
Distribution Date:	01/16/26	Wells Fargo Commercial Mortgage Trust 2021-C61
Determination Date:	01/12/26
Next Distribution Date:	02/18/26
Record Date:	12/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2021-C61


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
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	5
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Exchangeable Certificate Factor Detail	6				trustadministrationgroup@computershare.com
Additional Information	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Bond / Collateral Reconciliation - Cash Flows	8	Master Servicer	Trimont LLC
Bond / Collateral Reconciliation - Balances	9		Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Current Mortgage Loan and Property Stratification	10-14
		Special Servicer	CWCapital Asset Management LLC
Mortgage Loan Detail (Part 1)	15-17
			Attention: Brian Hanson	(202) 715-9500	CWCAMContractNotices@cwcapital.com
Mortgage Loan Detail (Part 2)	18-20		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States
Principal Prepayment Detail	21	Operating Advisor & Asset	Pentalpha Surveillance LLC
Historical Detail	22	Representations Reviewer
			Attention: WFCM 2021-C61 Transaction Manager		notices@pentalphasurveillance.com
Delinquency Loan Detail	23
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Collateral Stratification and Historical Detail	24
		Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 1	25		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Specially Serviced Loan Detail - Part 2	26		1100 North Market Street \| Wilmington, DE 19890 \| United States
Modified Loan Detail	27
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	95003QAA7	1.161000%	18,512,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	95003QAC3	2.503000%	108,135,000.00	84,438,339.75	4,394,562.44	176,124.30	0.00	0.00	4,570,686.74	80,043,777.31	31.84%	30.00%
A-SB	95003QAE9	2.525000%	28,529,000.00	28,529,000.00	0.00	60,029.77	0.00	0.00	60,029.77	28,529,000.00	31.84%	30.00%
A-3	95003QAG4	2.406000%	116,100,000.00	116,100,000.00	0.00	232,780.50	0.00	0.00	232,780.50	116,100,000.00	31.84%	30.00%
A-4	95003QAS8	2.658000%	263,816,000.00	263,816,000.00	0.00	584,352.44	0.00	0.00	584,352.44	263,816,000.00	31.84%	30.00%
A-S	95003QBG3	2.861000%	24,844,000.00	24,844,000.00	0.00	59,232.24	0.00	0.00	59,232.24	24,844,000.00	28.37%	26.75%
B	95003QBS7	3.113000%	38,221,000.00	38,221,000.00	0.00	99,151.64	0.00	0.00	99,151.64	38,221,000.00	23.04%	21.75%
C	95003QCC1	3.312000%	41,087,000.00	41,087,000.00	0.00	113,400.12	0.00	0.00	113,400.12	41,087,000.00	17.30%	16.38%
D	95003QCQ0	2.500000%	27,711,000.00	27,711,000.00	0.00	57,731.25	0.00	0.00	57,731.25	27,711,000.00	13.44%	12.75%
E	95003QCS6	2.500000%	8,817,000.00	8,817,000.00	0.00	18,368.75	0.00	0.00	18,368.75	8,817,000.00	12.21%	11.60%
F-RR	95003QCV9	3.899740%	11,249,000.00	11,249,000.00	0.00	36,556.81	0.00	0.00	36,556.81	11,249,000.00	10.64%	10.13%
G-RR	95003QCX5	3.899740%	12,421,000.00	12,421,000.00	0.00	40,365.56	0.00	0.00	40,365.56	12,421,000.00	8.90%	8.50%
H-RR	95003QCZ0	3.899740%	10,511,000.00	10,511,000.00	0.00	34,158.47	0.00	0.00	34,158.47	10,511,000.00	7.44%	7.13%
J-RR	95003QDB2	3.899740%	10,511,000.00	10,511,000.00	0.00	34,158.47	0.00	0.00	34,158.47	10,511,000.00	5.97%	5.75%
K-RR	95003QDD8	3.899740%	7,644,000.00	7,644,000.00	0.00	24,841.34	0.00	0.00	24,841.34	7,644,000.00	4.90%	4.75%
L-RR*	95003QDF3	3.899740%	36,310,400.00	36,310,400.00	0.00	169,383.63	0.00	1,159,830.12	169,383.63	35,150,569.88	0.00%	0.00%
R	95003QDG1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			764,418,400.00	722,209,739.75	4,394,562.44	1,740,635.29	0.00	1,159,830.12	6,135,197.73	716,655,347.19


X-A	95003QBC2	1.335351%	535,092,000.00	492,883,339.75	0.00	548,477.04	0.00	0.00	548,477.04	488,488,777.31
X-B	95003QBE8	0.768347%	104,152,000.00	104,152,000.00	0.00	66,687.43	0.00	0.00	66,687.43	104,152,000.00
X-D	95003QCN7	1.399740%	36,528,000.00	36,528,000.00	0.00	42,608.09	0.00	0.00	42,608.09	36,528,000.00
Notional SubTotal			675,772,000.00	633,563,339.75	0.00	657,772.56	0.00	0.00	657,772.56	629,168,777.31

