
Distribution Date:	02/18/26	Wells Fargo Commercial Mortgage Trust 2021-C59
Determination Date:	02/11/26
Next Distribution Date:	03/17/26
Record Date:	01/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2021-C59


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	5
			Attention: CMBS Servicing		commercial.servicing@trimont.com
Exchangeable Certificate Factor Detail	6
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Additional Information	7	Special Servicer	Argentic Services Company LP
Bond / Collateral Reconciliation - Cash Flows	8		Andrew Hundertmark		ahundertmark@argenticservices.com
Bond / Collateral Reconciliation - Balances	9		740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| United States
Current Mortgage Loan and Property Stratification	10-14	Asset Representations	Pentalpha Surveillance LLC
		Reviewer & Operating
Mortgage Loan Detail (Part 1)	15-17	Advisor
Mortgage Loan Detail (Part 2)	18-20		Attention: Transaction Manager		notices@pentalphasurveillance.com
Principal Prepayment Detail	21		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Historical Detail	22	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	23		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	24				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	25
		Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 2	26
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Modified Loan Detail	27		1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Liquidated Loan Detail	28
Historical Bond / Collateral Loss Reconciliation Detail	29
Interest Shortfall Detail - Collateral Level	30
Supplemental Notes	31

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

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


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


				Certificate Distribution Detail

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

A-1	95003CAA8	0.601000%	21,533,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	95003CAB6	1.354000%	17,221,000.00	17,198,013.82	443,662.40	19,405.09	0.00	0.00	463,067.49	16,754,351.42	30.82%	30.00%
A-3	95003CAC4	1.958000%	24,500,000.00	24,500,000.00	0.00	39,975.83	0.00	0.00	39,975.83	24,500,000.00	30.82%	30.00%
A-SB	95003CAD2	2.298000%	25,376,000.00	25,376,000.00	366.15	48,595.04	0.00	0.00	48,961.19	25,375,633.85	30.82%	30.00%
A-4	95003CAE0	2.343000%	154,489,000.00	154,489,000.00	0.00	301,639.77	0.00	0.00	301,639.77	154,489,000.00	30.82%	30.00%
A-5	95003CAJ9	2.626000%	335,118,000.00	335,118,000.00	0.00	733,349.89	0.00	0.00	733,349.89	335,118,000.00	30.82%	30.00%
A-S	95003CAN0	2.883000%	56,791,000.00	56,791,000.00	0.00	136,440.38	0.00	0.00	136,440.38	56,791,000.00	23.76%	23.13%
B	95003CAS9	3.034000%	41,302,000.00	41,302,000.00	0.00	104,425.22	0.00	0.00	104,425.22	41,302,000.00	18.62%	18.13%
C	95003CAW0	3.284000%	39,238,000.00	39,238,000.00	0.00	107,381.33	0.00	0.00	107,381.33	39,238,000.00	13.74%	13.38%
D	95003CBE9	2.500000%	25,814,000.00	25,814,000.00	0.00	53,779.17	0.00	0.00	53,779.17	25,814,000.00	10.53%	10.25%
E	95003CBG4	2.500000%	19,619,000.00	19,619,000.00	0.00	40,872.92	0.00	0.00	40,872.92	19,619,000.00	8.09%	7.88%
F	95003CBJ8	2.625000%	21,684,000.00	21,684,000.00	0.00	47,433.75	0.00	0.00	47,433.75	21,684,000.00	5.39%	5.25%
G-RR	95003CBL3	3.943865%	9,293,000.00	9,293,000.00	0.00	30,541.95	0.00	0.00	30,541.95	9,293,000.00	4.24%	4.13%
H-RR*	95003CBN9	3.943865%	34,075,065.00	34,075,065.00	0.00	103,559.64	0.00	0.00	103,559.64	34,075,065.00	0.00%	0.00%
V	95003CBQ2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	95003CBS8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			826,053,065.00	804,497,078.82	444,028.55	1,767,399.98	0.00	0.00	2,211,428.53	804,053,050.27


X-A	95003CBU3	1.480050%	578,237,000.00	556,681,013.82	0.00	686,596.55	0.00	0.00	686,596.55	556,236,985.27
X-B	95003CBV1	0.900879%	137,331,000.00	137,331,000.00	0.00	103,098.81	0.00	0.00	103,098.81	137,331,000.00
X-D	95003CBA7	1.443865%	45,433,000.00	45,433,000.00	0.00	54,665.92	0.00	0.00	54,665.92	45,433,000.00
X-F	95003CBC3	1.318865%	21,684,000.00	21,684,000.00	0.00	23,831.89	0.00	0.00	23,831.89	21,684,000.00
Notional SubTotal			782,685,000.00	761,129,013.82	0.00	868,193.17	0.00	0.00	868,193.17	760,684,985.27

