
Distribution Date:	02/18/26	BANK 2021-BNK38
Determination Date:	02/11/26
Next Distribution Date:	03/17/26
Record Date:	01/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2021-BNK38


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.

Certificate Factor Detail	4		Jane Lam	(212) 761-4000	cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail	5		1585 Broadway \| New York, NY 10036 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	6
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Exchangeable Certificate Factor Detail	7				trustadministrationgroup@computershare.com

Additional Information	8		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Bond / Collateral Reconciliation - Cash Flows	9	Master Servicer	Trimont LLC

Bond / Collateral Reconciliation - Balances	10		Attention: CMBS Servicing		commercial.servicing@trimont.com
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Current Mortgage Loan and Property Stratification	11-15
		NCB Master Servicer	National Cooperative Bank, N.A.
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	Special Servicer	Midland Loan Services, a Division of PNC Bank, National

Historical Detail	23		Association
			Executive Vice President – Division Head	(913) 253-9000	NoticeAdmin@midlandls.com
Delinquency Loan Detail	24
			10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Collateral Stratification and Historical Detail	25
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Specially Serviced Loan Detail - Part 1	26	Representations Reviewer

Specially Serviced Loan Detail - Part 2	27		Attention: Transaction Manager		notices@pentalphasurveillance.com
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| 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	06540EAA1	1.274000%	5,800,000.00	1,093,978.12	112,115.18	1,161.44	0.00	0.00	113,276.62	981,862.94	30.21%	30.00%
A-2	06540EAB9	2.495000%	11,800,000.00	11,800,000.00	0.00	24,534.17	0.00	0.00	24,534.17	11,800,000.00	30.21%	30.00%
A-3	06540EAD5	2.062000%	17,100,000.00	17,100,000.00	0.00	29,383.50	0.00	0.00	29,383.50	17,100,000.00	30.21%	30.00%
A-SB	06540EAC7	2.506000%	8,200,000.00	8,200,000.00	0.00	17,124.33	0.00	0.00	17,124.33	8,200,000.00	30.21%	30.00%
A-4	06540EAE3	2.275000%	174,000,000.00	174,000,000.00	0.00	329,875.00	0.00	0.00	329,875.00	174,000,000.00	30.21%	30.00%
A-5	06540EAK9	2.521000%	267,894,000.00	267,894,000.00	0.00	562,800.64	0.00	0.00	562,800.64	267,894,000.00	30.21%	30.00%
A-S	06540EAS2	2.753000%	69,256,000.00	69,256,000.00	0.00	158,884.81	0.00	0.00	158,884.81	69,256,000.00	20.14%	20.00%
B	06540EAX1	2.885000%	28,569,000.00	28,569,000.00	0.00	68,684.64	0.00	0.00	68,684.64	28,569,000.00	15.99%	15.88%
C	06540EBC6	3.218128%	31,165,000.00	31,165,000.00	0.00	83,577.46	0.00	0.00	83,577.46	31,165,000.00	11.45%	11.38%
D	06540EBT9	2.500000%	17,314,000.00	17,314,000.00	0.00	36,070.83	0.00	0.00	36,070.83	17,314,000.00	8.94%	8.88%
E	06540EBV4	2.500000%	13,851,000.00	13,851,000.00	0.00	28,856.25	0.00	0.00	28,856.25	13,851,000.00	6.92%	6.88%
F	06540EBX0	2.250000%	8,657,000.00	8,657,000.00	0.00	16,231.88	0.00	0.00	16,231.88	8,657,000.00	5.66%	5.63%
G	06540EBZ5	2.250000%	7,792,000.00	7,792,000.00	0.00	14,610.00	0.00	0.00	14,610.00	7,792,000.00	4.53%	4.50%
H	06540ECB7	2.250000%	6,925,000.00	6,925,000.00	0.00	12,984.38	0.00	0.00	12,984.38	6,925,000.00	3.52%	3.50%
J*	06540ECD3	2.250000%	24,240,455.00	24,240,455.00	0.00	45,450.84	0.00	0.00	45,450.84	24,240,455.00	0.00%	0.00%
V	06540ECG6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06540ECH4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC345QF7	3.218128%	36,450,708.18	36,203,022.81	5,900.80	97,088.30	0.00	0.00	102,989.10	36,197,122.01	0.00%	0.00%
Regular SubTotal			729,014,163.18	724,060,455.93	118,015.98	1,527,318.47	0.00	0.00	1,645,334.45	723,942,439.95


