
Distribution Date:	10/20/25	BANK 2021-BNK35
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK35


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	4		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	5		1585 Broadway \| New York, NY 10036 \| 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	KeyBank National Association
Mortgage Loan Detail (Part 1)	16-18		Attention: Mike Jenkins	(913) 317-4875	KeyBank_Notices@KeyBank.com
Mortgage Loan Detail (Part 2)	19-21		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Principal Prepayment Detail	22	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Historical Detail	23		David Rodgers	(212) 230-9025
Delinquency Loan Detail	24		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	25
Specially Serviced Loan Detail - Part 1	26
Specially Serviced Loan Detail - Part 2	27
Modified Loan Detail	28
Historical Liquidated Loan Detail	29
Historical Bond / Collateral Loss Reconciliation Detail	30
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	06540CAW7	0.596000%	22,700,000.00	3,948,230.20	449,689.28	1,960.95	0.00	0.00	451,650.23	3,498,540.92	30.44%	30.00%
A-2	06540CAX5	1.874000%	90,700,000.00	90,700,000.00	0.00	141,643.17	0.00	0.00	141,643.17	90,700,000.00	30.44%	30.00%
A-3	06540CAZ0	1.717000%	32,600,000.00	32,600,000.00	0.00	46,645.17	0.00	0.00	46,645.17	32,600,000.00	30.44%	30.00%
A-SB	06540CAY3	2.067000%	35,500,000.00	35,500,000.00	0.00	61,148.75	0.00	0.00	61,148.75	35,500,000.00	30.44%	30.00%
A-4	06540CBA4	2.031000%	260,000,000.00	260,000,000.00	0.00	440,050.00	0.00	0.00	440,050.00	260,000,000.00	30.44%	30.00%
A-5	06540CBF3	2.285000%	486,079,000.00	486,079,000.00	0.00	925,575.43	0.00	0.00	925,575.43	486,079,000.00	30.44%	30.00%
A-S	06540CCL9	2.457000%	142,450,000.00	142,450,000.00	0.00	291,666.38	0.00	0.00	291,666.38	142,450,000.00	19.53%	19.25%
B	06540CBS5	2.528000%	57,973,000.00	57,973,000.00	0.00	122,129.79	0.00	0.00	122,129.79	57,973,000.00	15.09%	14.88%
C	06540CBX4	2.902000%	53,005,000.00	53,005,000.00	0.00	128,183.76	0.00	0.00	128,183.76	53,005,000.00	11.03%	10.88%
D	06540CAG2	2.500000%	33,128,000.00	33,128,000.00	0.00	69,016.67	0.00	0.00	69,016.67	33,128,000.00	8.50%	8.38%
E	06540CAJ6	2.500000%	24,846,000.00	24,846,000.00	0.00	51,762.50	0.00	0.00	51,762.50	24,846,000.00	6.60%	6.50%
F	06540CAL1	1.661901%	14,907,000.00	14,907,000.00	0.00	20,644.97	0.00	0.00	20,644.97	14,907,000.00	5.45%	5.38%
G	06540CAN7	1.661901%	13,251,000.00	13,251,000.00	0.00	18,351.55	0.00	0.00	18,351.55	13,251,000.00	4.44%	4.38%
H	06540CAQ0	1.661901%	13,251,000.00	13,251,000.00	0.00	18,351.55	0.00	0.00	18,351.55	13,251,000.00	3.42%	3.38%
J	06540CCG0	1.661901%	13,251,000.00	13,251,000.00	0.00	18,351.55	0.00	0.00	18,351.55	13,251,000.00	2.41%	2.38%
K	06540CCJ4	1.661901%	31,472,378.00	31,472,378.00	0.00	43,586.66	0.00	0.00	43,586.66	31,472,378.00	0.00%	0.00%
V	06540CAT4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06540CAU1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC31SHJ2	3.161901%	69,742,809.38	68,755,874.12	23,667.86	181,166.08	0.00	0.00	204,833.94	68,732,206.26	0.00%	0.00%
Regular SubTotal			1,394,856,187.38	1,375,117,482.32	473,357.14	2,580,234.93	0.00	0.00	3,053,592.07	1,374,644,125.18


X-A	06540CBL0	1.026811%	927,579,000.00	908,827,230.20	0.00	777,661.63	0.00	0.00	777,661.63	908,377,540.92
X-B	06540CBM8	0.595587%	253,428,000.00	253,428,000.00	0.00	125,782.04	0.00	0.00	125,782.04	253,428,000.00

