Wells Fargo Commercial Mortgage Trust 2021-C59

10/01/2025 | Press release | Distributed by Public on 10/01/2025 08:52

Asset-Backed Issuer Distribution Report (Form 10-D)

Distribution Date:

09/17/25

Wells Fargo Commercial Mortgage Trust 2021-C59

Determination Date:

09/11/25

Next Distribution Date:

10/20/25

Record Date:

08/29/25

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

[email protected]

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

[email protected]

Exchangeable Certificate Factor Detail

6

550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States

Additional Information

7

Special Servicer

Argentic Services Company LP

Bond / Collateral Reconciliation - Cash Flows

8

Andrew Hundertmark

[email protected]

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

[email protected]

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)

[email protected];

Collateral Stratification and Historical Detail

24

[email protected]

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

[email protected]

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

2,234,767.20

435,718.15

1,119.25

0.00

0.00

436,837.40

1,799,049.05

30.73%

30.00%

A-2

95003CAB6

1.354000%

17,221,000.00

17,221,000.00

0.00

19,431.03

0.00

0.00

19,431.03

17,221,000.00

30.73%

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

30.73%

30.00%

A-SB

95003CAD2

2.298000%

25,376,000.00

25,376,000.00

0.00

48,595.04

0.00

0.00

48,595.04

25,376,000.00

30.73%

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

30.73%

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

30.73%

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

23.69%

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

18.57%

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

13.70%

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

10.50%

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

8.07%

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

5.38%

5.25%

G-RR

95003CBL3

4.076236%

9,293,000.00

9,293,000.00

0.00

31,567.05

0.00

0.00

31,567.05

9,293,000.00

4.23%

4.13%

H-RR*

95003CBN9

4.076236%

34,075,065.00

34,075,065.00

0.00

107,225.42

0.00

0.00

107,225.42

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

806,754,832.20

435,718.15

1,773,236.05

0.00

0.00

2,208,954.20

806,319,114.05

X-A

95003CBU3

1.619915%

578,237,000.00

558,938,767.20

0.00

754,527.65

0.00

0.00

754,527.65

558,503,049.05

X-B

95003CBV1

1.033250%

137,331,000.00

137,331,000.00

0.00

118,247.67

0.00

0.00

118,247.67

137,331,000.00

X-D

95003CBA7

1.576236%

45,433,000.00

45,433,000.00

0.00

59,677.60

0.00

0.00

59,677.60

45,433,000.00

X-F

95003CBC3

1.451236%

21,684,000.00

21,684,000.00

0.00

26,223.83

0.00

0.00

26,223.83

21,684,000.00

Notional SubTotal

782,685,000.00

763,386,767.20

0.00

958,676.75

0.00

0.00

958,676.75

762,951,049.05

Deal Distribution Total

435,718.15

2,731,912.80

0.00

0.00

3,167,630.95

*

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

103.78336507

20.23490224

0.05197836

0.00000000

0.00000000

