
Distribution Date:	10/20/25	BANK 2021-BNK34
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK34


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	4		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	5		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	7
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	8	Master & Special Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	9		Tom Klump	(703) 302-8080	tklump@ncb.coop
Bond / Collateral Reconciliation - Balances	10		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	11-15	Special Servicer	Midland Loan Services, a Division of PNC Bank, N.A.
Mortgage Loan Detail (Part 1)	16-18		Executive Vice President - Division Head		NoticeAdmin@midlandls.com
Mortgage Loan Detail (Part 2)	19-21		10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	22	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Historical Detail	23		Attention: Transaction Manager		notices@pentalphasurveillance.com
Delinquency Loan Detail	24		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Collateral Stratification and Historical Detail	25	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Specially Serviced Loan Detail - Part 1	26		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	27				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	28
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	29
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	30
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	31
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	06541JAA9	0.571000%	4,820,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	06541JAB7	1.935000%	66,608,000.00	62,740,835.00	98,791.04	101,169.60	0.00	0.00	199,960.64	62,642,043.96	30.27%	30.00%
A-3	06541JAC5	1.807000%	8,695,000.00	8,695,000.00	0.00	13,093.22	0.00	0.00	13,093.22	8,695,000.00	30.27%	30.00%
A-SB	06541JAD3	2.187000%	7,221,000.00	7,221,000.00	0.00	13,160.27	0.00	0.00	13,160.27	7,221,000.00	30.27%	30.00%
A-4	06541JAF8	2.156000%	167,000,000.00	167,000,000.00	0.00	300,043.33	0.00	0.00	300,043.33	167,000,000.00	30.27%	30.00%
A-5	06541JAL5	2.438000%	432,830,000.00	432,830,000.00	0.00	879,366.28	0.00	0.00	879,366.28	432,830,000.00	30.27%	30.00%
AS	06541JAT8	2.572000%	68,718,000.00	68,718,000.00	0.00	147,285.58	0.00	0.00	147,285.58	68,718,000.00	23.21%	23.00%
B	06541JAY7	2.754000%	65,036,000.00	65,036,000.00	0.00	149,257.62	0.00	0.00	149,257.62	65,036,000.00	16.52%	16.38%
C	06541JBD2	3.108000%	38,040,000.00	38,040,000.00	0.00	98,523.60	0.00	0.00	98,523.60	38,040,000.00	12.61%	12.50%
D	06541JBS9	2.500000%	28,223,000.00	28,223,000.00	0.00	58,797.92	0.00	0.00	58,797.92	28,223,000.00	9.71%	9.63%
E	06541JBU4	2.500000%	24,542,000.00	24,542,000.00	0.00	51,129.17	0.00	0.00	51,129.17	24,542,000.00	7.19%	7.13%
F	06541JBW0	2.250000%	26,996,000.00	26,996,000.00	0.00	50,617.50	0.00	0.00	50,617.50	26,996,000.00	4.41%	4.38%
G	06541JBY6	2.250000%	11,044,000.00	11,044,000.00	0.00	20,707.50	0.00	0.00	20,707.50	11,044,000.00	3.28%	3.25%
H*	06541JCA7	2.250000%	31,905,362.00	31,905,362.00	0.00	59,822.56	0.00	0.00	59,822.56	31,905,362.00	0.00%	0.00%
V	06541JCC3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06541JCE9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC312PZ4	3.269094%	51,667,282.25	51,210,063.04	5,199.53	139,508.74	0.00	0.00	144,708.27	51,204,863.51	0.00%	0.00%
Regular SubTotal			1,033,345,644.25	1,024,201,260.04	103,990.57	2,082,482.89	0.00	0.00	2,186,473.46	1,024,097,269.47


X-A	06541JAR2	0.957775%	687,174,000.00	678,486,835.00	0.00	541,531.41	0.00	0.00	541,531.41	678,388,043.96
X-B	06541JAS0	0.509508%	171,794,000.00	171,794,000.00	0.00	72,942.08	0.00	0.00	72,942.08	171,794,000.00
X-D	06541JBJ9	0.769094%	52,765,000.00	52,765,000.00	0.00	33,817.68	0.00	0.00	33,817.68	52,765,000.00
X-F	06541JBL4	1.019094%	26,996,000.00	26,996,000.00	0.00	22,926.21	0.00	0.00	22,926.21	26,996,000.00

