
Distribution Date:	08/15/25	BANK 2021-BNK33
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK33


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.
Certificate Factor Detail	4		Leland F. Bunch, III	(646) 855-3953
Certificate Interest Reconciliation Detail	5		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	7
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	8	Master & Special Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	9		Tom Klump	(703) 302-8080	tklump@ncb.coop
Bond / Collateral Reconciliation - Balances	10		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	11-15	Special Servicer	Rialto Capital Advisors, LLC
Mortgage Loan Detail (Part 1)	16-18		General	(305) 229-6465
Mortgage Loan Detail (Part 2)	19-21		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Principal Prepayment Detail	22	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Historical Detail	23		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
			Bank, N.A.
Specially Serviced Loan Detail - Part 1	26		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	27				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	28
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	29
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	30
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	31
Supplemental Notes	32

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

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


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


				Certificate Distribution Detail

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

A-1	06541CBB1	0.613000%	10,500,000.00	2,273,454.65	241,348.34	1,161.36	0.00	0.00	242,509.70	2,032,106.31	30.27%	30.00%
A-2	06541CBC9	1.937000%	46,312,000.00	46,312,000.00	0.00	74,755.29	0.00	0.00	74,755.29	46,312,000.00	30.27%	30.00%
A-3	06541CBD7	2.021000%	66,408,000.00	66,408,000.00	0.00	111,842.14	0.00	0.00	111,842.14	66,408,000.00	30.27%	30.00%
A-SB	06541CBE5	2.218000%	21,799,000.00	21,799,000.00	0.00	40,291.82	0.00	0.00	40,291.82	21,799,000.00	30.27%	30.00%
A-4	06541CBF2	2.270000%	193,000,000.00	193,000,000.00	0.00	365,091.67	0.00	0.00	365,091.67	193,000,000.00	30.27%	30.00%
A-5	06541CBL9	2.556000%	330,272,000.00	330,272,000.00	0.00	703,479.36	0.00	0.00	703,479.36	330,272,000.00	30.27%	30.00%
A-S	06541CBT2	2.792000%	107,404,000.00	107,404,000.00	0.00	249,893.31	0.00	0.00	249,893.31	107,404,000.00	18.92%	18.75%
B	06541CBY1	2.893000%	38,188,000.00	38,188,000.00	0.00	92,064.90	0.00	0.00	92,064.90	38,188,000.00	14.88%	14.75%
C	06541CCD6	3.297000%	38,188,000.00	38,188,000.00	0.00	104,921.53	0.00	0.00	104,921.53	38,188,000.00	10.85%	10.75%
D	06541CAJ5	2.500000%	22,674,000.00	22,674,000.00	0.00	47,237.50	0.00	0.00	47,237.50	22,674,000.00	8.45%	8.38%
E	06541CAL0	2.500000%	17,901,000.00	17,901,000.00	0.00	37,293.75	0.00	0.00	37,293.75	17,901,000.00	6.56%	6.50%
F	06541CAN6	2.512292%	19,094,000.00	19,094,000.00	0.00	39,974.75	0.00	0.00	39,974.75	19,094,000.00	4.54%	4.50%
G	06541CAQ9	2.512292%	9,547,000.00	9,547,000.00	0.00	19,987.37	0.00	0.00	19,987.37	9,547,000.00	3.53%	3.50%
H*	06541CAS5	2.512292%	33,415,199.00	33,415,199.00	0.00	64,784.38	0.00	0.00	64,784.38	33,415,199.00	0.00%	0.00%
V	06541CAU0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06541CAW6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	06541CAY2	3.512292%	50,247,484.17	49,814,508.09	12,702.54	145,530.32	0.00	0.00	158,232.86	49,801,805.55	0.00%	0.00%
Regular SubTotal			1,004,949,683.17	996,290,161.74	254,050.88	2,098,309.45	0.00	0.00	2,352,360.33	996,036,110.86


X-A	06541CBR6	1.155028%	668,291,000.00	660,064,454.64	0.00	635,327.51	0.00	0.00	635,327.51	659,823,106.31
X-B	06541CBS4	0.594370%	183,780,000.00	183,780,000.00	0.00	91,027.75	0.00	0.00	91,027.75	183,780,000.00
X-D	06541CAA4	1.012292%	40,575,000.00	40,575,000.00	0.00	34,228.12	0.00	0.00	34,228.12	40,575,000.00
X-F	06541CAC0	1.000000%	19,094,000.00	19,094,000.00	0.00	15,911.67	0.00	0.00	15,911.67	19,094,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 32