									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-D	06540CAA5	0.661901%	57,974,000.00	57,974,000.00	0.00	31,977.56	0.00	0.00	31,977.56	57,974,000.00
X-FG	06540CCC9	1.500000%	28,158,000.00	28,158,000.00	0.00	35,197.50	0.00	0.00	35,197.50	28,158,000.00
X-H	06540CAC1	1.500000%	13,251,000.00	13,251,000.00	0.00	16,563.75	0.00	0.00	16,563.75	13,251,000.00
X-J	06540CAE7	1.500000%	13,251,000.00	13,251,000.00	0.00	16,563.75	0.00	0.00	16,563.75	13,251,000.00
X-K	06540CCE5	1.500000%	31,472,378.00	31,472,378.00	0.00	39,340.47	0.00	0.00	39,340.47	31,472,378.00
Notional SubTotal			1,325,113,378.00	1,306,361,608.20	0.00	1,043,086.70	0.00	0.00	1,043,086.70	1,305,911,918.92

Deal Distribution Total					473,357.14	3,623,321.63	0.00	0.00	4,096,678.77

*	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	06540CAW7	173.93084581	19.81010044	0.08638546	0.00000000	0.00000000	0.00000000	0.00000000	19.89648590	154.12074537
A-2	06540CAX5	1,000.00000000	0.00000000	1.56166670	0.00000000	0.00000000	0.00000000	0.00000000	1.56166670	1,000.00000000
A-3	06540CAZ0	1,000.00000000	0.00000000	1.43083344	0.00000000	0.00000000	0.00000000	0.00000000	1.43083344	1,000.00000000
A-SB	06540CAY3	1,000.00000000	0.00000000	1.72250000	0.00000000	0.00000000	0.00000000	0.00000000	1.72250000	1,000.00000000
A-4	06540CBA4	1,000.00000000	0.00000000	1.69250000	0.00000000	0.00000000	0.00000000	0.00000000	1.69250000	1,000.00000000
A-5	06540CBF3	1,000.00000000	0.00000000	1.90416667	0.00000000	0.00000000	0.00000000	0.00000000	1.90416667	1,000.00000000
A-S	06540CCL9	1,000.00000000	0.00000000	2.04750004	0.00000000	0.00000000	0.00000000	0.00000000	2.04750004	1,000.00000000
B	06540CBS5	1,000.00000000	0.00000000	2.10666672	0.00000000	0.00000000	0.00000000	0.00000000	2.10666672	1,000.00000000
C	06540CBX4	1,000.00000000	0.00000000	2.41833336	0.00000000	0.00000000	0.00000000	0.00000000	2.41833336	1,000.00000000
D	06540CAG2	1,000.00000000	0.00000000	2.08333343	0.00000000	0.00000000	0.00000000	0.00000000	2.08333343	1,000.00000000
E	06540CAJ6	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	06540CAL1	1,000.00000000	0.00000000	1.38491782	0.00000000	0.00000000	0.00000000	0.00000000	1.38491782	1,000.00000000
G	06540CAN7	1,000.00000000	0.00000000	1.38491812	0.00000000	0.00000000	0.00000000	0.00000000	1.38491812	1,000.00000000
H	06540CAQ0	1,000.00000000	0.00000000	1.38491812	0.00000000	0.00000000	0.00000000	0.00000000	1.38491812	1,000.00000000
J	06540CCG0	1,000.00000000	0.00000000	1.38491812	0.00000000	0.00000000	0.00000000	0.00000000	1.38491812	1,000.00000000
K	06540CCJ4	1,000.00000000	0.00000000	1.38491791	0.00000000	0.01323669	0.00000000	0.00000000	1.38491791	1,000.00000000
V	06540CAT4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06540CAU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC31SHJ2	985.84893169	0.33935914	2.59763095	0.00000000	0.00031674	0.00000000	0.00000000	2.93699009	985.50957254

