
Distribution Date:	01/16/26	BANK 2022-BNK41
Determination Date:	01/12/26
Next Distribution Date:	02/18/26
Record Date:	12/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2022-BNK41


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		Jane Lam		cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	7	Master Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	8		Tom Klump	(703) 302-8080	tklump@ncb.coop
Bond / Collateral Reconciliation - Balances	9		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	10-14	Special Servicer	Rialto Capital Advisors, LLC
Mortgage Loan Detail (Part 1)	15-17		Niral Shah	(305) 485-2041	Niral.shah@rialtocapital.com
Mortgage Loan Detail (Part 2)	18-20		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Principal Prepayment Detail	21	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Historical Detail	22		Attention: Transaction Manager		notices@pentalphasurveillance.com
Delinquency Loan Detail	23		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Collateral Stratification and Historical Detail	24	Certificate Administrator	Computershare Trust Company, N.A.
Specially Serviced Loan Detail - Part 1	25		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	26		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	27	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	28		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	29		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	30
Supplemental Notes	31

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

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


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


				Certificate Distribution Detail

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

A-1	06540MBA2	3.789241%	13,400,000.00	4,851,023.40	264,361.74	15,318.08	0.00	0.00	279,679.82	4,586,661.66	30.24%	30.00%
A-SB	06540MBB0	3.789241%	18,700,000.00	18,700,000.00	0.00	59,049.01	0.00	0.00	59,049.01	18,700,000.00	30.24%	30.00%
A-3	06540MBC8	3.789241%	335,000,000.00	335,000,000.00	0.00	1,057,829.86	0.00	0.00	1,057,829.86	335,000,000.00	30.24%	30.00%
A-4	06540MBH7	3.789241%	410,830,000.00	410,830,000.00	0.00	1,297,278.33	0.00	0.00	1,297,278.33	410,830,000.00	30.24%	30.00%
A-S	06540MBQ7	3.789241%	130,581,000.00	130,581,000.00	0.00	412,335.76	0.00	0.00	412,335.76	130,581,000.00	18.40%	18.25%
B	06540MBV6	3.789241%	43,064,000.00	43,064,000.00	0.00	135,983.24	0.00	0.00	135,983.24	43,064,000.00	14.49%	14.38%
C	06540MCA1	3.789241%	43,064,000.00	43,064,000.00	0.00	135,983.24	0.00	0.00	135,983.24	43,064,000.00	10.58%	10.50%
D	06540MAJ4	2.500000%	26,394,000.00	26,394,000.00	0.00	54,987.50	0.00	0.00	54,987.50	26,394,000.00	8.19%	8.13%
E	06540MAL9	2.500000%	20,837,000.00	20,837,000.00	0.00	43,410.42	0.00	0.00	43,410.42	20,837,000.00	6.30%	6.25%
F	06540MAN5	2.500000%	22,227,000.00	22,227,000.00	0.00	46,306.25	0.00	0.00	46,306.25	22,227,000.00	4.28%	4.25%
G	06540MAQ8	2.500000%	11,113,000.00	11,113,000.00	0.00	23,152.08	0.00	0.00	23,152.08	11,113,000.00	3.28%	3.25%
H	06540MAS4	2.500000%	36,118,611.00	36,118,611.00	0.00	73,953.44	0.00	0.00	73,953.44	36,118,611.00	0.00%	0.00%
V	06540MAX3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06540MAY1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC366QV8	3.789241%	58,490,979.54	58,041,033.41	13,913.78	183,208.15	0.00	0.00	197,121.93	58,027,119.63	0.00%	0.00%
Regular SubTotal			1,169,819,590.54	1,160,820,667.81	278,275.52	3,538,795.36	0.00	0.00	3,817,070.88	1,160,542,392.29


X-D	06540MCG8	1.289241%	47,231,000.00	47,231,000.00	0.00	50,743.46	0.00	0.00	50,743.46	47,231,000.00
X-F	06540MAA3	1.289241%	22,227,000.00	22,227,000.00	0.00	23,879.97	0.00	0.00	23,879.97	22,227,000.00
X-G	06540MAC9	1.289241%	11,113,000.00	11,113,000.00	0.00	11,939.45	0.00	0.00	11,939.45	11,113,000.00
X-H	06540MAE5	1.289241%	36,118,611.00	36,118,611.00	0.00	38,804.67	0.00	0.00	38,804.67	36,118,611.00
Notional SubTotal			116,689,611.00	116,689,611.00	0.00	125,367.55	0.00	0.00	125,367.55	116,689,611.00