Deal Distribution Total					444,028.55	2,635,593.15	0.00	0.00	3,079,621.70

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	95003CAA8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95003CAB6	998.66522385	25.76287091	1.12682713	0.00000000	0.00000000	0.00000000	0.00000000	26.88969804	972.90235294
A-3	95003CAC4	1,000.00000000	0.00000000	1.63166653	0.00000000	0.00000000	0.00000000	0.00000000	1.63166653	1,000.00000000
A-SB	95003CAD2	1,000.00000000	0.01442899	1.91500000	0.00000000	0.00000000	0.00000000	0.00000000	1.92942899	999.98557101
A-4	95003CAE0	1,000.00000000	0.00000000	1.95249998	0.00000000	0.00000000	0.00000000	0.00000000	1.95249998	1,000.00000000
A-5	95003CAJ9	1,000.00000000	0.00000000	2.18833333	0.00000000	0.00000000	0.00000000	0.00000000	2.18833333	1,000.00000000
A-S	95003CAN0	1,000.00000000	0.00000000	2.40250004	0.00000000	0.00000000	0.00000000	0.00000000	2.40250004	1,000.00000000
B	95003CAS9	1,000.00000000	0.00000000	2.52833325	0.00000000	0.00000000	0.00000000	0.00000000	2.52833325	1,000.00000000
C	95003CAW0	1,000.00000000	0.00000000	2.73666675	0.00000000	0.00000000	0.00000000	0.00000000	2.73666675	1,000.00000000
D	95003CBE9	1,000.00000000	0.00000000	2.08333346	0.00000000	0.00000000	0.00000000	0.00000000	2.08333346	1,000.00000000
E	95003CBG4	1,000.00000000	0.00000000	2.08333350	0.00000000	0.00000000	0.00000000	0.00000000	2.08333350	1,000.00000000
F	95003CBJ8	1,000.00000000	0.00000000	2.18750000	0.00000000	0.00000000	0.00000000	0.00000000	2.18750000	1,000.00000000
G-RR	95003CBL3	1,000.00000000	0.00000000	3.28655440	0.00000000	0.00000000	0.00000000	0.00000000	3.28655440	1,000.00000000
H-RR	95003CBN9	1,000.00000000	0.00000000	3.03916192	0.24739204	4.13387795	0.00000000	0.00000000	3.03916192	1,000.00000000
V	95003CBQ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	95003CBS8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95003CBU3	962.72119186	0.00000000	1.18739643	0.00000000	0.00000000	0.00000000	0.00000000	1.18739643	961.95329125
X-B	95003CBV1	1,000.00000000	0.00000000	0.75073225	0.00000000	0.00000000	0.00000000	0.00000000	0.75073225	1,000.00000000
X-D	95003CBA7	1,000.00000000	0.00000000	1.20322057	0.00000000	0.00000000	0.00000000	0.00000000	1.20322057	1,000.00000000
X-F	95003CBC3	1,000.00000000	0.00000000	1.09905414	0.00000000	0.00000000	0.00000000	0.00000000	1.09905414	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	01/01/26 - 01/30/26	30	0.00	19,405.09	0.00	19,405.09	0.00	0.00	0.00	19,405.09	0.00
A-3	01/01/26 - 01/30/26	30	0.00	39,975.83	0.00	39,975.83	0.00	0.00	0.00	39,975.83	0.00
A-SB	01/01/26 - 01/30/26	30	0.00	48,595.04	0.00	48,595.04	0.00	0.00	0.00	48,595.04	0.00
A-4	01/01/26 - 01/30/26	30	0.00	301,639.77	0.00	301,639.77	0.00	0.00	0.00	301,639.77	0.00
A-5	01/01/26 - 01/30/26	30	0.00	733,349.89	0.00	733,349.89	0.00	0.00	0.00	733,349.89	0.00
X-A	01/01/26 - 01/30/26	30	0.00	686,596.55	0.00	686,596.55	0.00	0.00	0.00	686,596.55	0.00
X-B	01/01/26 - 01/30/26	30	0.00	103,098.81	0.00	103,098.81	0.00	0.00	0.00	103,098.81	0.00
X-D	01/01/26 - 01/30/26	30	0.00	54,665.92	0.00	54,665.92	0.00	0.00	0.00	54,665.92	0.00
X-F	01/01/26 - 01/30/26	30	0.00	23,831.89	0.00	23,831.89	0.00	0.00	0.00	23,831.89	0.00
A-S	01/01/26 - 01/30/26	30	0.00	136,440.38	0.00	136,440.38	0.00	0.00	0.00	136,440.38	0.00
B	01/01/26 - 01/30/26	30	0.00	104,425.22	0.00	104,425.22	0.00	0.00	0.00	104,425.22	0.00
C	01/01/26 - 01/30/26	30	0.00	107,381.33	0.00	107,381.33	0.00	0.00	0.00	107,381.33	0.00
D	01/01/26 - 01/30/26	30	0.00	53,779.17	0.00	53,779.17	0.00	0.00	0.00	53,779.17	0.00
E	01/01/26 - 01/30/26	30	0.00	40,872.92	0.00	40,872.92	0.00	0.00	0.00	40,872.92	0.00
F	01/01/26 - 01/30/26	30	0.00	47,433.75	0.00	47,433.75	0.00	0.00	0.00	47,433.75	0.00
G-RR	01/01/26 - 01/30/26	30	0.00	30,541.95	0.00	30,541.95	0.00	0.00	0.00	30,541.95	0.00
H-RR	01/01/26 - 01/30/26	30	131,998.44	111,989.54	0.00	111,989.54	8,429.90	0.00	0.00	103,559.64	140,862.16
Totals			131,998.44	2,644,023.05	0.00	2,644,023.05	8,429.90	0.00	0.00	2,635,593.15	140,862.16