Notional Certificates
X-A	06540CBL0	979.78418032	0.00000000	0.83837779	0.00000000	0.00000000	0.00000000	0.00000000	0.83837779	979.29938142
X-B	06540CBM8	1,000.00000000	0.00000000	0.49632258	0.00000000	0.00000000	0.00000000	0.00000000	0.49632258	1,000.00000000
X-D	06540CAA5	1,000.00000000	0.00000000	0.55158450	0.00000000	0.00000000	0.00000000	0.00000000	0.55158450	1,000.00000000
X-FG	06540CCC9	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-H	06540CAC1	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-J	06540CAE7	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-K	06540CCE5	1,000.00000000	0.00000000	1.24999992	0.00000000	0.00000000	0.00000000	0.00000000	1.24999992	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	09/01/25 - 09/30/25	30	0.00	1,960.95	0.00	1,960.95	0.00	0.00	0.00	1,960.95	0.00
A-2	09/01/25 - 09/30/25	30	0.00	141,643.17	0.00	141,643.17	0.00	0.00	0.00	141,643.17	0.00
A-3	09/01/25 - 09/30/25	30	0.00	46,645.17	0.00	46,645.17	0.00	0.00	0.00	46,645.17	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	61,148.75	0.00	61,148.75	0.00	0.00	0.00	61,148.75	0.00
A-4	09/01/25 - 09/30/25	30	0.00	440,050.00	0.00	440,050.00	0.00	0.00	0.00	440,050.00	0.00
A-5	09/01/25 - 09/30/25	30	0.00	925,575.43	0.00	925,575.43	0.00	0.00	0.00	925,575.43	0.00
X-A	09/01/25 - 09/30/25	30	0.00	777,661.63	0.00	777,661.63	0.00	0.00	0.00	777,661.63	0.00
X-B	09/01/25 - 09/30/25	30	0.00	125,782.04	0.00	125,782.04	0.00	0.00	0.00	125,782.04	0.00
A-S	09/01/25 - 09/30/25	30	0.00	291,666.38	0.00	291,666.38	0.00	0.00	0.00	291,666.38	0.00
B	09/01/25 - 09/30/25	30	0.00	122,129.79	0.00	122,129.79	0.00	0.00	0.00	122,129.79	0.00
C	09/01/25 - 09/30/25	30	0.00	128,183.76	0.00	128,183.76	0.00	0.00	0.00	128,183.76	0.00
X-D	09/01/25 - 09/30/25	30	0.00	31,977.56	0.00	31,977.56	0.00	0.00	0.00	31,977.56	0.00
X-FG	09/01/25 - 09/30/25	30	0.00	35,197.50	0.00	35,197.50	0.00	0.00	0.00	35,197.50	0.00
X-H	09/01/25 - 09/30/25	30	0.00	16,563.75	0.00	16,563.75	0.00	0.00	0.00	16,563.75	0.00
X-J	09/01/25 - 09/30/25	30	0.00	16,563.75	0.00	16,563.75	0.00	0.00	0.00	16,563.75	0.00
X-K	09/01/25 - 09/30/25	30	0.00	39,340.47	0.00	39,340.47	0.00	0.00	0.00	39,340.47	0.00
D	09/01/25 - 09/30/25	30	0.00	69,016.67	0.00	69,016.67	0.00	0.00	0.00	69,016.67	0.00
E	09/01/25 - 09/30/25	30	0.00	51,762.50	0.00	51,762.50	0.00	0.00	0.00	51,762.50	0.00
F	09/01/25 - 09/30/25	30	0.00	20,644.97	0.00	20,644.97	0.00	0.00	0.00	20,644.97	0.00
G	09/01/25 - 09/30/25	30	0.00	18,351.55	0.00	18,351.55	0.00	0.00	0.00	18,351.55	0.00
H	09/01/25 - 09/30/25	30	0.00	18,351.55	0.00	18,351.55	0.00	0.00	0.00	18,351.55	0.00
J	09/01/25 - 09/30/25	30	0.00	18,351.55	0.00	18,351.55	0.00	0.00	0.00	18,351.55	0.00
K	09/01/25 - 09/30/25	30	416.01	43,586.66	0.00	43,586.66	0.00	0.00	0.00	43,586.66	416.59
RR Interest	09/01/25 - 09/30/25	30	22.03	181,166.08	0.00	181,166.08	0.00	0.00	0.00	181,166.08	22.09
Totals			438.04	3,623,321.63	0.00	3,623,321.63	0.00	0.00	0.00	3,623,321.63	438.68




© 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)	06540CBA4	2.031000%	260,000,000.00	260,000,000.00	0.00	440,050.00	0.00	0.00	440,050.00	260,000,000.00
A-4-1	06540CBB2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06540CBC0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06540CBD8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06540CBE6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (EC)	06540CBF3	2.285000%	486,079,000.00	486,079,000.00	0.00	925,575.43	0.00	0.00	925,575.43	486,079,000.00
A-5-1	06540CBG1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06540CBH9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	06540CBJ5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	06540CBK2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	06540CBM8	2.457000%	142,450,000.00	142,450,000.00	0.00	291,666.38	0.00	0.00	291,666.38	142,450,000.00
A-S-1	06540CBN6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06540CBP1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06540CBQ9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06540CBR7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	06540CBS5	2.528000%	57,973,000.00	57,973,000.00	0.00	122,129.79	0.00	0.00	122,129.79	57,973,000.00
B-1	06540CBT3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06540CBU0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06540CBV8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06540CBW6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	06540CBX4	2.902000%	53,005,000.00	53,005,000.00	0.00	128,183.76	0.00	0.00	128,183.76	53,005,000.00
C-1	06540CBY2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06540CBZ9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06540CCA3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06540CCB1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			999,507,000.00	999,507,000.00	0.00	1,907,605.36	0.00	0.00	1,907,605.36	999,507,000.00