Deal Distribution Total					278,275.52	3,664,162.91	0.00	0.00	3,942,438.43

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06540MBA2	362.01667164	19.72848806	1.14314030	0.00000000	0.00000000	0.00000000	0.00000000	20.87162836	342.28818358
A-SB	06540MBB0	1,000.00000000	0.00000000	3.15770107	0.00000000	0.00000000	0.00000000	0.00000000	3.15770107	1,000.00000000
A-3	06540MBC8	1,000.00000000	0.00000000	3.15770107	0.00000000	0.00000000	0.00000000	0.00000000	3.15770107	1,000.00000000
A-4	06540MBH7	1,000.00000000	0.00000000	3.15770107	0.00000000	0.00000000	0.00000000	0.00000000	3.15770107	1,000.00000000
A-S	06540MBQ7	1,000.00000000	0.00000000	3.15770104	0.00000000	0.00000000	0.00000000	0.00000000	3.15770104	1,000.00000000
B	06540MBV6	1,000.00000000	0.00000000	3.15770110	0.00000000	0.00000000	0.00000000	0.00000000	3.15770110	1,000.00000000
C	06540MCA1	1,000.00000000	0.00000000	3.15770110	0.00000000	0.00000000	0.00000000	0.00000000	3.15770110	1,000.00000000
D	06540MAJ4	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	06540MAL9	1,000.00000000	0.00000000	2.08333349	0.00000000	0.00000000	0.00000000	0.00000000	2.08333349	1,000.00000000
F	06540MAN5	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
G	06540MAQ8	1,000.00000000	0.00000000	2.08333303	0.00000000	0.00000000	0.00000000	0.00000000	2.08333303	1,000.00000000
H	06540MAS4	1,000.00000000	0.00000000	2.04751617	0.03581699	0.03636879	0.00000000	0.00000000	2.04751617	1,000.00000000
V	06540MAX3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06540MAY1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC366QV8	992.30742700	0.23787907	3.13224623	0.00116411	0.00118155	0.00000000	0.00000000	3.37012530	992.06954793

Notional Certificates
X-D	06540MCG8	1,000.00000000	0.00000000	1.07436768	0.00000000	0.00000000	0.00000000	0.00000000	1.07436768	1,000.00000000
X-F	06540MAA3	1,000.00000000	0.00000000	1.07436766	0.00000000	0.00000000	0.00000000	0.00000000	1.07436766	1,000.00000000
X-G	06540MAC9	1,000.00000000	0.00000000	1.07436786	0.00000000	0.00000000	0.00000000	0.00000000	1.07436786	1,000.00000000
X-H	06540MAE5	1,000.00000000	0.00000000	1.07436773	0.00000000	0.00000000	0.00000000	0.00000000	1.07436773	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	12/01/25 - 12/30/25	30	0.00	15,318.08	0.00	15,318.08	0.00	0.00	0.00	15,318.08	0.00
A-SB	12/01/25 - 12/30/25	30	0.00	59,049.01	0.00	59,049.01	0.00	0.00	0.00	59,049.01	0.00
A-3	12/01/25 - 12/30/25	30	0.00	1,057,829.86	0.00	1,057,829.86	0.00	0.00	0.00	1,057,829.86	0.00
A-4	12/01/25 - 12/30/25	30	0.00	1,297,278.33	0.00	1,297,278.33	0.00	0.00	0.00	1,297,278.33	0.00
A-S	12/01/25 - 12/30/25	30	0.00	412,335.76	0.00	412,335.76	0.00	0.00	0.00	412,335.76	0.00
B	12/01/25 - 12/30/25	30	0.00	135,983.24	0.00	135,983.24	0.00	0.00	0.00	135,983.24	0.00
C	12/01/25 - 12/30/25	30	0.00	135,983.24	0.00	135,983.24	0.00	0.00	0.00	135,983.24	0.00
X-D	12/01/25 - 12/30/25	30	0.00	50,743.46	0.00	50,743.46	0.00	0.00	0.00	50,743.46	0.00
X-F	12/01/25 - 12/30/25	30	0.00	23,879.97	0.00	23,879.97	0.00	0.00	0.00	23,879.97	0.00
X-G	12/01/25 - 12/30/25	30	0.00	11,939.45	0.00	11,939.45	0.00	0.00	0.00	11,939.45	0.00
X-H	12/01/25 - 12/30/25	30	0.00	38,804.67	0.00	38,804.67	0.00	0.00	0.00	38,804.67	0.00
D	12/01/25 - 12/30/25	30	0.00	54,987.50	0.00	54,987.50	0.00	0.00	0.00	54,987.50	0.00
E	12/01/25 - 12/30/25	30	0.00	43,410.42	0.00	43,410.42	0.00	0.00	0.00	43,410.42	0.00
F	12/01/25 - 12/30/25	30	0.00	46,306.25	0.00	46,306.25	0.00	0.00	0.00	46,306.25	0.00
G	12/01/25 - 12/30/25	30	0.00	23,152.08	0.00	23,152.08	0.00	0.00	0.00	23,152.08	0.00
H	12/01/25 - 12/30/25	30	19.89	75,247.11	0.00	75,247.11	1,293.66	0.00	0.00	73,953.44	1,313.59
RR Interest	12/01/25 - 12/30/25	30	1.02	183,276.23	0.00	183,276.23	68.09	0.00	0.00	183,208.15	69.11
Totals			20.91	3,665,524.66	0.00	3,665,524.66	1,361.75	0.00	0.00	3,664,162.91	1,382.70