				Certificate Distribution Detail

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

X-G	06541CAE6	1.000000%	9,547,000.00	9,547,000.00	0.00	7,955.83	0.00	0.00	7,955.83	9,547,000.00
X-H	06541CAG1	1.000000%	33,415,199.00	33,415,199.00	0.00	27,846.00	0.00	0.00	27,846.00	33,415,199.00
Notional SubTotal			954,702,199.00	946,475,653.64	0.00	812,296.88	0.00	0.00	812,296.88	946,234,305.31

Deal Distribution Total					254,050.88	2,910,606.33	0.00	0.00	3,164,657.21

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06541CBB1	216.51949048	22.98555619	0.11060571	0.00000000	0.00000000	0.00000000	0.00000000	23.09616190	193.53393429
A-2	06541CBC9	1,000.00000000	0.00000000	1.61416674	0.00000000	0.00000000	0.00000000	0.00000000	1.61416674	1,000.00000000
A-3	06541CBD7	1,000.00000000	0.00000000	1.68416667	0.00000000	0.00000000	0.00000000	0.00000000	1.68416667	1,000.00000000
A-SB	06541CBE5	1,000.00000000	0.00000000	1.84833341	0.00000000	0.00000000	0.00000000	0.00000000	1.84833341	1,000.00000000
A-4	06541CBF2	1,000.00000000	0.00000000	1.89166668	0.00000000	0.00000000	0.00000000	0.00000000	1.89166668	1,000.00000000
A-5	06541CBL9	1,000.00000000	0.00000000	2.13000000	0.00000000	0.00000000	0.00000000	0.00000000	2.13000000	1,000.00000000
A-S	06541CBT2	1,000.00000000	0.00000000	2.32666670	0.00000000	0.00000000	0.00000000	0.00000000	2.32666670	1,000.00000000
B	06541CBY1	1,000.00000000	0.00000000	2.41083325	0.00000000	0.00000000	0.00000000	0.00000000	2.41083325	1,000.00000000
C	06541CCD6	1,000.00000000	0.00000000	2.74750000	0.00000000	0.00000000	0.00000000	0.00000000	2.74750000	1,000.00000000
D	06541CAJ5	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	06541CAL0	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	06541CAN6	1,000.00000000	0.00000000	2.09357652	0.00000000	0.00000000	0.00000000	0.00000000	2.09357652	1,000.00000000
G	06541CAQ9	1,000.00000000	0.00000000	2.09357599	0.00000000	0.00000000	0.00000000	0.00000000	2.09357599	1,000.00000000
H	06541CAS5	1,000.00000000	0.00000000	1.93876984	0.15480650	1.38461962	0.00000000	0.00000000	1.93876984	1,000.00000000
V	06541CAU0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06541CAW6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	06541CAY2	991.38312918	0.25279952	2.89627078	0.00541838	0.04864920	0.00000000	0.00000000	3.14907030	991.13032966

Notional Certificates
X-A	06541CBR6	987.69017485	0.00000000	0.95067495	0.00000000	0.00000000	0.00000000	0.00000000	0.95067495	987.32903228
X-B	06541CBS4	1,000.00000000	0.00000000	0.49530825	0.00000000	0.00000000	0.00000000	0.00000000	0.49530825	1,000.00000000
X-D	06541CAA4	1,000.00000000	0.00000000	0.84357659	0.00000000	0.00000000	0.00000000	0.00000000	0.84357659	1,000.00000000
X-F	06541CAC0	1,000.00000000	0.00000000	0.83333351	0.00000000	0.00000000	0.00000000	0.00000000	0.83333351	1,000.00000000
X-G	06541CAE6	1,000.00000000	0.00000000	0.83333298	0.00000000	0.00000000	0.00000000	0.00000000	0.83333298	1,000.00000000
X-H	06541CAG1	1,000.00000000	0.00000000	0.83333336	0.00000000	0.00000000	0.00000000	0.00000000	0.83333336	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 32