									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	06541JBN0	1.019094%	11,044,000.00	11,044,000.00	0.00	9,379.06	0.00	0.00	9,379.06	11,044,000.00
X-H	06541JBQ3	1.019094%	31,905,362.00	31,905,362.00	0.00	27,095.46	0.00	0.00	27,095.46	31,905,362.00
Notional SubTotal			981,678,362.00	972,991,197.00	0.00	707,691.90	0.00	0.00	707,691.90	972,892,405.96

Deal Distribution Total					103,990.57	2,790,174.79	0.00	0.00	2,894,165.36

*	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	06541JAA9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	06541JAB7	941.94143346	1.48317079	1.51888061	0.00000000	0.00000000	0.00000000	0.00000000	3.00205141	940.45826267
A-3	06541JAC5	1,000.00000000	0.00000000	1.50583324	0.00000000	0.00000000	0.00000000	0.00000000	1.50583324	1,000.00000000
A-SB	06541JAD3	1,000.00000000	0.00000000	1.82249965	0.00000000	0.00000000	0.00000000	0.00000000	1.82249965	1,000.00000000
A-4	06541JAF8	1,000.00000000	0.00000000	1.79666665	0.00000000	0.00000000	0.00000000	0.00000000	1.79666665	1,000.00000000
A-5	06541JAL5	1,000.00000000	0.00000000	2.03166666	0.00000000	0.00000000	0.00000000	0.00000000	2.03166666	1,000.00000000
AS	06541JAT8	1,000.00000000	0.00000000	2.14333333	0.00000000	0.00000000	0.00000000	0.00000000	2.14333333	1,000.00000000
B	06541JAY7	1,000.00000000	0.00000000	2.29500000	0.00000000	0.00000000	0.00000000	0.00000000	2.29500000	1,000.00000000
C	06541JBD2	1,000.00000000	0.00000000	2.59000000	0.00000000	0.00000000	0.00000000	0.00000000	2.59000000	1,000.00000000
D	06541JBS9	1,000.00000000	0.00000000	2.08333345	0.00000000	0.00000000	0.00000000	0.00000000	2.08333345	1,000.00000000
E	06541JBU4	1,000.00000000	0.00000000	2.08333347	0.00000000	0.00000000	0.00000000	0.00000000	2.08333347	1,000.00000000
F	06541JBW0	1,000.00000000	0.00000000	1.87500000	0.00000000	0.00000000	0.00000000	0.00000000	1.87500000	1,000.00000000
G	06541JBY6	1,000.00000000	0.00000000	1.87500000	0.00000000	0.00000000	0.00000000	0.00000000	1.87500000	1,000.00000000
H	06541JCA7	1,000.00000000	0.00000000	1.87500020	0.00000000	0.01517206	0.00000000	0.00000000	1.87500020	1,000.00000000
V	06541JCC3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06541JCE9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC312PZ4	991.15070137	0.10063487	2.70013699	0.00000000	0.00053051	0.00000000	0.00000000	2.80077186	991.05006651