X-A	06540EAQ6	0.806372%	484,794,000.00	480,087,978.12	0.00	322,608.00	0.00	0.00	322,608.00	479,975,862.94
X-B	06540EAR4	0.426578%	97,825,000.00	97,825,000.00	0.00	34,775.02	0.00	0.00	34,775.02	97,825,000.00
X-D	06540EBH5	0.718128%	31,165,000.00	31,165,000.00	0.00	18,650.38	0.00	0.00	18,650.38	31,165,000.00

									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-F	06540EBK8	0.968128%	8,657,000.00	8,657,000.00	0.00	6,984.24	0.00	0.00	6,984.24	8,657,000.00
X-G	06540EBM4	0.968128%	7,792,000.00	7,792,000.00	0.00	6,286.38	0.00	0.00	6,286.38	7,792,000.00
X-H	06540EBP7	0.968128%	6,925,000.00	6,925,000.00	0.00	5,586.90	0.00	0.00	5,586.90	6,925,000.00
X-J	06540EBR3	0.968128%	24,240,455.00	24,240,455.00	0.00	19,556.55	0.00	0.00	19,556.55	24,240,455.00
Notional SubTotal			661,398,455.00	656,692,433.12	0.00	414,447.47	0.00	0.00	414,447.47	656,580,317.94

Deal Distribution Total					118,015.98	1,941,765.94	0.00	0.00	2,059,781.92

*	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	06540EAA1	188.61691724	19.33020345	0.20024828	0.00000000	0.00000000	0.00000000	0.00000000	19.53045172	169.28671379
A-2	06540EAB9	1,000.00000000	0.00000000	2.07916695	0.00000000	0.00000000	0.00000000	0.00000000	2.07916695	1,000.00000000
A-3	06540EAD5	1,000.00000000	0.00000000	1.71833333	0.00000000	0.00000000	0.00000000	0.00000000	1.71833333	1,000.00000000
A-SB	06540EAC7	1,000.00000000	0.00000000	2.08833293	0.00000000	0.00000000	0.00000000	0.00000000	2.08833293	1,000.00000000
A-4	06540EAE3	1,000.00000000	0.00000000	1.89583333	0.00000000	0.00000000	0.00000000	0.00000000	1.89583333	1,000.00000000
A-5	06540EAK9	1,000.00000000	0.00000000	2.10083331	0.00000000	0.00000000	0.00000000	0.00000000	2.10083331	1,000.00000000
A-S	06540EAS2	1,000.00000000	0.00000000	2.29416671	0.00000000	0.00000000	0.00000000	0.00000000	2.29416671	1,000.00000000
B	06540EAX1	1,000.00000000	0.00000000	2.40416675	0.00000000	0.00000000	0.00000000	0.00000000	2.40416675	1,000.00000000
C	06540EBC6	1,000.00000000	0.00000000	2.68177314	0.00000000	0.00000000	0.00000000	0.00000000	2.68177314	1,000.00000000
D	06540EBT9	1,000.00000000	0.00000000	2.08333314	0.00000000	0.00000000	0.00000000	0.00000000	2.08333314	1,000.00000000
E	06540EBV4	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F	06540EBX0	1,000.00000000	0.00000000	1.87500058	0.00000000	0.00000000	0.00000000	0.00000000	1.87500058	1,000.00000000
G	06540EBZ5	1,000.00000000	0.00000000	1.87500000	0.00000000	0.00000000	0.00000000	0.00000000	1.87500000	1,000.00000000
H	06540ECB7	1,000.00000000	0.00000000	1.87500072	0.00000000	0.00000000	0.00000000	0.00000000	1.87500072	1,000.00000000
J	06540ECD3	1,000.00000000	0.00000000	1.87499946	0.00000041	0.01107776	0.00000000	0.00000000	1.87499946	1,000.00000000
V	06540ECG6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06540ECH4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC345QF7	993.20492297	0.16188437	2.66355045	0.00000000	0.00039066	0.00000000	0.00000000	2.82543482	993.04303859

