
Distribution Date:	07/17/26	BANK 2021-BNK31
Determination Date:	07/13/26
Next Distribution Date:	08/17/26
Record Date:	06/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK31


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		General Master Servicer	Trimont LLC
Exchangeable Certificate Detail	5-6
			Attention: CMBS Servicing		commercial.servicing@trimont.com
Exchangeable Certificate Factor Detail	7
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Additional Information	8	General Special Servicer	KeyBank National Association
Bond / Collateral Reconciliation - Cash Flows	9		Attention: Mike Jenkins	(913) 317-4875	KeyBank_Notices@KeyBank.com
Bond / Collateral Reconciliation - Balances	10		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Current Mortgage Loan and Property Stratification	11-15	NCB Master Servicer & NCB	National Cooperative Bank, N.A.
		Special Servicer
Mortgage Loan Detail (Part 1)	16-18
			Tom Klump	(703) 302-8080	tklump@ncb.coop
Mortgage Loan Detail (Part 2)	19-21		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Principal Prepayment Detail	22	Operating Advisor & Asset	Park Bridge Lender Services LLC
Historical Detail	23	Representations Reviewer
			Attention: BANK 2021-BNK31 - Surveillance Manager		cmbs.notices@parkbridgefinancial.com
Delinquency Loan Detail	24
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	25
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Specially Serviced Loan Detail - Part 1	26		Bank, N.A.
Specially Serviced Loan Detail - Part 2	27		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Modified Loan Detail	28		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	29	Trustee	Wilmington Trust, National Association
Historical Bond / Collateral Loss Reconciliation Detail	30		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Interest Shortfall Detail - Collateral Level	31		1100 North Market Street \| Wilmington, DE 19890 \| United States
Supplemental Notes	32

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 32


				Certificate Distribution Detail

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

A-1	06541AAZ3	0.455000%	24,155,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06541ABA7	1.739000%	27,859,000.00	25,635,794.11	559,187.72	37,150.54	0.00	0.00	596,338.26	25,076,606.39	31.17%	30.00%
A-3	06541ABB5	1.771000%	252,000,000.00	246,774,999.92	0.00	364,198.77	0.00	0.00	364,198.77	246,774,999.92	31.17%	30.00%
A-4	06541ABG4	2.036000%	297,934,000.00	297,934,000.00	0.00	505,494.69	0.00	0.00	505,494.69	297,934,000.00	31.17%	30.00%
A-S	06541ABP4	2.211000%	94,592,000.00	94,592,000.00	0.00	174,285.76	0.00	0.00	174,285.76	94,592,000.00	19.74%	19.00%
B	06541ABU3	2.383000%	37,622,000.00	37,622,000.00	0.00	74,711.02	0.00	0.00	74,711.02	37,622,000.00	15.19%	14.63%
C	06541ABZ2	2.545000%	34,397,000.00	34,397,000.00	0.00	72,950.30	0.00	0.00	72,950.30	34,397,000.00	11.04%	10.63%
D	06541AAJ9	2.500000%	21,499,000.00	21,499,000.00	0.00	44,789.58	0.00	0.00	44,789.58	21,499,000.00	8.44%	8.13%
E	06541AAL4	2.500000%	16,123,000.00	16,123,000.00	0.00	33,589.58	0.00	0.00	33,589.58	16,123,000.00	6.49%	6.25%
F	06541AAN0	2.186502%	17,199,000.00	17,199,000.00	0.00	31,338.04	0.00	0.00	31,338.04	17,199,000.00	4.42%	4.25%
G	06541AAQ3	2.186502%	8,599,000.00	8,599,000.00	0.00	15,668.11	0.00	0.00	15,668.11	8,599,000.00	3.38%	3.25%
H*	06541AAS9	2.186502%	27,948,084.00	27,948,084.00	0.00	51,079.96	0.00	0.00	51,079.96	27,948,084.00	0.00%	0.00%
V	06541AAU4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06541AAW0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2QMP36	3.186502%	45,259,320.22	43,595,993.58	29,430.93	115,773.81	0.00	0.00	145,204.74	43,566,562.65	0.00%	0.00%
Regular SubTotal			905,186,404.22	871,919,871.61	588,618.65	1,521,030.16	0.00	0.00	2,109,648.81	871,331,252.96


X-A	06541ABM1	1.278511%	601,948,000.00	570,344,794.03	0.00	607,659.95	0.00	0.00	607,659.95	569,785,606.31
X-B	06541ABN9	0.867708%	166,611,000.00	166,611,000.00	0.00	120,474.79	0.00	0.00	120,474.79	166,611,000.00
X-D	06541AAA8	0.686502%	37,622,000.00	37,622,000.00	0.00	21,522.98	0.00	0.00	21,522.98	37,622,000.00
X-F	06541AAC4	1.000000%	17,199,000.00	17,199,000.00	0.00	14,332.50	0.00	0.00	14,332.50	17,199,000.00
X-G	06541AAE0	1.000000%	8,599,000.00	8,599,000.00	0.00	7,165.83	0.00	0.00	7,165.83	8,599,000.00
X-H	06541AAG5	1.000000%	27,948,084.00	27,948,084.00	0.00	23,290.07	0.00	0.00	23,290.07	27,948,084.00
Notional SubTotal			859,927,084.00	828,323,878.03	0.00	794,446.12	0.00	0.00	794,446.12	827,764,690.31

