000	0.000000
	115 months or greater	0	0.00	0.00%	0	0.0000	0.000000	478 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	65	1,079,078,540.01	100.00%	79	5.2482	2.082644	Totals	65	1,079,078,540.01	100.00%	79	5.2482	2.082644
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



			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	141,663,750.00	13.13%	80	4.7613	2.783973	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	54	919,159,438.10	85.18%	78	5.3273	1.991122	61 months to 114 months	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	6	18,255,351.91	1.69%	81	5.0428	1.248380	115 months or more	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	0	0.00	0.00%	0	0.0000	0.000000
	Totals	65	1,079,078,540.01	100.00%	79	5.2482	2.082644
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


						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	310961593	MU	Phoenix	AZ	Actual/360	5.352%	460,866.67	0.00	0.00	N/A	07/11/32	--	100,000,000.00	100,000,000.00	09/11/25
2	300802332	RT	Katy	TX	Actual/360	5.767%	434,714.02	97,320.44	0.00	N/A	08/01/32	--	87,537,572.55	87,440,252.11	09/01/25
3	326770003	OF	Washington	DC	Actual/360	3.049%	115,538.38	0.00	0.00	N/A	03/09/32	--	44,000,000.00	44,000,000.00	09/09/25
3A	326770103				Actual/360	3.049%	105,034.89	0.00	0.00	N/A	03/09/32	--	40,000,000.00	40,000,000.00	09/09/25
4	310961866	LO	Scottsdale	AZ	Actual/360	5.563%	344,643.77	84,167.23	0.00	N/A	07/11/32	--	71,945,259.43	71,861,092.20	09/11/25
5	221006225	RT	Various	Various	Actual/360	5.368%	184,897.78	0.00	0.00	N/A	07/01/32	--	40,000,000.00	40,000,000.00	09/01/25
5A	453121097				Actual/360	5.368%	89,970.10	0.00	0.00	N/A	07/01/32	--	19,463,750.00	19,463,750.00	09/01/25
6	211004962	OF	Irvington	NY	Actual/360	4.700%	210,455.56	0.00	0.00	N/A	06/01/32	--	52,000,000.00	52,000,000.00	09/01/25
7	310960749	RT	Clifton	NJ	Actual/360	5.569%	239,776.39	0.00	0.00	N/A	05/11/32	--	50,000,000.00	50,000,000.00	09/11/25
8	326770008	OF	Detroit	MI	Actual/360	6.020%	239,495.67	0.00	0.00	N/A	07/01/32	--	46,200,000.00	46,200,000.00	09/01/25