Notional Certificates
X-A	06540EAQ6	990.29273902	0.00000000	0.66545378	0.00000000	0.00000000	0.00000000	0.00000000	0.66545378	990.06147547
X-B	06540EAR4	1,000.00000000	0.00000000	0.35548193	0.00000000	0.00000000	0.00000000	0.00000000	0.35548193	1,000.00000000
X-D	06540EBH5	1,000.00000000	0.00000000	0.59843992	0.00000000	0.00000000	0.00000000	0.00000000	0.59843992	1,000.00000000
X-F	06540EBK8	1,000.00000000	0.00000000	0.80677371	0.00000000	0.00000000	0.00000000	0.00000000	0.80677371	1,000.00000000
X-G	06540EBM4	1,000.00000000	0.00000000	0.80677361	0.00000000	0.00000000	0.00000000	0.00000000	0.80677361	1,000.00000000
X-H	06540EBP7	1,000.00000000	0.00000000	0.80677256	0.00000000	0.00000000	0.00000000	0.00000000	0.80677256	1,000.00000000
X-J	06540EBR3	1,000.00000000	0.00000000	0.80677322	0.00000000	0.00000000	0.00000000	0.00000000	0.80677322	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	01/01/26 - 01/30/26	30	0.00	1,161.44	0.00	1,161.44	0.00	0.00	0.00	1,161.44	0.00
A-2	01/01/26 - 01/30/26	30	0.00	24,534.17	0.00	24,534.17	0.00	0.00	0.00	24,534.17	0.00
A-3	01/01/26 - 01/30/26	30	0.00	29,383.50	0.00	29,383.50	0.00	0.00	0.00	29,383.50	0.00
A-SB	01/01/26 - 01/30/26	30	0.00	17,124.33	0.00	17,124.33	0.00	0.00	0.00	17,124.33	0.00
X-A	01/01/26 - 01/30/26	30	0.00	322,608.00	0.00	322,608.00	0.00	0.00	0.00	322,608.00	0.00
X-B	01/01/26 - 01/30/26	30	0.00	34,775.02	0.00	34,775.02	0.00	0.00	0.00	34,775.02	0.00
X-D	01/01/26 - 01/30/26	30	0.00	18,650.38	0.00	18,650.38	0.00	0.00	0.00	18,650.38	0.00
X-F	01/01/26 - 01/30/26	30	0.00	6,984.24	0.00	6,984.24	0.00	0.00	0.00	6,984.24	0.00
X-G	01/01/26 - 01/30/26	30	0.00	6,286.38	0.00	6,286.38	0.00	0.00	0.00	6,286.38	0.00
X-H	01/01/26 - 01/30/26	30	0.00	5,586.90	0.00	5,586.90	0.00	0.00	0.00	5,586.90	0.00
X-J	01/01/26 - 01/30/26	30	0.00	19,556.55	0.00	19,556.55	0.00	0.00	0.00	19,556.55	0.00
A-4	01/01/26 - 01/30/26	30	0.00	329,875.00	0.00	329,875.00	0.00	0.00	0.00	329,875.00	0.00
A-5	01/01/26 - 01/30/26	30	0.00	562,800.65	0.00	562,800.65	0.00	0.00	0.00	562,800.64	0.00
A-S	01/01/26 - 01/30/26	30	0.00	158,884.81	0.00	158,884.81	0.00	0.00	0.00	158,884.81	0.00
B	01/01/26 - 01/30/26	30	0.00	68,684.64	0.00	68,684.64	0.00	0.00	0.00	68,684.64	0.00
C	01/01/26 - 01/30/26	30	0.00	83,577.46	0.00	83,577.46	0.00	0.00	0.00	83,577.46	0.00
D	01/01/26 - 01/30/26	30	0.00	36,070.83	0.00	36,070.83	0.00	0.00	0.00	36,070.83	0.00
E	01/01/26 - 01/30/26	30	0.00	28,856.25	0.00	28,856.25	0.00	0.00	0.00	28,856.25	0.00
F	01/01/26 - 01/30/26	30	0.00	16,231.88	0.00	16,231.88	0.00	0.00	0.00	16,231.88	0.00
G	01/01/26 - 01/30/26	30	0.00	14,610.00	0.00	14,610.00	0.00	0.00	0.00	14,610.00	0.00
H	01/01/26 - 01/30/26	30	0.00	12,984.38	0.00	12,984.38	0.00	0.00	0.00	12,984.38	0.00
J	01/01/26 - 01/30/26	30	268.02	45,450.85	0.00	45,450.85	0.01	0.00	0.00	45,450.84	268.53
RR Interest	01/01/26 - 01/30/26	30	14.20	97,088.30	0.00	97,088.30	0.00	0.00	0.00	97,088.30	14.24
Totals			282.22	1,941,765.96	0.00	1,941,765.96	0.01	0.00	0.00	1,941,765.94	282.77