Deal Distribution Total					588,618.65	2,315,476.28	0.00	0.00	2,904,094.93

*	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 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	06541AAZ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06541ABA7	920.19792921	20.07206720	1.33352023	0.00000000	0.00000000	0.00000000	0.00000000	21.40558742	900.12586202
A-3	06541ABB5	979.26587270	0.00000000	1.44523321	0.00000000	0.00000000	0.00000000	0.00000000	1.44523321	979.26587270
A-4	06541ABG4	1,000.00000000	0.00000000	1.69666668	0.00000000	0.00000000	0.00000000	0.00000000	1.69666668	1,000.00000000
A-S	06541ABP4	1,000.00000000	0.00000000	1.84250000	0.00000000	0.00000000	0.00000000	0.00000000	1.84250000	1,000.00000000
B	06541ABU3	1,000.00000000	0.00000000	1.98583329	0.00000000	0.00000000	0.00000000	0.00000000	1.98583329	1,000.00000000
C	06541ABZ2	1,000.00000000	0.00000000	2.12083321	0.00000000	0.00000000	0.00000000	0.00000000	2.12083321	1,000.00000000
D	06541AAJ9	1,000.00000000	0.00000000	2.08333318	0.00000000	0.00000000	0.00000000	0.00000000	2.08333318	1,000.00000000
E	06541AAL4	1,000.00000000	0.00000000	2.08333313	0.00000000	0.00000000	0.00000000	0.00000000	2.08333313	1,000.00000000
F	06541AAN0	1,000.00000000	0.00000000	1.82208500	0.00000000	0.00000000	0.00000000	0.00000000	1.82208500	1,000.00000000
G	06541AAQ3	1,000.00000000	0.00000000	1.82208513	0.00000000	0.00000000	0.00000000	0.00000000	1.82208513	1,000.00000000
H	06541AAS9	1,000.00000000	0.00000000	1.82767305	(0.00558822)	0.06597411	0.00000000	0.00000000	1.82767305	1,000.00000000
V	06541AAU4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06541AAW0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2QMP36	963.24896989	0.65027335	2.55801036	(0.00018162)	0.00235532	0.00000000	0.00000000	3.20828371	962.59869654

Notional Certificates
X-A	06541ABM1	947.49844510	0.00000000	1.00948911	0.00000000	0.00000000	0.00000000	0.00000000	1.00948911	946.56948160
X-B	06541ABN9	1,000.00000000	0.00000000	0.72309025	0.00000000	0.00000000	0.00000000	0.00000000	0.72309025	1,000.00000000
X-D	06541AAA8	1,000.00000000	0.00000000	0.57208495	0.00000000	0.00000000	0.00000000	0.00000000	0.57208495	1,000.00000000
X-F	06541AAC4	1,000.00000000	0.00000000	0.83333333	0.00000000	0.00000000	0.00000000	0.00000000	0.83333333	1,000.00000000
X-G	06541AAE0	1,000.00000000	0.00000000	0.83333295	0.00000000	0.00000000	0.00000000	0.00000000	0.83333295	1,000.00000000
X-H	06541AAG5	1,000.00000000	0.00000000	0.83333333	0.00000000	0.00000000	0.00000000	0.00000000	0.83333333	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 32