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4-X1	95003CAG5	N/A	154,489,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	95003CAH3	N/A	154,489,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-1	95003CBW9	N/A	154,489,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	95003CAF7	N/A	154,489,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	95003CAL4	N/A	335,118,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	95003CAM2	N/A	335,118,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-1	95003CBX7	N/A	335,118,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	95003CAK6	N/A	335,118,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	95003CAQ3	N/A	56,791,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	95003CAR1	N/A	56,791,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	95003CAU4	N/A	41,302,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	95003CAV2	N/A	41,302,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-1	95003CBY5	N/A	56,791,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	95003CAP5	N/A	56,791,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	95003CAY6	N/A	39,238,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	95003CAZ3	N/A	39,238,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-1	95003CBZ2	N/A	41,302,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	95003CAT7	N/A	41,302,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-1	95003CCA6	N/A	39,238,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4 (Exch)	95003CAE0	2.343000%	154,489,000.00	154,489,000.00	0.00	301,639.77	0.00	0.00	301,639.77	154,489,000.00
C-2	95003CAX8	N/A	39,238,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (Exch)	95003CAJ9	2.626000%	335,118,000.00	335,118,000.00	0.00	733,349.89	0.00	0.00	733,349.89	335,118,000.00
A-S (Exch)	95003CAN0	2.883000%	56,791,000.00	56,791,000.00	0.00	136,440.38	0.00	0.00	136,440.38	56,791,000.00
B (Exch)	95003CAS9	3.034000%	41,302,000.00	41,302,000.00	0.00	104,425.22	0.00	0.00	104,425.22	41,302,000.00
C (Exch)	95003CAW0	3.284000%	39,238,000.00	39,238,000.00	0.00	107,381.33	0.00	0.00	107,381.33	39,238,000.00
Exchangeable Certificates Total			3,134,690,000.00	626,938,000.00	0.00	1,383,236.59	0.00	0.00	1,383,236.59	626,938,000.00




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


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-4-1	95003CBW9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	95003CAF7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	95003CBX7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	95003CAK6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	95003CBY5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	95003CAP5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	95003CBZ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	95003CAT7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	95003CCA6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4 (Exch)	95003CAE0	1,000.00000000	0.00000000	1.95249998	0.00000000	0.00000000	0.00000000	0.00000000	1.95249998	1,000.00000000
C-2	95003CAX8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5 (Exch)	95003CAJ9	1,000.00000000	0.00000000	2.18833333	0.00000000	0.00000000	0.00000000	0.00000000	2.18833333	1,000.00000000
A-S (Exch)	95003CAN0	1,000.00000000	0.00000000	2.40250004	0.00000000	0.00000000	0.00000000	0.00000000	2.40250004	1,000.00000000
B (Exch)	95003CAS9	1,000.00000000	0.00000000	2.52833325	0.00000000	0.00000000	0.00000000	0.00000000	2.52833325	1,000.00000000
C (Exch)	95003CAW0	1,000.00000000	0.00000000	2.73666675	0.00000000	0.00000000	0.00000000	0.00000000	2.73666675	1,000.00000000

Notional Certificates
A-4-X1	95003CAG5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	95003CAH3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	95003CAL4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	95003CAM2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	95003CAQ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	95003CAR1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	95003CAU4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	95003CAV2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	95003CAY6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	95003CAZ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




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


	Additional Information
Total Available Distribution Amount (1)	3,079,621.70
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,743,553.30	Master Servicing Fee	3,360.10
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,958.71
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	346.38
ARD Interest	0.00	Operating Advisor Fee	1,233.12
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	207.83
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,743,553.30	Total Fees	11,396.13

Principal		Expenses/Reimbursements
Scheduled Principal	444,028.55	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	7,117.32
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)	1,312.58
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	444,028.55	Total Expenses/Reimbursements	8,429.90

		Interest Reserve Deposit	88,134.10

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,635,593.15
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	444,028.55
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	3,079,621.70
Total Funds Collected	3,187,581.85	Total Funds Distributed	3,187,581.83