© 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)	N/A	2.275000%	174,000,000.00	174,000,000.00	0.00	329,875.00	0.00	0.00	329,875.00	174,000,000.00
A-4-1	06540EAF0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06540EAG8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06540EAH6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06540EAJ2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (EC)	N/A	2.521000%	267,894,000.00	267,894,000.00	0.00	562,800.64	0.00	0.00	562,800.64	267,894,000.00
A-5-1	06540EAL7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06540EAM5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	06540EAN3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	06540EAP8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	2.753000%	69,256,000.00	69,256,000.00	0.00	158,884.81	0.00	0.00	158,884.81	69,256,000.00
A-S-1	06540EAT0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06540EAU7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06540EAV5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06540EAW3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	2.885000%	28,569,000.00	28,569,000.00	0.00	68,684.64	0.00	0.00	68,684.64	28,569,000.00
B-1	06540EAY9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06540EAZ6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06540EBA0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06540EBB8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	3.218128%	31,165,000.00	31,165,000.00	0.00	83,577.46	0.00	0.00	83,577.46	31,165,000.00
C-1	06540EBD4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06540EBE2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06540EBF9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06540EBG7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			570,884,000.00	570,884,000.00	0.00	1,203,822.55	0.00	0.00	1,203,822.55	570,884,000.00




© 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	06540EAF0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06540EAG8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	06540EAL7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06540EAM5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06540EAT0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06540EAU7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	06540EAY9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06540EAZ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	06540EBD4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06540EBE2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06540EAH6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06540EAJ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06540EAN3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06540EAP8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06540EAV5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06540EAW3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06540EBA0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06540EBB8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06540EBF9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06540EBG7	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)	2,059,781.92
(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	2,024,233.06	Master Servicing Fee	9,498.95
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,294.12
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	311.75
ARD Interest	0.00	Operating Advisor Fee	1,072.41
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	274.34
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,024,233.06	Total Fees	17,741.57

Principal		Expenses/Reimbursements
Scheduled Principal	118,015.98	Reimbursement for Interest on Advances	0.01
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	118,015.98	Total Expenses/Reimbursements	0.01

		Interest Reserve Deposit	64,725.53

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,941,765.94
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	118,015.98
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	2,059,781.92
Total Funds Collected	2,142,249.04	Total Funds Distributed	2,142,249.03


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		724,060,456.21	724,060,456.21	Beginning Certificate Balance	724,060,455.93
(-) Scheduled Principal Collections		118,015.98	118,015.98	(-) Principal Distributions	118,015.98
(-) 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		723,942,440.23	723,942,440.23	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		724,060,456.21	724,060,456.21	Ending Certificate Balance	723,942,439.95
Ending Actual Collateral Balance		723,942,440.23	723,942,440.23



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.28)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.28)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	0.00%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 10 of 32


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	19,403,500.00	2.68%	67	3.0179	NAP	Defeased	2	19,403,500.00	2.68%	67	3.0179	NAP
	5,000,000 or less	29	70,871,567.57	9.79%	67	3.5766	2.057942	1.60 or less	21	76,128,332.39	10.52%	70	3.1003	0.876080
5,000,001 to 15,000,000		24	190,064,008.73	26.25%	67	3.3512	2.843468	1.61 to 1.80	3	22,302,061.92	3.08%	70	3.8413	1.748010
15,000,001 to 25,000,000		6	120,353,363.93	16.62%	64	3.1320	3.541101	1.81 to 2.00	4	20,510,000.00	2.83%	70	4.1936	1.958328
25,000,001 to 35,000,000		3	94,000,000.00	12.98%	70	3.1330	2.875277	2.01 to 2.20	6	61,071,023.48	8.44%	67	3.6961	2.095402
35,000,001 to 55,000,000		3	157,250,000.00	21.72%	69	3.3971	3.727318	2 21 to 2.40	3	12,207,821.75	1.69%	70	3.6347	2.308590
	55,000,001 or greater	1	72,000,000.00	9.95%	68	2.7185	3.694600	2.41 or greater	29	512,319,700.69	70.77%	67	3.1504	3.772813
	Totals	68	723,942,440.23	100.00%	67	3.2466	3.173357	Totals	68	723,942,440.23	100.00%	67	3.2466	3.173357
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	2	19,403,500.00	2.68%	67	3.0179	NAP
							Defeased	2	19,403,500.00	2.68%	67	3.0179	NAP
Arizona	8	17,000,000.00	2.35%	70	3.9700	1.769400
							Industrial	6	40,100,000.00	5.54%	70	3.1239	3.451279
Arkansas	2	9,300,000.00	1.28%	52	3.7054	2.929514
							Mixed Use	9	97,495,000.00	13.47%	69	3.0599	3.352152
California	7	104,760,000.00	14.47%	64	3.2640	2.945152
							Mobile Home Park	8	17,000,000.00	2.35%	70	3.9700	1.769400
Colorado	1	8,150,000.00	1.13%	70	3.9400	2.008700
							Multi-Family	24	88,949,979.95	12.29%	70	2.9861	2.632161
Connecticut	1	2,700,000.00	0.37%	70	3.6500	2.325000
							Office	8	240,260,000.00	33.19%	66	3.0748	3.737324
Georgia	2	11,283,850.00	1.56%	68	3.6580	4.027169
							Retail	7	79,597,821.75	11.00%	70	3.5603	3.008950
Illinois	2	81,950,000.00	11.32%	68	2.8371	3.429756
							Self Storage	23	141,136,138.53	19.50%	64	3.6345	2.607566
Maryland	1	20,000,000.00	2.76%	70	2.7000	7.272800
							Totals	87	723,942,440.23	100.00%	67	3.2466	3.173357
Massachusetts	3	59,010,000.00	8.15%	69	2.8583	3.415773