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-3 (EC)	N/A	3.789241%	335,000,000.00	335,000,000.00	0.00	1,057,829.86	0.00	0.00	1,057,829.86	335,000,000.00
A-3-1	06540MBD6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06540MBE4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	06540MBF1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	06540MBG9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4 (EC)	N/A	3.789241%	410,830,000.00	410,830,000.00	0.00	1,297,278.33	0.00	0.00	1,297,278.33	410,830,000.00
A-4-1	06540MBJ3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06540MBK0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06540MBL8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06540MBM6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	3.789241%	130,581,000.00	130,581,000.00	0.00	412,335.76	0.00	0.00	412,335.76	130,581,000.00
A-S-1	06540MBR5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06540MBS3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06540MBT1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06540MBU8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	3.789241%	43,064,000.00	43,064,000.00	0.00	135,983.24	0.00	0.00	135,983.24	43,064,000.00
B-1	06540MBW4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06540MBX2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06540MBY0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06540MBZ7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	3.789241%	43,064,000.00	43,064,000.00	0.00	135,983.24	0.00	0.00	135,983.24	43,064,000.00
C-1	06540MCB9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06540MCC7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06540MCD5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06540MCE3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			962,539,000.00	962,539,000.00	0.00	3,039,410.43	0.00	0.00	3,039,410.43	962,539,000.00




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


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-3-1	06540MBD6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	06540MBE4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-1	06540MBJ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06540MBK0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06540MBR5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06540MBS3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	06540MBW4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06540MBX2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	06540MCB9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06540MCC7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-3-X1	06540MBF1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	06540MBG9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X1	06540MBL8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06540MBM6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06540MBT1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06540MBU8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06540MBY0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06540MBZ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06540MCD5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06540MCE3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 31


	Additional Information
Total Available Distribution Amount (1)	3,942,438.43
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,809,234.41	Master Servicing Fee	13,098.98
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,287.34
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	499.80
ARD Interest	0.00	Operating Advisor Fee	989.60
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	359.85
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,809,234.41	Total Fees	21,525.57

Principal		Expenses/Reimbursements
Scheduled Principal	278,275.52	Reimbursement for Interest on Advances	1,361.75
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	278,275.52	Total Expenses/Reimbursements	1,361.75

		Interest Reserve Deposit	122,184.16

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,664,162.91
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	278,275.52
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,942,438.43
Total Funds Collected	4,087,509.93	Total Funds Distributed	4,087,509.91


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,160,820,668.05	1,160,820,668.05	Beginning Certificate Balance	1,160,820,667.81
(-) Scheduled Principal Collections		278,275.52	278,275.52	(-) Principal Distributions	278,275.52
(-) 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		1,160,542,392.53	1,160,542,392.53	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,160,820,668.05	1,160,820,668.05	Ending Certificate Balance	1,160,542,392.29
Ending Actual Collateral Balance		1,160,542,392.53	1,160,542,392.53



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.24)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.24)
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 9 of 31


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	2,632,698.57	0.23%	75	4.6720	NAP	Defeased	1	2,632,698.57	0.23%	75	4.6720	NAP
	$5,000,000 or less	23	70,198,547.01	6.05%	74	3.6126	1.255606	1.609999 or less	27	230,266,420.16	19.84%	74	3.5403	1.186049
$5,000,001 to $15,000,000		33	320,872,568.69	27.65%	77	4.0781	2.161378	1.3100000 to 1.809999	4	97,776,167.32	8.43%	74	4.5020	1.712249
$15,000,001 to $25,000,000		7	151,271,977.02	13.03%	73	3.8174	2.814353	1.810000 to 2.009999	6	116,404,547.32	10.03%	75	4.6975	1.859066
$25,000,001 to $35,000,000		3	87,535,546.24	7.54%	91	3.6600	2.851966	2.010000 to 2.209999	7	105,477,095.58	9.09%	74	4.1821	2.099053
$35,000,001 to $55,000,000		8	373,031,055.00	32.14%	81	3.6537	2.691915	2.210000 to 2.409999	7	113,599,537.60	9.79%	75	4.1753	2.322900
$55,000,001 or greater		2	155,000,000.00	13.36%	74	3.7886	1.629635	2.410000 or greater	25	494,385,925.98	42.60%	83	3.4236	3.178895
	Totals	77	1,160,542,392.53	100.00%	78	3.8107	2.342981	Totals	77	1,160,542,392.53	100.00%	78	3.8107	2.342981
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 31