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		804,497,079.41	804,497,079.41	Beginning Certificate Balance	804,497,078.82
(-) Scheduled Principal Collections		444,028.55	444,028.55	(-) Principal Distributions	444,028.55
(-) 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		804,053,050.86	804,053,050.86	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		804,736,623.03	804,736,623.03	Ending Certificate Balance	804,053,050.27
Ending Actual Collateral Balance		804,298,561.97	804,298,561.97



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.59)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.59)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.94%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 9 of 31


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	27,123,399.21	3.37%	60	4.1804	NAP	Defeased	4	27,123,399.21	3.37%	60	4.1804	NAP
	2,000,000 or less	1	1,200,000.00	0.15%	61	4.5100	2.060000	1.30 or less	4	66,831,431.76	8.31%	45	4.0733	1.126992
2,000,001 to 3,000,000		6	14,389,163.85	1.79%	56	4.2155	2.238658	1.31 to 1.40	3	19,535,530.55	2.43%	62	5.1090	1.374081
3,000,001 to 4,000,000		3	10,837,396.57	1.35%	62	4.8003	1.711942	1.41 to 1.50	3	44,008,528.32	5.47%	61	4.3473	1.424783
4,000,001 to 5,000,000		5	23,529,996.67	2.93%	61	4.2449	1.827614	1.51 to 1.60	3	54,059,473.97	6.72%	59	4.5869	1.552067
5,000,001 to 6,000,000		4	22,150,000.00	2.75%	62	4.2419	2.114063	1.61 to 1.70	4	23,664,112.66	2.94%	62	4.3673	1.631727
6,000,001 to 7,000,000		7	46,697,467.71	5.81%	61	4.0994	2.658239	1.71 to 1.80	2	14,860,361.68	1.85%	59	4.3540	1.743607
7,000,001 to 8,000,000		5	37,206,638.19	4.63%	62	4.2160	3.018952	1.81 to 1.90	3	23,671,792.70	2.94%	61	4.0638	1.857381
8,000,001 to 9,000,000		4	33,880,752.01	4.21%	61	3.9585	1.580930	1.91 to 2.00	7	40,872,144.18	5.08%	60	4.0982	1.973123
9,000,001 to 10,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.01 to 2.50	13	186,439,596.97	23.19%	57	4.1405	2.236166
10,000,001 to 15,000,000		9	108,895,564.32	13.54%	60	4.2487	1.798283	2.51 to 4.00	15	210,536,678.86	26.18%	61	3.7047	2.849634
15,000,001 to 20,000,000		3	51,515,118.03	6.41%	41	4.1400	2.154355	4.01 or greater	3	92,450,000.00	11.50%	56	2.9831	5.201044
20,000,001 to 30,000,000		8	195,127,554.30	24.27%	57	4.1216	2.158474	Totals	64	804,053,050.86	100.00%	58	3.9601	2.462413
30,000,001 to 50,000,000		4	163,600,000.00	20.35%	59	3.5108	3.621999
	50,000,001 or greater	1	67,900,000.00	8.44%	62	3.2680	2.680000
	Totals	64	804,053,050.86	100.00%	58	3.9601	2.462413
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	5	27,123,399.21	3.37%	60	4.1804	NAP	Texas	1	5,800,000.00	0.72%	62	4.0000	2.770000
Arizona	3	37,325,000.00	4.64%	62	4.2950	2.779504	Virginia	4	38,236,036.16	4.76%	61	4.4360	1.449460
Arkansas	1	8,522,888.31	1.06%	58	3.7175	2.560000	Washington	1	48,400,000.00	6.02%	60	2.4050	5.610000
California	8	129,162,956.14	16.06%	54	3.7832	2.416862	West Virginia	2	21,592,028.26	2.69%	62	4.0092	2.310160
Florida	6	35,689,363.32	4.44%	32	4.7292	1.621619	Totals	99	804,053,050.86	100.00%	58	3.9601	2.462413
Georgia	5	22,671,335.30	2.82%	56	4.2682	2.008936
									Property Type³
Illinois	10	29,596,197.98	3.68%	62	4.4268	1.575647
Indiana	5	19,564,160.11	2.43%	61	4.3265	2.335605		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Iowa	2	14,293,369.70	1.78%	59	3.8333	2.383485		Properties	Balance	Agg. Bal.			DSCR¹
Kansas	2	7,476,799.33	0.93%	60	4.2461	2.119779	Defeased	5	27,123,399.21	3.37%	60	4.1804	NAP
Kentucky	1	1,046,527.08	0.13%	58	4.3700	1.750000	Industrial	17	120,909,334.34	15.04%	61	4.2154	1.963476
Louisiana	2	23,432,536.56	2.91%	61	4.6350	2.130000	Lodging	8	55,103,211.68	6.85%	53	3.9847	3.837313
Maryland	3	33,464,572.69	4.16%	61	4.1170	1.837703	Mixed Use	5	41,147,061.40	5.12%	60	4.2797	1.681430
Michigan	15	77,491,348.33	9.64%	61	3.7465	2.227365	Mobile Home Park	2	13,396,392.18	1.67%	61	3.8671	2.645232
Missouri	1	2,350,000.00	0.29%	61	5.0000	1.640000	Multi-Family	17	104,505,776.09	13.00%	61	4.1084	2.457673
Nevada	2	36,500,000.00	4.54%	49	3.5580	4.690000	Office	11	284,166,348.07	35.34%	55	3.5829	2.682535
New Jersey	1	7,000,000.00	0.87%	61	3.8100	2.700000	Other	1	6,500,000.00	0.81%	60	4.7200	2.550000
New Mexico	1	5,800,000.00	0.72%	61	4.0980	1.980000	Retail	24	119,786,174.52	14.90%	60	4.2351	2.205961
New York	7	68,600,000.00	8.53%	62	4.6189	1.766837	Self Storage	9	31,415,353.11	3.91%	61	4.0792	2.734360
North Carolina	3	8,315,396.57	1.03%	61	4.8469	1.666779	Totals	99	804,053,050.86	100.00%	58	3.9601	2.462413
Ohio	2	3,533,543.58	0.44%	60	4.4066	2.467269
Pennsylvania	3	76,626,638.19	9.53%	62	3.3561	2.578857
Puerto Rico	1	7,660,000.00	0.95%	62	4.4100	2.020000
South Carolina	1	3,678,953.78	0.46%	62	4.5900	2.390000
Tennessee	1	3,100,000.00	0.39%	61	4.0980	1.970000