Notional Certificates
X-A	06541JAR2	987.35812909	0.00000000	0.78805573	0.00000000	0.00000000	0.00000000	0.00000000	0.78805573	987.21436486
X-B	06541JAS0	1,000.00000000	0.00000000	0.42459038	0.00000000	0.00000000	0.00000000	0.00000000	0.42459038	1,000.00000000
X-D	06541JBJ9	1,000.00000000	0.00000000	0.64091121	0.00000000	0.00000000	0.00000000	0.00000000	0.64091121	1,000.00000000
X-F	06541JBL4	1,000.00000000	0.00000000	0.84924470	0.00000000	0.00000000	0.00000000	0.00000000	0.84924470	1,000.00000000
X-G	06541JBN0	1,000.00000000	0.00000000	0.84924484	0.00000000	0.00000000	0.00000000	0.00000000	0.84924484	1,000.00000000
X-H	06541JBQ3	1,000.00000000	0.00000000	0.84924471	0.00000000	0.00000000	0.00000000	0.00000000	0.84924471	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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	09/01/25 - 09/30/25	30	0.00	101,169.60	0.00	101,169.60	0.00	0.00	0.00	101,169.60	0.00
A-3	09/01/25 - 09/30/25	30	0.00	13,093.22	0.00	13,093.22	0.00	0.00	0.00	13,093.22	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	13,160.27	0.00	13,160.27	0.00	0.00	0.00	13,160.27	0.00
A-4	09/01/25 - 09/30/25	30	0.00	300,043.33	0.00	300,043.33	0.00	0.00	0.00	300,043.33	0.00
A-5	09/01/25 - 09/30/25	30	0.00	879,366.28	0.00	879,366.28	0.00	0.00	0.00	879,366.28	0.00
X-A	09/01/25 - 09/30/25	30	0.00	541,531.41	0.00	541,531.41	0.00	0.00	0.00	541,531.41	0.00
X-B	09/01/25 - 09/30/25	30	0.00	72,942.08	0.00	72,942.08	0.00	0.00	0.00	72,942.08	0.00
AS	09/01/25 - 09/30/25	30	0.00	147,285.58	0.00	147,285.58	0.00	0.00	0.00	147,285.58	0.00
B	09/01/25 - 09/30/25	30	0.00	149,257.62	0.00	149,257.62	0.00	0.00	0.00	149,257.62	0.00
C	09/01/25 - 09/30/25	30	0.00	98,523.60	0.00	98,523.60	0.00	0.00	0.00	98,523.60	0.00
X-D	09/01/25 - 09/30/25	30	0.00	33,817.68	0.00	33,817.68	0.00	0.00	0.00	33,817.68	0.00
X-F	09/01/25 - 09/30/25	30	0.00	22,926.21	0.00	22,926.21	0.00	0.00	0.00	22,926.21	0.00
X-G	09/01/25 - 09/30/25	30	0.00	9,379.06	0.00	9,379.06	0.00	0.00	0.00	9,379.06	0.00
X-H	09/01/25 - 09/30/25	30	0.00	27,095.46	0.00	27,095.46	0.00	0.00	0.00	27,095.46	0.00
D	09/01/25 - 09/30/25	30	0.00	58,797.92	0.00	58,797.92	0.00	0.00	0.00	58,797.92	0.00
E	09/01/25 - 09/30/25	30	0.00	51,129.17	0.00	51,129.17	0.00	0.00	0.00	51,129.17	0.00
F	09/01/25 - 09/30/25	30	0.00	50,617.50	0.00	50,617.50	0.00	0.00	0.00	50,617.50	0.00
G	09/01/25 - 09/30/25	30	0.00	20,707.50	0.00	20,707.50	0.00	0.00	0.00	20,707.50	0.00
H	09/01/25 - 09/30/25	30	483.17	59,822.55	0.00	59,822.55	0.00	0.00	0.00	59,822.56	484.07
RR Interest	09/01/25 - 09/30/25	30	27.34	139,508.74	0.00	139,508.74	0.00	0.00	0.00	139,508.74	27.41
Totals			510.51	2,790,174.78	0.00	2,790,174.78	0.00	0.00	0.00	2,790,174.79	511.48




© 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)	06541JAF8	2.156000%	167,000,000.00	167,000,000.00	0.00	300,043.33	0.00	0.00	300,043.33	167,000,000.00
A-4-1	06541JAG6	N/A	167,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541JAH4	N/A	167,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06541JAJ0	N/A	167,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06541JAK7	N/A	167,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (EC)	06541JAL5	2.438000%	432,830,000.00	432,830,000.00	0.00	879,366.28	0.00	0.00	879,366.28	432,830,000.00
A-5-1	06541JAM3	N/A	432,830,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06541JAN1	N/A	432,830,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06541JAN1	N/A	432,830,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	06541JAP6	N/A	432,830,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	06541JAQ4	N/A	432,830,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	06541JAT8	2.572000%	68,718,000.00	68,718,000.00	0.00	147,285.58	0.00	0.00	147,285.58	68,718,000.00
A-S-1	06541JAU5	N/A	68,718,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541JAV3	N/A	68,718,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06541JAW1	N/A	68,718,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06541JAX9	N/A	68,718,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	06541JAY7	2.754000%	65,036,000.00	65,036,000.00	0.00	149,257.62	0.00	0.00	149,257.62	65,036,000.00
B-1	06541JAZ4	N/A	65,036,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06541JBA8	N/A	65,036,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06541JBB6	N/A	65,036,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06541JBC4	N/A	65,036,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	06541JBD2	3.108000%	38,040,000.00	38,040,000.00	0.00	98,523.60	0.00	0.00	98,523.60	38,040,000.00
C-1	06541JBE0	N/A	38,040,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06541JBF7	N/A	38,040,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06541JBG5	N/A	38,040,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06541JBH3	N/A	38,040,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			4,290,950,000.00	771,624,000.00	0.00	1,574,476.41	0.00	0.00	1,574,476.41	771,624,000.00