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	07/01/25 - 07/30/25	30	0.00	1,161.36	0.00	1,161.36	0.00	0.00	0.00	1,161.36	0.00
A-2	07/01/25 - 07/30/25	30	0.00	74,755.29	0.00	74,755.29	0.00	0.00	0.00	74,755.29	0.00
A-3	07/01/25 - 07/30/25	30	0.00	111,842.14	0.00	111,842.14	0.00	0.00	0.00	111,842.14	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	40,291.82	0.00	40,291.82	0.00	0.00	0.00	40,291.82	0.00
A-4	07/01/25 - 07/30/25	30	0.00	365,091.67	0.00	365,091.67	0.00	0.00	0.00	365,091.67	0.00
A-5	07/01/25 - 07/30/25	30	0.00	703,479.36	0.00	703,479.36	0.00	0.00	0.00	703,479.36	0.00
X-A	07/01/25 - 07/30/25	30	0.00	635,327.51	0.00	635,327.51	0.00	0.00	0.00	635,327.51	0.00
X-B	07/01/25 - 07/30/25	30	0.00	91,027.75	0.00	91,027.75	0.00	0.00	0.00	91,027.75	0.00
A-S	07/01/25 - 07/30/25	30	0.00	249,893.31	0.00	249,893.31	0.00	0.00	0.00	249,893.31	0.00
B	07/01/25 - 07/30/25	30	0.00	92,064.90	0.00	92,064.90	0.00	0.00	0.00	92,064.90	0.00
C	07/01/25 - 07/30/25	30	0.00	104,921.53	0.00	104,921.53	0.00	0.00	0.00	104,921.53	0.00
X-D	07/01/25 - 07/30/25	30	0.00	34,228.12	0.00	34,228.12	0.00	0.00	0.00	34,228.12	0.00
X-F	07/01/25 - 07/30/25	30	0.00	15,911.67	0.00	15,911.67	0.00	0.00	0.00	15,911.67	0.00
X-G	07/01/25 - 07/30/25	30	0.00	7,955.83	0.00	7,955.83	0.00	0.00	0.00	7,955.83	0.00
X-H	07/01/25 - 07/30/25	30	0.00	27,846.00	0.00	27,846.00	0.00	0.00	0.00	27,846.00	0.00
D	07/01/25 - 07/30/25	30	0.00	47,237.50	0.00	47,237.50	0.00	0.00	0.00	47,237.50	0.00
E	07/01/25 - 07/30/25	30	0.00	37,293.75	0.00	37,293.75	0.00	0.00	0.00	37,293.75	0.00
F	07/01/25 - 07/30/25	30	0.00	39,974.75	0.00	39,974.75	0.00	0.00	0.00	39,974.75	0.00
G	07/01/25 - 07/30/25	30	0.00	19,987.37	0.00	19,987.37	0.00	0.00	0.00	19,987.37	0.00
H	07/01/25 - 07/30/25	30	41,008.59	69,957.28	0.00	69,957.28	5,172.89	0.00	0.00	64,784.38	46,267.34
RR Interest	07/01/25 - 07/30/25	30	2,165.90	145,802.57	0.00	145,802.57	272.26	0.00	0.00	145,530.32	2,444.50
Totals			43,174.49	2,916,051.48	0.00	2,916,051.48	5,445.15	0.00	0.00	2,910,606.33	48,711.84




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 32


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (EC)	06541CBF2	2.270000%	193,000,000.00	193,000,000.00	0.00	365,091.67	0.00	0.00	365,091.67	193,000,000.00
A-4-1	06541CBG0	N/A	193,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541CBH8	N/A	193,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06541CBJ4	N/A	193,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06541CBK1	N/A	193,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (EC)	06541CBL9	2.556000%	330,272,000.00	330,272,000.00	0.00	703,479.36	0.00	0.00	703,479.36	330,272,000.00
A-5-1	06541CBM7	N/A	330,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06541CBN5	N/A	330,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	06541CBP0	N/A	330,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	06541CBQ8	N/A	330,272,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	06541CBT2	2.792000%	107,404,000.00	107,404,000.00	0.00	249,893.31	0.00	0.00	249,893.31	107,404,000.00
A-S-1	06541CBU9	N/A	107,404,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541CBV7	N/A	107,404,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06541CBW5	N/A	107,404,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06541CBX3	N/A	107,404,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	06541CBY1	2.893000%	38,188,000.00	38,188,000.00	0.00	92,064.90	0.00	0.00	92,064.90	38,188,000.00
B-1	06541CBZ8	N/A	38,188,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06541CCA2	N/A	38,188,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06541CCB0	N/A	38,188,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06541CCC8	N/A	38,188,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	06541CCD6	3.297000%	38,188,000.00	38,188,000.00	0.00	104,921.53	0.00	0.00	104,921.53	38,188,000.00
C-1	06541CCE4	N/A	38,188,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06541CCF1	N/A	38,188,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06541CCG9	N/A	38,188,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06541CCH7	N/A	38,188,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			3,535,260,000.00	707,052,000.00	0.00	1,515,450.77	0.00	0.00	1,515,450.77	707,052,000.00