Deal Distribution Total					4,394,562.44	2,398,407.85	0.00	1,159,830.12	6,792,970.29

*	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	95003QAA7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95003QAC3	780.86040366	40.63959347	1.62874462	0.00000000	0.00000000	0.00000000	0.00000000	42.26833810	740.22081019
A-SB	95003QAE9	1,000.00000000	0.00000000	2.10416664	0.00000000	0.00000000	0.00000000	0.00000000	2.10416664	1,000.00000000
A-3	95003QAG4	1,000.00000000	0.00000000	2.00500000	0.00000000	0.00000000	0.00000000	0.00000000	2.00500000	1,000.00000000
A-4	95003QAS8	1,000.00000000	0.00000000	2.21500000	0.00000000	0.00000000	0.00000000	0.00000000	2.21500000	1,000.00000000
A-S	95003QBG3	1,000.00000000	0.00000000	2.38416680	0.00000000	0.00000000	0.00000000	0.00000000	2.38416680	1,000.00000000
B	95003QBS7	1,000.00000000	0.00000000	2.59416656	0.00000000	0.00000000	0.00000000	0.00000000	2.59416656	1,000.00000000
C	95003QCC1	1,000.00000000	0.00000000	2.76000000	0.00000000	0.00000000	0.00000000	0.00000000	2.76000000	1,000.00000000
D	95003QCQ0	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	95003QCS6	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
F-RR	95003QCV9	1,000.00000000	0.00000000	3.24978309	0.00000000	0.00000000	0.00000000	0.00000000	3.24978309	1,000.00000000
G-RR	95003QCX5	1,000.00000000	0.00000000	3.24978343	0.00000000	0.00000000	0.00000000	0.00000000	3.24978343	1,000.00000000
H-RR	95003QCZ0	1,000.00000000	0.00000000	3.24978308	0.00000000	0.00000000	0.00000000	0.00000000	3.24978308	1,000.00000000
J-RR	95003QDB2	1,000.00000000	0.00000000	3.24978308	0.00000000	0.00000000	0.00000000	0.00000000	3.24978308	1,000.00000000
K-RR	95003QDD8	1,000.00000000	0.00000000	3.24978284	0.00000000	0.00000000	0.00000000	0.00000000	3.24978284	1,000.00000000
L-RR	95003QDF3	1,000.00000000	0.00000000	4.66487921	(1.41509595)	2.32528174	0.00000000	31.94209152	4.66487921	968.05790848
R	95003QDG1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95003QBC2	921.11887255	0.00000000	1.02501446	0.00000000	0.00000000	0.00000000	0.00000000	1.02501446	912.90614943
X-B	95003QBE8	1,000.00000000	0.00000000	0.64028948	0.00000000	0.00000000	0.00000000	0.00000000	0.64028948	1,000.00000000
X-D	95003QCN7	1,000.00000000	0.00000000	1.16645012	0.00000000	0.00000000	0.00000000	0.00000000	1.16645012	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	12/01/25 - 12/30/25	30	0.00	176,124.30	0.00	176,124.30	0.00	0.00	0.00	176,124.30	0.00
A-SB	12/01/25 - 12/30/25	30	0.00	60,029.77	0.00	60,029.77	0.00	0.00	0.00	60,029.77	0.00
A-3	12/01/25 - 12/30/25	30	0.00	232,780.50	0.00	232,780.50	0.00	0.00	0.00	232,780.50	0.00
A-4	12/01/25 - 12/30/25	30	0.00	584,352.44	0.00	584,352.44	0.00	0.00	0.00	584,352.44	0.00
X-A	12/01/25 - 12/30/25	30	0.00	548,477.04	0.00	548,477.04	0.00	0.00	0.00	548,477.04	0.00
X-B	12/01/25 - 12/30/25	30	0.00	66,687.43	0.00	66,687.43	0.00	0.00	0.00	66,687.43	0.00
A-S	12/01/25 - 12/30/25	30	0.00	59,232.24	0.00	59,232.24	0.00	0.00	0.00	59,232.24	0.00
B	12/01/25 - 12/30/25	30	0.00	99,151.64	0.00	99,151.64	0.00	0.00	0.00	99,151.64	0.00
C	12/01/25 - 12/30/25	30	0.00	113,400.12	0.00	113,400.12	0.00	0.00	0.00	113,400.12	0.00
X-D	12/01/25 - 12/30/25	30	0.00	42,608.09	0.00	42,608.09	0.00	0.00	0.00	42,608.09	0.00
D	12/01/25 - 12/30/25	30	0.00	57,731.25	0.00	57,731.25	0.00	0.00	0.00	57,731.25	0.00
E	12/01/25 - 12/30/25	30	0.00	18,368.75	0.00	18,368.75	0.00	0.00	0.00	18,368.75	0.00
F-RR	12/01/25 - 12/30/25	30	0.00	36,556.81	0.00	36,556.81	0.00	0.00	0.00	36,556.81	0.00
G-RR	12/01/25 - 12/30/25	30	0.00	40,365.56	0.00	40,365.56	0.00	0.00	0.00	40,365.56	0.00
H-RR	12/01/25 - 12/30/25	30	0.00	34,158.47	0.00	34,158.47	0.00	0.00	0.00	34,158.47	0.00
J-RR	12/01/25 - 12/30/25	30	0.00	34,158.47	0.00	34,158.47	0.00	0.00	0.00	34,158.47	0.00
K-RR	12/01/25 - 12/30/25	30	0.00	24,841.34	0.00	24,841.34	0.00	0.00	0.00	24,841.34	0.00
L-RR	12/01/25 - 12/30/25	30	135,374.67	118,000.93	0.00	118,000.93	(51,382.70)	0.00	0.00	169,383.63	84,431.91
Totals			135,374.67	2,347,025.15	0.00	2,347,025.15	(51,382.70)	0.00	0.00	2,398,407.85	84,431.91