9	310961943	LO	Miramar Beach	FL	Actual/360	4.620%	79,566.67	0.00	0.00	N/A	05/11/32	--	20,000,000.00	20,000,000.00	09/11/25
9A	310961944				Actual/360	4.620%	95,480.00	0.00	0.00	N/A	05/11/32	--	24,000,000.00	24,000,000.00	09/11/25
10	310960689	RT	Houston	TX	Actual/360	5.595%	211,988.33	0.00	0.00	N/A	08/11/32	--	44,000,000.00	44,000,000.00	09/11/25
11	310961698	OF	Cerritos	CA	Actual/360	5.314%	155,582.11	0.00	0.00	N/A	07/11/32	--	34,000,000.00	34,000,000.00	09/11/25
12	221006297	IN	La Crosse	WI	Actual/360	5.390%	153,165.83	0.00	0.00	N/A	08/01/27	--	33,000,000.00	33,000,000.00	09/07/25
13	310957068	OF	San Jose	CA	Actual/360	5.035%	130,070.83	0.00	0.00	N/A	06/11/32	--	30,000,000.00	30,000,000.00	09/11/25
14	300802330	LO	Oxnard	CA	Actual/360	5.840%	140,054.56	0.00	0.00	N/A	08/01/32	--	27,850,000.00	27,850,000.00	09/01/25
15	310962005	OF	New York	NY	Actual/360	4.920%	55,076.67	0.00	0.00	N/A	05/06/32	--	13,000,000.00	13,000,000.00	09/06/25
15A	310962006				Actual/360	4.920%	50,840.00	0.00	0.00	N/A	05/06/32	--	12,000,000.00	12,000,000.00	09/06/25
16	310961575	IN	Evans	GA	Actual/360	5.530%	99,048.44	0.00	0.00	N/A	07/11/32	--	20,800,000.00	20,800,000.00	09/11/25
17	410960668	OF	Las Vegas	NV	Actual/360	5.378%	71,051.23	18,574.09	0.00	N/A	08/11/32	--	15,342,341.22	15,323,767.13	09/11/25
18	221006184	MF	Chicago	IL	Actual/360	6.150%	81,555.83	0.00	0.00	N/A	06/01/32	--	15,400,000.00	15,400,000.00	07/01/25
19	211005006	OF	El Segundo	CA	Actual/360	5.640%	67,993.33	0.00	0.00	N/A	05/01/27	--	14,000,000.00	14,000,000.00	09/01/25
20	410960939	RT	Various	AR	Actual/360	5.280%	63,653.33	0.00	0.00	N/A	08/11/32	--	14,000,000.00	14,000,000.00	09/11/25
21	410961215	IN	Sausalito	CA	Actual/360	4.939%	54,226.10	0.00	0.00	N/A	06/11/32	--	12,750,000.00	12,750,000.00	09/11/25
22	310962315	MF	Las Vegas	NV	Actual/360	6.059%	61,827.05	0.00	0.00	N/A	08/11/32	--	11,850,000.00	11,850,000.00	09/11/25
23	310962385	MF	Las Vegas	NV	Actual/360	6.059%	52,174.72	0.00	0.00	N/A	08/11/32	--	10,000,000.00	10,000,000.00	09/11/25
24	410961474	OF	Melville	NY	Actual/360	5.130%	37,940.13	11,091.25	0.00	N/A	06/11/32	--	8,588,598.08	8,577,506.83	09/11/25