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 32


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-4-1	06541CBG0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06541CBH8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	06541CBM7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06541CBN5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06541CBU9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06541CBV7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	06541CBZ8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06541CCA2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	06541CCE4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06541CCF1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06541CBJ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06541CBK1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06541CBP0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06541CBQ8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06541CBW5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06541CBX3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06541CCB0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06541CCC8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06541CCG9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06541CCH7	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)	3,164,657.21
(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	2,936,957.21	Master Servicing Fee	12,875.65
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,281.64
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	428.96
ARD Interest	0.00	Operating Advisor Fee	815.02
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	214.48
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,936,957.21	Total Fees	20,905.75

Principal		Expenses/Reimbursements
Scheduled Principal	254,050.88	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	5,445.15
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	254,050.88	Total Expenses/Reimbursements	5,445.15

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,910,606.33
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	254,050.88
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	3,164,657.21
Total Funds Collected	3,191,008.09	Total Funds Distributed	3,191,008.11


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		996,290,161.87	996,290,161.87	Beginning Certificate Balance	996,290,161.74
(-) Scheduled Principal Collections		254,050.88	254,050.88	(-) Principal Distributions	254,050.88
(-) 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		996,036,110.99	996,036,110.99	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		996,382,225.44	996,382,225.44	Ending Certificate Balance	996,036,110.86
Ending Actual Collateral Balance		996,178,232.00	996,178,232.00



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.13)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.13)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.51%
				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
	5,000,000 or less	34	100,364,081.21	10.08%	69	3.6613	1.310894	1.70 or less	32	162,420,287.14	16.31%	69	3.5257	0.811876
5,000,001 to 15,000,000		17	151,474,115.55	15.21%	65	3.5538	2.243883	1.71 to 2.10	9	103,162,940.44	10.36%	69	3.6108	1.821092
15,000,001 to 25,000,000		7	147,875,000.00	14.85%	68	3.4694	3.125520	2.11 to 2.50	12	271,641,732.32	27.27%	57	3.4600	2.306469
25,000,001 to 35,000,000		6	175,144,581.91	17.58%	68	3.3090	2.831661	2.51 to 3.50	6	161,474,600.00	16.21%	49	3.4600	2.946579
35,000,001 to 55,000,000		6	291,274,462.32	29.24%	58	3.3982	2.889016	3.51 to 4.50	10	216,984,051.09	21.78%	65	3.4288	3.834771
55,000,001 to 75,000,000		2	129,903,870.00	13.04%	43	3.2453	3.051201	4.51 or greater	3	80,352,500.00	8.07%	67	2.7633	5.143628
	75,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	72	996,036,110.99	100.00%	61	3.4233	2.678068
	Totals	72	996,036,110.99	100.00%	61	3.4233	2.678068
(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
Alabama	2	4,269,703.01	0.43%	68	3.3840	2.649600	Totals	147	996,036,110.99	100.00%	61	3.4233	2.678068
California	14	136,695,000.00	13.72%	67	2.8999	3.733921
									Property Type³
Colorado	1	1,665,000.00	0.17%	67	3.0830	2.230000
Connecticut	1	3,750,000.00	0.38%	69	4.8200	1.770700		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Florida	7	395,900,000.00	39.75%	56	4.1360	2.537168		Properties	Balance	Agg. Bal.			DSCR¹
Georgia	19	18,711,700.45	1.88%	32	2.4838	2.467200	Industrial	37	83,983,870.00	8.43%	38	2.6354	2.429438
Illinois	6	8,333,763.13	0.84%	68	3.3553	3.297330	Mixed Use	1	55,000,000.00	5.52%	69	3.5500	1.744600
Indiana	1	6,064,215.87	0.61%	68	3.3840	2.649600	Mobile Home Park	6	12,318,629.85	1.24%	69	4.3966	1.393614
Louisiana	1	31,563,000.00	3.17%	69	3.4450	1.564100	Multi-Family	39	240,303,780.41	24.13%	68	3.3507	2.052134
Michigan	9	93,563,773.99	9.39%	69	3.6622	1.985411	Office	21	387,848,514.19	38.94%	60	3.1461	3.335437
Missouri	2	2,970,228.18	0.30%	68	3.3840	2.649600	Retail	21	490,628,816.54	49.26%	58	4.0756	2.489862
Nevada	2	4,950,000.00	0.50%	69	4.7900	1.641100	Self Storage	22	50,952,500.00	5.12%	68	3.7650	3.380621
New Jersey	2	7,234,384.09	0.73%	69	4.4022	1.601980	Totals	147	996,036,110.99	100.00%	61	3.4233	2.678068
New Mexico	1	25,700,000.00	2.58%	69	3.2920	4.492800
New York	36	326,991,968.99	32.83%	68	3.1408	2.395736
North Dakota	2	1,986,340.10	0.20%	68	3.3840	2.649600
Ohio	3	5,435,773.57	0.55%	68	3.7750	2.360868
Pennsylvania	1	1,129,305.51	0.11%	68	3.3840	2.649600
South Carolina	1	658,333.33	0.07%	67	3.3255	3.967800
Tennessee	5	16,405,423.90	1.65%	44	3.0985	2.129486
Texas	7	52,272,500.00	5.25%	68	4.1463	2.627616
Utah	2	36,853,000.00	3.70%	68	3.5223	3.239917
Virginia	19	128,834,161.40	12.93%	35	3.3742	2.881263
West Virginia	1	4,024,395.66	0.40%	32	2.4838	2.467200
Wisconsin	2	5,074,139.81	0.51%	68	3.3840	2.649600

