
Distribution Date:	08/15/25	Wells Fargo Commercial Mortgage Trust 2025-5C3
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2025-5C3


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.
Additional Information	5
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Bond / Collateral Reconciliation - Cash Flows	6			trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	8-12	Master Servicer	Trimont LLC
Mortgage Loan Detail (Part 1)	13-14		Attention: CMBS Servicing	trimont.commercial.servicing@cms.trimont.com
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Mortgage Loan Detail (Part 2)	15-16
		Special Servicer	Argentic Services Company LP
Principal Prepayment Detail	17
			Attention: Andrew Hundertmark	ahundertmark@argenticservices.com;
Historical Detail	18			jmayfield@argenticservices.com
Delinquency Loan Detail	19		740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| United States
		Operating Advisor & Asset	BellOak, LLC
Collateral Stratification and Historical Detail	20	Representations Reviewer
Specially Serviced Loan Detail - Part 1	21		Attention: Reporting	Reporting@belloakadvisors.com
Specially Serviced Loan Detail - Part 2	22		200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Modified Loan Detail	23	Trustee	Computershare Trust Company, N.A.
Historical Liquidated Loan Detail	24		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Historical Bond / Collateral Loss Reconciliation Detail	25		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

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 27


				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	95004JAA2	5.191000%	8,317,000.00	7,588,988.85	101,625.43	32,828.70	0.00	0.00	134,454.13	7,487,363.42	30.03%	30.00%
A-3	95004JAC8	6.096000%	575,147,000.00	575,147,000.00	0.00	2,921,746.76	0.00	0.00	2,921,746.76	575,147,000.00	30.03%	30.00%
A-S	95004JAF1	6.390000%	53,137,000.00	53,137,000.00	0.00	282,954.52	0.00	0.00	282,954.52	53,137,000.00	23.65%	23.63%
B	95004JAG9	6.541000%	47,927,000.00	47,927,000.00	0.00	261,242.09	0.00	0.00	261,242.09	47,927,000.00	17.89%	17.88%
C	95004JAH7	6.232000%	37,509,000.00	37,509,000.00	0.00	194,796.74	0.00	0.00	194,796.74	37,509,000.00	13.39%	13.38%
D	95004JAN4	4.250000%	21,879,000.00	21,879,000.00	0.00	77,488.13	0.00	0.00	77,488.13	21,879,000.00	10.76%	10.75%
E	95004JAQ7	4.250000%	11,461,000.00	11,461,000.00	0.00	40,591.04	0.00	0.00	40,591.04	11,461,000.00	9.38%	9.38%
F	95004JAS3	4.250000%	21,880,000.00	21,880,000.00	0.00	77,491.67	0.00	0.00	77,491.67	21,880,000.00	6.76%	6.75%
G-RR	95004JAU8	7.132888%	14,587,000.00	14,587,000.00	0.00	86,706.19	0.00	0.00	86,706.19	14,587,000.00	5.00%	5.00%
J-RR*	95004JAW4	7.132888%	41,676,428.00	41,676,428.00	0.00	241,861.76	0.00	0.00	241,861.76	41,676,428.00	0.00%	0.00%
R	95004JAY0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			833,520,428.00	832,792,416.85	101,625.43	4,217,707.60	0.00	0.00	4,319,333.03	832,690,791.42


X-A	95004JAD6	1.048673%	583,464,000.00	582,735,988.85	0.00	509,249.76	0.00	0.00	509,249.76	582,634,363.42
X-B	95004JAE4	0.733430%	138,573,000.00	138,573,000.00	0.00	84,694.67	0.00	0.00	84,694.67	138,573,000.00
X-D	95004JAJ3	2.882888%	33,340,000.00	33,340,000.00	0.00	80,096.23	0.00	0.00	80,096.23	33,340,000.00
X-F	95004JAL8	2.882888%	21,880,000.00	21,880,000.00	0.00	52,564.65	0.00	0.00	52,564.65	21,880,000.00
Notional SubTotal			777,257,000.00	776,528,988.85	0.00	726,605.31	0.00	0.00	726,605.31	776,427,363.42