Michigan	2	6,000,000.00	0.83%	70	3.8450	2.047900

Mississippi	4	6,971,023.48	0.96%	70	3.7150	2.044600

Nevada	2	3,500,000.00	0.48%	70	3.5940	4.927400

New York	29	161,709,979.95	22.34%	69	2.9959	3.293794

North Carolina	1	2,275,000.00	0.31%	70	4.2700	1.587800

Ohio	2	14,845,115.05	2.05%	70	3.4076	2.758060

Oregon	4	18,000,000.00	2.49%	34	3.3070	4.100200

Pennsylvania	3	16,100,000.00	2.22%	70	3.3110	2.341306

Texas	7	125,191,200.00	17.29%	69	3.7356	2.681640

Utah	1	5,497,821.75	0.76%	69	3.5300	2.339400

Washington	2	5,294,950.00	0.73%	70	3.9484	3.940417

Wyoming	1	25,000,000.00	3.45%	70	3.2950	2.836800

Totals	87	723,942,440.23	100.00%	67	3.2466	3.173357


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	19,403,500.00	2.68%	67	3.0179	NAP	Defeased	2	19,403,500.00	2.68%	67	3.0179	NAP
	3.2490% or less	33	361,611,707.06	49.95%	69	2.8568	3.671591	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.2500% to 3.4990%	8	119,498,272.89	16.51%	65	3.3871	2.933296	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000% to 3.9990%	17	192,933,960.28	26.65%	66	3.7436	2.518825	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% or greater	8	30,495,000.00	4.21%	64	4.3196	2.318445	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	68	723,942,440.23	100.00%	67	3.2466	3.173357	49 months or greater	66	704,538,940.23	97.32%	67	3.2529	3.172120
								Totals	68	723,942,440.23	100.00%	67	3.2466	3.173357
(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	19,403,500.00	2.68%	67	3.0179	NAP	Defeased	2	19,403,500.00	2.68%	67	3.0179	NAP
	119 months or less	66	704,538,940.23	97.32%	67	3.2529	3.172120	Interest Only	46	628,925,000.00	86.88%	67	3.2487	3.370420
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	360 months or less	16	66,644,876.47	9.21%	70	3.3195	1.595986
	Totals	68	723,942,440.23	100.00%	67	3.2466	3.173357	361 months or greater	4	8,969,063.76	1.24%	69	3.0512	0.978523
								Totals	68	723,942,440.23	100.00%	67	3.2466	3.173357
(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