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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	27,123,399.21	3.37%	60	4.1804	NAP	Defeased	4	27,123,399.21	3.37%	60	4.1804	NAP
	3.250% or less	1	48,400,000.00	6.02%	60	2.4050	5.610000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.251% to 3.500%	3	88,175,000.00	10.97%	62	3.2884	2.804304	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	7	142,495,102.71	17.72%	58	3.5896	2.703445	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	13	135,922,602.84	16.90%	61	3.9054	2.548835	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	10	106,965,116.69	13.30%	53	4.0875	1.926500	49 months or greater	60	776,929,651.65	96.63%	58	3.9525	2.491351
	4.251% to 4.500%	14	96,936,572.27	12.06%	61	4.4019	2.132731	Totals	64	804,053,050.86	100.00%	58	3.9601	2.462413
	4.501% to 4.750%	6	71,817,527.12	8.93%	61	4.6524	1.988169
	4.751% to 5.000%	4	69,077,618.03	8.59%	47	4.8394	1.534967
	5.001% to 5.500%	1	13,252,715.42	1.65%	62	5.1000	1.390000
	5.501% or greater	1	3,887,396.57	0.48%	62	5.7000	1.310000
	Totals	64	804,053,050.86	100.00%	58	3.9601	2.462413
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	4	27,123,399.21	3.37%	60	4.1804	NAP	Defeased	4	27,123,399.21	3.37%	60	4.1804	NAP
	57 months or less	6	93,109,445.11	11.58%	34	4.0292	2.918415	Interest Only	28	489,002,500.00	60.82%	59	3.7387	2.852645
58 months to 83 months		54	683,820,206.54	85.05%	61	3.9420	2.433202	298 months or less	8	70,593,717.94	8.78%	57	4.0261	2.013152
	84 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months to 344 months	24	217,333,433.71	27.03%	56	4.4094	1.833762
	Totals	64	804,053,050.86	100.00%	58	3.9601	2.462413	345 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	64	804,053,050.86	100.00%	58	3.9601	2.462413
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	4	27,123,399.21	3.37%	60	4.1804	NAP			No outstanding loans in this group
Underwriter's Information		2	19,550,183.13	2.43%	61	4.6547	1.576828
	12 months or less	54	721,242,034.15	89.70%	58	3.9220	2.562822
	13 months to 24 months	3	25,837,434.37	3.21%	59	4.1853	1.443916
	25 months or greater	1	10,300,000.00	1.28%	60	4.1700	1.850000
	Totals	64	804,053,050.86	100.00%	58	3.9601	2.462413
(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 31