© 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-4-1	06540CBB2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06540CBC0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	06540CBG1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06540CBH9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06540CBN6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06540CBP1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	06540CBT3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06540CBU0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	06540CBY2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06540CBZ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06540CBD8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06540CBE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06540CBJ5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06540CBK2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06540CBQ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06540CBR7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06540CBV8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06540CBW6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06540CCA3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06540CCB1	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)	4,096,678.77
(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	3,643,985.08	Master Servicing Fee	12,458.57
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,035.54
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	572.97
ARD Interest	0.00	Operating Advisor Fee	1,100.09
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	206.27
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,643,985.08	Total Fees	20,663.44

Principal		Expenses/Reimbursements
Scheduled Principal	473,357.14	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	473,357.14	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,623,321.63
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	473,357.14
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	4,096,678.77
Total Funds Collected	4,117,342.22	Total Funds Distributed	4,117,342.21


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,375,117,482.33	1,375,117,482.33	Beginning Certificate Balance	1,375,117,482.32
(-) Scheduled Principal Collections		473,357.14	473,357.14	(-) Principal Distributions	473,357.14
(-) 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		1,374,644,125.19	1,374,644,125.19	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,375,117,482.39	1,375,117,482.39	Ending Certificate Balance	1,374,644,125.18
Ending Actual Collateral Balance		1,374,644,125.19	1,374,644,125.19



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.01)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.01)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	0.00%
				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
	Defeased	2	14,448,142.22	1.05%	69	3.1766	NAP	Defeased	2	14,448,142.22	1.05%	69	3.1766	NAP
	10,000,000 or less	40	170,051,666.97	12.37%	67	3.2880	2.778862	1.60 or less	25	181,038,552.03	13.17%	64	3.2353	1.001701
10,000,001 to 20,000,000		6	79,465,000.00	5.78%	69	3.2977	3.253323	1.61 to 1.80	1	2,187,272.38	0.16%	69	3.1800	1.640000
20,000,001 to 30,000,000		13	339,833,430.84	24.72%	56	3.1895	2.826096	1.81 to 2.00	1	100,098,313.00	7.28%	69	3.0850	1.851100
30,000,001 to 40,000,000		6	215,622,500.00	15.69%	59	3.0150	3.736927	2.01 to 2.20	3	73,982,834.62	5.38%	69	3.5957	2.067295
40,000,001 to 50,000,000		6	278,125,072.16	20.23%	69	3.3428	2.312767	2.21 to 2.40	2	78,000,000.00	5.67%	69	3.5164	2.344569
50,000,001 to 50,000,000		2	109,000,000.00	7.93%	64	2.9485	3.363574	2.41 or greater	42	894,889,010.94	65.10%	64	3.1205	3.682358
	60,000,001 or greater	2	168,098,313.00	12.23%	69	3.0886	3.333563	Totals	77	1,374,644,125.19	100.00%	63	3.1800	2.989916
	Totals	77	1,374,644,125.19	100.00%	63	3.1800	2.989916
(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

Defeased	2	14,448,142.22	1.05%	69	3.1766	NAP
							Defeased	2	14,448,142.22	1.05%	69	3.1766	NAP
Arizona	1	9,715,000.00	0.71%	32	2.8960	3.024000
							Industrial	20	167,824,759.96	12.21%	69	3.1908	2.463480
California	15	217,964,567.63	15.86%	55	3.1076	2.917984
							Mixed Use	1	11,841,617.00	0.86%	68	3.0870	2.589300
Colorado	1	30,000,000.00	2.18%	69	2.8000	3.946900
							Mobile Home Park	2	12,125,052.64	0.88%	69	3.3943	5.012350
Connecticut	12	27,440,000.00	2.00%	69	3.8846	2.761438
							Multi-Family	39	324,992,282.71	23.64%	69	3.3103	2.011475
Delaware	1	44,000,000.00	3.20%	70	4.3700	1.475100
							Office	17	380,773,839.78	27.70%	59	3.0369	3.200183
Florida	2	41,162,932.37	2.99%	69	3.3963	3.386948
							Retail	9	346,168,430.84	25.18%	58	3.1732	3.688967
Kentucky	2	38,800,000.00	2.82%	23	3.0185	2.704335
							Self Storage	19	116,470,000.00	8.47%	69	3.2767	3.625572
Maryland	2	68,353,430.84	4.97%	69	3.5550	2.058680
							Totals	109	1,374,644,125.19	100.00%	63	3.1800	2.989916
Massachusetts	1	10,000,000.00	0.73%	70	3.8900	3.424000