19,403,500.00

2.68%

3.0179

NAP

No outstanding loans in this group

Underwriter's Information

85,000,000.00

11.74%

2.8241

5.151765

12 months or less

483,548,960.28

66.79%

3.3467

3.171706

13 months or greater

135,989,979.95

18.78%

3.1873

1.936221

Totals

723,942,440.23

100.00%

3.2466

3.173357

(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	300802245	OF	Chicago	IL	Actual/360	2.719%	168,547.00	0.00	0.00	N/A	10/01/31	--	72,000,000.00	72,000,000.00	02/01/26
2	453012517	OF	New York	NY	Actual/360	2.837%	24,434.03	0.00	0.00	N/A	11/05/31	--	10,000,000.00	10,000,000.00	02/05/26
2A	453012520	OF	New York	NY	Actual/360	2.837%	24,434.03	0.00	0.00	N/A	11/05/31	--	10,000,000.00	10,000,000.00	02/05/26
2B	453012521	OF	New York	NY	Actual/360	2.837%	122,170.14	0.00	0.00	N/A	11/05/31	--	50,000,000.00	50,000,000.00	02/05/26
3	325960003	MU	Cambridge	MA	Actual/360	2.792%	72,126.67	0.00	0.00	11/06/31	11/06/36	--	30,000,000.00	30,000,000.00	02/06/26
3A	325960103	MU	Cambridge	MA	Actual/360	2.792%	60,105.56	0.00	0.00	11/06/31	11/06/36	--	25,000,000.00	25,000,000.00	02/06/26
4	310959970	OF	The Woodlands	TX	Actual/360	3.827%	181,250.97	0.00	0.00	N/A	10/11/31	--	55,000,000.00	55,000,000.00	02/11/26
5	211003620	RT	Richmond	TX	Actual/360	3.480%	156,575.83	0.00	0.00	N/A	12/01/31	--	52,250,000.00	52,250,000.00	02/01/26
6	310959536	SS	Richmond	CA	Actual/360	3.666%	107,332.33	0.00	0.00	N/A	12/11/31	--	34,000,000.00	34,000,000.00	02/11/26
7	211003111	OF	San Francisco	CA	Actual/360	2.870%	74,141.67	0.00	0.00	N/A	12/01/31	--	30,000,000.00	30,000,000.00	02/01/26
8	211003457	SS	Jackson	WY	Actual/360	3.295%	70,934.03	0.00	0.00	N/A	12/01/31	--	25,000,000.00	25,000,000.00	02/01/26
9	211004210	MF	Baltimore	MD	Actual/360	2.700%	46,500.00	0.00	0.00	N/A	12/01/31	--	20,000,000.00	20,000,000.00	02/01/26
10	310959663	IN	Sacramento	CA	Actual/360	2.845%	22,661.22	0.00	0.00	N/A	12/11/31	--	9,250,000.00	9,250,000.00	02/11/26
11	310959662	IN	North Highlands	CA	Actual/360	2.845%	21,436.28	0.00	0.00	N/A	12/11/31	--	8,750,000.00	8,750,000.00	02/11/26
12	300802257	SS	Various	OR	Actual/360	3.307%	51,258.50	0.00	0.00	N/A	12/01/28	--	18,000,000.00	18,000,000.00	02/01/26
13	325960013	MH	Various	AZ	Actual/360	3.970%	58,116.39	0.00	0.00	N/A	12/01/31	--	17,000,000.00	17,000,000.00	02/01/26
14	470128960	MF	Forest Hills	NY	Actual/360	2.850%	37,758.57	32,132.63	0.00	N/A	12/01/31	--	15,385,496.56	15,353,363.93	02/01/26
15	211003833	IN	Sanford	NC	Actual/360	2.955%	33,851.86	0.00	0.00	07/01/31	07/01/34	04/01/31	13,303,500.00	13,303,500.00	02/01/26
16	211003702	IN	Wilmington	OH	Actual/360	3.340%	33,075.28	0.00	0.00	N/A	12/05/31	--	11,500,000.00	11,500,000.00	02/05/26
17	600958887	RT	Buford	GA	Actual/360	3.530%	30,397.22	0.00	0.00	N/A	10/11/31	--	10,000,000.00	10,000,000.00	02/11/26
18	211002977	MU	Chicago	IL	Actual/360	3.695%	31,658.97	0.00	0.00	N/A	11/01/31	--	9,950,000.00	9,950,000.00	02/01/26
19	410958703	OF	Westlake Village	CA	Actual/360	3.584%	29,319.11	0.00	0.00	N/A	11/11/26	--	9,500,000.00	9,500,000.00	02/11/26
20	300802260	SS	Various	PA	Actual/360	3.360%	26,040.00	0.00	0.00	N/A	12/01/31	--	9,000,000.00	9,000,000.00	02/01/26
21	300802256	MU	Dana Point	CA	Actual/360	3.151%	23,334.91	0.00	0.00	N/A	11/01/31	--	8,600,000.00	8,600,000.00	02/01/26
22	300802263	SS	Frederick	CO	Actual/360	3.940%	27,651.14	0.00	0.00	N/A	12/01/31	--	8,150,000.00	8,150,000.00	02/01/26
23	211003542	MU	Various	NY	Actual/360	3.000%	20,666.67	0.00	0.00	N/A	11/01/31	--	8,000,000.00	8,000,000.00	02/01/26
24	300802262	MU	Albany	NY	Actual/360	3.235%	22,062.70	0.00	0.00	N/A	12/01/31	--	7,920,000.00	7,920,000.00	02/01/26
25	300802261	RT	New York	NY	Actual/360	3.590%	24,112.83	0.00	0.00	N/A	12/01/31	--	7,800,000.00	7,800,000.00	02/01/26