© 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-3 (EC)	95003QAG4	2.406000%	116,100,000.00	116,100,000.00	0.00	232,780.50	0.00	0.00	232,780.50	116,100,000.00
A-3-1	95003QAJ8	N/A	116,100,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	95003QAL3	N/A	116,100,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	95003QAN9	N/A	116,100,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	95003QAQ2	N/A	116,100,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4 (EC)	95003QAS8	2.658000%	263,816,000.00	263,816,000.00	0.00	584,352.44	0.00	0.00	584,352.44	263,816,000.00
A-4-1	95003QAU3	N/A	263,816,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	95003QAW9	N/A	263,816,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	95003QAY5	N/A	263,816,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	95003QBA6	N/A	263,816,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	95003QBG3	2.861000%	24,844,000.00	24,844,000.00	0.00	59,232.24	0.00	0.00	59,232.24	24,844,000.00
A-S-1	95003QBJ7	N/A	24,844,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	95003QBL2	N/A	24,844,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	95003QBN8	N/A	24,844,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	95003QBQ1	N/A	24,844,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	95003QBS7	3.113000%	38,221,000.00	38,221,000.00	0.00	99,151.64	0.00	0.00	99,151.64	38,221,000.00
B-1	95003QBU2	N/A	38,221,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	95003QBW8	N/A	38,221,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	95003QBY4	N/A	38,221,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	95003QCA5	N/A	38,221,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	95003QCC1	3.312000%	41,087,000.00	41,087,000.00	0.00	113,400.12	0.00	0.00	113,400.12	41,087,000.00
C-1	95003QCE7	N/A	41,087,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	95003QCG2	N/A	41,087,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	95003QCJ6	N/A	41,087,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	95003QCL1	N/A	41,087,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			2,420,340,000.00	484,068,000.00	0.00	1,088,916.94	0.00	0.00	1,088,916.94	484,068,000.00




© 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-3-1	95003QAJ8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	95003QAL3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-1	95003QAU3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	95003QAW9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	95003QBJ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	95003QBL2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	95003QBU2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	95003QBW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	95003QCE7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	95003QCG2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-3-X1	95003QAN9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	95003QAQ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X1	95003QAY5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	95003QBA6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	95003QBN8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	95003QBQ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	95003QBY4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	95003QCA5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	95003QCJ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	95003QCL1	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)	6,792,970.29
(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	2,437,046.41	Master Servicing Fee	4,031.94
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,773.55
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	310.95
ARD Interest	0.00	Operating Advisor Fee	1,194.05
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	186.57
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,437,046.41	Total Fees	11,787.07

Principal		Expenses/Reimbursements
Scheduled Principal	454,392.99	Reimbursement for Interest on Advances	(2,382.70)
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	3,940,169.45	Special Servicing Fees (Monthly)	(49,000.00)
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	4,394,562.44	Total Expenses/Reimbursements	(51,382.70)

		Interest Reserve Deposit	78,234.17

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,398,407.85
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	4,394,562.44
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	6,792,970.29
Total Funds Collected	6,831,608.85	Total Funds Distributed	6,831,608.83


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		722,209,740.18	722,209,740.18	Beginning Certificate Balance	722,209,739.75
(-) Scheduled Principal Collections		454,392.99	454,392.99	(-) Principal Distributions	4,394,562.44
(-) Unscheduled Principal Collections		3,940,169.45	3,940,169.45	(-) Realized Losses	1,159,830.12
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	1,159,830.55
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		1,159,830.55	1,159,830.55	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		716,655,347.19	716,655,347.19	Certificate Other Adjustments**	(0.43)
Beginning Actual Collateral Balance		722,269,250.85	722,269,250.85	Ending Certificate Balance	716,655,347.19
Ending Actual Collateral Balance		716,733,523.30	716,733,523.30