0.00000000

0.00000000

20.28688060

83.54846282

A-2

95003CAB6

1,000.00000000

0.00000000

1.12833343

0.00000000

0.00000000

0.00000000

0.00000000

1.12833343

1,000.00000000

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

0.00000000

1.91500000

0.00000000

0.00000000

0.00000000

0.00000000

1.91500000

1,000.00000000

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

3.39686323

0.00000000

0.00000000

0.00000000

0.00000000

3.39686323

1,000.00000000

H-RR

95003CBN9

1,000.00000000

0.00000000

3.14674147

0.25012161

2.84660792

0.00000000

0.00000000

3.14674147

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

966.62573858

0.00000000

1.30487611

0.00000000

0.00000000

0.00000000

0.00000000

1.30487611

965.87220992

X-B

95003CBV1

1,000.00000000

0.00000000

0.86104135

0.00000000

0.00000000

0.00000000

0.00000000

0.86104135

1,000.00000000

X-D

95003CBA7

1,000.00000000

0.00000000

1.31352981

0.00000000

0.00000000

0.00000000

0.00000000

1.31352981

1,000.00000000

X-F

95003CBC3

1,000.00000000

0.00000000

1.20936312

0.00000000

0.00000000

0.00000000

0.00000000

1.20936312

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

08/01/25 - 08/30/25

30

0.00

1,119.25

0.00

1,119.25

0.00

0.00

0.00

1,119.25

0.00

A-2

08/01/25 - 08/30/25

30

0.00

19,431.03

0.00

19,431.03

0.00

0.00

0.00

19,431.03

0.00

A-3

08/01/25 - 08/30/25

30

0.00

39,975.83

0.00

39,975.83

0.00

0.00

0.00

39,975.83

0.00

A-SB

08/01/25 - 08/30/25

30

0.00

48,595.04

0.00

48,595.04

0.00

0.00

0.00

48,595.04

0.00

A-4

08/01/25 - 08/30/25

30

0.00

301,639.77

0.00

301,639.77

0.00

0.00

0.00

301,639.77

0.00

A-5

08/01/25 - 08/30/25

30

0.00

733,349.89

0.00

733,349.89

0.00

0.00

0.00

733,349.89

0.00

X-A

08/01/25 - 08/30/25

30

0.00

754,527.65

0.00

754,527.65

0.00

0.00

0.00

754,527.65

0.00

X-B

08/01/25 - 08/30/25

30

0.00

118,247.67

0.00

118,247.67

0.00

0.00

0.00

118,247.67

0.00

X-D

08/01/25 - 08/30/25

30

0.00

59,677.60

0.00

59,677.60

0.00

0.00

0.00

59,677.60

0.00

X-F

08/01/25 - 08/30/25

30

0.00

26,223.83

0.00

26,223.83

0.00

0.00

0.00

26,223.83

0.00

A-S

08/01/25 - 08/30/25

30

0.00

136,440.38

0.00

136,440.38

0.00

0.00

0.00

136,440.38

0.00

B

08/01/25 - 08/30/25

30

0.00

104,425.22

0.00

104,425.22

0.00

0.00

0.00

104,425.22

0.00

C

08/01/25 - 08/30/25

30

0.00

107,381.33

0.00

107,381.33

0.00

0.00

0.00

107,381.33

0.00

D

08/01/25 - 08/30/25

30

0.00

53,779.17

0.00

53,779.17

0.00

0.00

0.00

53,779.17

0.00

E

08/01/25 - 08/30/25

30

0.00

40,872.92

0.00

40,872.92

0.00

0.00

0.00

40,872.92

0.00

F

08/01/25 - 08/30/25

30

0.00

47,433.75

0.00

47,433.75

0.00

0.00

0.00

47,433.75

0.00

G-RR

08/01/25 - 08/30/25

30

0.00

31,567.05

0.00

31,567.05

0.00

0.00

0.00

31,567.05

0.00

H-RR

08/01/25 - 08/30/25

30

88,175.92

115,748.33

0.00

115,748.33

8,522.91

0.00

0.00

107,225.42

96,998.35

Totals

88,175.92

2,740,435.71

0.00

2,740,435.71

8,522.91

0.00

0.00

2,731,912.80

96,998.35

© 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)