© 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)	06541JAF8	1,000.00000000	0.00000000	1.79666665	0.00000000	0.00000000	0.00000000	0.00000000	1.79666665	1,000.00000000
A-4-1	06541JAG6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06541JAH4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5 (EC)	06541JAL5	1,000.00000000	0.00000000	2.03166666	0.00000000	0.00000000	0.00000000	0.00000000	2.03166666	1,000.00000000
A-5-1	06541JAM3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06541JAN1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S (EC)	06541JAT8	1,000.00000000	0.00000000	2.14333333	0.00000000	0.00000000	0.00000000	0.00000000	2.14333333	1,000.00000000
A-S-1	06541JAU5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06541JAV3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B (EC)	06541JAY7	1,000.00000000	0.00000000	2.29500000	0.00000000	0.00000000	0.00000000	0.00000000	2.29500000	1,000.00000000
B-1	06541JAZ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06541JBA8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C (EC)	06541JBD2	1,000.00000000	0.00000000	2.59000000	0.00000000	0.00000000	0.00000000	0.00000000	2.59000000	1,000.00000000
C-1	06541JBE0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06541JBF7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06541JAJ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06541JAK7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06541JAP6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06541JAQ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06541JAW1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06541JAX9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06541JBB6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06541JBC4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06541JBG5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06541JBH3	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)	2,894,165.36
(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	2,807,944.69	Master Servicing Fee	9,721.39
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,077.12
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	426.75
ARD Interest	0.00	Operating Advisor Fee	1,041.27
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	213.38
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,807,944.69	Total Fees	17,769.91

Principal		Expenses/Reimbursements
Scheduled Principal	103,990.57	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	103,990.57	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,790,174.79
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	103,990.57
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	2,894,165.36
Total Funds Collected	2,911,935.26	Total Funds Distributed	2,911,935.27


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,024,201,260.77	1,024,201,260.77	Beginning Certificate Balance	1,024,201,260.04
(-) Scheduled Principal Collections		103,990.57	103,990.57	(-) Principal Distributions	103,990.57
(-) 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		1,024,097,270.20	1,024,097,270.20	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,024,212,907.97	1,024,212,907.97	Ending Certificate Balance	1,024,097,269.47
Ending Actual Collateral Balance		1,024,121,584.27	1,024,121,584.27



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.73)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.73)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.27%
				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
	1,000,000 or less	1	911,050.30	0.09%	67	3.4100	(0.590000)	1.75 or less	19	105,097,551.87	10.26%	67	3.5127	1.174371
1,000,001 to 2,000,000		9	13,158,339.93	1.28%	68	3.5223	1.429082	1.76 to 2.00	2	10,234,065.51	1.00%	67	3.6534	1.902533
2,000,001 to 3,000,000		7	17,317,753.42	1.69%	68	3.7377	1.927753	2.01 to 2.25	3	23,740,000.00	2.32%	67	3.7332	2.174964
3,000,001 to 4,000,000		2	6,624,342.62	0.65%	67	3.7308	3.949635	2.26 to 2.50	8	255,440,652.82	24.94%	58	3.6914	2.394151
4,000,001 to 5,000,000		2	9,100,632.54	0.89%	67	4.0451	1.778746	2.51 to 2.75	8	114,950,000.00	11.22%	59	3.2773	2.675091
5,000,001 to 6,000,000		2	10,931,153.96	1.07%	67	3.3215	1.720158	2.76 to 3.00	3	105,900,000.00	10.34%	51	3.5966	2.838328
6,000,001 to 7,000,000		5	34,570,862.83	3.38%	68	3.3690	2.322207	3.01 or greater	14	408,735,000.00	39.91%	66	2.8709	4.076579
7,000,001 to 8,000,000		1	7,500,000.00	0.73%	68	3.3420	4.880600	Totals	57	1,024,097,270.20	100.00%	62	3.2899	3.007930
8,000,001 to 9,000,000		1	8,429,234.60	0.82%	68	4.1700	1.671900
9,000,001 to 10,000,000		4	37,585,000.00	3.67%	58	3.5847	3.123808
10,000,001 to 15,000,000		3	36,540,000.00	3.57%	67	3.4006	1.105234
15,000,001 to 20,000,000		6	104,070,000.00	10.16%	67	3.5544	2.821595
20,000,001 to 30,000,000		3	87,008,900.00	8.50%	47	3.6216	2.842796
30,000,001 to 50,000,000		4	162,350,000.00	15.85%	53	3.2839	2.907022
50,000,001 to 70,000,000		4	242,000,000.00	23.63%	65	3.2823	3.280196
70,000,001 to 90,000,000		3	246,000,000.00	24.02%	66	2.8820	3.545043
90,000,001 and Greater		0	0.00	0.00%	0	0.0000	0.000000
	Totals	57	1,024,097,270.20	100.00%	62	3.2899	3.007930
(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
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Alabama	1	12,290,000.00	1.20%	67	3.5640	2.189300
							Industrial	2	18,750,000.00	1.83%	49	3.7968	2.431872
California	7	141,378,900.00	13.81%	61	3.3747	2.671242
							Mixed Use	3	60,275,000.00	5.89%	67	3.7686	1.941451
Colorado	3	15,800,000.00	1.54%	67	3.2320	3.249700
							Mobile Home Park	1	2,500,000.00	0.24%	67	4.6950	2.635400
Connecticut	7	8,429,234.60	0.82%	68	4.1700	1.671900
							Multi-Family	31	147,605,984.84	14.41%	68	3.4613	2.035376
Florida	1	2,675,000.00	0.26%	68	4.1000	2.738000
							Office	9	531,150,000.00	51.87%	58	3.0226	3.395503
Georgia	3	18,000,000.00	1.76%	67	3.0210	3.318900
							Other	1	27,108,900.00	2.65%	68	3.5500	2.368600
Indiana	1	4,600,632.54	0.45%	67	4.0500	1.554800
							Retail	9	150,133,042.74	14.66%	68	3.7980	2.642356
Iowa	1	9,035,000.00	0.88%	67	3.2660	4.160500
							Self Storage	14	86,574,342.62	8.45%	68	3.1913	3.787085
Louisiana	5	32,350,000.00	3.16%	68	3.0550	4.279600
							Totals	70	1,024,097,270.20	100.00%	62	3.2899	3.007930
Maryland	1	83,000,000.00	8.10%	68	2.7590	3.882700