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.43)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.43
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.90%
				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	2	18,195,590.24	2.54%	36	4.3914	NAP	Defeased	2	18,195,590.24	2.54%	36	4.3914	NAP
	2,000,000 or less	1	1,905,140.41	0.27%	70	4.4400	3.369100	1.40 or less	3	36,092,075.26	5.04%	65	4.2096	1.144053
2,000,001 to 3,000,000		3	7,960,614.92	1.11%	69	3.9897	1.950629	1.41 to 1.50	4	50,180,519.19	7.00%	66	3.8545	1.462051
3,000,001 to 4,000,000		10	35,419,561.95	4.94%	69	3.9886	2.287909	1.51 to 1.60	0	0.00	0.00%	0	0.0000	0.000000
4,000,001 to 5,000,000		2	9,211,223.06	1.29%	69	3.7302	2.753198	1.61 to 1.70	4	31,037,204.30	4.33%	70	3.6851	1.662980
5,000,001 to 6,000,000		3	16,283,093.41	2.27%	69	3.8752	2.911713	1.71 to 1.80	1	2,875,000.00	0.40%	70	4.7400	1.729700
6,000,001 to 7,000,000		4	26,018,444.94	3.63%	69	3.9835	2.094364	1.81 to 1.90	4	28,208,249.08	3.94%	70	4.1524	1.881852
7,000,001 to 8,000,000		7	53,640,314.15	7.48%	64	3.7646	2.747533	1.91 to 2.00	8	97,171,631.42	13.56%	65	4.5741	1.948789
8,000,001 to 9,000,000		2	16,650,000.00	2.32%	69	4.0446	2.323778	2.01 to 2.50	11	174,687,594.45	24.38%	65	3.8134	2.170609
9,000,001 to 10,000,000		3	29,482,076.84	4.11%	64	4.3646	2.869626	2.51 to 3.00	11	169,642,257.38	23.67%	53	3.7627	2.690118
10,000,001 to 15,000,000		10	126,973,329.54	17.72%	61	3.7669	2.641145	3.01 to 3.51	6	48,780,140.41	6.81%	69	3.5458	3.179789
15,000,001 to 20,000,000		5	87,247,247.17	12.17%	43	3.7350	2.434590	3.51 to 4.00	2	24,908,093.07	3.48%	30	3.9111	3.597397
20,000,001 to 30,000,000		4	90,668,710.56	12.65%	53	3.7730	1.915340	4.01 or greater	4	34,876,992.39	4.87%	70	3.4478	4.864702
30,000,001 to 50,000,000		2	72,000,000.00	10.05%	70	4.5250	2.086444	Totals	60	716,655,347.19	100.00%	61	3.9209	2.372756
	50,000,001 or greater	2	125,000,000.00	17.44%	70	3.8195	2.328332
	Totals	60	716,655,347.19	100.00%	61	3.9209	2.372756
(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	2	18,195,590.24	2.54%	36	4.3914	NAP	New York	7	70,937,955.92	9.90%	69	4.6519	2.080772
Alabama	2	3,214,348.55	0.45%	65	3.2225	1.985497	North Carolina	1	2,350,000.00	0.33%	67	3.5000	4.373800
Arizona	3	13,469,832.66	1.88%	69	3.1910	3.110535	North Dakota	1	81,878.92	0.01%	47	4.8500	0.842600
California	10	84,693,450.02	11.82%	68	3.6564	2.413392	Ohio	7	20,133,017.14	2.81%	54	3.6521	3.476802
Colorado	1	17,178.55	0.00%	47	4.8500	0.842600	Oklahoma	3	23,250,483.50	3.24%	64	3.9406	1.819175
Connecticut	1	361,718.30	0.05%	8	3.5160	2.638100	Oregon	2	12,931,580.79	1.80%	70	3.5128	1.684471
Florida	11	132,744,743.29	18.52%	69	3.8864	2.337775	Pennsylvania	5	20,173,743.37	2.81%	43	3.9242	2.417296
Georgia	6	22,500,581.64	3.14%	60	3.8051	2.205986	South Carolina	2	4,005,140.41	0.56%	69	4.2540	2.795225
Illinois	9	21,463,976.02	3.00%	48	4.6205	2.130081	South Dakota	2	11,735,064.92	1.64%	48	4.3857	1.968588
Indiana	3	12,190,776.44	1.70%	4	3.7014	2.823370	Tennessee	4	28,033,557.79	3.91%	70	3.9111	1.639043
Iowa	2	289,526.65	0.04%	47	4.8500	0.842600	Texas	7	77,222,540.11	10.78%	66	3.8380	2.553803
Kansas	6	9,258,439.29	1.29%	67	3.9265	3.087400	Utah	1	128,534.97	0.02%	47	4.8500	0.842600
Kentucky	1	563,854.99	0.08%	8	3.5160	2.638100	Virginia	8	30,836,743.58	4.30%	64	3.5590	2.235648
Louisiana	2	470,848.06	0.07%	21	3.9608	2.039391	Washington	2	8,929,127.10	1.25%	53	3.9758	2.178395
Maine	1	457,467.26	0.06%	8	3.5160	2.638100	Wisconsin	2	5,167,727.13	0.72%	7	3.5622	2.684303
Maryland	2	7,492,531.29	1.05%	69	3.3486	3.228280	Wyoming	6	1,570,058.17	0.22%	47	4.8500	0.842600
Michigan	19	32,061,419.99	4.47%	65	3.8021	1.984778	Totals	162	716,655,347.19	100.00%	61	3.9209	2.372756
Minnesota	2	3,432,011.06	0.48%	70	3.9584	1.912229
									Property Type³
Mississippi	1	5,025,000.00	0.70%	70	4.1500	2.762700
Missouri	3	1,542,807.03	0.22%	19	3.9025	2.117871		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Montana	2	320,382.74	0.04%	47	4.8500	0.842600		Properties	Balance	Agg. Bal.			DSCR¹
Nebraska	4	889,766.08	0.12%	47	4.8500	0.842600	Defeased	2	18,195,590.24	2.54%	36	4.3914	NAP
Nevada	5	27,289,302.43	3.81%	33	3.7800	3.985282	Industrial	15	84,009,415.62	11.72%	41	3.8171	2.905084
New Jersey	1	393,634.62	0.05%	8	3.5160	2.638100	Lodging	46	25,455,099.71	3.55%	63	4.8360	2.099832
New Mexico	3	829,006.14	0.12%	47	4.8500	0.842600	Mixed Use	4	102,840,000.00	14.35%	70	4.0681	2.026946
							Mobile Home Park	16	26,016,370.94	3.63%	70	3.9941	1.548119
							Multi-Family	14	93,501,992.39	13.05%	70	3.7630	3.000764
							Office	13	170,937,278.55	23.85%	69	3.9918	2.249607
							Retail	44	145,338,935.66	20.28%	50	3.7988	2.221447
							Self Storage	8	50,360,664.07	7.03%	70	3.5283	2.720637
							Totals	162	716,655,347.19	100.00%	61	3.9209	2.372756