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	06/01/26 - 06/30/26	30	0.00	37,150.54	0.00	37,150.54	0.00	0.00	0.00	37,150.54	0.00
A-3	06/01/26 - 06/30/26	30	0.00	364,198.77	0.00	364,198.77	0.00	0.00	0.00	364,198.77	0.00
A-4	06/01/26 - 06/30/26	30	0.00	505,494.69	0.00	505,494.69	0.00	0.00	0.00	505,494.69	0.00
X-A	06/01/26 - 06/30/26	30	0.00	607,659.95	0.00	607,659.95	0.00	0.00	0.00	607,659.95	0.00
X-B	06/01/26 - 06/30/26	30	0.00	120,474.79	0.00	120,474.79	0.00	0.00	0.00	120,474.79	0.00
X-D	06/01/26 - 06/30/26	30	0.00	21,522.98	0.00	21,522.98	0.00	0.00	0.00	21,522.98	0.00
X-F	06/01/26 - 06/30/26	30	0.00	14,332.50	0.00	14,332.50	0.00	0.00	0.00	14,332.50	0.00
X-G	06/01/26 - 06/30/26	30	0.00	7,165.83	0.00	7,165.83	0.00	0.00	0.00	7,165.83	0.00
X-H	06/01/26 - 06/30/26	30	0.00	23,290.07	0.00	23,290.07	0.00	0.00	0.00	23,290.07	0.00
A-S	06/01/26 - 06/30/26	30	0.00	174,285.76	0.00	174,285.76	0.00	0.00	0.00	174,285.76	0.00
B	06/01/26 - 06/30/26	30	0.00	74,711.02	0.00	74,711.02	0.00	0.00	0.00	74,711.02	0.00
C	06/01/26 - 06/30/26	30	0.00	72,950.30	0.00	72,950.30	0.00	0.00	0.00	72,950.30	0.00
D	06/01/26 - 06/30/26	30	0.00	44,789.58	0.00	44,789.58	0.00	0.00	0.00	44,789.58	0.00
E	06/01/26 - 06/30/26	30	0.00	33,589.58	0.00	33,589.58	0.00	0.00	0.00	33,589.58	0.00
F	06/01/26 - 06/30/26	30	0.00	31,338.04	0.00	31,338.04	0.00	0.00	0.00	31,338.04	0.00
G	06/01/26 - 06/30/26	30	0.00	15,668.11	0.00	15,668.11	0.00	0.00	0.00	15,668.11	0.00
H	06/01/26 - 06/30/26	30	1,996.39	50,923.78	0.00	50,923.78	(156.18)	0.00	0.00	51,079.96	1,843.85
RR Interest	06/01/26 - 06/30/26	30	114.52	115,765.59	0.00	115,765.59	(8.22)	0.00	0.00	115,773.81	106.60
Totals			2,110.91	2,315,311.88	0.00	2,315,311.88	(164.40)	0.00	0.00	2,315,476.28	1,950.45




© 2021 Computershare. All rights reserved. Confidential.												Page 4 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-3 (Cert)	06541ABB5	1.771000%	252,000,000.00	246,774,999.92	0.00	364,198.77	0.00	0.00	364,198.77	246,774,999.92
A-3 (Exch)	06541ABB5	1.771000%	252,000,000.00	246,774,999.92	0.00	364,198.77	0.00	0.00	364,198.77	246,774,999.92
A-3-1	06541ABC3	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-1	06541ABC3	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06541ABD1	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06541ABD1	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	06541ABE9	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	06541ABF6	N/A	252,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4 (Cert)	06541ABG4	2.036000%	297,934,000.00	297,934,000.00	0.00	505,494.69	0.00	0.00	505,494.69	297,934,000.00
A-4 (Exch)	06541ABG4	2.036000%	297,934,000.00	297,934,000.00	0.00	505,494.69	0.00	0.00	505,494.69	297,934,000.00
A-4-1	06541ABH2	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-1	06541ABH2	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541ABJ8	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541ABJ8	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06541ABK5	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06541ABL3	N/A	297,934,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (Cert)	06541ABP4	2.211000%	94,592,000.00	94,592,000.00	0.00	174,285.76	0.00	0.00	174,285.76	94,592,000.00
A-S (Exch)	06541ABP4	2.211000%	94,592,000.00	94,592,000.00	0.00	174,285.76	0.00	0.00	174,285.76	94,592,000.00
A-S-1	06541ABQ2	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-1	06541ABQ2	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541ABR0	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541ABR0	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06541ABS8	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06541ABT6	N/A	94,592,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	06541ABU3	2.383000%	37,622,000.00	37,622,000.00	0.00	74,711.02	0.00	0.00	74,711.02	37,622,000.00
B (Exch)	06541ABU3	2.383000%	37,622,000.00	37,622,000.00	0.00	74,711.02	0.00	0.00	74,711.02	37,622,000.00
B-1	06541ABV1	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-1	06541ABV1	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06541ABW9	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06541ABW9	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06541ABX7	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06541ABY5	N/A	37,622,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	06541ABZ2	2.545000%	34,397,000.00	34,397,000.00	0.00	72,950.30	0.00	0.00	72,950.30	34,397,000.00
C (Exch)	06541ABZ2	2.545000%	34,397,000.00	34,397,000.00	0.00	72,950.30	0.00	0.00	72,950.30	34,397,000.00
© 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
C-1	06541ACA6	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-1	06541ACA6	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06541ACB4	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06541ACB4	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06541ACC2	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06541ACD0	N/A	34,397,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			5,732,360,000.00	1,422,639,999.84	0.00	2,383,281.08	0.00	0.00	2,383,281.08	1,422,639,999.84




© 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-3 (Cert)	06541ABB5	979.26587270	0.00000000	1.44523321	0.00000000	0.00000000	0.00000000	0.00000000	1.44523321	979.26587270
A-3-1	06541ABC3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	06541ABD1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4 (Cert)	06541ABG4	1,000.00000000	0.00000000	1.69666668	0.00000000	0.00000000	0.00000000	0.00000000	1.69666668	1,000.00000000
A-4-1	06541ABH2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06541ABJ8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S (Cert)	06541ABP4	1,000.00000000	0.00000000	1.84250000	0.00000000	0.00000000	0.00000000	0.00000000	1.84250000	1,000.00000000
A-S-1	06541ABQ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06541ABR0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B (Cert)	06541ABU3	1,000.00000000	0.00000000	1.98583329	0.00000000	0.00000000	0.00000000	0.00000000	1.98583329	1,000.00000000
B-1	06541ABV1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06541ABW9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C (Cert)	06541ABZ2	1,000.00000000	0.00000000	2.12083321	0.00000000	0.00000000	0.00000000	0.00000000	2.12083321	1,000.00000000
C-1	06541ACA6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06541ACB4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-3-X1	06541ABE9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	06541ABF6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X1	06541ABK5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06541ABL3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06541ABS8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06541ABT6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06541ABX7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06541ABY5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06541ACC2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06541ACD0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