Massachusetts	1	2,200,000.00	0.21%	67	4.0400	2.028300

Michigan	1	1,773,155.94	0.17%	68	3.7500	1.480000

Mississippi	1	6,837,410.20	0.67%	67	3.8800	2.408000

Montana	1	1,570,619.00	0.15%	68	3.6300	2.667100

Nevada	3	85,700,000.00	8.37%	68	3.5522	2.908980

New York	25	294,578,594.30	28.76%	68	3.5533	2.046223

Ohio	2	53,124,342.62	5.19%	67	2.9726	3.279076

Pennsylvania	1	70,000,000.00	6.84%	8	3.6830	2.466700

South Dakota	1	5,354,381.00	0.52%	68	3.6300	2.667100

Tennessee	1	4,500,000.00	0.44%	68	4.0400	2.007700

Texas	1	29,900,000.00	2.92%	68	3.6250	3.265500

Washington, DC	2	141,000,000.00	13.77%	63	2.5538	4.764458

Totals	70	1,024,097,270.20	100.00%	62	3.2899	3.007930


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
	3.000% or less	5	281,000,000.00	27.44%	66	2.6825	4.218033	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.001% to 3.250%	6	145,958,452.63	14.25%	63	3.0779	2.781028	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.251% to 3.500%	21	177,924,094.81	17.37%	68	3.3681	2.508647	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	13	276,728,102.80	27.02%	51	3.6044	2.569267	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	4	96,857,410.20	9.46%	68	3.9104	2.417830	49 months or greater	57	1,024,097,270.20	100.00%	62	3.2899	3.007930
	4.001% to 4.250%	7	43,129,209.76	4.21%	67	4.1485	2.112733	Totals	57	1,024,097,270.20	100.00%	62	3.2899	3.007930
	4.251% to 4.750%	1	2,500,000.00	0.24%	67	4.6950	2.635400
	4.751% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	57	1,024,097,270.20	100.00%	62	3.2899	3.007930
(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
	60 months or less	5	222,500,000.00	21.73%	42	3.0769	3.302504	Interest Only	37	949,878,900.00	92.75%	62	3.2622	3.099015
	61 to 84 months	52	801,597,270.20	78.27%	68	3.3490	2.926164	240 months or less	1	1,773,155.94	0.17%	68	3.7500	1.480000
	85 to 120 months	0	0.00	0.00%	0	0.0000	0.000000	241 months to 360 months	15	61,400,316.24	6.00%	62	3.6957	1.933960
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	361 months or greater	4	11,044,898.02	1.08%	67	3.3429	1.390063
	Totals	57	1,024,097,270.20	100.00%	62	3.2899	3.007930	Totals	57	1,024,097,270.20	100.00%	62	3.2899	3.007930
(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

50,000,000.00

4.88%

3.5571

2.778000

No outstanding loans in this group

12 months or less

954,422,210.90

93.20%

3.2752

3.092474

13 months or greater

19,675,059.30

1.92%

3.3253

(0.508920)

Totals

1,024,097,270.20

100.00%

3.2899

3.007930

(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.