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	2	18,195,590.24	2.54%	36	4.3914	NAP	Defeased	2	18,195,590.24	2.54%	36	4.3914	NAP
	3.500% or less	11	101,842,544.79	14.21%	70	3.3273	3.118141	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	9	114,188,981.67	15.93%	37	3.6370	2.573897	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	20	337,587,983.11	47.11%	66	3.8706	2.252907	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	7	34,474,141.51	4.81%	69	4.1408	2.157747	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	6	48,907,990.37	6.82%	65	4.3900	2.221484	49 months or greater	58	698,459,756.95	97.46%	62	3.9087	2.381831
	4.501% to 4.750%	2	6,845,000.00	0.96%	70	4.6994	1.676399	Totals	60	716,655,347.19	100.00%	61	3.9209	2.372756
	4.751% to 5.000%	1	7,708,797.73	1.08%	47	4.8500	0.842600
	5.001% to 5.250%	1	37,000,000.00	5.16%	69	5.0500	1.934000
	5.251% or greater	1	9,904,317.77	1.38%	70	5.5900	1.920900
	Totals	60	716,655,347.19	100.00%	61	3.9209	2.372756
(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	2	18,195,590.24	2.54%	36	4.3914	NAP	Defeased	2	18,195,590.24	2.54%	36	4.3914	NAP
	60 months or less	8	110,199,954.80	15.38%	21	3.8934	2.448548	Interest Only	28	405,168,851.00	56.54%	61	3.8653	2.546772
	61 months or greater	50	588,259,802.15	82.08%	70	3.9115	2.369332	300 months or less	3	31,891,018.43	4.45%	28	4.1568	2.465528
	Totals	60	716,655,347.19	100.00%	61	3.9209	2.372756	301 months or greater	27	261,399,887.52	36.47%	68	3.9457	2.115961
								Totals	60	716,655,347.19	100.00%	61	3.9209	2.372756
(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	2	18,195,590.24	2.54%	36	4.3914	NAP			No outstanding loans in this group
Underwriter's Information		1	13,313,851.00	1.86%	4	3.7100	2.260000
	12 months or less	55	665,479,857.85	92.86%	63	3.9263	2.372692
	13 months to 24 months	1	6,666,048.10	0.93%	70	4.0660	1.956500
	25 months or greater	1	13,000,000.00	1.81%	70	3.1310	3.192500
	Totals	60	716,655,347.19	100.00%	61	3.9209	2.372756
(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	310959968	OF	The Woodlands	TX	Actual/360	3.827%	230,683.06	0.00	0.00	N/A	10/11/31	--	70,000,000.00	70,000,000.00	01/11/26
2	28002449	MU	Miami Beach	FL	Actual/360	3.810%	180,445.83	0.00	0.00	N/A	12/06/31	--	55,000,000.00	55,000,000.00	01/06/26
3	300572271	Various Various		NY	Actual/360	5.050%	160,898.61	0.00	0.00	N/A	10/06/31	--	37,000,000.00	37,000,000.00	01/06/26
4	325790004	MF	Various	FL	Actual/360	3.970%	119,651.39	0.00	0.00	N/A	12/06/31	--	35,000,000.00	35,000,000.00	01/06/26
5	325790005	IN	Various	Various	Actual/360	3.710%	63,894.44	0.00	0.00	N/A	05/06/26	--	20,000,000.00	20,000,000.00	01/06/26
5A	325790105				Actual/360	3.710%	42,534.06	0.00	0.00	N/A	05/06/26	--	13,313,851.00	13,313,851.00	01/06/26