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


	Additional Information
Total Available Distribution Amount (1)	2,904,094.93
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,331,665.32	Master Servicing Fee	8,571.54
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,893.36
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	363.30
ARD Interest	0.00	Operating Advisor Fee	1,031.77
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	203.45
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,331,665.32	Total Fees	16,353.42

Principal		Expenses/Reimbursements
Scheduled Principal	588,618.65	Reimbursement for Interest on Advances	(164.40)
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	588,618.65	Total Expenses/Reimbursements	(164.40)

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,315,476.28
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	588,618.65
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,904,094.93
Total Funds Collected	2,920,283.97	Total Funds Distributed	2,920,283.95


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		871,919,871.64	871,919,871.64	Beginning Certificate Balance	871,919,871.61
(-) Scheduled Principal Collections		588,618.65	588,618.65	(-) Principal Distributions	588,618.65
(-) 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		871,331,252.99	871,331,252.99	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		871,919,871.64	871,919,871.64	Ending Certificate Balance	871,331,252.96
Ending Actual Collateral Balance		871,331,252.99	871,331,252.99



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.03)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.03)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.19%
				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	12,524,324.80	1.44%	54	3.6579	NAP	Defeased	2	12,524,324.80	1.44%	54	3.6579	NAP
	1,000,000 or less	2	1,661,278.60	0.19%	53	3.2376	1.197330	1.50 or less	14	67,006,089.06	7.69%	53	3.0685	1.128201
1,000,001 to 2,000,000		10	16,873,394.94	1.94%	54	3.4062	1.672839	1.51 to 1.75	4	22,697,972.20	2.60%	54	3.5356	1.668568
2,000,001 to 3,000,000		6	15,210,855.03	1.75%	54	3.4474	1.790940	1.76 to 2.00	3	17,017,090.45	1.95%	54	3.7341	1.920132
3,000,001 to 4,000,000		4	14,006,403.54	1.61%	54	3.4856	2.592104	2.01 to 2.25	6	50,957,069.52	5.85%	48	3.8812	2.142857
4,000,001 to 5,000,000		3	13,717,243.43	1.57%	54	3.3165	3.366524	2.26 to 2.50	5	75,198,874.47	8.63%	54	3.3249	2.462019
5,000,001 to 6,000,000		2	11,426,872.77	1.31%	54	3.6409	2.257374	2.51 to 2.75	1	2,000,000.00	0.23%	54	3.3300	2.650000
6,000,001 to 7,000,000		2	13,850,366.28	1.59%	54	2.9628	1.096219	2.76 to 3.00	7	141,188,000.00	16.20%	53	3.3080	2.861360
7,000,001 to 8,000,000		1	8,000,000.00	0.92%	54	3.1900	5.628500	3.01 or greater	24	482,741,832.49	55.40%	52	3.0646	4.335656
8,000,001 to 9,000,000		3	25,818,385.48	2.96%	54	3.6424	2.422983	Totals	66	871,331,252.99	100.00%	53	3.2091	3.409940