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	310957093	OF	Philadelphia	PA	Actual/360	3.268%	191,078.14	0.00	0.00	N/A	04/11/31	--	67,900,000.00	67,900,000.00	02/11/26
2	301741523	OF	Seattle	WA	Actual/360	2.405%	100,235.06	0.00	0.00	N/A	02/06/31	--	48,400,000.00	48,400,000.00	02/06/26
3	301741530	IN	West Nyack	NY	Actual/360	4.775%	168,584.03	0.00	0.00	N/A	04/06/31	--	41,000,000.00	41,000,000.00	02/06/26
4	883101134	OF	Novi	MI	Actual/360	3.510%	113,948.25	0.00	0.00	N/A	04/06/31	--	37,700,000.00	37,700,000.00	02/06/26
5	324750005	LO	Las Vegas	NV	Actual/360	3.558%	111,829.92	0.00	0.00	03/05/30	03/05/32	--	36,500,000.00	36,500,000.00	02/05/26
6	307331234	MF	Torrance	CA	Actual/360	3.890%	100,491.67	0.00	0.00	N/A	04/06/31	--	30,000,000.00	30,000,000.00	02/06/26
7	324750007	IN	Various	Various	Actual/360	3.717%	66,364.98	39,727.89	0.00	N/A	12/06/30	--	20,731,406.75	20,691,678.86	02/05/26
8	310957179	OF	Phoenix	AZ	Actual/360	4.474%	105,946.81	0.00	0.00	N/A	04/11/31	--	27,500,000.00	27,500,000.00	02/11/26
9	310956382	OF	San Francisco	CA	Actual/360	3.584%	83,852.66	0.00	0.00	N/A	03/11/31	--	27,170,000.00	27,170,000.00	02/11/26
10	301741524	Various Metairie		LA	Actual/360	4.635%	93,675.12	37,583.11	0.00	N/A	03/06/31	--	23,470,119.67	23,432,536.56	02/06/26
11	301741532	OF	San Diego	CA	Actual/360	4.045%	85,338.26	0.00	0.00	N/A	04/06/28	--	24,500,000.00	24,500,000.00	01/06/26
12	300572157	RT	Burke	VA	Actual/360	4.720%	86,820.13	27,544.80	0.00	N/A	02/06/31	--	21,360,883.68	21,333,338.88	02/06/26
13	300572173	RT	Charleston	WV	Actual/360	3.990%	70,434.58	0.00	0.00	N/A	04/06/31	--	20,500,000.00	20,500,000.00	02/06/26
14	324750014	OF	Jacksonville	FL	Actual/360	4.978%	72,020.90	25,430.52	0.00	N/A	02/06/26	--	16,803,048.55	16,777,618.03	01/06/26
15	324750015	MF	San Pedro	CA	Actual/360	3.350%	51,925.00	0.00	0.00	N/A	02/06/31	--	18,000,000.00	18,000,000.00	02/06/26
16	301741526	IN	Halethorpe	MD	Actual/360	4.150%	59,813.32	0.00	0.00	N/A	03/06/31	--	16,737,500.00	16,737,500.00	02/06/26
17	301741535	LO	Various	Various	Actual/360	4.590%	58,257.81	23,669.70	0.00	N/A	04/06/31	--	14,739,484.82	14,715,815.12	02/06/26
18	324750018	MU	Bethesda	MD	Actual/360	4.030%	50,503.76	26,159.68	0.00	N/A	02/06/31	--	14,553,232.37	14,527,072.69	02/06/26
19	307331230	OF	Herndon	VA	Actual/360	4.020%	48,990.59	25,187.61	0.00	N/A	04/06/31	--	14,152,313.05	14,127,125.44	02/06/26
20	300572176	MF	Macomb	IL	Actual/360	5.100%	58,286.51	19,355.31	0.00	N/A	04/06/31	--	13,272,070.73	13,252,715.42	02/06/26
21	300572141	RT	Bensalem	PA	Actual/360	4.450%	43,794.33	19,170.52	0.00	N/A	01/06/31	10/06/30	11,428,748.61	11,409,578.09	02/06/26
22	301741494	RT	Athens	GA	Actual/360	3.900%	35,116.18	21,955.67	0.00	N/A	02/06/30	--	10,456,429.64	10,434,473.97	02/06/26
23	300572172	MH	Chico	CA	Actual/360	3.790%	36,552.44	0.00	0.00	N/A	03/06/31	--	11,200,000.00	11,200,000.00	02/06/26
24	300572137	RT	Various	Various	Actual/360	4.370%	38,111.05	17,326.78	0.00	N/A	12/06/30	--	10,127,688.46	10,110,361.68	02/06/25
25	310956915	OF	Ontario	CA	Actual/360	3.789%	33,184.67	15,675.12	0.00	N/A	04/11/31	--	10,170,767.15	10,155,092.03	02/11/26
26	300572164	MU	Brooklyn	NY	Actual/360	4.170%	36,985.58	0.00	0.00	N/A	02/06/31	--	10,300,000.00	10,300,000.00	01/06/26
27	324750027	RT	Various	Various	Actual/360	4.098%	36,092.91	0.00	0.00	N/A	03/06/31	--	10,228,000.00	10,228,000.00	02/06/26
28	300572179	IN	Valencia	CA	Actual/360	3.670%	27,681.67	23,297.04	0.00	N/A	04/06/31	--	8,759,253.18	8,735,956.14	02/06/26