Nebraska	1	7,420,000.00	0.54%	69	3.0000	4.701300

Nevada	2	34,125,000.00	2.48%	69	3.1178	2.755922

New Jersey	3	10,400,000.00	0.76%	69	2.9450	4.409000

New York	39	354,240,595.67	25.77%	69	3.1665	1.876194

Ohio	4	40,629,403.78	2.96%	68	3.0860	3.445502

Pennsylvania	8	145,920,000.00	10.62%	56	3.1573	3.585646

Texas	2	79,125,052.64	5.76%	69	3.1337	5.409602

Utah	1	20,800,000.00	1.51%	70	3.4000	3.085600

Virginia	7	42,250,000.00	3.07%	69	2.9862	3.938470

Washington	1	44,850,000.00	3.26%	69	3.3200	2.865800

Washington, DC	2	93,000,000.00	6.77%	63	2.5537	4.761938

Totals	109	1,374,644,125.19	100.00%	63	3.1800	2.989916


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
	Defeased	2	14,448,142.22	1.05%	69	3.1766	NAP	Defeased	2	14,448,142.22	1.05%	69	3.1766	NAP
	3.249% or less	36	843,608,144.89	61.37%	65	2.9303	3.234348	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.250% to 3.490%	28	298,878,381.66	21.74%	62	3.3614	2.821909	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.500% to 3.990%	7	141,915,000.00	10.32%	56	3.7138	2.488870	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.000% or greater	4	75,794,456.42	5.51%	70	4.2450	1.877966	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	77	1,374,644,125.19	100.00%	63	3.1800	2.989916	49 months or greater	75	1,360,195,982.97	98.95%	63	3.1800	2.990361
								Totals	77	1,374,644,125.19	100.00%	63	3.1800	2.989916
(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
	Defeased	2	14,448,142.22	1.05%	69	3.1766	NAP	Defeased	2	14,448,142.22	1.05%	69	3.1766	NAP
	119 months or less	75	1,360,195,982.97	98.95%	63	3.1800	2.990361	Interest Only	48	1,031,942,500.00	75.07%	63	3.1874	3.367314
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	357 months or less	22	303,317,722.28	22.07%	66	3.1507	1.752058
	Totals	77	1,374,644,125.19	100.00%	63	3.1800	2.989916	358 months to 477 months	5	24,935,760.69	1.81%	69	3.2322	2.453196
								478 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	77	1,374,644,125.19	100.00%	63	3.1800	2.989916
(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
	Defeased	2	14,448,142.22	1.05%	69	3.1766	NAP	119 months or Less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		1	8,000,000.00	0.58%	69	3.0940	4.400000	120 Months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	60	1,283,631,919.12	93.38%	63	3.1744	3.038736	Totals	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	14	68,564,063.85	4.99%	69	3.2964	1.920235
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	77	1,374,644,125.19	100.00%	63	3.1800	2.989916
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 15 of 32