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	1	2,632,698.57	0.23%	75	4.6720	NAP	New York	32	314,485,581.22	27.10%	89	3.3426	2.099578
Alabama	1	773,351.08	0.07%	74	3.5016	2.472400	North Carolina	3	1,403,258.01	0.12%	74	3.5016	2.472400
Arizona	2	5,481,708.93	0.47%	74	3.8903	2.102042	North Dakota	1	785,824.42	0.07%	74	3.5016	2.472400
Arkansas	3	4,841,272.76	0.42%	74	3.8394	2.150504	Ohio	5	9,803,362.77	0.84%	74	3.8824	2.134850
California	10	127,136,032.83	10.95%	74	3.7023	3.219286	Pennsylvania	6	49,910,451.53	4.30%	74	3.8963	2.542380
Colorado	1	7,200,000.00	0.62%	74	3.8530	2.234300	South Carolina	1	1,247,797.37	0.11%	74	3.8647	2.368300
Connecticut	1	240,736.79	0.02%	74	3.5016	2.472400	Tennessee	2	1,709,880.45	0.15%	74	3.8647	2.368300
Florida	6	64,550,000.00	5.56%	74	4.0618	2.673415	Texas	11	113,062,264.11	9.74%	74	4.3865	1.815320
Georgia	3	27,525,000.00	2.37%	74	4.3408	2.187451	Virginia	5	75,970,514.27	6.55%	75	4.5414	2.099308
Illinois	1	9,906,100.31	0.85%	75	4.9680	1.867600	Washington	1	15,598,419.39	1.34%	73	3.4570	2.761000
Indiana	4	1,288,868.81	0.11%	74	3.7540	2.400035	Washington, DC	3	210,884,375.00	18.17%	74	3.7372	1.805968
Iowa	2	6,280,671.55	0.54%	74	3.8989	2.101485	West Virginia	1	623,670.16	0.05%	74	3.5016	2.472400
Kansas	1	566,960.36	0.05%	74	3.8647	2.368300	Wisconsin	1	27,535,546.24	2.37%	73	4.5530	1.439900
Kentucky	1	760,877.75	0.07%	74	3.5016	2.472400	Wyoming	1	199,574.50	0.02%	74	3.5016	2.472400
Louisiana	6	2,194,072.09	0.19%	74	3.5016	2.472400	Totals	141	1,160,542,392.53	100.00%	78	3.8107	2.342981
Maine	1	573,776.58	0.05%	74	3.5016	2.472400
									Property Type³
Maryland	2	10,745,280.06	0.93%	75	4.1533	5.168709
Massachusetts	5	19,319,772.62	1.66%	73	3.4734	2.655165		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Michigan	1	168,391.04	0.01%	74	3.5016	2.472400		Properties	Balance	Agg. Bal.			DSCR¹
Minnesota	3	7,780,786.63	0.67%	74	3.8839	2.121924	Defeased	1	2,632,698.57	0.23%	75	4.6720	NAP
Mississippi	2	4,161,994.73	0.36%	74	4.0886	2.489186	Industrial	27	60,393,937.61	5.20%	74	3.9115	2.251810
Nebraska	1	194,585.07	0.02%	74	3.5016	2.472400	Lodging	3	21,752,700.05	1.87%	75	5.1940	1.627212
Nevada	1	341,976.08	0.03%	74	3.8647	2.368300	Mixed Use	1	6,753,677.92	0.58%	75	4.4700	1.623000
New Hampshire	1	1,255,585.28	0.11%	74	3.8647	2.368300	Multi-Family	29	181,998,526.07	15.68%	74	3.6414	1.405815
New Jersey	8	31,401,373.19	2.71%	72	3.5994	2.897026	Office	21	425,243,258.73	36.64%	74	3.3975	2.628563
							Other	6	109,500,000.00	9.44%	74	4.6045	1.721316
							Retail	45	287,147,509.24	24.74%	91	4.0703	2.413468
							Self Storage	8	65,120,084.36	5.61%	74	3.8443	2.613228
							Totals	141	1,160,542,392.53	100.00%	78	3.8107	2.342981