7	28002438	MU	Santa Clarita	CA	Actual/360	3.799%	81,784.03	0.00	0.00	N/A	10/06/31	--	25,000,000.00	25,000,000.00	01/06/26
8	310959854	Various Various		Various	Actual/360	3.516%	72,058.47	0.00	0.00	N/A	09/11/26	--	23,800,000.00	23,800,000.00	01/11/26
9	324921003	OF	Nashville	TN	Actual/360	3.860%	71,873.76	37,961.04	0.00	N/A	11/06/31	--	21,623,394.07	21,585,433.03	01/06/26
10	300572283	MH	Various	Various	Actual/360	3.950%	69,090.43	29,138.78	0.00	N/A	11/06/31	--	20,312,416.31	20,283,277.53	01/06/26
11	310958868	RT	Reno	NV	Actual/360	3.930%	57,895.54	41,660.55	0.00	N/A	12/01/26	--	17,107,769.40	17,066,108.85	01/01/26
12	310958162	RT	Highland	CA	Actual/360	3.720%	56,717.71	26,867.60	0.00	N/A	09/11/31	--	17,705,841.91	17,678,974.31	01/11/26
13	307331256	OF	Alexandria	VA	Actual/360	3.390%	48,203.97	31,323.56	0.00	N/A	12/06/31	--	16,512,922.31	16,481,598.75	01/06/26
14	307331255	OF	Tulsa	OK	Actual/360	3.930%	54,310.42	27,822.49	0.00	N/A	11/06/31	--	16,048,387.75	16,020,565.26	01/06/26
15	410959118	SS	Thousand Oaks	CA	Actual/360	3.253%	39,216.72	0.00	0.00	N/A	11/11/31	--	14,000,000.00	14,000,000.00	01/11/26
16	325790016	MF	Various	OH	Actual/360	3.660%	40,657.94	23,465.35	0.00	N/A	11/06/31	--	12,900,457.74	12,876,992.39	01/06/26
17	300572059	RT	Lacey	WA	Actual/360	4.405%	48,243.73	22,906.26	0.00	N/A	01/06/30	09/06/29	12,718,496.50	12,695,590.24	01/06/26
18	324921002	IN	Plainview	NY	Actual/360	4.400%	52,097.22	0.00	0.00	N/A	11/06/31	--	13,750,000.00	13,750,000.00	01/06/26
19	610959510	SS	Flagstaff	AZ	Actual/360	3.131%	35,049.81	0.00	0.00	N/A	11/11/31	--	13,000,000.00	13,000,000.00	01/11/26
20	307331251	RT	Salem	OR	Actual/360	3.490%	38,272.78	20,030.49	0.00	N/A	11/06/31	--	12,735,190.34	12,715,159.85	01/06/26
21	325790021	MF	Webster	NY	Actual/360	3.850%	40,943.68	0.00	0.00	N/A	10/06/31	--	12,350,000.00	12,350,000.00	01/06/26
22	325790022	RT	Mitchell	SD	Actual/360	4.381%	43,883.64	15,096.77	0.00	N/A	01/06/30	--	11,632,423.07	11,617,326.30	01/06/26
23	410959614	SS	Lake Orion	MI	Actual/360	3.535%	35,615.12	0.00	0.00	N/A	11/11/31	--	11,700,000.00	11,700,000.00	01/11/26
24	325790024	OF	Various	FL	Actual/360	4.365%	43,789.44	0.00	0.00	N/A	11/06/31	--	11,650,000.00	11,650,000.00	01/06/26
25	300572281	LO	Marion	IL	Actual/360	5.590%	47,735.59	12,476.51	0.00	N/A	11/06/31	--	9,916,794.28	9,904,317.77	01/06/26
26	28002368	RT	Tamarac	FL	Actual/360	4.000%	33,042.01	15,081.45	0.00	N/A	03/06/30	--	9,592,840.52	9,577,759.07	01/06/26
27	300572293	MF	Las Vegas	NV	Actual/360	3.500%	30,138.89	0.00	0.00	N/A	11/06/31	--	10,000,000.00	10,000,000.00	01/06/26
28	323010403	LO	Various	Various	Actual/360	4.850%	32,314.40	28,603.23	0.00	N/A	12/06/29	--	7,737,400.96	7,708,797.73	11/06/25