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	300802205	IN	Suffern	NY	Actual/360	3.085%	257,878.38	210,943.94	0.00	N/A	07/01/31	--	100,309,256.94	100,098,313.00	10/01/25
2	325160002	RT	Austin	TX	Actual/360	3.094%	175,326.67	0.00	0.00	N/A	07/01/31	--	68,000,000.00	68,000,000.00	10/01/25
2A	325160102				Actual/360	3.094%	20,626.67	0.00	0.00	N/A	07/01/31	--	8,000,000.00	8,000,000.00	10/01/25
3	300802198	OF	Washington	DC	Actual/360	2.537%	116,256.25	0.00	0.00	11/01/30	10/01/33	--	55,000,000.00	55,000,000.00	10/01/25
4	211002640	MF	New York	NY	Actual/360	2.375%	98,118.60	115,640.35	0.00	N/A	07/01/31	--	49,575,712.51	49,460,072.16	10/01/25
5	310958630	OF	New York	NY	Actual/360	3.368%	151,568.18	0.00	0.00	N/A	06/11/31	--	54,000,000.00	54,000,000.00	10/11/25
6	310956631	RT	Camp Hill	PA	Actual/360	2.920%	119,999.83	0.00	0.00	N/A	07/11/31	--	49,315,000.00	49,315,000.00	10/11/25
7	325160007	MF	Various	NY	Actual/360	3.492%	133,860.00	0.00	0.00	N/A	07/01/31	--	46,000,000.00	46,000,000.00	10/01/25
8	2063084	MF	Yakima	WA	Actual/360	3.320%	124,085.00	0.00	0.00	N/A	07/01/31	--	44,850,000.00	44,850,000.00	10/01/25
9	2163936	RT	Clinton	MD	Actual/360	3.740%	138,691.67	0.00	0.00	N/A	07/01/31	--	44,500,000.00	44,500,000.00	10/01/25
10	2164130	MF	Lewes	DE	Actual/360	4.370%	160,233.33	0.00	0.00	N/A	08/01/31	--	44,000,000.00	44,000,000.00	10/01/25
11	310957834	OF	San Francisco	CA	Actual/360	2.910%	97,000.00	0.00	0.00	N/A	07/11/31	--	40,000,000.00	40,000,000.00	10/11/25
12	300802195	OF	Washington	DC	Actual/360	2.579%	81,652.50	0.00	0.00	05/01/31	02/01/32	--	38,000,000.00	38,000,000.00	10/01/25
13	2164407	SS	Various	Various	Actual/360	2.945%	87,122.92	0.00	0.00	N/A	07/01/31	--	35,500,000.00	35,500,000.00	10/01/25
14	2164050	RT	Key West	FL	Actual/360	3.375%	99,843.75	0.00	0.00	N/A	07/01/31	--	35,500,000.00	35,500,000.00	10/01/25
15	310957489	RT	Rosemead	CA	Actual/360	3.250%	94,791.67	0.00	0.00	N/A	07/11/26	--	35,000,000.00	35,000,000.00	10/11/25
16	610957571	Various Various		CA	Actual/360	3.087%	81,348.88	0.00	0.00	N/A	06/11/31	--	31,622,500.00	31,622,500.00	10/11/25
17	453012475	OF	Pittsburgh	PA	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
18	300802204	RT	Lakewood	CO	Actual/360	2.800%	70,000.00	0.00	0.00	N/A	07/01/31	--	30,000,000.00	30,000,000.00	10/01/25
19	211002182	IN	Various	VA	Actual/360	2.945%	73,635.00	0.00	0.00	N/A	07/01/31	--	30,000,000.00	30,000,000.00	10/01/25
20	211002460	RT	Newport	KY	Actual/360	3.040%	76,000.00	0.00	0.00	N/A	07/01/26	--	30,000,000.00	30,000,000.00	10/01/25
21	310957596	MF	Las Vegas	NV	Actual/360	3.083%	74,248.92	0.00	0.00	N/A	07/11/31	--	28,900,000.00	28,900,000.00	10/11/25
22	453012464	OF	Columbus	OH	Actual/360	2.900%	67,666.67	0.00	0.00	N/A	05/05/31	--	28,000,000.00	28,000,000.00	10/05/25
23	600957964	OF	Santa Ana	CA	Actual/360	2.968%	63,663.60	0.00	0.00	N/A	07/11/28	--	25,740,000.00	25,740,000.00	10/11/25
24	310958052	RT	Hanover	MD	Actual/360	3.210%	63,920.73	42,167.70	0.00	N/A	06/11/31	--	23,895,598.54	23,853,430.84	10/11/25
25	2061272	OF	White Plains	NY	Actual/360	3.850%	77,000.00	0.00	0.00	N/A	08/01/31	--	24,000,000.00	24,000,000.00	10/01/25
26	300802214	OF	Culver City	CA	Actual/360	2.650%	51,895.83	0.00	0.00	N/A	08/01/31	--	23,500,000.00	23,500,000.00	10/01/25
27	2063831	IN	East Hartford	CT	Actual/360	4.064%	78,028.80	0.00	0.00	N/A	07/01/31	--	23,040,000.00	23,040,000.00	10/01/25