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
	2.9999% or less	6	211,903,870.00	21.27%	55	2.5686	3.763588	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.0000% to 3.4999%	38	328,918,020.99	33.02%	68	3.2989	2.238754	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% or greater	28	455,214,220.00	45.70%	59	3.9111	2.490184	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	72	996,036,110.99	100.00%	61	3.4233	2.678068	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	72	996,036,110.99	100.00%	61	3.4233	2.678068
								Totals	72	996,036,110.99	100.00%	61	3.4233	2.678068
(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
	105 months or less	72	996,036,110.99	100.00%	61	3.4233	2.678068	Interest Only	41	762,980,970.00	76.60%	59	3.3361	3.000838
	106 months or greater	0	0.00	0.00%	0	0.0000	0.000000	360 months or less	24	213,533,264.37	21.44%	69	3.7389	1.726278
	Totals	72	996,036,110.99	100.00%	61	3.4233	2.678068	361 months or greater	7	19,521,876.62	1.96%	68	3.3815	0.473975
								Totals	72	996,036,110.99	100.00%	61	3.4233	2.678068
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 14 of 32

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

50,000,000.00

5.02%

3.6433

2.659000

No outstanding loans in this group

12 months or less

890,009,973.63

89.36%

3.4247

2.780634

13 months to 24 months

43,170,624.42

4.33%

3.2405

0.792876

25 months or greater

12,855,512.94

1.29%

3.0860

1.982191

Totals

996,036,110.99

100.00%

3.4233

2.678068

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 15 of 32


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	300802045	RT	Miami	FL	Actual/360	4.133%	213,512.50	0.00	0.00	N/A	03/01/30	--	60,000,000.00	60,000,000.00	08/01/25
1A	300802145	RT	Miami	FL	Actual/360	4.133%	53,378.12	0.00	0.00	N/A	03/01/30	--	15,000,000.00	15,000,000.00	08/01/25
1B	300802147	RT	Miami	FL	Actual/360	4.133%	35,585.42	0.00	0.00	N/A	03/01/30	--	10,000,000.00	10,000,000.00	08/01/25
1C	300802148	RT	Miami	FL	Actual/360	4.133%	35,585.42	0.00	0.00	N/A	03/01/30	--	10,000,000.00	10,000,000.00	08/01/25
2	324850002	IN	Various	Various	Actual/360	2.484%	149,512.34	0.00	0.00	N/A	04/09/28	--	69,903,870.00	69,903,870.00	08/09/25
3	2163884	MU	New York	NY	Actual/360	3.550%	168,131.94	0.00	0.00	N/A	05/01/31	--	55,000,000.00	55,000,000.00	08/01/25
4	300802177	OF	Flushing	NY	Actual/360	2.825%	126,497.22	0.00	0.00	N/A	04/01/31	--	52,000,000.00	52,000,000.00	08/01/25