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 31


						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
25	410961281	SS	Mineola	NY	Actual/360	4.944%	32,445.67	10,226.68	0.00	N/A	06/11/32	--	7,621,124.25	7,610,897.57	09/11/25
26	211005037	IN	Oklahoma City	OK	Actual/360	5.860%	39,611.97	0.00	0.00	N/A	06/01/32	--	7,850,000.00	7,850,000.00	09/01/25
27	326770027	OF	Dallas	TX	Actual/360	6.310%	41,295.44	0.00	0.00	N/A	07/01/32	--	7,600,000.00	7,600,000.00	09/01/25
28	221006160	SS	Various	Various	Actual/360	6.200%	40,362.00	0.00	0.00	N/A	07/01/32	--	7,560,000.00	7,560,000.00	09/01/25
29	221006404	RT	Brooklyn	NY	Actual/360	5.500%	33,186.19	8,262.41	0.00	N/A	08/01/32	--	7,007,055.28	6,998,792.87	09/01/25
30	300802329	SS	Lewes	DE	Actual/360	5.415%	33,806.15	0.00	0.00	N/A	08/01/32	--	7,250,000.00	7,250,000.00	09/01/25
31	221006092	SS	Harrisburg	NC	Actual/360	5.280%	32,124.47	0.00	0.00	N/A	08/01/32	--	7,065,500.00	7,065,500.00	09/01/25
32	410960783	RT	Hendersonville	TN	Actual/360	5.381%	30,860.04	0.00	0.00	N/A	05/11/32	--	6,660,000.00	6,660,000.00	09/11/25
33	410958879	IN	San Diego	CA	Actual/360	5.532%	29,892.01	0.00	0.00	N/A	05/11/32	--	6,275,000.00	6,275,000.00	09/11/25
34	326770034	SS	Various	MI	Actual/360	5.860%	30,781.28	0.00	0.00	N/A	08/01/32	--	6,100,000.00	6,100,000.00	09/01/25
35	211005106	RT	Elmont	NY	Actual/360	5.420%	28,003.33	0.00	0.00	N/A	06/01/32	--	6,000,000.00	6,000,000.00	09/01/25
36	300802327	LO	Laredo	TX	Actual/360	6.411%	31,402.55	8,776.84	0.00	N/A	07/01/32	--	5,688,266.79	5,679,489.95	09/01/25
37	211005137	MF	Teaneck	NJ	Actual/360	4.550%	22,310.02	8,269.61	0.00	N/A	06/01/32	--	5,694,155.44	5,685,885.83	09/01/25
38	326770038	SS	Heber	UT	Actual/360	6.343%	32,225.96	0.00	0.00	N/A	07/01/32	--	5,900,000.00	5,900,000.00	09/01/25
39	410961495	MF	Various	OH	Actual/360	5.681%	27,395.04	0.00	0.00	N/A	08/11/32	--	5,600,000.00	5,600,000.00	09/11/25
40	410961330	SS	Island Park	NY	Actual/360	4.944%	22,306.40	7,030.84	0.00	N/A	06/11/32	--	5,239,522.95	5,232,492.11	09/11/25
41	221006159	RT	Warren	NJ	Actual/360	5.640%	25,011.83	0.00	0.00	N/A	06/01/32	--	5,150,000.00	5,150,000.00	09/01/25
42	600962077	SS	Stockton	CA	Actual/360	5.253%	22,617.08	0.00	0.00	N/A	08/11/32	--	5,000,000.00	5,000,000.00	09/11/25
43	300802328	LO	Dunnellon	FL	Actual/360	6.140%	25,695.90	0.00	0.00	N/A	07/01/32	--	4,860,000.00	4,860,000.00	09/01/25
44	470133120	MF	Yonkers	NY	Actual/360	4.760%	17,567.58	5,933.68	0.00	N/A	07/01/32	--	4,285,938.27	4,280,004.59	09/01/25
45	221006267	SS	Ozark	AL	Actual/360	5.650%	21,163.96	0.00	0.00	N/A	07/01/32	--	4,350,000.00	4,350,000.00	09/01/25
46	300802325	OF	Anaheim	CA	Actual/360	5.280%	18,340.30	7,503.51	0.00	N/A	07/01/29	--	4,033,790.40	4,026,286.89	09/01/25
47	470132380	MF	Forest Hills	NY	Actual/360	4.600%	15,044.21	5,461.56	0.00	N/A	06/01/32	--	3,797,976.19	3,792,514.63	09/01/25
48	470133440	MF	Kew Gardens	NY	Actual/360	5.380%	16,801.26	4,388.64	0.00	N/A	08/01/32	--	3,626,606.85	3,622,218.21	09/01/25
49	470133310	MF	New York	NY	Actual/360	5.350%	16,585.00	0.00	0.00	N/A	07/01/32	--	3,600,000.00	3,600,000.00	09/01/25
50	470133180	MF	New York	NY	Actual/360	4.990%	14,373.03	4,394.34	0.00	N/A	08/01/32	--	3,344,942.86	3,340,548.52	09/01/25
51	221006191	SS	Columbus	GA	Actual/360	5.630%	15,028.97	0.00	0.00	N/A	07/01/32	--	3,100,000.00	3,100,000.00	09/01/25
52	470132510	MF	Bronx	NY	Actual/360	4.700%	11,482.01	3,999.33	0.00	N/A	06/01/32	--	2,837,009.51	2,833,010.18	09/01/25