3,167,630.95

(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

2,751,863.70

Master Servicing Fee

3,369.40

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,976.24

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

347.35

ARD Interest

0.00

Operating Advisor Fee

1,236.58

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

208.41

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,751,863.70

Total Fees

11,427.98

Principal

Expenses/Reimbursements

Scheduled Principal

435,718.15

Reimbursement for Interest on Advances

64.99

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

7,145.34

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

435,718.15

Total Expenses/Reimbursements

8,522.91

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,731,912.80

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

435,718.15

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

3,167,630.95

Total Funds Collected

3,187,581.85

Total Funds Distributed

3,187,581.84

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 31

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

806,754,832.79

806,754,832.79

Beginning Certificate Balance

806,754,832.20

(-) Scheduled Principal Collections

435,718.15

435,718.15

(-) Principal Distributions

435,718.15

(-) 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

806,319,114.64

806,319,114.64

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

806,861,675.30

806,861,675.30

Ending Certificate Balance

806,319,114.05

Ending Actual Collateral Balance

806,442,952.36

806,442,952.36

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

4.08%

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

27,350,550.67

3.39%

65

4.1805

NAP

Defeased

4

27,350,550.67

3.39%

65

4.1805

NAP

2,000,000 or less

1

1,200,000.00

0.15%

66

4.5100

2.060000

1.30 or less

6

94,725,000.56

11.75%

55

4.2819

1.091018

2,000,001 to 3,000,000

6

14,448,386.78

1.79%

61

4.2158

2.320423

1.31 to 1.40

1

13,352,393.98

1.66%

67

5.1000

1.390000

3,000,001 to 4,000,000

3

10,877,260.65

1.35%

67

4.8036

1.827452

1.41 to 1.50

4

42,916,566.64

5.32%

66

4.3817

1.444972

4,000,001 to 5,000,000

4

18,625,571.54

2.31%

66

4.2382

1.872848

1.51 to 1.60

2

55,255,353.69

6.85%

67

4.5802

1.532260

5,000,001 to 6,000,000

5

27,180,869.88

3.37%

67

4.2471

2.161637

1.61 to 1.70

4

19,286,619.25

2.39%

66

4.4961

1.649376

6,000,001 to 7,000,000

7

46,758,840.98

5.80%

66

4.0989

2.652309

1.71 to 1.80

2

12,823,801.70

1.59%

64

4.3720

1.760235

7,000,001 to 8,000,000

5

37,272,835.64

4.62%

67

4.2156

2.523819

1.81 to 1.90

2

19,153,498.74

2.38%

66

3.9389

1.854622

8,000,001 to 9,000,000

4

34,217,585.21

4.24%

66

3.9582

1.584045

1.91 to 2.00

8

47,724,960.09

5.92%

65

4.1517

1.962170

9,000,001 to 10,000,000

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.50

13

159,712,035.34

19.81%

60

4.0953

2.216986

10,000,001 to 15,000,000

9

109,577,540.43

13.59%

65

4.2490

1.841097

2.51 to 4.00

15

221,568,333.98

27.48%

66

3.6939

2.986673

15,000,001 to 20,000,000

3

51,645,818.59

6.41%

46

4.1421

2.076551

4.01 or greater

3

92,450,000.00

11.47%

61

2.9831

5.634008

20,000,001 to 30,000,000

8

195,663,854.27

24.27%

62

4.1221

2.086448

Totals

64

806,319,114.64

100.00%

63

3.9610

2.521966

30,000,001 to 50,000,000

4

163,600,000.00

20.29%

64

3.5108

3.878686

50,000,001 or greater

1

67,900,000.00

8.42%

67

3.2680

3.170000

Totals

64

806,319,114.64

100.00%

63

3.9610

2.521966

(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

27,350,550.67

3.39%

65

4.1805

NAP

Texas

1

5,800,000.00

0.72%

67

4.0000

3.260000

Arizona

3

37,325,000.00

4.63%

67

4.2950

2.676443

Virginia

4

38,530,735.64

4.78%

66

4.4356

1.471704

Arkansas

1

8,605,949.92

1.07%

63

3.7175

2.560000

Washington

1

48,400,000.00

6.00%

65

2.4050

5.680000

California

8

129,280,498.74

16.03%

59

3.7831

2.405613

West Virginia

2

21,601,580.74

2.68%

67

4.0094

2.623084

Florida

6

35,858,086.12

4.45%

37

4.7297

1.600583

Totals

99

806,319,114.64

100.00%

63

3.9610

2.521966

Georgia

5

22,873,522.05

2.84%

60

4.2677

2.211321

Property Type³

Illinois

10

29,786,343.45

3.69%

67

4.4278

1.613174

Indiana

5

19,652,097.32

2.44%

66

4.3255

1.692027

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Iowa

2

14,390,274.90

1.78%

64

3.8325

2.384673

Properties

Balance

Agg. Bal.