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
29	324750029	IN	Dearborn	MI	Actual/360	3.924%	28,288.89	15,231.18	0.00	N/A	03/06/31	--	8,371,972.22	8,356,741.04	02/06/26
30	307331218	IN	Detroit	MI	Actual/360	4.300%	30,563.52	14,222.35	0.00	N/A	01/06/31	--	8,254,213.18	8,239,990.83	02/06/26
31	883101130	MF	Chicago	IL	Actual/360	3.958%	29,180.42	13,569.32	0.00	N/A	04/06/31	--	8,561,633.32	8,548,064.00	02/06/26
32	301741536	OF	Philadelphia	PA	Actual/360	3.990%	26,592.06	12,985.57	0.00	N/A	04/06/31	--	7,739,623.76	7,726,638.19	02/06/26
33	307331229	RT	Bayamón	PR	Actual/360	4.410%	29,088.85	0.00	0.00	N/A	04/06/31	--	7,660,000.00	7,660,000.00	02/06/26
34	301741537	RT	Sedona	AZ	Actual/360	3.910%	25,420.43	0.00	0.00	N/A	05/06/31	--	7,550,000.00	7,550,000.00	02/06/26
35	300572178	SS	Various	Various	Actual/360	4.440%	27,719.17	0.00	0.00	N/A	04/06/31	--	7,250,000.00	7,250,000.00	02/06/26
36	324750036	RT	Fort Wayne	IN	Actual/360	4.351%	26,301.80	0.00	0.00	N/A	03/06/31	--	7,020,000.00	7,020,000.00	02/06/26
37	301741525	IN	Mahwah	NJ	Actual/360	3.810%	22,965.83	0.00	0.00	N/A	03/06/31	--	7,000,000.00	7,000,000.00	02/06/26
38	310957380	SS	Oak Park	MI	Actual/360	3.807%	22,947.75	0.00	0.00	N/A	04/11/31	--	7,000,000.00	7,000,000.00	02/11/26
39	310957378	SS	Farmington Hills	MI	Actual/360	3.807%	22,947.75	0.00	0.00	N/A	04/11/31	--	7,000,000.00	7,000,000.00	02/11/26
40	324750040	MF	San Francisco	CA	Actual/360	4.158%	23,991.08	0.00	0.00	N/A	04/06/31	--	6,700,000.00	6,700,000.00	02/06/26
41	300572163	98	New York	NY	Actual/360	4.720%	26,418.89	0.00	0.00	N/A	02/06/31	--	6,500,000.00	6,500,000.00	02/06/26
42	300572169	MF	Largo	FL	Actual/360	4.760%	25,413.11	0.00	0.00	N/A	03/06/31	--	6,200,000.00	6,200,000.00	02/06/26
43	883101129	SS	Fort Myers	FL	Actual/360	4.397%	22,149.89	0.00	0.00	N/A	04/06/31	--	5,850,000.00	5,850,000.00	02/06/26
44	301741533	RT	Katy	TX	Actual/360	4.000%	19,977.78	0.00	0.00	N/A	04/06/31	--	5,800,000.00	5,800,000.00	02/06/26
45	301741531	MF	Marion	IN	Actual/360	4.270%	18,369.94	8,504.63	0.00	N/A	04/06/31	--	4,995,979.10	4,987,474.47	02/06/26
46	324750046	RT	Burbank	IL	Actual/360	3.618%	16,821.84	0.00	0.00	03/06/31	01/06/38	--	5,400,000.00	5,400,000.00	02/06/26
47	324750047	MF	Indianapolis	IN	Actual/360	3.964%	16,437.24	8,755.90	0.00	N/A	02/06/31	--	4,815,441.54	4,806,685.64	02/06/26
48	300572166	RT	Various	Various	Actual/360	5.000%	21,958.33	0.00	0.00	N/A	03/06/31	--	5,100,000.00	5,100,000.00	02/06/26
49	300572170	MF	Kansas City	KS	Actual/360	4.570%	18,272.92	7,525.16	0.00	N/A	03/06/31	--	4,643,361.72	4,635,836.56	02/06/26
50	300572175	MF	New Rochelle	NY	Actual/360	4.320%	17,670.00	0.00	0.00	N/A	04/06/31	--	4,750,000.00	4,750,000.00	02/06/26
51	324750051	RT	Coralville	IA	Actual/360	4.098%	15,350.42	0.00	0.00	N/A	03/06/31	--	4,350,000.00	4,350,000.00	02/06/26
52	300572181	LO	Nags Head	NC	Actual/360	5.700%	19,118.94	7,802.86	0.00	N/A	04/06/31	--	3,895,199.43	3,887,396.57	01/06/26
53	324750053	IN	Astoria	NY	Actual/360	4.457%	14,777.19	0.00	0.00	N/A	04/06/31	--	3,850,000.00	3,850,000.00	02/06/26
54	883101132	IN	Holland	MI	Actual/360	4.297%	11,622.32	5,320.99	0.00	N/A	04/06/31	01/06/31	3,141,002.65	3,135,681.66	02/06/26
55	324750055	RT	Germantown	TN	Actual/360	4.098%	10,939.38	0.00	0.00	N/A	03/06/31	--	3,100,000.00	3,100,000.00	02/06/26
56	324750056	OF	Lakeport	CA	Actual/360	4.482%	11,026.59	0.00	0.00	N/A	01/06/30	--	2,857,000.00	2,857,000.00	02/06/26