© 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	325790029	IN	Park City	KS	Actual/360	3.850%	28,345.62	0.00	0.00	N/A	10/06/31	--	8,550,000.00	8,550,000.00	01/06/26
30	307331253	LO	Middleburg	FL	Actual/360	3.870%	26,179.29	13,766.56	0.00	N/A	11/06/31	--	7,855,750.78	7,841,984.22	01/06/26
31	410958704	RT	Concord	CA	Actual/360	3.429%	22,735.65	14,651.98	0.00	N/A	10/11/31	--	7,699,823.25	7,685,171.27	01/11/26
32	325790032	OF	Savannah	GA	Actual/360	3.921%	26,505.82	12,033.26	0.00	N/A	11/06/31	--	7,850,282.34	7,838,249.08	01/06/26
33	300572285	IN	Pasadena	CA	Actual/360	4.250%	29,643.75	0.00	0.00	N/A	11/06/31	--	8,100,000.00	8,100,000.00	01/06/26
34	325790034	IN	Thousand Oaks	CA	Actual/360	3.015%	20,770.00	0.00	0.00	N/A	11/06/31	--	8,000,000.00	8,000,000.00	01/06/26
35	28002363	RT	Enid	OK	Actual/360	3.950%	24,251.30	13,711.68	0.00	N/A	03/06/30	--	7,129,823.53	7,116,111.85	01/06/26
36	325790036	MF	Cambridge	MD	Actual/360	3.340%	21,427.03	0.00	0.00	N/A	10/06/31	--	7,450,000.00	7,450,000.00	01/06/26
37	28002425	RT	Aylett	VA	Actual/360	3.766%	21,659.16	11,982.58	0.00	N/A	10/06/31	--	6,678,855.76	6,666,873.18	01/06/26
38	325790038	RT	North Bend	WA	Actual/360	4.066%	23,372.43	9,351.08	0.00	N/A	11/06/31	--	6,675,399.18	6,666,048.10	11/06/25
39	325790039	MF	Venice	FL	Actual/360	3.640%	20,373.89	0.00	0.00	N/A	10/06/31	--	6,500,000.00	6,500,000.00	01/06/26
40	300572280	SS	Various	Various	Actual/360	4.490%	23,946.33	7,937.42	0.00	N/A	11/06/31	--	6,193,461.08	6,185,523.66	01/06/26
41	300572272	MH	Various	MI	Actual/360	4.150%	20,522.21	9,616.20	0.00	N/A	10/06/31	--	5,742,709.61	5,733,093.41	01/06/26
42	325790042	MF	Jacksonville	FL	Actual/360	3.340%	15,890.51	0.00	0.00	N/A	10/06/31	--	5,525,000.00	5,525,000.00	01/06/26
43	300572273	IN	South Holland	IL	Actual/360	4.360%	20,649.44	0.00	0.00	N/A	10/06/26	07/06/26	5,500,000.00	5,500,000.00	01/06/26
44	325790044	RT	Various	MI	Actual/360	3.600%	15,810.00	3,940,169.45	0.00	N/A	10/06/31	--	5,100,000.00	0.00	01/06/26
45	307331252	RT	Corinth	MS	Actual/360	4.150%	17,957.40	0.00	0.00	N/A	11/06/31	--	5,025,000.00	5,025,000.00	01/06/26
46	300572276	RT	Hiram	GA	Actual/360	3.620%	14,353.74	8,434.76	0.00	N/A	11/06/31	--	4,604,657.82	4,596,223.06	01/06/26
47	325790047	IN	Harrisonburg	VA	Actual/360	3.840%	15,260.27	0.00	0.00	N/A	10/06/31	--	4,615,000.00	4,615,000.00	01/06/26
48	300572279	IN	Philadelphia	PA	Actual/360	3.620%	11,626.53	6,832.15	0.00	N/A	11/06/31	--	3,729,773.06	3,722,940.91	01/06/26
49	410958396	RT	Various	Various	Actual/360	3.500%	12,055.56	0.00	0.00	N/A	08/11/31	--	4,000,000.00	4,000,000.00	01/11/26
50	300572278	MU	New York	NY	Actual/360	4.670%	15,964.91	0.00	0.00	N/A	11/06/31	--	3,970,000.00	3,970,000.00	01/06/26
51	300572284	MF	New York	NY	Actual/360	4.270%	13,972.39	0.00	0.00	N/A	11/06/31	--	3,800,000.00	3,800,000.00	01/06/26
52	610958085	RT	Socorro	TX	Actual/360	4.033%	12,849.59	0.00	0.00	N/A	07/11/31	--	3,700,000.00	3,700,000.00	01/11/26
53	300572275	SS	Gainesville	GA	Actual/360	3.880%	11,927.77	0.00	0.00	N/A	11/06/31	--	3,570,000.00	3,570,000.00	01/06/26
54	300572292	RT	Farmington	MN	Actual/360	3.950%	11,564.72	0.00	0.00	N/A	11/06/31	--	3,400,000.00	3,400,000.00	01/06/26
55	307331254	RT	Macon	GA	Actual/360	3.830%	10,098.73	5,404.42	0.00	N/A	11/06/31	--	3,062,025.46	3,056,621.04	01/06/26
56	300572269	RT	Moody	AL	Actual/360	3.200%	8,243.34	5,919.95	0.00	N/A	10/06/31	--	2,991,534.87	2,985,614.92	01/06/26