© 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
28	211002301	RT	Butler	PA	Actual/360	3.070%	56,283.33	0.00	0.00	N/A	07/01/31	--	22,000,000.00	22,000,000.00	10/01/25
29	300802215	MF	St George	UT	Actual/360	3.400%	58,933.33	0.00	0.00	N/A	08/01/31	--	20,800,000.00	20,800,000.00	10/01/25
30	310958079	OF	King of Prussia	PA	Actual/360	3.078%	44,118.00	0.00	0.00	N/A	07/11/31	--	17,200,000.00	17,200,000.00	10/11/25
31	410957797	MF	Santa Barbara	CA	Actual/360	3.369%	38,883.88	0.00	0.00	N/A	06/11/31	--	13,850,000.00	13,850,000.00	10/11/25
32	300802210	SS	San Fernando	CA	Actual/360	3.570%	39,121.25	0.00	0.00	N/A	07/01/31	--	13,150,000.00	13,150,000.00	10/01/25
33	410957870	OF	Glen Allen	VA	Actual/360	3.086%	31,502.92	0.00	0.00	N/A	07/11/31	--	12,250,000.00	12,250,000.00	10/11/25
34	300802202	SS	Various	Various	Actual/360	3.530%	33,873.29	0.00	0.00	N/A	07/01/31	--	11,515,000.00	11,515,000.00	10/01/25
35	410957761	SS	Rohnert Park	CA	Actual/360	3.222%	30,877.50	0.00	0.00	N/A	06/11/31	--	11,500,000.00	11,500,000.00	10/11/25
36	211002120	IN	Tarboro	NC	Actual/360	3.070%	28,755.67	0.00	0.00	07/01/31	03/01/33	--	11,240,000.00	11,240,000.00	10/01/25
37	211002288	SS	Fall River	MA	Actual/360	3.890%	32,416.67	0.00	0.00	N/A	08/01/31	--	10,000,000.00	10,000,000.00	10/01/25
38	410953926	OF	Scottsdale	AZ	Actual/360	2.896%	23,445.53	0.00	0.00	N/A	06/11/28	--	9,715,000.00	9,715,000.00	10/11/25
39	470126070	MF	Yonkers	NY	Actual/360	3.190%	22,909.23	10,671.64	0.00	N/A	07/01/31	--	8,617,893.02	8,607,221.38	10/01/25
40	300802200	MH	Sun City	CA	Actual/360	3.150%	23,625.00	0.00	0.00	N/A	07/01/31	--	9,000,000.00	9,000,000.00	10/01/25
41	300802211	SS	North Hollywood	CA	Actual/360	3.570%	26,031.25	0.00	0.00	N/A	07/01/31	--	8,750,000.00	8,750,000.00	10/01/25
42	300802207	SS	Pittsburgh	PA	Actual/360	3.150%	21,669.38	0.00	0.00	N/A	07/01/31	--	8,255,000.00	8,255,000.00	10/01/25
43	470125750	MF	Islip	NY	Actual/360	3.300%	19,561.15	8,600.45	0.00	N/A	07/01/31	--	7,113,144.67	7,104,544.22	10/01/25
44	300802209	IN	Omaha	NE	Actual/360	3.000%	18,550.00	0.00	0.00	N/A	07/01/31	--	7,420,000.00	7,420,000.00	10/01/25
45	410958020	SS	Easton	PA	Actual/360	3.200%	19,600.00	0.00	0.00	N/A	07/11/31	--	7,350,000.00	7,350,000.00	10/11/25
46	300802208	SS	West Mifflin	PA	Actual/360	3.150%	18,768.75	0.00	0.00	N/A	07/01/31	--	7,150,000.00	7,150,000.00	10/01/25
47	470126150	MF	New York	NY	Actual/360	3.150%	18,375.00	0.00	0.00	N/A	07/01/31	--	7,000,000.00	7,000,000.00	10/01/25
48	2164007	OF	Beachwood	OH	Actual/360	4.090%	19,215.97	8,534.59	0.00	N/A	07/01/31	--	5,637,938.37	5,629,403.78	10/01/25
49	2063472	OF	Las Vegas	NV	Actual/360	3.310%	14,412.29	0.00	0.00	N/A	07/01/31	--	5,225,000.00	5,225,000.00	10/01/25
50	470127180	MF	New York	NY	Actual/360	3.040%	12,666.67	0.00	0.00	N/A	07/01/31	--	5,000,000.00	5,000,000.00	10/01/25
51	470126330	MF	Great Neck	NY	Actual/360	3.100%	11,850.83	5,792.09	0.00	N/A	07/01/31	--	4,587,419.13	4,581,627.04	10/01/25
52	470124720	MF	Flushing	NY	Actual/360	3.250%	9,883.92	7,524.33	0.00	N/A	06/01/31	--	3,649,446.79	3,641,922.46	10/01/25
53	470126230	MF	New York	NY	Actual/360	3.300%	10,725.00	0.00	0.00	N/A	06/01/31	--	3,900,000.00	3,900,000.00	10/01/25
54	470126880	MF	Forest Hills	NY	Actual/360	3.100%	8,718.32	7,081.29	0.00	N/A	07/01/31	--	3,374,833.05	3,367,751.76	10/01/25
55	470125640	MF	Bronx	NY	Actual/360	3.300%	9,128.54	4,013.54	0.00	N/A	07/01/31	--	3,319,467.51	3,315,453.97	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	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
56	410958151	SS	Soddy Daisy	TN	Actual/360	3.550%	9,509.41	6,305.00	0.00	N/A	07/11/31	--	3,214,447.22	3,208,142.22	10/11/25
57	211002608	MF	Brooklyn	NY	Actual/360	3.330%	9,643.12	0.00	0.00	N/A	08/01/31	--	3,475,000.00	3,475,000.00	10/01/25
58	300802199	SS	Springfield	OH	Actual/360	3.110%	8,552.50	0.00	0.00	N/A	07/01/31	--	3,300,000.00	3,300,000.00	10/01/25
59	300802206	MH	Haltom City	TX	Actual/360	4.098%	10,689.17	5,011.01	0.00	N/A	07/01/31	--	3,130,063.65	3,125,052.64	10/01/25
60	470126660	MF	Brooklyn	NY	Actual/360	3.200%	7,308.33	5,665.68	0.00	N/A	07/01/31	--	2,740,622.01	2,734,956.33	10/01/25
61	470125050	MF	Rockville Centre	NY	Actual/360	3.290%	6,883.14	5,145.49	0.00	N/A	06/01/31	--	2,510,569.14	2,505,423.65	10/01/25
62	470125900	MF	Sunnyside	NY	Actual/360	3.180%	5,808.32	4,544.65	0.00	N/A	07/01/31	--	2,191,817.03	2,187,272.38	10/01/25
63	470126750	MF	New Rochelle	NY	Actual/360	3.290%	5,483.33	0.00	0.00	N/A	08/01/31	--	2,000,000.00	2,000,000.00	10/01/25
64	470126130	MF	New York	NY	Actual/360	3.300%	5,032.23	3,726.87	0.00	N/A	07/01/31	--	1,829,901.02	1,826,174.15	10/01/25
65	470125860	MF	New York	NY	Actual/360	3.290%	5,209.17	0.00	0.00	N/A	07/01/31	--	1,900,000.00	1,900,000.00	10/01/25
66	470126040	MF	New York	NY	Actual/360	3.340%	4,841.52	3,521.54	0.00	N/A	07/01/31	--	1,739,469.71	1,735,948.17	10/01/25
67	470127090	MF	Bronx	NY	Actual/360	3.380%	4,386.44	3,133.90	0.00	N/A	07/01/31	--	1,557,315.73	1,554,181.83	10/01/25
68	470125690	MF	Rego Park	NY	Actual/360	3.270%	3,987.35	2,993.53	0.00	N/A	07/01/31	--	1,463,246.07	1,460,252.54	10/01/25
69	470126250	MF	Farmingdale	NY	Actual/360	3.430%	3,930.62	2,746.58	0.00	N/A	07/01/31	--	1,375,142.84	1,372,396.26	10/01/25