9,000,001 to 10,000,000		2	18,429,847.02	2.12%	54	3.7604	2.682401
10,000,001 to 15,000,000		9	120,730,633.00	13.86%	54	3.3622	3.228195
15,000,001 to 20,000,000		7	125,527,482.97	14.41%	53	2.8429	3.367269
20,000,001 to 30,000,000		4	96,338,000.00	11.06%	50	3.2788	3.024104
	30,000,001 or greater	9	377,216,165.13	43.29%	52	3.1562	3.979327
	Totals	66	871,331,252.99	100.00%	53	3.2091	3.409940
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	1	12,524,324.80	1.44%	54	3.6579	NAP	Ohio	8	42,894,455.67	4.92%	54	3.4135	2.957156
Alabama	4	25,467,694.75	2.92%	54	3.3988	2.941380	Oklahoma	1	818,524.97	0.09%	54	3.4520	3.131100
Alaska	1	8,450,000.00	0.97%	54	3.6000	2.343300	Oregon	1	18,000,000.00	2.07%	53	3.2200	2.853100
Arizona	3	10,485,217.20	1.20%	53	3.0418	3.156305	Pennsylvania	6	31,994,721.37	3.67%	54	3.5026	2.728404
Arkansas	1	1,555,096.56	0.18%	53	3.2050	2.847100	Rhode Island	1	5,110,579.44	0.59%	54	2.8000	3.614300
California	11	222,197,696.75	25.50%	53	3.2477	3.675791	Tennessee	3	14,964,248.46	1.72%	54	2.9252	2.546203
Colorado	1	912,970.16	0.10%	54	3.4520	3.131100	Texas	13	20,780,611.31	2.38%	54	3.1956	3.082127
Connecticut	2	10,229,578.95	1.17%	54	3.3654	2.741686	Virginia	2	5,236,425.01	0.60%	53	3.2050	2.847100
Florida	5	92,137,630.29	10.57%	45	4.0313	4.080229	Washington	3	17,037,659.57	1.96%	55	3.4351	3.212942
Georgia	4	11,921,656.53	1.37%	54	3.1525	2.692608	West Virginia	1	3,156,403.54	0.36%	54	3.7900	3.479900
Idaho	2	1,771,983.67	0.20%	54	2.8000	3.614300	Wisconsin	2	2,290,648.28	0.26%	54	3.3680	2.854737
Illinois	6	37,708,936.24	4.33%	53	3.1033	2.076127	Totals	124	871,331,252.99	100.00%	53	3.2091	3.409940
Indiana	3	6,081,999.31	0.70%	54	3.4367	3.113472
									Property Type³
Iowa	1	3,545,941.00	0.41%	54	3.4121	2.856800
Kansas	2	2,616,399.79	0.30%	54	4.0400	3.410100		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kentucky	2	12,616,464.67	1.45%	54	2.8910	2.508200		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	1	837,828.15	0.10%	53	3.2050	2.847100	Defeased	1	12,524,324.80	1.44%	54	3.6579	NAP
Maryland	1	2,000,000.00	0.23%	53	3.8170	2.139700	Industrial	8	128,512,923.94	14.75%	54	3.3637	3.745979
Massachusetts	1	20,000,000.00	2.30%	52	3.1500	3.563200	Mixed Use	2	13,557,961.54	1.56%	55	3.6278	3.056928
Michigan	4	21,861,790.07	2.51%	54	3.4936	2.692353	Mobile Home Park	2	2,616,399.79	0.30%	54	4.0400	3.410100
Nevada	2	14,988,944.02	1.72%	54	3.3122	4.464029	Multi-Family	18	62,177,568.58	7.14%	54	3.2121	1.362018
New Hampshire	1	1,759,379.81	0.20%	54	2.8000	3.614300	Office	19	290,987,526.10	33.40%	53	2.7987	4.302971
New Jersey	1	4,317,243.43	0.50%	54	3.2400	1.993400	Other	1	2,000,000.00	0.23%	53	3.8170	2.139700
New York	22	177,926,677.75	20.42%	53	2.5377	4.494976	Retail	45	219,105,217.21	25.15%	50	3.6515	3.462807
North Carolina	1	5,131,521.96	0.59%	54	3.4520	3.131100	Self Storage	28	139,849,331.52	16.05%	54	3.1212	3.010736
							Totals	124	871,331,252.99	100.00%	53	3.2091	3.409940