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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	2,632,698.57	0.23%	75	4.6720	NAP	Defeased	1	2,632,698.57	0.23%	75	4.6720	NAP
	3.2499% or less	17	281,374,195.01	24.25%	74	3.0188	2.680027	12 months or less	3	98,000,000.00	8.44%	124	3.4510	2.605573
	3.2500% to 3.4999%	14	236,322,841.35	20.36%	94	3.4484	2.451123	13 months or greater	73	1,059,909,693.96	91.33%	74	3.8418	2.319504
	3.5000% to 3.9999%	17	200,681,994.07	17.29%	74	3.7730	2.415809	Totals	77	1,160,542,392.53	100.00%	78	3.8107	2.342981
	4.0000% or greater	28	439,530,663.53	37.87%	74	4.5246	2.037753
	Totals	77	1,160,542,392.53	100.00%	78	3.8107	2.342981
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 31


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	2,632,698.57	0.23%	75	4.6720	NAP	Defeased	1	2,632,698.57	0.23%	75	4.6720	NAP
	118.99 months or less	73	1,059,909,693.96	91.33%	74	3.8418	2.319504	Interest Only	46	940,788,425.60	81.06%	79	3.7402	2.522301
	119 months or greater	3	98,000,000.00	8.44%	124	3.4510	2.605573	360 or less	18	161,023,072.53	13.87%	75	4.3934	1.671895
	Totals	77	1,160,542,392.53	100.00%	78	3.8107	2.342981	361 or greater	12	56,098,195.83	4.83%	74	3.2803	1.277152
								Totals	77	1,160,542,392.53	100.00%	78	3.8107	2.342981
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

180,617,905.01

15.56%

3.5302

2.913807

No outstanding loans in this group

Totals

1,160,542,392.53

100.00%

3.8107

2.342981

(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 14 of 31


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	326510001	OF	Washington	DC	Actual/360	3.049%	210,069.78	0.00	0.00	N/A	03/09/32	--	80,000,000.00	80,000,000.00	12/09/25
2	300802291	RT	New York	NY	Actual/360	3.451%	157,499.81	0.00	0.00	N/A	05/01/36	--	53,000,000.00	53,000,000.00	01/01/26
3	310961239	98	Dallas	TX	Actual/360	4.577%	39,413.06	0.00	0.00	N/A	03/11/32	--	10,000,000.00	10,000,000.00	01/11/26
4	310961098	OF	Various	Various	Actual/360	3.457%	130,654.43	0.00	0.00	N/A	02/11/32	--	43,890,000.00	43,890,000.00	01/11/26
5	310960637	OF	New York	NY	Actual/360	2.792%	115,562.77	0.00	0.00	N/A	01/09/32	--	48,067,280.00	48,067,280.00	01/09/26
6	300802302	OF	Washington	DC	Actual/360	4.175%	197,373.12	0.00	0.00	N/A	04/01/32	--	54,900,000.00	54,900,000.00	01/01/26
7	300802281	OF	Irvine	CA	Actual/360	3.126%	134,591.67	0.00	0.00	N/A	03/01/32	--	50,000,000.00	50,000,000.00	01/01/26
8	300802293	RT	Norfolk	VA	Actual/360	4.500%	94,342.30	32,329.03	0.00	N/A	04/01/32	--	24,346,401.04	24,314,072.01	01/01/26