70	470125810	MF	New York	NY	Actual/360	3.430%	3,797.24	1,567.62	0.00	N/A	06/01/31	--	1,328,481.70	1,326,914.08	10/01/25
71	470126530	MF	New Rochelle	NY	Actual/360	3.450%	3,881.25	0.00	0.00	N/A	07/01/31	--	1,350,000.00	1,350,000.00	10/01/25
72	470125730	MF	Rego Park	NY	Actual/360	3.300%	3,300.00	0.00	0.00	N/A	07/01/31	--	1,200,000.00	1,200,000.00	10/01/25
73	470125970	MF	Brooklyn	NY	Actual/360	3.380%	3,096.31	2,212.17	0.00	N/A	07/01/31	--	1,099,281.47	1,097,069.30	10/01/25
74	470126390	MF	Brooklyn	NY	Actual/360	3.390%	2,847.11	2,025.09	0.00	N/A	07/01/31	--	1,007,827.67	1,005,802.58	10/01/25
75	470126630	MF	Babylon	NY	Actual/360	3.370%	2,726.57	1,956.72	0.00	N/A	07/01/31	--	970,884.36	968,927.64	10/01/25
76	470125950	MF	New York	NY	Actual/360	3.450%	2,631.21	1,831.37	0.00	N/A	06/01/31	--	915,202.18	913,370.81	10/01/25
Totals							3,643,985.08	473,357.14	0.00				1,375,117,482.33	1,374,644,125.19
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	11,369,701.28	5,408,128.68	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	34,071,335.59	18,849,926.07	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	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
4	0.00	929,419.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	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
6	5,712,460.00	3,124,906.41	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	4,171,094.16	1,082,055.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	4,313,646.82	2,210,572.91	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,932,350.28	888,632.61	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,289,648.67	1,472,850.22	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	4,114,863.84	1,876,863.07	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	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
13	4,876,196.08	2,357,479.43	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	4,060,149.70	2,099,562.94	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	4,193,913.50	2,143,974.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	4,009,302.84	1,375,955.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	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
18	2,324,415.40	1,858,986.51	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	3,731,432.18	1,938,748.82	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	4,277,762.94	1,956,412.47	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	2,666,128.59	1,224,655.95	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	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
23	0.00	351,578.09	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	2,546,282.17	1,402,697.08	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	2,500,215.65	1,198,271.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	2,690,390.82	1,010,316.36	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	2,991,972.57	1,277,740.79	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 32


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
28	2,561,806.20	1,413,145.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	2,298,323.28	1,142,566.99	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	2,507,546.92	1,009,006.05	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,275,924.00	703,867.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,425,193.74	676,108.93	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,471,358.13	765,788.57	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,331,585.62	659,597.66	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,075,603.93	587,037.87	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	1,561,931.55	682,865.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	520,114.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	477,517.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,418,828.70	830,922.30	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	759,931.40	434,729.12	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	868,703.34	437,032.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1,908,442.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	1,127,063.00	577,728.27	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	910,974.00	439,965.16	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	861,923.00	428,502.94	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	110,403.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	207,079.37	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	706,022.30	337,920.71	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	(9,291.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	106,511.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	170,853.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	(87,759.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	246,408.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	239,007.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	891,894.38	488,314.64	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
58	535,120.87	288,741.61	01/01/25	06/30/25	--	0.00	0.00

BANK 2021-BNK35 10-D