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

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

300572183

Various

Actual/360

4.400%

9,197.04

4,323.50

0.00

N/A

04/11/30

2,427,370.93

2,423,047.43

02/11/26

883101133

Miami Beach

Actual/360

4.380%

9,900.62

0.00

N/A

04/06/31

2,625,000.00

02/06/26

307331228

Lake Zurich

Actual/360

4.200%

8,678.47

4,158.23

0.00

N/A

03/06/31

2,399,576.79

2,395,418.56

02/06/26

307331220

Bartow

Actual/360

4.260%

8,073.76

4,541.28

0.00

N/A

02/06/31

2,200,933.46

2,196,392.18

02/06/26

324750061

Phoenix

Actual/360

3.409%

6,678.72

0.00

N/A

01/06/31

2,275,000.00

02/06/26

300572182

Dunedin

Actual/360

4.500%

7,917.66

2,912.74

0.00

N/A

04/11/30

2,043,265.85

2,040,353.11

02/11/26

307331227

Port Wentworth

Actual/360

4.510%

4,660.33

0.00

N/A

03/06/31

1,200,000.00

02/06/26

324750107

Actual/360

3.717%

20,198.04

12,091.09

0.00

N/A

12/06/30

6,309,558.80

6,297,467.71

02/06/26

Totals

2,743,553.30

444,028.55

0.00

804,497,079.41

804,053,050.86

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

Page 17 of 31


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	4,930,610.98	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	6,531,653.71	4,992,920.30	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	2,638,698.34	1,537,289.37	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	3,379,790.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	716,717,361.00	541,605,316.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	5,807,268.79	4,521,885.87	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	14,656,236.00	14,464,393.32	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	2,709,973.76	2,091,328.48	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1,309,290.32	973,982.45	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1,801,318.04	2,530,659.51	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,495,105.67	1,758,509.99	01/01/25	09/30/25	--	0.00	0.00	85,232.77	85,232.77	0.00	0.00
12	2,009,480.46	992,648.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,525,701.16	1,697,042.10	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,080,353.00	962,911.44	01/01/25	09/30/25	--	0.00	0.00	97,379.07	97,379.07	0.00	0.00
15	3,260,229.12	2,616,394.52	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,654,238.50	1,254,798.75	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,917,829.12	2,712,302.35	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	3,420,874.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,786,349.90	2,159,990.16	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	1,383,891.15	902,892.77	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,043,409.75	899,135.62	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,252,366.64	0.00	--	--	11/12/25	0.00	0.00	55,293.06	664,735.67	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
26	842,002.81	405,064.41	01/01/23	06/30/23	--	0.00	0.00	36,941.23	36,941.23	0.00	0.00
27	842,932.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,096,997.78	882,695.17	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 18 of 31


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
29	1,052,883.56	155,983.29	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,134,797.00	866,222.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	799,071.86	573,570.20	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,059,571.86	641,499.07	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	692,580.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,476,437.55	1,242,944.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	866,954.59	776,700.11	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,081,307.66	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	780,035.62	589,881.73	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	718,530.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	853,552.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	760,542.68	589,488.74	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	705,000.00	594,750.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	787,170.33	661,074.65	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	545,424.57	326,670.43	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	676,893.66	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	484,155.89	273,003.73	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	468,486.78	350,166.84	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	551,429.79	476,354.11	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	423,323.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	608,328.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	374,753.76	276,539.58	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	357,467.59	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	303,726.65	486,317.39	10/01/24	09/30/25	--	0.00	0.00	26,905.03	26,905.03	0.00	0.00
53	339,461.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
55	254,275.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	317,912.46	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	169,049.72	107,075.68	01/01/25	07/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
59	347,630.81	188,756.11	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	304,928.70	238,766.05	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
61	326,548.36	221,266.10	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
62	329,207.80	164,714.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
63	114,636.00	57,318.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	804,229,427.56	604,751,835.02				0.00	0.00	301,751.16	911,193.77	0.00	0.00




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


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




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
02/18/26	0	0.00	0	0.00	1	10,110,361.68	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.960143%	3.935332%	58
01/16/26	0	0.00	0	0.00	1	10,127,688.46	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.960315%	3.935496%	59
12/17/25	0	0.00	0	0.00	1	10,144,950.28	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.960487%	3.935659%	60
11/18/25	0	0.00	0	0.00	1	10,163,376.48	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.960673%	3.935836%	61
10/20/25	0	0.00	0	0.00	1	10,180,504.51	0	0.00	0	0.00

WELLS FARGO COMMERCIAL MORTGAGE TRUST 2021-C59 10-D