DSCR¹

Kansas

2

7,542,994.07

0.94%

65

4.2458

2.181987

Defeased

5

27,350,550.67

3.39%

65

4.1805

NAP

Kentucky

1

1,055,681.54

0.13%

63

4.3700

1.750000

Industrial

17

121,439,929.74

15.06%

66

4.2137

1.980156

Louisiana

2

23,624,989.39

2.93%

66

4.6350

1.250000

Lodging

8

55,264,243.65

6.85%

58

3.9873

4.538134

Maryland

3

33,597,723.25

4.17%

66

4.1166

1.791712

Mixed Use

5

41,415,775.98

5.14%

65

4.2798

1.396613

Michigan

15

77,727,474.25

9.64%

66

3.7474

2.188679

Mobile Home Park

2

13,419,453.57

1.66%

66

3.8677

2.595727

Missouri

1

2,350,000.00

0.29%

66

5.0000

1.630000

Multi-Family

17

104,801,165.62

13.00%

66

4.1094

2.473980

Nevada

2

36,500,000.00

4.53%

54

3.5580

5.820000

Office

11

284,569,563.83

35.29%

60

3.5841

2.754981

New Jersey

1

7,000,000.00

0.87%

66

3.8100

2.700000

Other

1

6,500,000.00

0.81%

65

4.7200

2.500000

New Mexico

1

5,800,000.00

0.72%

66

4.0980

1.990000

Retail

24

120,128,117.39

14.90%

65

4.2354

2.187411

New York

7

68,600,000.00

8.51%

67

4.6189

1.801946

Self Storage

9

31,430,313.96

3.90%

66

4.0794

2.747746

North Carolina

3

8,355,260.65

1.04%

66

4.8510

1.402457

Totals

99

806,319,114.64

100.00%

63

3.9610

2.521966

Ohio

2

3,548,270.31

0.44%

65

4.4065

2.396512

Pennsylvania

3

76,692,835.64

9.51%

67

3.3566

2.995930

Puerto Rico

1

7,660,000.00

0.95%

67

4.4100

2.020000

South Carolina

1

3,709,245.75

0.46%

67

4.5900

2.390000

Tennessee

1

3,100,000.00

0.38%

66

4.0980

1.960000

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

27,350,550.67

3.39%

65

4.1805

NAP

Defeased

4

27,350,550.67

3.39%

65

4.1805

NAP

3.250% or less

1

48,400,000.00

6.00%

65

2.4050

5.680000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.251% to 3.500%

3

88,175,000.00

10.94%

67

3.2884

3.179804

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.501% to 3.750%

7

142,875,673.70

17.72%

63

3.5899

2.958895

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

3.751% to 4.000%

13

136,291,386.78

16.90%

66

3.9055

2.617223

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.250%

10

107,247,696.19

13.30%

58

4.0873

1.923667

49 months or greater

60

778,968,563.97

96.61%

63

3.9533

2.553160

4.251% to 4.500%

14

97,178,986.68

12.05%

66

4.4017

2.060215

Totals

64

806,319,114.64

100.00%

63

3.9610

2.521966

4.501% to 4.750%

6

72,311,847.40

8.97%

66

4.6524

1.702475

4.751% to 5.000%

4

69,208,318.59

8.58%

52

4.8397

1.488084

5.001% to 5.500%

1

13,352,393.98

1.66%

67

5.1000

1.390000

5.501% or greater

1

3,927,260.65

0.49%

67

5.7000

0.740000

Totals

64

806,319,114.64

100.00%

63

3.9610

2.521966

(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

27,350,550.67

3.39%

65

4.1805

NAP

Defeased

4

27,350,550.67

3.39%

65

4.1805

NAP

57 months or less

6

93,366,417.35

11.58%

39

4.0305

3.368706

Interest Only

28

489,002,500.00

60.65%

64

3.7387

3.013044

58 months to 83 months

54

685,602,146.62

85.03%

66

3.9428

2.442098

298 months or less

4

25,545,997.76

3.17%

61

4.1283

1.784715

84 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months to 344 months

28

264,420,066.21

32.79%

62

4.3332

1.776921

Totals

64

806,319,114.64

100.00%

63

3.9610

2.521966

345 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

64

806,319,114.64

100.00%

63

3.9610

2.521966

(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

27,350,550.67

3.39%

65

4.1805

NAP

No outstanding loans in this group

Underwriter's Information

2

19,711,234.96

2.44%

66

4.6540

1.577108

12 months or less

55

679,857,329.01

84.32%

62

3.9972

2.531377

13 months to 24 months

1

1,200,000.00

0.15%

66

4.5100

2.060000

25 months or greater

2

78,200,000.00

9.70%

67

3.3868

2.996138

Totals

64

806,319,114.64

100.00%

63

3.9610

2.521966

(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

09/11/25

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

09/06/25

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

09/06/25

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

09/06/25

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

09/05/25

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

09/06/25

7

324750007

IN

Various

Various

Actual/360

3.717%

67,008.45

39,084.42

0.00

N/A

12/06/30

--

20,932,418.40

20,893,333.98

09/05/25

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

09/11/25

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

09/11/25

10

301741524

Various Metairie

LA

Actual/360

4.635%

94,440.19

36,818.04

0.00

N/A

03/06/31

--

23,661,807.43

23,624,989.39

09/06/25

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

09/06/25

12

300572157

RT

Burke

VA

Actual/360

4.720%

87,395.72

26,969.21

0.00

N/A

02/06/31

--

21,502,500.11

21,475,530.90

09/06/25

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

09/06/25

14

324750014

OF

Jacksonville

FL

Actual/360

4.978%

72,578.72

24,872.70

0.00

N/A

02/06/26

--

16,933,191.29

16,908,318.59

09/06/25

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

09/06/25

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