© 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
26	300802269	SS	Various	MS	Actual/360	3.715%	22,334.08	10,498.50	0.00	N/A	12/01/31	--	6,981,521.98	6,971,023.48	02/01/26
27	300802258	IN	Quakertown	PA	Actual/360	3.249%	19,864.02	0.00	0.00	N/A	12/01/31	--	7,100,000.00	7,100,000.00	02/01/26
28	211003583	SS	Lowell	AR	Actual/360	3.040%	17,015.56	0.00	0.00	N/A	12/01/31	--	6,500,000.00	6,500,000.00	02/01/26
29	2062732	SS	Corinth	TX	Actual/360	4.115%	22,678.22	0.00	0.00	N/A	12/01/31	--	6,400,000.00	6,400,000.00	02/01/26
30	211004327	SS	Groves	TX	Actual/360	4.150%	22,549.49	0.00	0.00	N/A	12/01/31	--	6,310,000.00	6,310,000.00	02/01/26
31	470129100	MF	Elmhurst	NY	Actual/360	2.920%	15,026.87	11,054.49	0.00	N/A	12/01/31	--	5,976,217.99	5,965,163.50	02/01/26
32	211004023	IN	Horizon City	TX	Actual/360	3.155%	16,572.51	0.00	0.00	12/01/31	09/01/33	09/01/31	6,100,000.00	6,100,000.00	02/01/26
33	300802259	SS	Fenton	MI	Actual/360	3.845%	19,865.83	0.00	0.00	N/A	12/01/31	--	6,000,000.00	6,000,000.00	02/01/26
34	410958544	RT	Layton	UT	Actual/360	3.530%	16,743.16	10,300.10	0.00	N/A	11/11/31	--	5,508,121.85	5,497,821.75	02/11/26
35	211004178	MU	New York	NY	Actual/360	3.750%	18,567.71	0.00	0.00	N/A	12/01/31	--	5,750,000.00	5,750,000.00	02/01/26
36	470129400	MF	New York	NY	Actual/360	2.850%	12,638.96	0.00	0.00	N/A	12/01/31	--	5,150,000.00	5,150,000.00	02/01/26
37	470128940	MF	White Plains	NY	Actual/360	3.040%	11,234.24	8,682.69	0.00	N/A	12/01/31	--	4,291,516.30	4,282,833.61	02/01/26
38	600959379	SS	Montebello	CA	Actual/360	4.042%	16,219.65	0.00	0.00	N/A	12/11/31	--	4,660,000.00	4,660,000.00	02/11/26
39	410959297	RT	Various	Various	Actual/360	4.655%	16,234.31	0.00	0.00	N/A	11/11/31	--	4,050,000.00	4,050,000.00	02/11/26
40	300802264	MF	Watertown	MA	Actual/360	3.768%	13,011.11	0.00	0.00	N/A	12/01/31	--	4,010,000.00	4,010,000.00	02/01/26
41	211003115	OF	Renton	WA	Actual/360	3.660%	11,850.27	0.00	0.00	N/A	12/01/31	--	3,760,000.00	3,760,000.00	02/01/26
42	410959220	SS	Elyria	OH	Actual/360	3.640%	10,504.25	6,115.34	0.00	N/A	12/11/31	--	3,351,230.39	3,345,115.05	02/11/26
43	600959015	IN	North Las Vegas	NV	Actual/360	3.594%	10,831.92	0.00	0.00	N/A	12/11/31	--	3,500,000.00	3,500,000.00	02/11/26
44	470128990	MF	Flushing	NY	Actual/360	3.010%	8,569.08	3,980.55	0.00	N/A	11/01/31	--	3,306,042.47	3,302,061.92	02/01/26
45	470128480	MF	New York	NY	Actual/360	3.060%	7,220.19	5,525.22	0.00	N/A	12/01/31	--	2,740,110.86	2,734,585.64	02/01/26
46	211004057	SS	Fayetteville	AR	Actual/360	5.250%	12,658.33	0.00	0.00	N/A	12/01/26	--	2,800,000.00	2,800,000.00	02/01/26
47	300802268	MF	Hartford	CT	Actual/360	3.650%	8,486.25	0.00	0.00	N/A	12/01/31	--	2,700,000.00	2,700,000.00	02/01/26
48	470129380	MF	East Hampton	NY	Actual/360	3.090%	6,918.17	0.00	0.00	N/A	12/01/31	--	2,600,000.00	2,600,000.00	02/01/26
49	470127900	MF	Richmond Hill	NY	Actual/360	3.080%	6,269.18	2,796.08	0.00	N/A	11/01/31	--	2,363,745.09	2,360,949.01	02/01/26
50	470128700	MF	Rego Park	NY	Actual/360	3.000%	6,099.59	2,850.02	0.00	N/A	11/01/31	--	2,361,130.13	2,358,280.11	02/01/26
51	470128560	MF	White Plains	NY	Actual/360	3.120%	6,179.33	0.00	0.00	N/A	11/01/31	--	2,300,000.00	2,300,000.00	02/01/26
52	211003908	MU	Concord	NC	Actual/360	4.270%	8,365.05	0.00	0.00	N/A	12/01/31	--	2,275,000.00	2,275,000.00	02/01/26
53	470128730	MF	New York	NY	Actual/360	3.020%	4,984.99	3,891.36	0.00	N/A	12/01/31	--	1,916,893.37	1,913,002.01	02/01/26