5	324850005	OF	New York	NY	Actual/360	3.230%	139,069.44	0.00	0.00	N/A	04/06/31	--	50,000,000.00	50,000,000.00	08/06/25
6	310953609	RT	Rochester Hills	MI	Actual/360	3.747%	157,800.26	73,440.96	0.00	N/A	05/11/31	--	48,906,303.28	48,832,862.32	08/11/25
7	310956526	OF	Chantilly	VA	Actual/360	3.672%	154,147.50	0.00	0.00	N/A	04/11/26	--	48,750,000.00	48,750,000.00	08/11/25
8	310957252	OF	Sunnyvale	CA	Actual/360	2.502%	53,862.50	0.00	0.00	N/A	02/11/31	--	25,000,000.00	25,000,000.00	08/11/25
8A	310957253	OF	Sunnyvale	CA	Actual/360	2.502%	32,317.50	0.00	0.00	N/A	02/11/31	--	15,000,000.00	15,000,000.00	08/11/25
9	310957342	Various Various		Various	Actual/360	3.384%	106,919.32	0.00	0.00	N/A	04/11/31	--	36,691,600.00	36,691,600.00	08/11/25
10	2163881	MF	New York	NY	Actual/360	2.380%	71,730.56	0.00	0.00	N/A	04/01/31	--	35,000,000.00	35,000,000.00	08/01/25
11	310957149	OF	Draper	UT	Actual/360	3.554%	96,809.28	0.00	0.00	N/A	04/11/31	--	31,633,000.00	31,633,000.00	08/11/25
12	310957450	MF	Lake Charles	LA	Actual/360	3.445%	93,632.52	0.00	0.00	N/A	05/11/31	--	31,563,000.00	31,563,000.00	08/11/25
13	300802182	OF	Various	MI	Actual/360	3.500%	76,232.08	45,009.99	0.00	N/A	04/01/31	--	25,293,591.90	25,248,581.91	05/01/25
14	300802180	MF	Various	Various	Actual/360	3.928%	87,943.56	0.00	0.00	N/A	05/01/31	--	26,000,000.00	26,000,000.00	08/01/25
15	300802190	OF	Albuquerque	NM	Actual/360	3.292%	72,853.79	0.00	0.00	N/A	05/01/31	--	25,700,000.00	25,700,000.00	08/01/25
16	2063827	RT	Austin	TX	Actual/360	4.355%	91,878.40	0.00	0.00	N/A	05/01/31	--	24,500,000.00	24,500,000.00	08/01/25
17	310956866	MF	Hesperia	CA	Actual/360	3.312%	65,596.00	0.00	0.00	N/A	03/11/31	--	23,000,000.00	23,000,000.00	08/11/25
18	310957275	MF	Houston	TX	Actual/360	4.145%	70,761.48	0.00	0.00	N/A	04/11/31	--	19,825,000.00	19,825,000.00	08/11/25
19	2164053	OF	New York	NY	Actual/360	3.265%	54,824.79	0.00	0.00	N/A	05/01/31	--	19,500,000.00	19,500,000.00	08/01/25
20	300802178	OF	Richmond	VA	Actual/360	3.430%	53,312.68	0.00	0.00	N/A	05/01/31	--	18,050,000.00	18,050,000.00	08/01/25
21	300802176	SS	Various	Various	Actual/360	3.325%	51,545.25	0.00	0.00	N/A	03/01/31	--	18,000,000.00	18,000,000.00	08/01/25
22	324091015	OF	New York	NY	Actual/360	2.692%	34,772.96	0.00	0.00	N/A	12/06/30	--	15,000,000.00	15,000,000.00	08/06/25
23	610957126	IN	Various	Various	Actual/360	3.083%	28,087.84	0.00	0.00	N/A	03/11/31	--	10,580,000.00	10,580,000.00	08/11/25
24	470124110	MF	New York	NY	Actual/360	3.220%	27,727.78	0.00	0.00	N/A	05/01/31	--	10,000,000.00	10,000,000.00	08/01/25