9	300802297	RT	Washington	DC	Actual/360	4.860%	192,444.61	0.00	0.00	N/A	04/01/32	--	45,984,375.00	45,984,375.00	01/01/26
10	310960547	IN	Various	Various	Actual/360	3.900%	138,629.98	0.00	0.00	N/A	03/06/32	--	41,279,400.00	41,279,400.00	01/06/26
11	310960079	MF	Janesville	WI	Actual/360	4.553%	108,095.82	35,423.95	0.00	N/A	02/11/32	--	27,570,970.19	27,535,546.24	01/11/26
12	310960251	OF	Blue Bell	PA	Actual/360	3.632%	77,407.00	0.00	0.00	N/A	02/11/32	--	24,750,000.00	24,750,000.00	01/11/26
13	310960531	MF	Jersey City	NJ	Actual/360	3.490%	70,624.03	0.00	0.00	N/A	12/11/31	--	23,500,000.00	23,500,000.00	01/11/26
14	300802292	SS	Lauderhill	FL	Actual/360	3.581%	44,712.76	0.00	0.00	N/A	03/01/32	--	14,500,000.00	14,500,000.00	01/01/26
15	300802301	SS	Pompano Beach	FL	Actual/360	3.581%	20,043.65	0.00	0.00	N/A	03/01/32	--	6,500,000.00	6,500,000.00	01/01/26
16	326510016	Various Various		Various	Actual/360	3.502%	6,030.53	0.00	0.00	N/A	03/01/32	--	2,000,000.00	2,000,000.00	01/01/26
17	300802288	RT	Miramar Beach	FL	Actual/360	3.959%	64,773.64	0.00	0.00	N/A	03/01/32	--	19,000,000.00	19,000,000.00	01/01/26
18	211005230	OF	Orlando	FL	Actual/360	4.750%	58,490.97	0.00	0.00	N/A	04/01/32	--	14,300,000.00	14,300,000.00	01/01/26
19	410960356	SS	Atlanta	GA	Actual/360	4.097%	50,397.08	0.00	0.00	N/A	02/11/32	--	14,285,000.00	14,285,000.00	01/11/26
20	410960945	OF	San Francisco	CA	Actual/360	3.887%	47,529.37	0.00	0.00	N/A	04/11/32	--	14,200,000.00	14,200,000.00	01/11/26
21	300802296	MF	Forest Hills	NY	Actual/360	3.887%	46,859.94	0.00	0.00	N/A	04/01/32	--	14,000,000.00	14,000,000.00	01/01/26
22	211004763	Various Various		Various	Actual/360	4.670%	53,082.33	0.00	0.00	N/A	02/01/32	--	13,200,000.00	13,200,000.00	01/01/26
23	300802308	98	Manassas	VA	Actual/360	4.700%	52,613.89	0.00	0.00	N/A	04/01/32	--	13,000,000.00	13,000,000.00	01/01/26
24	211004996	RT	Kingston	NY	Actual/360	4.350%	48,695.83	0.00	0.00	N/A	04/01/32	--	13,000,000.00	13,000,000.00	01/01/26
25	310960755	LO	Various	CA	Actual/360	5.383%	54,983.15	15,075.61	0.00	N/A	04/11/32	--	11,861,675.35	11,846,599.74	01/11/26
26	326510026	IN	Various	Various	Actual/360	3.865%	40,315.95	0.00	0.00	N/A	03/06/32	--	12,114,537.60	12,114,537.60	01/06/26
27	300802307	98	Sterling	VA	Actual/360	4.700%	46,543.06	0.00	0.00	N/A	04/01/32	--	11,500,000.00	11,500,000.00	01/01/26
28	470130600	MF	New York	NY	Actual/360	3.310%	29,912.54	11,456.12	0.00	N/A	03/01/32	--	10,494,606.82	10,483,150.70	01/01/26