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	12,524,324.80	1.44%	54	3.6579	NAP	Defeased	2	12,524,324.80	1.44%	54	3.6579	NAP
	3.000% or less	15	287,670,051.02	33.02%	53	2.6119	4.190882	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.0001% to 3.250%	9	101,269,897.88	11.62%	53	3.1742	3.311126	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.2501% to 3.500%	26	303,856,264.72	34.87%	54	3.3632	2.948478	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5001% to 3.7500%	4	36,942,805.97	4.24%	54	3.6081	2.623478	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	3.7501% to 4.0000%	5	33,751,661.79	3.87%	55	3.8209	2.283475	49 months or greater	64	858,806,928.19	98.56%	53	3.2025	3.426581
	4.0001% to 4.2500%	5	95,316,246.81	10.94%	46	4.1268	3.482719	Totals	66	871,331,252.99	100.00%	53	3.2091	3.409940
	4.2501% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	66	871,331,252.99	100.00%	53	3.2091	3.409940
(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	12,524,324.80	1.44%	54	3.6579	NAP	Defeased	2	12,524,324.80	1.44%	54	3.6579	NAP
	120 months or less	63	856,927,995.66	98.35%	53	3.2023	3.427078	Interest Only	50	760,051,077.51	87.23%	53	3.2274	3.604186
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	294 months or less	13	96,876,918.15	11.12%	54	3.0056	2.037568
	Totals	65	869,452,320.46	99.78%	53	3.2089	3.410394	295 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	65	869,452,320.46	99.78%	53	3.2089	3.410394
(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	12,524,324.80	1.44%	54	3.6579	NAP	60 months or less	1	1,878,932.53	0.22%	55	3.2800	3.200000
Underwriter's Information		6	127,291,245.56	14.61%	51	3.1001	3.174942	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	43	673,783,675.24	77.33%	53	3.2123	3.656912	Totals	1	1,878,932.53	0.22%	55	3.2800	3.200000
	13 months or greater	15	57,732,007.39	6.63%	54	3.3143	1.293246
	Totals	66	871,331,252.99	100.00%	53	3.2091	3.409940
(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	310956798	IN	McClellan	CA	Actual/360	3.309%	148,905.00	0.00	0.00	N/A	12/11/30	--	54,000,000.00	54,000,000.00	07/11/26
1A	310956799				Actual/360	3.309%	99,270.00	0.00	0.00	N/A	12/11/30	--	36,000,000.00	36,000,000.00	07/11/26
2	453012424	OF	New York	NY	Actual/360	1.938%	96,876.00	0.00	0.00	N/A	12/05/30	--	60,000,000.00	60,000,000.00	07/05/26
2A	453012427				Actual/360	1.938%	32,292.00	0.00	0.00	N/A	12/05/30	--	20,000,000.00	20,000,000.00	07/05/26
3	300802135	RT	Miami	FL	Actual/360	4.133%	189,406.25	0.00	0.00	N/A	03/01/30	--	55,000,000.00	55,000,000.00	07/01/26
3A	300802140				Actual/360	4.133%	86,093.75	0.00	0.00	N/A	03/01/30	--	25,000,000.00	25,000,000.00	07/01/26
4	300802153	Various Various		Various	Actual/360	3.412%	115,143.58	0.00	0.00	N/A	01/01/31	--	40,495,000.00	40,495,000.00	07/01/26
5	453012431	OF	New York	NY	Actual/360	2.829%	35,362.50	0.00	0.00	N/A	12/01/30	--	15,000,000.00	15,000,000.00	07/01/26
5A	453012423				Actual/360	2.829%	54,222.50	0.00	0.00	N/A	12/01/30	--	23,000,000.00	23,000,000.00	07/01/26
6	610956465	Various Various		Various	Actual/360	3.452%	108,059.11	0.00	0.00	N/A	01/11/31	--	37,564,000.00	37,564,000.00	07/11/26
7	300802158	SS	Various	Various	Actual/360	2.800%	72,561.23	99,072.33	0.00	01/01/31	01/01/46	--	31,097,668.96	30,998,596.63	07/01/26
8	300802121	OF	Chicago	IL	Actual/360	2.935%	1,687.89	5,071.23	0.00	N/A	11/01/30	--	690,107.87	685,036.64	07/01/26
8A	300802165				Actual/360	2.935%	16,878.89	50,712.34	0.00	N/A	11/01/30	--	6,901,078.62	6,850,366.28	07/01/26
8B	300802125				Actual/360	2.935%	40,509.33	121,709.61	0.00	N/A	11/01/30	--	16,562,588.89	16,440,879.28	07/01/26
9	610956461	SS	Various	Various	Actual/360	2.891%	77,855.23	57,678.68	0.00	N/A	01/11/31	--	32,316,247.18	32,258,568.50	07/11/26
10	610956478	OF	San Jose	CA	Actual/360	3.279%	84,434.25	0.00	0.00	N/A	01/11/31	--	30,900,000.00	30,900,000.00	07/11/26
11	453012437	Various Various		Various	Actual/360	3.205%	70,344.41	0.00	0.00	N/A	12/01/30	--	26,338,000.00	26,338,000.00	07/01/26
12	310956702	OF	San Jose	CA	Actual/360	2.868%	52,570.83	0.00	0.00	11/06/30	11/06/32	--	22,000,000.00	22,000,000.00	07/06/26
13	453012432	RT	Cambridge	MA	Actual/360	3.150%	52,500.00	0.00	0.00	N/A	11/01/30	--	20,000,000.00	20,000,000.00	07/01/26
14	470123070	MF	Hollis	NY	Actual/360	3.000%	44,067.14	40,253.67	0.00	N/A	01/01/31	--	17,626,857.36	17,586,603.69	07/01/26
15	2061476	OF	Roseburg	OR	Actual/360	3.220%	48,300.00	0.00	0.00	N/A	12/01/30	--	18,000,000.00	18,000,000.00	07/01/26
16	2060916	OF	Highland Hills	OH	Actual/360	2.700%	38,250.00	0.00	0.00	N/A	01/05/31	--	17,000,000.00	17,000,000.00	07/05/26
17	300802155	SS	Laguna Hills	CA	Actual/360	3.045%	41,868.75	0.00	0.00	N/A	01/01/31	--	16,500,000.00	16,500,000.00	07/01/26
18	300802163	IN	Irvine	CA	Actual/360	2.970%	37,125.00	0.00	0.00	N/A	02/01/31	--	15,000,000.00	15,000,000.00	07/01/26
19	600956393	SS	Southfield	MI	Actual/360	3.591%	42,839.40	25,281.57	0.00	N/A	01/11/31	--	14,315,587.54	14,290,305.97	07/11/26
20	2062483	IN	Various	OH	Actual/360	3.810%	46,037.50	0.00	0.00	N/A	02/01/31	--	14,500,000.00	14,500,000.00	07/01/26
21	310955573	RT	Manteca	CA	Actual/360	3.435%	39,081.02	25,060.06	0.00	N/A	10/11/30	--	13,652,756.81	13,627,696.75	07/11/26
22	310956258	Various Various		FL	Actual/360	3.364%	34,099.79	26,384.00	0.00	N/A	01/11/31	--	12,164,014.28	12,137,630.28	07/11/26