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
25	2164166	RT	Henrietta	NY	Actual/360	4.270%	33,092.50	0.00	0.00	N/A	05/01/31	--	9,000,000.00	9,000,000.00	08/01/25
26	600957324	SS	San Bernardino	CA	Actual/360	3.626%	28,101.50	0.00	0.00	N/A	04/11/31	--	9,000,000.00	9,000,000.00	08/11/25
27	300802184	MH	Various	VA	Actual/360	4.315%	30,078.79	10,820.80	0.00	N/A	05/01/31	--	8,095,066.56	8,084,245.76	08/01/25
28	470124250	MF	New York	NY	Actual/360	3.050%	16,718.88	12,982.50	0.00	N/A	04/01/31	--	6,365,727.89	6,352,745.39	08/01/25
29	324850029	SS	Sebastian	FL	Actual/360	4.149%	22,865.60	0.00	0.00	N/A	05/01/31	--	6,400,000.00	6,400,000.00	08/01/25
30	470124610	MF	Sayville	NY	Actual/360	3.390%	16,748.31	6,291.39	0.00	N/A	04/01/31	--	5,737,359.72	5,731,068.33	08/01/25
31	2164337	RT	Jackson	TN	Actual/360	4.320%	20,463.47	8,927.29	0.00	N/A	05/01/31	--	5,500,932.27	5,492,004.98	08/01/25
32	324850032	SS	Lakeland	FL	Actual/360	3.899%	18,801.84	0.00	0.00	N/A	05/01/31	--	5,600,000.00	5,600,000.00	08/01/25
33	470124860	MF	Mount Vernon	NY	Actual/360	3.330%	14,405.81	9,772.69	0.00	N/A	04/01/31	--	5,023,823.78	5,014,051.09	08/01/25
34	2063752	MF	Ogden	UT	Actual/360	3.330%	14,968.35	0.00	0.00	N/A	05/01/31	--	5,220,000.00	5,220,000.00	08/01/25
35	470124190	MF	New York	NY	Actual/360	3.090%	13,304.17	0.00	0.00	N/A	04/01/31	--	5,000,000.00	5,000,000.00	08/01/25
36	2164039	OF	Reno	NV	Actual/360	4.790%	20,417.38	0.00	0.00	N/A	05/01/31	--	4,950,000.00	4,950,000.00	08/01/25
37	300802181	SS	Modesto	CA	Actual/360	4.181%	16,921.44	0.00	0.00	N/A	05/01/31	--	4,700,000.00	4,700,000.00	08/01/25
38	300802186	MH	Millville	NJ	Actual/360	4.553%	16,619.45	5,047.45	0.00	N/A	05/01/31	--	4,239,431.54	4,234,384.09	07/01/25
39	470124090	MF	New York	NY	Actual/360	3.090%	11,175.50	0.00	0.00	N/A	04/01/31	--	4,200,000.00	4,200,000.00	08/01/25
40	470124160	MF	Forest Hills	NY	Actual/360	3.300%	11,935.00	0.00	0.00	N/A	04/01/31	--	4,200,000.00	4,200,000.00	08/01/25
41	470124880	MF	Bronx	NY	Actual/360	3.000%	10,333.33	0.00	0.00	N/A	04/01/31	--	4,000,000.00	4,000,000.00	08/01/25
42	324850042	SS	Ruskin	FL	Actual/360	4.799%	16,116.64	0.00	0.00	N/A	05/01/31	--	3,900,000.00	3,900,000.00	08/01/25
43	2063844	MF	Berlin	CT	Actual/360	4.820%	15,564.58	0.00	0.00	N/A	05/01/31	--	3,750,000.00	3,750,000.00	08/01/25
44	2063266	IN	Bloomington	CA	Actual/360	4.310%	12,989.86	0.00	0.00	N/A	05/01/31	--	3,500,000.00	3,500,000.00	08/01/25
45	470124330	MF	Kew Gardens	NY	Actual/360	3.290%	9,051.57	6,257.59	0.00	N/A	04/01/31	--	3,194,986.37	3,188,728.78	08/01/25
46	410957389	RT	Kalamazoo	MI	Actual/360	3.470%	9,368.26	5,954.22	0.00	N/A	04/11/31	--	3,135,235.74	3,129,281.52	08/11/25
47	300802187	SS	Laredo	TX	Actual/360	3.755%	10,838.77	0.00	0.00	N/A	05/01/31	--	3,352,500.00	3,352,500.00	08/01/25
48	470124830	MF	Yonkers	NY	Actual/360	3.410%	9,202.73	3,403.66	0.00	N/A	05/01/31	--	3,134,029.94	3,130,626.28	08/01/25
49	470124510	MF	New York	NY	Actual/360	3.000%	7,687.62	6,119.91	0.00	N/A	04/01/31	--	2,975,854.54	2,969,734.63	08/01/25
50	470123370	MF	New York	NY	Actual/360	3.490%	8,530.78	5,372.31	0.00	N/A	04/01/31	--	2,838,598.80	2,833,226.49	08/01/25
51	300802185	MF	Ventnor City	NJ	Actual/360	4.190%	10,824.17	0.00	0.00	N/A	05/01/31	--	3,000,000.00	3,000,000.00	08/01/25
52	470124590	MF	Smithtown	NY	Actual/360	3.540%	8,689.54	3,004.27	0.00	N/A	04/01/31	--	2,850,588.41	2,847,584.14	08/01/25