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	310949724	OF	New York	NY	Actual/360	3.368%	224,545.45	0.00	0.00	N/A	06/11/31	--	80,000,000.00	80,000,000.00	10/11/25
1A	310958629				Actual/360	3.368%	56,136.36	0.00	0.00	N/A	06/11/31	--	20,000,000.00	20,000,000.00	10/11/25
2	300802197	OF	Washington	DC	Actual/360	2.537%	175,441.25	0.00	0.00	11/01/30	10/01/33	--	83,000,000.00	83,000,000.00	10/01/25
3	310957767	OF	Frederick	MD	Actual/360	2.759%	190,830.83	0.00	0.00	N/A	06/11/31	--	83,000,000.00	83,000,000.00	10/11/25
4	453012456	OF	Pittsburgh	PA	Actual/360	3.683%	122,765.63	0.00	0.00	N/A	06/01/26	--	40,000,000.00	40,000,000.00	10/01/25
4A	453012458				Actual/360	3.683%	92,074.22	0.00	0.00	N/A	06/01/26	--	30,000,000.00	30,000,000.00	10/01/25
5	2063725	RT	Jamaica	NY	Actual/360	3.920%	209,066.67	0.00	0.00	N/A	06/01/31	--	64,000,000.00	64,000,000.00	10/01/25
6	310956559	OF	Burlingame	CA	Actual/360	3.017%	150,840.00	0.00	0.00	07/06/30	01/06/33	--	60,000,000.00	60,000,000.00	10/06/25
7	300802192	MF	Las Vegas	NV	Actual/360	3.548%	177,400.00	0.00	0.00	N/A	06/01/31	--	60,000,000.00	60,000,000.00	10/01/25
8	300802194	OF	Washington	DC	Actual/360	2.579%	124,627.50	0.00	0.00	05/01/31	02/01/32	--	58,000,000.00	58,000,000.00	10/01/25
9	2063494	OF	Columbus	OH	Actual/360	2.900%	120,833.33	0.00	0.00	N/A	05/05/31	--	50,000,000.00	50,000,000.00	10/05/25
10	453012455	MU	New York	NY	Actual/360	3.550%	118,333.33	0.00	0.00	N/A	05/01/31	--	40,000,000.00	40,000,000.00	10/01/25
11	310957532	SS	Various	LA	Actual/360	3.055%	82,357.71	0.00	0.00	N/A	06/11/31	--	32,350,000.00	32,350,000.00	10/11/25
12	2164013	RT	League City	TX	Actual/360	3.625%	90,322.92	0.00	0.00	N/A	06/01/31	--	29,900,000.00	29,900,000.00	10/01/25
13	300802196	98	San Jose	CA	Actual/360	3.550%	80,197.16	0.00	0.00	N/A	06/01/31	--	27,108,900.00	27,108,900.00	10/01/25
14	310957494	SS	Various	GA	Actual/360	3.021%	45,315.00	0.00	0.00	N/A	05/11/31	--	18,000,000.00	18,000,000.00	10/11/25
15	2063581	MU	New York	NY	Actual/360	4.215%	61,820.00	0.00	0.00	N/A	05/01/31	--	17,600,000.00	17,600,000.00	10/01/25
16	2063315	RT	National City	CA	Actual/360	3.900%	54,502.50	0.00	0.00	N/A	05/01/31	--	16,770,000.00	16,770,000.00	10/01/25
17	300802201	OF	Reno	NV	Actual/360	3.617%	47,925.25	0.00	0.00	N/A	07/01/31	--	15,900,000.00	15,900,000.00	10/01/25
18	410957557	SS	Various	CO	Actual/360	3.232%	42,554.67	0.00	0.00	N/A	05/11/31	--	15,800,000.00	15,800,000.00	10/11/25
19	470125240	MF	New York	NY	Actual/360	3.250%	35,208.33	0.00	0.00	N/A	06/01/31	--	13,000,000.00	13,000,000.00	10/01/25
20	310957866	RT	Mobile	AL	Actual/360	3.564%	36,501.30	0.00	0.00	N/A	05/11/31	--	12,290,000.00	12,290,000.00	10/11/25
21	310955268	OF	Sherman Oaks	CA	Actual/360	3.396%	31,837.50	0.00	0.00	N/A	05/11/31	--	11,250,000.00	11,250,000.00	10/11/25
22	300802189	SS	Sparks	NV	Actual/360	3.473%	28,358.75	0.00	0.00	N/A	06/01/31	--	9,800,000.00	9,800,000.00	10/01/25
23	610957028	IN	Rancho Cordova	CA	Actual/360	3.711%	29,378.75	0.00	0.00	N/A	05/11/28	--	9,500,000.00	9,500,000.00	10/11/25
24	310956576	IN	San Diego	CA	Actual/360	3.885%	29,946.88	0.00	0.00	N/A	06/11/31	--	9,250,000.00	9,250,000.00	10/11/25
25	410957434	RT	Davenport	IA	Actual/360	3.266%	24,590.26	0.00	0.00	N/A	05/11/31	--	9,035,000.00	9,035,000.00	10/11/25
26	2164285	MF	New Haven	CT	Actual/360	4.170%	29,335.61	12,666.87	0.00	N/A	06/01/31	--	8,441,901.47	8,429,234.60	08/01/25