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
23	310956582	MU	Seattle	WA	Actual/360	3.626%	39,583.83	0.00	0.00	N/A	02/11/31	--	13,100,000.00	13,100,000.00	07/11/26
24	310955978	OF	Westlake Village	CA	Actual/360	3.307%	31,884.99	0.00	0.00	N/A	01/11/31	--	11,570,000.00	11,570,000.00	07/11/26
25	300802150	SS	Bridgeville	PA	Actual/360	3.387%	32,472.86	0.00	0.00	N/A	01/01/31	--	11,505,000.00	11,505,000.00	07/01/26
			East Manchester
26	410954747	RT		PA	Actual/360	3.651%	29,051.39	16,700.20	0.00	N/A	01/11/31	--	9,548,525.00	9,531,824.80	07/11/26
			Towns
27	324370027	OF	Richfield	OH	Actual/360	4.135%	31,757.24	16,280.62	0.00	N/A	01/01/31	--	9,216,127.64	9,199,847.02	07/01/26
28	300802149	SS	Pittsburgh	PA	Actual/360	3.387%	26,051.68	0.00	0.00	N/A	01/01/31	--	9,230,000.00	9,230,000.00	07/01/26
29	2061806	OF	Cupertino	CA	Actual/360	3.480%	26,100.00	0.00	0.00	N/A	01/01/31	--	9,000,000.00	9,000,000.00	07/01/26
30	300802159	IN	Hazleton	PA	Actual/360	3.860%	26,963.68	14,107.03	0.00	N/A	02/01/31	--	8,382,492.51	8,368,385.48	07/01/26
31	2062896	RT	Anchorage	AK	Actual/360	3.600%	25,350.00	0.00	0.00	N/A	01/01/31	--	8,450,000.00	8,450,000.00	07/01/26
32	2063062	OF	Las Vegas	NV	Actual/360	3.190%	21,266.67	0.00	0.00	N/A	01/01/31	--	8,000,000.00	8,000,000.00	07/01/26
33	470120360	MF	New York	NY	Actual/360	2.990%	17,441.67	0.00	0.00	N/A	02/01/31	--	7,000,000.00	7,000,000.00	07/01/26
34	2063220	MF	New Haven	CT	Actual/360	3.810%	18,213.87	9,777.74	0.00	N/A	01/01/31	--	5,736,650.51	5,726,872.77	07/01/26
35	410956725	RT	Fresno	CA	Actual/360	3.471%	16,487.25	0.00	0.00	N/A	01/11/31	--	5,700,000.00	5,700,000.00	07/11/26
36	610956430	RT	Glenview	IL	Actual/360	3.441%	14,337.50	0.00	0.00	N/A	01/11/31	--	5,000,000.00	5,000,000.00	07/11/26
37	324370037	SS	New Hanover	NJ	Actual/360	3.240%	11,679.59	8,531.99	0.00	N/A	01/01/31	--	4,325,775.42	4,317,243.43	07/01/26
39	310956025	SS	Hemet	CA	Actual/360	3.250%	11,916.67	0.00	0.00	N/A	12/11/30	--	4,400,000.00	4,400,000.00	07/11/26
40	2063213	Various Various		TX	Actual/360	3.680%	3,381.00	0.00	0.00	N/A	01/01/31	--	1,102,500.00	1,102,500.00	07/01/26
40A	324373213				Actual/360	3.680%	9,177.00	0.00	0.00	N/A	01/01/31	--	2,992,500.00	2,992,500.00	07/01/26
41	300802151	MF	Sunnyside	NY	Actual/360	2.910%	9,336.25	0.00	0.00	N/A	01/01/31	--	3,850,000.00	3,850,000.00	07/01/26
42	470122730	MF	New York	NY	Actual/360	3.280%	5,221.78	31,475.19	0.00	N/A	02/01/31	--	1,910,407.72	1,878,932.53	07/01/26
43	470123350	MF	Jackson Heights	NY	Actual/360	3.290%	9,595.83	0.00	0.00	N/A	01/01/31	--	3,500,000.00	3,500,000.00	07/01/26
44	610955817	OF	San Rafael	CA	Actual/360	4.040%	11,783.33	0.00	0.00	N/A	12/11/30	--	3,500,000.00	3,500,000.00	07/11/26
45	2063049	SS	Dunbar	WV	Actual/360	3.790%	9,986.05	5,406.67	0.00	N/A	01/01/31	--	3,161,810.21	3,156,403.54	07/01/26
46	470123280	MF	Yonkers	NY	Actual/360	3.350%	8,375.00	0.00	0.00	N/A	01/01/31	--	3,000,000.00	3,000,000.00	07/01/26
47	300802152	MH	Ottawa	KS	Actual/360	4.040%	8,824.87	4,847.27	0.00	N/A	01/01/31	--	2,621,247.06	2,616,399.79	07/01/26
48	2063294	SS	Crystal Lake Island L	IL	Actual/360	3.370%	7,940.56	0.00	0.00	N/A	02/01/31	--	2,827,500.00	2,827,500.00	07/01/26
49	470122240	MF	Brooklyn	NY	Actual/360	3.340%	6,298.74	4,925.37	0.00	N/A	01/01/31	--	2,263,021.84	2,258,096.47	07/01/26
50	470123110	MF	Bayside	NY	Actual/360	3.230%	5,958.68	4,894.06	0.00	N/A	01/01/31	--	2,213,752.83	2,208,858.77	07/01/26