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
53	470124640	MF	Patchogue	NY	Actual/360	3.360%	7,932.20	5,305.79	0.00	N/A	04/01/31	--	2,741,544.03	2,736,238.24	08/01/25
54	470124740	MF	New York	NY	Actual/360	3.210%	7,560.34	5,430.08	0.00	N/A	04/01/31	--	2,735,123.33	2,729,693.25	08/01/25
55	410957446	MF	Springboro	OH	Actual/360	4.197%	9,463.13	4,346.66	0.00	N/A	05/11/31	--	2,618,403.46	2,614,056.80	08/11/25
56	470124780	MF	Douglaston	NY	Actual/360	3.250%	6,907.68	4,842.89	0.00	N/A	05/01/31	--	2,468,251.20	2,463,408.31	08/01/25
57	470125200	MF	Bronx	NY	Actual/360	3.390%	7,206.23	2,695.13	0.00	N/A	05/01/31	--	2,468,591.77	2,465,896.64	08/01/25
58	470124360	MF	New York	NY	Actual/360	3.190%	6,397.54	4,616.42	0.00	N/A	05/01/31	--	2,328,966.99	2,324,350.57	08/01/25
59	470123560	MF	New York	NY	Actual/360	3.100%	6,086.60	4,588.81	0.00	N/A	05/01/31	--	2,280,101.75	2,275,512.94	08/01/25
60	470124960	MF	New York	NY	Actual/360	3.170%	6,452.37	2,743.90	0.00	N/A	04/01/31	--	2,363,744.25	2,361,000.35	08/01/25
61	470124490	MF	New York	NY	Actual/360	3.330%	6,233.40	4,207.32	0.00	N/A	05/01/31	--	2,173,809.44	2,169,602.12	08/01/25
62	470124390	MF	Rego Park	NY	Actual/360	3.420%	5,387.55	3,504.27	0.00	N/A	04/01/31	--	1,829,390.27	1,825,886.00	08/01/25
63	470124220	MF	New York	NY	Actual/360	3.300%	5,399.17	0.00	0.00	N/A	04/01/31	--	1,900,000.00	1,900,000.00	08/01/25
64	470125540	MF	Staten Island	NY	Actual/360	3.300%	4,939.53	3,381.62	0.00	N/A	05/01/31	--	1,738,250.88	1,734,869.26	08/01/25
65	470124920	MF	Brooklyn	NY	Actual/360	3.380%	4,835.41	1,818.56	0.00	N/A	05/01/31	--	1,661,335.15	1,659,516.59	08/01/25
66	470124680	MF	Brooklyn	NY	Actual/360	3.400%	4,082.73	2,680.36	0.00	N/A	04/01/31	--	1,394,480.28	1,391,799.92	08/01/25
67	470123740	MF	New York	NY	Actual/360	3.450%	4,456.25	0.00	0.00	N/A	04/01/31	--	1,500,000.00	1,500,000.00	08/01/25
68	470125010	MF	Wantagh	NY	Actual/360	3.300%	3,772.79	1,484.04	0.00	N/A	05/01/31	--	1,327,668.33	1,326,184.29	08/01/25
Totals							2,936,957.21	254,050.88	0.00				996,290,161.87	996,036,110.99
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	63,166,456.05	39,527,446.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	32,842,599.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	6,157,408.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	6,882,779.68	4,292,053.27	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	27,281,005.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	5,947,970.52	3,323,328.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	6,359,472.82	1,360,834.66	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	14,528,788.39	7,718,182.76	07/01/24	12/31/24	--	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
9	3,355,700.49	1,683,026.04	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,266,685.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,649,999.00	923,334.68	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,734,835.16	892,640.66	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,477,982.44	298,772.00	01/01/25	03/31/25	--	0.00	0.00	120,929.30	363,402.42	0.00	0.00
14	3,623,385.74	960,966.19	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	3,718,702.42	1,067,031.82	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,671,301.21	1,353,322.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,395,262.12	625,762.05	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,954,335.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,512,991.10	723,560.78	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,720,230.08	1,223,143.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	14,750,173.26	7,293,477.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	103,878,419.00	25,982,937.76	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	816,631.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	(537,612.17)	0.00	--	--	--	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
25	866,143.90	413,557.88	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,289,989.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	772,807.03	177,858.22	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	388,662.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	799,717.00	206,812.56	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	111,241.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	619,740.60	145,300.74	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	479,732.73	118,629.92	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,214,267.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	701,469.48	364,920.91	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	280,242.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	424,858.08	208,332.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	285,108.71	79,161.74	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	325,773.08	139,853.54	01/01/25	06/30/25	--	0.00	0.00	21,648.65	21,648.65	0.00	0.00
39	35,340.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	94,896.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	145,149.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	416,833.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	330,401.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	364,740.00	182,370.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	305,533.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	356,400.00	178,200.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	631,144.06	178,138.47	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	58,448.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	171,820.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	17,090.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	254,032.53	63,377.61	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	(17,077.00)	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
53	163,173.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	126,170.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	284,512.45	178,572.70	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	79,560.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	72,622.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	180,099.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	106,786.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	165,157.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	214,388.91	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	74,577.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	(10,763.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	72,274.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	(15,838.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
66	91,668.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	(10,078.68)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	66,952.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	327,541,265.29	101,884,907.98				0.00	0.00	142,577.95	385,051.07	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 21 of 32


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




© 2021 Computershare. All rights reserved. Confidential.					Page 22 of 32

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

Balance

Amount

Coupon

Remit

WAM¹

Date

BANK 2021-BNK33 10-D