09/06/25

17

301741535

LO

Various

Various

Actual/360

4.590%

58,734.84

23,192.67

0.00

N/A

04/06/31

--

14,860,175.68

14,836,983.01

09/06/25

18

324750018

MU

Bethesda

MD

Actual/360

4.030%

50,964.23

25,699.21

0.00

N/A

02/06/31

--

14,685,922.46

14,660,223.25

09/06/25

19

307331230

OF

Herndon

VA

Actual/360

4.020%

49,432.94

24,745.26

0.00

N/A

04/06/31

--

14,280,098.95

14,255,353.69

09/06/25

20

300572176

MF

Macomb

IL

Actual/360

5.100%

58,722.35

18,919.47

0.00

N/A

04/06/31

--

13,371,313.45

13,352,393.98

09/06/25

21

300572141

RT

Bensalem

PA

Actual/360

4.450%

44,168.21

18,796.64

0.00

N/A

01/06/31

10/06/30

11,526,316.79

11,507,520.15

09/06/25

22

301741494

RT

Athens

GA

Actual/360

3.900%

35,488.74

21,583.11

0.00

N/A

02/06/30

--

10,567,367.91

10,545,784.80

09/06/25

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

09/06/25

24

300572137

RT

Various

Various

Actual/360

4.370%

38,442.61

16,995.22

0.00

N/A

12/06/30

--

10,215,796.92

10,198,801.70

02/06/25

25

310956915

OF

Ontario

CA

Actual/360

3.789%

33,444.86

15,414.93

0.00

N/A

04/11/31

--

10,250,511.60

10,235,096.67

09/11/25

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

09/06/25

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

09/06/25

28

300572179

IN

Valencia

CA

Actual/360

3.670%

28,051.97

22,926.74

0.00

N/A

04/06/31

--

8,876,425.48

8,853,498.74

09/06/25

© 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%

28,549.78

14,970.29

0.00

N/A

03/06/31

--

8,449,178.97

8,434,208.68

09/06/25

30

307331218

IN

Detroit

MI

Actual/360

4.300%

30,831.19

13,954.68

0.00

N/A

01/06/31

--

8,326,502.25

8,312,547.57

09/06/25

31

883101130

MF

Chicago

IL

Actual/360

3.958%

29,415.70

13,334.04

0.00

N/A

04/06/31

--

8,630,664.26

8,617,330.22

09/06/25

32

301741536

OF

Philadelphia

PA

Actual/360

3.990%

26,818.72

12,758.91

0.00

N/A

04/06/31

--

7,805,594.55

7,792,835.64

09/06/25

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

09/06/25

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

09/06/25

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

09/06/25

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

09/06/25

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

09/06/25

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

09/11/25

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

09/11/25

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

09/06/25

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

09/06/25

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

09/06/25

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

09/06/25

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

09/06/25

45

301741531

MF

Marion

IN

Actual/360

4.270%

18,528.92

8,345.65

0.00

N/A

04/06/31

--

5,039,215.53

5,030,869.88

09/06/25

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

09/06/25

47

324750047

MF

Indianapolis

IN

Actual/360

3.964%

16,588.77

8,604.37

0.00

N/A

02/06/31

--

4,859,831.81

4,851,227.44

09/06/25

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

09/06/25

49

300572170

MF

Kansas City

KS

Actual/360

4.570%

18,423.86

7,374.22

0.00

N/A

03/06/31

--

4,681,718.32

4,674,344.10

09/06/25

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

09/06/25

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

09/06/25

52

300572181

LO

Nags Head

NC

Actual/360

5.700%

19,313.65

7,608.15

0.00

N/A

04/06/31

--

3,934,868.80

3,927,260.65

09/06/25

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

09/06/25

54

883101132

IN

Holland

MI

Actual/360

4.297%

11,722.44

5,220.87

0.00

N/A

04/06/31

01/06/31

3,168,060.24

3,162,839.37

09/06/25

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

09/06/25

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

09/06/25

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 31

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

57

300572183

MH

Various

LA

Actual/360

4.400%

9,280.26

4,240.28

0.00

N/A

04/11/30

--

2,449,334.76

2,445,094.48

09/11/25

58

883101133

MF

Miami Beach

FL

Actual/360

4.380%

9,900.62

0.00

0.00

N/A

04/06/31

--

2,625,000.00

2,625,000.00

09/06/25

59

307331228

MU

Lake Zurich

IL

Actual/360

4.200%

8,754.87

4,081.83

0.00

N/A

03/06/31

--

2,420,701.08

2,416,619.25

09/06/25

60

307331220

MH

Bartow

FL

Actual/360

4.260%

8,158.05

4,456.99

0.00

N/A

02/06/31

--

2,223,910.56

2,219,453.57

09/06/25

61

324750061

SS

Phoenix

AZ

Actual/360

3.409%

6,678.72

0.00

0.00

N/A

01/06/31

--

2,275,000.00

2,275,000.00

09/06/25

62

300572182

SS

Dunedin

FL

Actual/360

4.500%

7,975.40

2,855.00

0.00

N/A

04/11/30

--

2,058,168.96

2,055,313.96

09/11/25

63

307331227

RT

Port Wentworth

GA

Actual/360

4.510%

4,660.33

0.00

0.00

N/A

03/06/31

--

1,200,000.00

1,200,000.00

09/06/25

7A

324750107

Actual/360

3.717%

20,393.88

11,895.25

0.00

N/A

12/06/30

--

6,370,736.23

6,358,840.98

09/06/25

Totals

2,751,863.70

435,718.15

0.00

806,754,832.79

806,319,114.64

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 31