© 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
27	600956869	SS	Brentwood	CA	Actual/360	3.342%	20,887.50	0.00	0.00	N/A	06/11/31	--	7,500,000.00	7,500,000.00	10/11/25
28	470124900	MF	Jamaica	NY	Actual/360	3.190%	18,137.04	14,256.97	0.00	N/A	05/01/31	--	6,822,709.60	6,808,452.63	10/01/25
29	324990029	RT	Hattiesburg	MS	Actual/360	3.880%	22,149.35	12,904.62	0.00	N/A	05/01/31	--	6,850,314.82	6,837,410.20	10/01/25
30	2164110	MF	New York	NY	Actual/360	2.815%	16,420.83	0.00	0.00	N/A	06/01/31	--	7,000,000.00	7,000,000.00	10/01/25
31	470124940	MF	Briarwood	NY	Actual/360	3.340%	19,483.33	0.00	0.00	N/A	06/01/31	--	7,000,000.00	7,000,000.00	10/01/25
32	300802193	MF	Various	Various	Actual/360	3.630%	20,948.12	0.00	0.00	N/A	06/01/31	--	6,925,000.00	6,925,000.00	10/01/25
33	470125150	MF	Suffern	NY	Actual/360	3.350%	16,040.33	11,724.62	0.00	N/A	05/01/31	--	5,745,790.13	5,734,065.51	10/01/25
34	470125170	MF	New York	NY	Actual/360	3.290%	14,266.10	6,353.27	0.00	N/A	05/01/31	--	5,203,441.72	5,197,088.45	10/01/25
35	2164271	RT	Merrillville	IN	Actual/360	4.050%	15,555.69	8,459.43	0.00	N/A	05/01/31	--	4,609,091.97	4,600,632.54	10/01/25
37	410957850	RT	Mount Juliet	TN	Actual/360	4.040%	15,150.00	0.00	0.00	N/A	06/11/31	--	4,500,000.00	4,500,000.00	10/11/25
38	470124760	MF	New York	NY	Actual/360	3.370%	9,829.17	0.00	0.00	N/A	05/01/31	--	3,500,000.00	3,500,000.00	10/01/25
39	410957707	SS	New Albany	OH	Actual/360	4.135%	10,782.31	4,745.08	0.00	N/A	05/11/31	--	3,129,087.70	3,124,342.62	10/11/25
40	470125260	MF	New York	NY	Actual/360	3.310%	7,839.67	3,442.69	0.00	N/A	06/01/31	--	2,842,177.09	2,838,734.40	10/01/25
41	470125370	MF	Mineola	NY	Actual/360	3.370%	8,425.00	0.00	0.00	N/A	06/01/31	--	3,000,000.00	3,000,000.00	10/01/25
42	2164403	MU	Jacksonville	FL	Actual/360	4.100%	9,139.58	0.00	0.00	N/A	06/01/31	--	2,675,000.00	2,675,000.00	10/01/25
43	300802188	MH	Lackawanna	NY	Actual/360	4.695%	9,781.25	0.00	0.00	N/A	05/01/31	--	2,500,000.00	2,500,000.00	10/01/25
44	470125610	MF	New York	NY	Actual/360	3.280%	5,488.92	4,121.88	0.00	N/A	06/01/31	--	2,008,140.90	2,004,019.02	10/01/25
45	300802191	RT	Littleton	MA	Actual/360	4.040%	7,406.67	0.00	0.00	N/A	05/01/31	--	2,200,000.00	2,200,000.00	10/01/25
46	470125600	MF	Detroit	MI	Actual/360	3.750%	5,562.64	6,888.01	0.00	N/A	06/01/31	--	1,780,043.95	1,773,155.94	10/01/25
47	470125300	MF	Yonkers	NY	Actual/360	3.360%	5,880.00	0.00	0.00	N/A	06/01/31	--	2,100,000.00	2,100,000.00	10/01/25
48	470125400	MF	New York	NY	Actual/360	3.560%	5,488.33	0.00	0.00	N/A	06/01/31	--	1,850,000.00	1,850,000.00	10/01/25
49	470119560	MF	Douglaston	NY	Actual/360	3.510%	4,340.67	2,942.90	0.00	N/A	06/01/31	--	1,483,989.76	1,481,046.86	10/01/25
50	470123880	MF	Yonkers	NY	Actual/360	3.480%	4,405.88	1,773.20	0.00	N/A	06/01/31	--	1,519,267.24	1,517,494.04	10/01/25
51	470124470	MF	Auburndale	NY	Actual/360	3.450%	4,293.36	1,760.91	0.00	N/A	05/01/31	--	1,493,342.04	1,491,581.13	10/01/25
52	470125930	MF	New York	NY	Actual/360	3.500%	3,999.57	2,736.10	0.00	N/A	05/01/31	--	1,371,279.66	1,368,543.56	10/01/25
53	470125830	MF	Brooklyn	NY	Actual/360	3.480%	3,850.20	2,644.77	0.00	N/A	06/01/31	--	1,327,653.63	1,325,008.86	10/01/25
54	470126060	MF	White Plains	NY	Actual/360	3.420%	3,584.79	2,528.34	0.00	N/A	06/01/31	--	1,257,821.67	1,255,293.33	10/01/25
55	470125520	MF	New York	NY	Actual/360	3.460%	3,167.08	2,194.70	0.00	N/A	06/01/31	--	1,098,410.91	1,096,216.21	10/01/25