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
29	300802298	LO	Loves Park	IL	Actual/360	4.968%	42,437.01	13,724.09	0.00	N/A	04/01/32	--	9,919,824.40	9,906,100.31	01/01/26
30	300802295	MF	Doraville	GA	Actual/360	4.650%	40,041.67	0.00	0.00	N/A	04/01/32	--	10,000,000.00	10,000,000.00	01/01/26
31	211004463	RT	Glen Burnie	MD	Actual/360	4.200%	33,454.17	0.00	0.00	N/A	04/05/32	--	9,250,000.00	9,250,000.00	01/05/26
32	470130850	MF	New York	NY	Actual/360	3.150%	22,858.52	9,592.92	0.00	N/A	03/01/32	--	8,427,102.41	8,417,509.49	01/01/26
33	470130480	MF	New York	NY	Actual/360	3.150%	22,785.00	0.00	0.00	N/A	03/01/32	--	8,400,000.00	8,400,000.00	01/01/26
34	300802290	SS	Gold River	CA	Actual/360	3.820%	25,855.03	0.00	0.00	N/A	03/01/32	--	7,860,000.00	7,860,000.00	01/01/26
35	410960754	RT	Fresno	CA	Actual/360	4.224%	27,415.07	9,998.99	0.00	N/A	03/11/32	--	7,537,134.93	7,527,135.94	01/11/26
36	211004991	RT	Lake Mary	FL	Actual/360	4.280%	27,641.67	0.00	0.00	N/A	04/01/32	--	7,500,000.00	7,500,000.00	01/01/26
37	410959909	SS	Englewood	CO	Actual/360	3.853%	23,888.60	0.00	0.00	N/A	03/11/32	--	7,200,000.00	7,200,000.00	01/11/26
38	2061393	MU	Philadelphia	PA	Actual/360	4.470%	26,035.75	10,317.36	0.00	N/A	04/01/32	--	6,763,995.28	6,753,677.92	01/01/26
39	211005294	IN	Somerset	PA	Actual/360	4.060%	24,472.78	0.00	0.00	N/A	04/01/32	--	7,000,000.00	7,000,000.00	01/01/26
40	470131040	MF	New York	NY	Actual/360	3.170%	17,939.43	7,442.28	0.00	N/A	03/01/32	--	6,571,887.61	6,564,445.33	01/01/26
41	410958276	RT	Edensburg	PA	Actual/360	4.139%	23,523.32	0.00	0.00	N/A	02/11/32	--	6,600,000.00	6,600,000.00	01/11/26
42	470131330	MF	New York	NY	Actual/360	3.420%	17,954.78	11,277.07	0.00	N/A	04/01/32	--	6,096,699.03	6,085,421.96	01/01/26
43	470130650	MF	New York	NY	Actual/360	3.090%	16,203.63	7,040.57	0.00	N/A	03/01/32	--	6,089,683.25	6,082,642.68	01/01/26
44	470131170	MF	New York	NY	Actual/360	3.480%	18,066.16	6,263.96	0.00	N/A	04/01/32	--	6,028,753.36	6,022,489.40	01/01/26
45	300802289	SS	Ojai	CA	Actual/360	3.820%	19,802.46	0.00	0.00	N/A	03/01/32	--	6,020,000.00	6,020,000.00	01/01/26
46	470131140	MF	Yonkers	NY	Actual/360	3.760%	18,647.65	5,540.58	0.00	N/A	04/01/32	--	5,759,398.20	5,753,857.62	01/01/26
47	410960705	SS	Wayne	NJ	Actual/360	4.071%	16,960.30	7,996.76	0.00	N/A	03/11/32	--	4,838,081.12	4,830,084.36	01/11/26
48	470131350	MF	New Rochelle	NY	Actual/360	3.620%	14,997.31	8,588.78	0.00	N/A	04/01/32	--	4,811,114.04	4,802,525.26	01/01/26
49	470131060	MF	New York	NY	Actual/360	3.020%	13,002.78	0.00	0.00	N/A	03/01/32	--	5,000,000.00	5,000,000.00	01/01/26
50	470130800	MF	New York	NY	Actual/360	3.240%	13,950.00	0.00	0.00	N/A	03/01/32	--	5,000,000.00	5,000,000.00	01/01/26
51	470130920	MF	New York	NY	Actual/360	3.440%	13,737.30	8,547.81	0.00	N/A	04/01/32	--	4,637,498.89	4,628,951.08	01/01/26
52	470130900	MF	White Plains	NY	Actual/360	3.080%	12,216.21	9,080.33	0.00	N/A	03/01/32	--	4,606,026.45	4,596,946.12	01/01/26
53	211005142	RT	New York	NY	Actual/360	4.840%	17,921.44	0.00	0.00	N/A	04/01/32	--	4,300,000.00	4,300,000.00	01/01/26
54	410959811	SS	Meridian	MS	Actual/360	4.124%	13,938.55	0.00	0.00	N/A	03/11/32	--	3,925,000.00	3,925,000.00	01/11/26
55	410960671	OF	Sandy Springs	GA	Actual/360	4.461%	12,446.19	0.00	0.00	N/A	03/11/32	--	3,240,000.00	3,240,000.00	01/11/26
56	470130460	MF	Mount Vernon	NY	Actual/360	3.450%	8,680.80	5,376.34	0.00	N/A	04/01/32	--	2,922,009.83	2,916,633.49	01/01/26