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


						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
53	470132600	MF	New York	NY	Actual/360	4.770%	9,241.88	0.00	0.00	N/A	06/01/32	--	2,250,000.00	2,250,000.00	09/01/25
54	470133460	MF	Bronx	NY	Actual/360	5.480%	10,285.12	1,160.51	0.00	N/A	07/01/32	--	2,179,563.39	2,178,402.88	09/01/25
55	470131300	MF	Hewlett	NY	Actual/360	4.850%	9,188.06	0.00	0.00	N/A	07/01/32	--	2,200,000.00	2,200,000.00	09/01/25
56	470132770	MF	New York	NY	Actual/360	5.250%	8,843.46	1,133.95	0.00	N/A	07/01/32	--	1,956,157.14	1,955,023.19	09/01/25
57	470133050	MF	Bronx	NY	Actual/360	5.580%	8,482.02	900.02	0.00	N/A	08/01/32	--	1,765,249.36	1,764,349.34	09/01/25
58	470133420	MF	New York	NY	Actual/360	4.990%	5,536.69	1,702.15	0.00	N/A	07/01/32	--	1,288,519.03	1,286,816.88	09/01/25
59	470132680	MF	New York	NY	Actual/360	4.630%	3,986.94	0.00	0.00	N/A	05/01/32	--	1,000,000.00	1,000,000.00	09/01/25
60	470132740	MF	Brooklyn	NY	Actual/360	5.110%	4,209.76	1,225.88	0.00	N/A	08/01/32	--	956,703.64	955,477.76	09/01/25
61	470132360	MF	Scarsdale	NY	Actual/360	4.740%	3,880.81	1,329.64	0.00	N/A	06/01/32	--	950,789.98	949,460.34	09/01/25
Totals							4,878,062.78	292,852.60	0.00				1,079,371,392.61	1,079,078,540.01
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	10,554,571.79	2,719,295.80	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	31,396,978.48	14,815,178.61	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	35,073,752.14	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	13,751,614.76	14,868,373.92	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	6,480,081.12	3,235,467.01	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	5,444,261.62	2,946,178.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	4,728,955.57	2,547,023.12	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	16,590,878.70	14,088,925.29	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	4,212,468.75	2,006,251.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,560,882.02	1,041,419.18	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,734,356.44	1,891,991.79	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	4,676,317.36	2,842,131.57	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	5,678,157.42	5,569,436.12	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	17,612,614.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,088,804.82	467,169.08	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,661,670.77	619,981.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,193,840.00	721,758.43	01/01/24	09/30/24	--	0.00	0.00	81,366.20	162,979.04	0.00	0.00
19	9,040,795.43	4,619,919.32	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,352,829.87	1,353,719.63	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,738,673.00	782,006.74	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,360,929.25	680,839.85	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,332,880.04	663,497.26	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	907,526.32	242,387.01	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
25	724,600.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	772,960.91	370,417.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	591,767.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	598,443.29	346,616.97	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,385,845.00	636,417.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	760,161.00	179,467.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	650,120.85	339,380.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	659,702.00	321,274.69	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	574,715.29	299,659.18	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	510,621.17	264,844.26	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	775,398.56	427,052.15	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	862,113.63	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	372,889.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	746,927.21	343,385.37	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	841,778.69	442,419.56	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	606,397.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	220,276.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	566,275.00	404,747.24	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	827,688.58	672,106.03	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	250,352.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	394,535.24	184,585.76	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	581,170.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	94,905.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	282,073.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	342,127.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	246,778.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	308,124.95	146,791.93	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	320,182.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent 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
53	172,976.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	89,881.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	(241,140.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	47,933.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	71,358.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	70,917.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	696,477.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	56,002.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	77,414.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	200,864,310.10	84,322,392.26				0.00	0.00	81,366.20	162,979.04	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 31


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




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
09/17/25	1	15,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.248219%	5.228092%	79
08/15/25	1	15,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.248284%	5.228156%	80
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.248348%	5.228220%	81
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.248421%	5.228293%	82
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.248485%	5.228356%	83
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	0.14	0	0.00

BANK 2022-BNK43 10-D