© 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
54	470129630	MF	New York	NY	Actual/360	2.990%	5,149.44	0.00	0.00	N/A	12/01/31	--	2,000,000.00	2,000,000.00	02/01/26
55	300802267	SS	Pearland	TX	Actual/360	4.430%	7,629.44	0.00	0.00	N/A	12/01/31	--	2,000,000.00	2,000,000.00	02/01/26
56	300802266	SS	New Braunfels	TX	Actual/360	4.120%	7,095.56	0.00	0.00	N/A	12/01/31	--	2,000,000.00	2,000,000.00	02/01/26
57	470127080	MF	Jackson Heights	NY	Actual/360	3.160%	4,520.91	3,310.22	0.00	N/A	11/01/31	--	1,661,420.00	1,658,109.78	02/01/26
58	470128790	MF	Brooklyn	NY	Actual/360	3.100%	4,260.50	3,212.29	0.00	N/A	11/01/31	--	1,596,025.09	1,592,812.80	02/01/26
59	470129270	MF	New York	NY	Actual/360	3.110%	3,620.04	5,341.88	0.00	N/A	12/01/31	--	1,351,743.61	1,346,401.73	02/01/26
60	470129020	MF	New York	NY	Actual/360	3.180%	4,009.14	2,892.84	0.00	N/A	12/01/31	--	1,464,078.67	1,461,185.83	02/01/26
61	470127810	MF	New York	NY	Actual/360	3.360%	4,340.00	0.00	0.00	N/A	11/01/31	--	1,500,000.00	1,500,000.00	02/01/26
62	470129050	MF	Amityville	NY	Actual/360	3.270%	3,669.17	2,548.17	0.00	N/A	11/01/31	--	1,303,048.34	1,300,500.17	02/01/26
63	470128130	MF	Baldwin	NY	Actual/360	3.240%	3,348.00	0.00	0.00	N/A	11/01/31	--	1,200,000.00	1,200,000.00	02/01/26
64	470128620	MF	Brooklyn	NY	Actual/360	3.160%	2,489.19	1,813.63	0.00	N/A	12/01/31	--	914,770.82	912,957.19	02/01/26
65	470129160	MF	New York	NY	Actual/360	3.250%	2,655.44	1,069.97	0.00	N/A	12/01/31	--	948,842.69	947,772.72	02/01/26
Totals							2,024,233.06	118,015.98	0.00				724,060,456.21	723,942,440.23
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	38,390,130.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	(2,154,717.45)	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
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	78,866,375.00	60,658,289.00	01/01/25	09/30/25	--	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	25,184,381.97	19,475,532.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	5,760,396.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,677,722.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	3,564,906.27	2,263,461.01	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,389,240.77	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	4,084,827.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	893,383.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,235,611.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,507,994.05	1,892,218.57	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,634,877.00	939,905.01	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,008,056.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
16	1,242,870.00	907,312.78	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,639,268.33	1,645,571.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	862,079.67	472,129.64	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	960,938.28	866,102.54	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	650,213.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	822,795.36	707,269.34	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	665,182.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	729,713.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,790,954.31	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	819,043.35	649,661.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
26	872,506.80	616,398.47	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	691,831.95	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	797,737.98	506,741.10	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	807,918.72	634,117.55	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	434,456.70	406,925.81	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	72,831.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
33	582,264.43	367,912.01	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	870,073.98	607,915.42	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	478,501.64	407,493.01	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	167,680.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	180,858.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	620,094.00	594,964.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	350,957.00	263,217.24	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	335,433.50	264,616.45	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	575,559.61	549,100.59	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	598,637.82	415,312.90	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	506,868.00	341,396.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
44	250,188.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	655,960.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	336,316.94	242,810.26	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	262,672.13	60,454.88	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	101,400.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	27,718.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	103,071.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	158,767.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	188,865.36	133,142.13	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	99,035.00	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
54	87,266.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	171,049.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	147,808.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	134,293.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	111,290.24	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	143,569.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	63,323.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	45,054.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	44,732.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	37,975.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	52,328.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	22,318.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	188,415,455.69	96,889,970.91				0.00	0.00	0.00	0.00	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

BANK 2021-BNK38 10-D