© 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

300572291

Goodlettsville

Actual/360

4.150%

11,256.88

0.00

N/A

11/06/31

3,150,000.00

01/06/26

300572290

Murfreesboro

Actual/360

3.950%

10,374.24

0.00

N/A

11/06/31

3,050,000.00

01/06/26

300572286

Thousand Oaks

Actual/360

4.740%

11,734.79

0.00

N/A

11/06/31

2,875,000.00

01/06/26

325790060

Boiling Springs

Actual/360

4.085%

7,387.58

0.00

N/A

10/06/31

2,100,000.00

01/06/26

325790061

Greenville

Actual/360

4.440%

7,292.85

2,316.87

0.00

N/A

11/06/31

1,907,457.28

1,905,140.41

01/06/26

Totals

2,437,046.41

4,394,562.44

0.00

722,209,740.18

716,655,347.19

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	25,184,381.97	19,475,532.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	3,852,630.26	3,252,712.14	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	2,123,157.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	8,127,613.00	7,680,948.18	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	3,329,821.00	2,715,380.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	2,044,182.00	1,607,400.12	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	6,589,492.87	5,009,150.97	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,805,815.58	1,047,331.08	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1,680,607.90	734,094.56	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	15,391,539.00	16,222,654.97	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,566,388.61	1,132,296.95	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,492,633.00	1,796,212.15	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,285,592.00	1,753,739.68	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,398,450.00	1,036,950.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,905,100.00	832,336.31	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
18	1,178,925.15	903,900.14	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,328,575.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,121,805.50	973,230.77	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,381,373.79	1,117,802.19	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,378,763.56	1,062,680.88	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,061,259.81	733,724.98	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,877,238.03	1,212,760.55	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,387,614.70	1,562,078.75	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,424,456.46	921,171.29	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,591,358.35	1,285,768.93	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	5,907,177.00	01/01/25	06/30/25	--	0.00	0.00	60,809.56	122,888.97	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	1,403,955.84	858,209.52	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,850,974.26	1,871,113.26	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	707,753.20	578,178.50	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,109,297.02	681,466.82	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	704,665.90	359,337.78	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,440,820.71	821,747.24	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	798,796.47	554,889.42	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	850,330.36	633,368.53	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	858,646.22	538,200.37	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	572,324.00	0.00	--	--	--	0.00	0.00	32,623.09	65,390.42	0.00	0.00
39	665,792.69	469,444.27	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	809,188.36	672,337.08	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	862,721.36	779,213.51	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	666,906.67	459,727.30	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
44	0.00	361,223.25	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
45	672,628.00	512,710.78	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	870,190.68	604,769.27	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	495,510.81	407,969.55	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	452,412.63	520,051.07	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	589,781.94	485,090.31	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	300,127.74	234,132.59	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	266,917.42	185,750.13	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	329,664.00	247,248.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	321,793.56	205,791.01	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	262,000.00	196,500.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	483,696.74	323,657.86	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	328,968.04	246,726.28	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 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	357,299.41	260,391.32	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
58	233,000.00	174,750.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
59	236,969.44	184,352.29	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	186,961.68	155,060.32	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
61	258,355.85	221,017.97	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	113,334,068.56	96,904,618.14				0.00	0.00	93,432.65	188,279.39	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
44	325790044	3,940,169.45	Disposition	0.00	0.00
Totals		3,940,169.45		0.00	0.00
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
01/16/26	2	14,374,845.83	0	0.00	0	0.00	0	0.00	1	7,708,797.73	0	0.00	0	0.00	1	3,940,169.45	3.920932%	3.896953%	61
12/17/25	0	0.00	1	6,675,399.18	1	5,100,000.00	0	0.00	1	7,737,400.96	0	0.00	0	0.00	0	0.00	3.918693%	3.892985%	62
11/18/25	1	6,685,470.09	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.918725%	3.893009%	63
10/20/25	0	0.00	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.918752%	3.893028%	64
09/17/25	1	6,704,758.96	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.918782%	3.893050%	65
08/15/25	0	0.00	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	1	44,038.49	0	0.00	3.918807%	3.895386%	66
07/17/25	0	0.00	0	0.00	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.918889%	3.895447%	67
06/17/25	0	0.00	1	7,953,336.65	1	5,100,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.918918%	3.895470%	68
05/16/25	1	7,980,922.84	0	0.00	1	5,100,000.00	0	0.00

Wells Fargo Commercial Mortgage Trust 2021-C61 10-D