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
57	470130780	MF	New York	NY	Actual/360	3.130%	7,915.66	3,360.54	0.00	N/A	03/01/32	--	2,936,863.42	2,933,502.88	01/01/26
58	470130740	MF	New York	NY	Actual/360	3.130%	7,697.57	3,267.94	0.00	N/A	03/01/32	--	2,855,944.98	2,852,677.04	01/01/26
59	470130410	MF	Bronx	NY	Actual/360	3.090%	7,595.45	3,300.27	0.00	N/A	03/01/32	--	2,854,538.94	2,851,238.67	01/01/26
60	410960889	SS	Stafford Springs	CT	Actual/360	4.672%	10,607.20	3,867.57	0.00	N/A	04/11/32	--	2,636,566.14	2,632,698.57	01/11/26
61	470128680	MF	Bronx	NY	Actual/360	4.320%	10,300.68	0.00	0.00	N/A	04/01/32	--	2,769,000.00	2,769,000.00	01/01/26
62	211004745	RT	Jacksonville	FL	Actual/360	4.270%	10,111.60	0.00	0.00	N/A	04/01/32	--	2,750,000.00	2,750,000.00	01/01/26
63	470130530	MF	Brooklyn	NY	Actual/360	3.350%	6,413.72	4,163.40	0.00	N/A	04/01/32	--	2,223,341.64	2,219,178.24	01/01/26
64	470130620	MF	Bronx	NY	Actual/360	3.080%	5,399.89	2,359.97	0.00	N/A	03/01/32	--	2,035,986.10	2,033,626.13	01/01/26
65	470131290	MF	Oakland Gardens	NY	Actual/360	3.530%	5,635.18	3,379.24	0.00	N/A	03/01/32	--	1,853,847.49	1,850,468.25	01/01/26
66	470130520	MF	New York	NY	Actual/360	3.280%	4,305.12	2,902.98	0.00	N/A	03/01/32	--	1,524,235.91	1,521,332.93	01/01/26
67	470130570	MF	New York	NY	Actual/360	3.460%	3,417.08	1,202.87	0.00	N/A	03/01/32	--	1,146,886.42	1,145,683.55	01/01/26
68	470130180	MF	New York	NY	Actual/360	3.150%	2,919.83	2,108.09	0.00	N/A	02/01/32	--	1,076,434.76	1,074,326.67	01/01/26
69	470131250	MF	Brooklyn	NY	Actual/360	3.610%	2,979.09	961.07	0.00	N/A	04/01/32	--	958,333.41	957,372.34	01/01/26
16A	326510116				Actual/360	3.502%	53,954.68	0.00	0.00	N/A	03/01/32	--	17,893,833.00	17,893,833.00	01/01/26
1A	326510101				Actual/360	3.049%	78,776.17	0.00	0.00	N/A	03/09/32	--	30,000,000.00	30,000,000.00	12/09/25
2A	300802299				Actual/360	3.451%	89,150.83	0.00	0.00	N/A	05/01/36	--	30,000,000.00	30,000,000.00	01/01/26
2B	300802300				Actual/360	3.451%	44,575.42	0.00	0.00	N/A	05/01/36	--	15,000,000.00	15,000,000.00	01/01/26
3A	310960673				Actual/360	4.577%	295,597.92	0.00	0.00	N/A	03/11/32	--	75,000,000.00	75,000,000.00	01/11/26
4A	300802278				Actual/360	3.457%	106,899.08	0.00	0.00	N/A	02/11/32	--	35,910,000.00	35,910,000.00	01/11/26
5A	310960638				Actual/360	2.792%	42,073.29	0.00	0.00	N/A	01/09/32	--	17,500,000.00	17,500,000.00	01/09/26
8A	300802294				Actual/360	4.500%	94,342.30	32,329.03	0.00	N/A	04/01/32	--	24,346,401.04	24,314,072.01	01/01/26
Totals							3,809,234.41	278,275.52	0.00				1,160,820,668.05	1,160,542,392.53
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	35,073,752.14	12,686,448.28	01/01/25	06/30/25	--	0.00	0.00	209,725.34	209,725.34	0.00	0.00
2	8,467,591.90	6,506,458.93	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	18,041,489.92	14,439,096.69	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	93,773,548.83	74,738,205.08	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	5,038,734.30	4,114,771.74	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	17,871,197.91	14,658,259.96	07/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	9,339,680.00	7,677,763.50	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	4,079,407.36	3,324,587.52	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	11,934,569.00	6,072,967.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,486,860.43	1,936,099.11	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,816,364.59	2,098,695.64	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	21,070,385.14	15,873,309.25	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,588,486.00	748,872.30	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	582,061.37	285,411.95	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	8,121,835.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	19,205,188.50	13,564,654.89	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,650,802.13	856,042.47	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,177,008.87	1,022,011.12	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,995,681.31	1,518,929.90	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	932,176.71	181,019.10	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,361,044.19	659,549.27	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,433,026.80	1,055,596.77	07/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,214,000.33	850,705.98	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,366,378.86	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	46,212,279.71	33,477,191.66	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,234,212.70	967,001.40	07/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	292,106.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
29	1,447,786.42	1,421,960.06	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	938,180.69	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,672,853.51	1,771,248.31	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	324,555.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	263,414.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	867,215.29	704,014.76	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	664,395.73	868,597.14	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	975,224.52	754,726.83	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	635,658.00	318,107.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	734,368.69	555,654.31	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	980,120.00	692,442.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	664,065.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	663,327.83	456,004.14	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	487,530.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	309,881.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	500,529.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	951,101.15	710,852.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	406,438.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	522,819.52	358,362.25	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	110,286.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	120,125.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	123,476.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	238,601.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	133,786.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	385,392.55	249,617.18	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	217,977.09	316,653.94	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	421,799.22	300,455.66	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	115,981.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
57	131,347.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	387,410.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	103,213.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
61	71,275.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	275,712.25	157,369.26	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
63	267,125.89	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	129,053.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	25,185.35	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
66	(3,204.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	76,386.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	41,849.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	66,042.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	78,647.01	78,647.01	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	10,057,897.66	5,352,945.52	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
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	345,866,052.45	234,302,661.46				0.00	0.00	288,372.35	288,372.35	0.00	0.00




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


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




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

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

Balance

Amount

Coupon

Remit

WAM¹

Date

01/16/26

0.00

BANK 2022-BNK41 10-D