© 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

Principal Anticipated

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

470126170

Brooklyn

Actual/360

3.410%

2,594.15

1,846.21

0.00 N/A

05/01/31

912,896.51

911,050.30

10/01/25

Totals

2,807,944.69

103,990.57

0.00

1,024,201,260.77

1,024,097,270.20

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

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	17,497,531.93	8,753,750.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	15,940,399.73	7,824,746.12	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	9,477,076.30	4,756,939.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	21,108,421.46	11,106,386.71	01/01/25	06/30/25	--	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	0.00	3,249,906.27	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	49,607,786.00	25,673,098.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	6,472,291.84	3,083,831.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	13,427,265.81	6,682,386.88	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	7,867,722.00	4,060,482.25	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	6,157,408.57	2,992,754.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	4,206,069.86	2,160,073.94	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,404,118.91	1,904,007.24	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,338,736.00	1,169,368.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,980,501.91	922,891.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,829,150.75	916,825.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,778,634.42	857,911.99	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,877,683.95	971,524.01	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,717,005.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	(533,259.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,194,770.00	514,420.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	949,949.90	537,299.95	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,200,023.47	610,885.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	983,385.00	500,504.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	942,165.45	423,365.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	883,617.12	674,986.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	756,500.82	0.00	--	--	--	0.00	0.00	41,900.97	118,989.65	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
27	1,252,578.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	647,599.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	480,967.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	236,341.94	364,901.97	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	498,750.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	870,822.75	353,829.14	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	609,575.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	400,217.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	498,341.80	242,063.76	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	370,560.00	185,280.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	640,296.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	335,122.90	226,317.65	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	178,515.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	115,497.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	283,233.00	158,164.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	298,313.58	158,784.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	135,901.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	182,280.00	91,140.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	222,495.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	190,999.71	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	244,341.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	99,417.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	87,217.59	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	73,364.14	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	109,647.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	80,561.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	35,438.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	40,689.00	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

Appraisal

Cumulative

Current

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Reduction Amount

ASER

Advances

from Principal

Defease Status

(31,764.00)

0.00

Totals

181,771,308.33

92,609,794.90

0.00

41,900.97

118,989.65

0.00

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
10/20/25	1	8,429,234.60	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.289879%	3.269064%	62
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.289914%	3.269094%	63
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.289945%	3.269121%	64
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	3.289977%	3.269148%

BANK 2021-BNK34 10-D