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
51	470119210	MF	Great Neck	NY	Actual/360	3.310%	6,344.17	0.00	0.00	N/A	01/01/31	--	2,300,000.00	2,300,000.00	07/01/26
52	470122500	MF	Brooklyn	NY	Actual/360	3.370%	5,497.54	4,222.49	0.00	N/A	02/01/31	--	1,957,579.70	1,953,357.21	07/01/26
53	470123030	MF	New York	NY	Actual/360	3.260%	5,055.75	3,659.36	0.00	N/A	01/01/31	--	1,861,013.62	1,857,354.26	07/01/26
54	470122900	MF	New York	NY	Actual/360	3.330%	5,550.00	0.00	0.00	N/A	01/01/31	--	2,000,000.00	2,000,000.00	07/01/26
55	410956391	98	Laurel	MD	Actual/360	3.817%	6,361.67	0.00	0.00	N/A	12/11/30	--	2,000,000.00	2,000,000.00	07/11/26
56	470123210	MF	New York	NY	Actual/360	3.270%	4,829.88	3,896.21	0.00	N/A	01/01/31	--	1,772,431.67	1,768,535.46	07/01/26
57	470122200	MF	Mt Vernon	NY	Actual/360	3.250%	4,087.16	3,311.35	0.00	N/A	02/01/31	--	1,509,107.03	1,505,795.68	07/01/26
58	470121390	MF	New York	NY	Actual/360	3.390%	4,266.27	3,263.49	0.00	N/A	01/01/31	--	1,510,183.29	1,506,919.80	07/01/26
59	470123260	MF	New York	NY	Actual/360	3.490%	3,780.83	0.00	0.00	N/A	01/01/31	--	1,300,000.00	1,300,000.00	07/01/26
60	470121690	MF	New York	NY	Actual/360	3.450%	2,812.72	2,096.12	0.00	N/A	01/01/31	--	978,338.08	976,241.96	07/01/26
Totals							2,331,665.32	588,618.65	0.00				871,919,871.64	871,331,252.99
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	46,692,025.03	11,604,645.83	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	34,065,858.80	0.00	--	--	--	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	82,831,273.06	23,223,253.58	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	3,934,225.11	994,152.03	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
5	21,259,695.51	5,610,467.84	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	4,249,570.19	1,036,909.88	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
7	7,586,150.51	7,519,472.16	04/01/25	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
8	23,633,142.24	6,741,711.19	01/01/26	03/31/26	--	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
8B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,309,182.15	1,856,044.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,692,292.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	6,291,359.86	1,590,279.11	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
12	18,301,001.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	6,654,549.17	1,497,699.73	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,138,569.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,650,869.74	417,466.44	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,130,242.25	519,888.44	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,823,948.92	447,047.79	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
18	3,013,427.66	761,106.17	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,983,653.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,828,721.99	416,235.00	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,712,501.95	426,440.99	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,336,542.99	316,915.45	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
23	1,551,193.00	390,044.16	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,509,520.86	322,501.91	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,146,207.20	282,788.61	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
27	1,258,190.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,165,584.37	274,722.13	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,040,569.44	267,527.94	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
30	865,855.95	215,030.57	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
31	715,033.44	178,758.36	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,351,234.80	395,946.45	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
33	160,028.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	721,595.12	177,056.21	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
35	495,000.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	465,853.02	119,206.05	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
37	579,766.49	123,375.27	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
39	796,901.18	195,971.79	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
40	442,638.56	84,865.15	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
40A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
41	517,421.06	81,785.09	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
42	1,550,575.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	225,715.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	94,858.01	84,489.83	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
45	569,480.69	163,130.48	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
46	85,497.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	499,310.83	282,642.59	01/01/26	06/30/26	--	0.00	0.00	0.00	0.00	0.00	0.00
48	373,363.61	82,645.96	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
49	111,697.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	97,217.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
51	94,100.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	119,465.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	183,993.72	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	179,964.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	163,350.00	40,837.50	01/01/26	03/31/26	--	0.00	0.00	0.00	0.00	0.00	0.00
56	205,035.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	25,981.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	138,091.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	110,646.00	0.00	--	--	--	0.00	0.00	0.00	0.00

BANK 2021-BNK31 10-D