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

7,683,634.12

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2

6,531,653.71

3,362,343.49

01/01/25

06/30/25

--

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

3,429,671.36

1,638,477.01

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

5

716,717,361.00

666,946,446.00

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

6

5,807,268.79

1,508,099.76

01/01/25

03/31/25

--

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

1,415,821.68

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

9

1,309,290.32

613,514.06

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

10

1,801,318.04

496,688.73

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

11

2,495,105.67

1,154,986.57

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

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

1,265,831.83

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

14

1,080,353.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

15

3,260,229.12

1,744,464.91

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,654,238.50

808,646.05

01/01/25

06/30/25

--

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

1,500,349.45

01/01/25

06/30/25

--

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

375,441.20

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,043,409.75

583,721.77

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,252,366.64

0.00

--

--

--

0.00

0.00

55,291.80

387,762.49

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

0.00

0.00

0.00

0.00

27

847,094.30

421,848.15

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,096,997.78

584,647.09

01/01/25

06/30/25

--

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

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

31

799,071.86

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

32

1,059,571.86

196,515.84

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

33

692,580.00

346,290.00

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

34

1,476,437.55

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

35

866,954.59

496,269.90

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

36

733,403.49

138,947.67

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

37

780,035.62

391,454.85

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

38

688,201.06

352,595.52

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

39

840,798.46

431,340.36

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

40

760,542.68

397,422.56

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

41

705,000.00

388,500.00

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

42

787,170.33

433,709.70

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

43

545,424.57

125,674.74

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

44

785,355.44

394,074.80

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

45

484,155.89

125,102.56

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

46

468,486.78

233,593.89

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

47

551,429.79

156,630.12

01/01/25

03/31/25

--

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

561,440.01

318,940.31

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

50

374,753.76

171,723.82

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

51

357,535.80

178,767.90

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

52

303,726.65

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

53

500,369.17

123,126.47

01/01/25

03/31/25

--

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

253,895.50

125,948.75

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

56

296,152.74

162,548.06

01/01/25

06/30/25

--

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

70,173.67

01/01/25

04/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

59

347,630.81

144,250.47

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

60

304,928.70

81,690.40

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

61

0.00

141,368.76

01/01/25

06/30/25

--

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

811,449,978.99

711,037,702.66

0.00

0.00

55,291.80

387,762.49

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

09/17/25

0

0.00

0

0.00

1

10,198,801.70

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.961027%

3.936172%

63

08/15/25

0

0.00

0

0.00

1

10,215,796.92

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.961194%

3.936331%

64

07/17/25

0

0.00

0

0.00

1

10,232,728.42

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.961361%

3.936490%

65

06/17/25

0

0.00

0

0.00

1

10,250,836.12

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.961543%

3.936662%

66

05/16/25

0

0.00

1

10,267,636.26

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.961708%

3.936819%

67

04/17/25

1

10,285,617.30

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.961887%

3.936990%

68

03/17/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.962051%

3.940328%

69

02/18/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.962260%

3.940531%

70

01/17/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.962421%

3.940688%

71

12/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.962581%

3.940844%

72

11/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.962756%

3.946307%

73

10/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.962915%

3.946465%

74

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 31

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

24

300572137

02/06/25

6

6

55,291.80

387,762.49

3,098.47

10,322,639.39

03/21/25

98

Totals

55,291.80

387,762.49

3,098.47

10,322,639.39

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 31

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

16,908,319

16,908,319

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

24,500,000

24,500,000

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

17,903,193

17,903,193

0

0

> 60 Months

747,007,603

736,808,801

10,198,802

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Sep-25

806,319,115

796,120,313

0

0

10,198,802

0

Aug-25

806,754,833

796,539,036

0

0

10,215,797

0

Jul-25

807,188,954

796,956,226

0

0

10,232,728

0

Jun-25

807,652,881

797,402,045

0

0

10,250,836

0

May-25

808,083,709

797,816,073

0

10,267,636

0

0

Apr-25

808,544,460

798,258,843

10,285,617

0

0

0

Mar-25

808,972,019

808,972,019

0

0

0

0

Feb-25

809,492,853

809,492,853

0

0

0

0

Jan-25

809,916,929

809,916,929

0

0

0

0

Dec-24

810,339,453

810,339,453

0

0

0

0

Nov-24

810,792,195

810,792,195

0

0

0

0

Oct-24

811,211,510

811,211,510

0

0

0

0

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 31

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

14

324750014

16,908,318.59

16,908,318.58

9,800,000.00

02/13/25

953,272.00

0.82000

12/31/24

02/06/26

304

24

300572137

10,198,801.70

10,322,639.39

18,545,000.00

--

1,164,093.64

1.75000

12/31/24

12/06/30

302

Totals

27,107,120.29

27,230,957.97

28,345,000.00

2,117,365.64

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 31

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

14

324750014

OF

FL

12/11/24

13

Asset transferred to special servicing, effective 12/11/24, due to Imminent Monetary Default, however, the loan remains payment current. Borrower and SS were working on documenting a modification agreement based on terms approved by

lender, however, Borrower informed SS that the investors are unwilling to contribute the capital required to consummate the transaction due to the upcoming maturity. Borrower advised SS that they remain committed to the asset and will follow

up with a loan extension proposal i n the near term.

24

300572137

RT

Various

03/21/25

98

Loan transferred to special servicing effective 3/21/2025 due to Imminent Monetary Default related to the bankruptcy and closure of multiple of the single-tenant properties that make up the portfolio. The Loan remains due for the March 2025

payment. RiteA id filed Chapter 11 Bankruptcy on 10/15/2023 and 5/5/2025. As such, three portfolio tenants subsequently ceased to pay rent and vacated their respective properties. The special servicer has determined that only 3 of the 8

portfolio properties are open and operating, there are delinquent taxes and utilities, and some properties are not being managed.The Borrower was sent a default notice, and the loan was accelerated. An ex parte federal complaint for receiver

was filed in May 2025 and successfully granted in June. The receiver has gained access to the collateral properties and found them to be in fair overall condition. Additionally, all monthly rents are being remitted to the receiver. Market

information for each portfolio property has been obtained, and the receiver now intends to engage a third-party broker to market the portfolio for sale.

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 31

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

No modified loans this period

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 31

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹ Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

No liquidated loans this period

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 31

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

No realized losses this period

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 31

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

8

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

12.00

0.00

0.00

0.00

10

0.00

0.00

0.00

0.00

1,312.58

0.00

0.00

0.00

0.00

0.00

0.00

0.00

14

0.00

0.00

3,645.34

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

24

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

46

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

52.99

0.00

0.00

0.00

Total

0.00

0.00

7,145.34

0.00

1,312.58

0.00

0.00

0.00

64.99

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Collateral Shortfall Total

8,522.91

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 31

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 31 of 31

Wells Fargo Commercial Mortgage Trust 2021-C59 published this content on October 01, 2025, and is solely responsible for the information contained herein. Distributed via SEC EDGAR on October 01, 2025 at 14:53 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]