Deal Distribution Total					101,625.43	4,944,312.91	0.00	0.00	5,045,938.34

*	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 27


				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	95004JAA2	912.46709751	12.21900084	3.94718047	0.00000000	0.00000000	0.00000000	0.00000000	16.16618132	900.24809667
A-3	95004JAC8	1,000.00000000	0.00000000	5.08000000	0.00000000	0.00000000	0.00000000	0.00000000	5.08000000	1,000.00000000
A-S	95004JAF1	1,000.00000000	0.00000000	5.32499991	0.00000000	0.00000000	0.00000000	0.00000000	5.32499991	1,000.00000000
B	95004JAG9	1,000.00000000	0.00000000	5.45083335	0.00000000	0.00000000	0.00000000	0.00000000	5.45083335	1,000.00000000
C	95004JAH7	1,000.00000000	0.00000000	5.19333333	0.00000000	0.00000000	0.00000000	0.00000000	5.19333333	1,000.00000000
D	95004JAN4	1,000.00000000	0.00000000	3.54166690	0.00000000	0.00000000	0.00000000	0.00000000	3.54166690	1,000.00000000
E	95004JAQ7	1,000.00000000	0.00000000	3.54166652	0.00000000	0.00000000	0.00000000	0.00000000	3.54166652	1,000.00000000
F	95004JAS3	1,000.00000000	0.00000000	3.54166682	0.00000000	0.00000000	0.00000000	0.00000000	3.54166682	1,000.00000000
G-RR	95004JAU8	1,000.00000000	0.00000000	5.94407280	0.00000000	0.00000000	0.00000000	0.00000000	5.94407280	1,000.00000000
J-RR	95004JAW4	1,000.00000000	0.00000000	5.80332268	0.14075031	0.16612556	0.00000000	0.00000000	5.80332268	1,000.00000000
R	95004JAY0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95004JAD6	998.75226038	0.00000000	0.87280408	0.00000000	0.00000000	0.00000000	0.00000000	0.87280408	998.57808437
X-B	95004JAE4	1,000.00000000	0.00000000	0.61119172	0.00000000	0.00000000	0.00000000	0.00000000	0.61119172	1,000.00000000
X-D	95004JAJ3	1,000.00000000	0.00000000	2.40240642	0.00000000	0.00000000	0.00000000	0.00000000	2.40240642	1,000.00000000
X-F	95004JAL8	1,000.00000000	0.00000000	2.40240631	0.00000000	0.00000000	0.00000000	0.00000000	2.40240631	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	07/01/25 - 07/30/25	30	0.00	32,828.70	0.00	32,828.70	0.00	0.00	0.00	32,828.70	0.00
A-3	07/01/25 - 07/30/25	30	0.00	2,921,746.76	0.00	2,921,746.76	0.00	0.00	0.00	2,921,746.76	0.00
A-S	07/01/25 - 07/30/25	30	0.00	282,954.52	0.00	282,954.52	0.00	0.00	0.00	282,954.52	0.00
X-A	07/01/25 - 07/30/25	30	0.00	509,249.76	0.00	509,249.76	0.00	0.00	0.00	509,249.76	0.00
X-B	07/01/25 - 07/30/25	30	0.00	84,694.67	0.00	84,694.67	0.00	0.00	0.00	84,694.67	0.00
X-D	07/01/25 - 07/30/25	30	0.00	80,096.23	0.00	80,096.23	0.00	0.00	0.00	80,096.23	0.00
X-F	07/01/25 - 07/30/25	30	0.00	52,564.65	0.00	52,564.65	0.00	0.00	0.00	52,564.65	0.00
B	07/01/25 - 07/30/25	30	0.00	261,242.09	0.00	261,242.09	0.00	0.00	0.00	261,242.09	0.00
C	07/01/25 - 07/30/25	30	0.00	194,796.74	0.00	194,796.74	0.00	0.00	0.00	194,796.74	0.00
D	07/01/25 - 07/30/25	30	0.00	77,488.13	0.00	77,488.13	0.00	0.00	0.00	77,488.13	0.00
E	07/01/25 - 07/30/25	30	0.00	40,591.04	0.00	40,591.04	0.00	0.00	0.00	40,591.04	0.00
F	07/01/25 - 07/30/25	30	0.00	77,491.67	0.00	77,491.67	0.00	0.00	0.00	77,491.67	0.00
G-RR	07/01/25 - 07/30/25	30	0.00	86,706.19	0.00	86,706.19	0.00	0.00	0.00	86,706.19	0.00
J-RR	07/01/25 - 07/30/25	30	1,051.31	247,727.73	0.00	247,727.73	5,865.97	0.00	0.00	241,861.76	6,923.52
Totals			1,051.31	4,950,178.88	0.00	4,950,178.88	5,865.97	0.00	0.00	4,944,312.91	6,923.52




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


	Additional Information
Total Available Distribution Amount (1)	5,045,938.34
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,970,889.57	Master Servicing Fee	10,964.93
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,110.70
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	358.56
ARD Interest	0.00	Operating Advisor Fee	1,075.69
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	200.80
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,970,889.57	Total Fees	20,710.68

Principal		Expenses/Reimbursements
Scheduled Principal	101,625.43	Reimbursement for Interest on Advances	865.97
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	5,000.00
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	101,625.43	Total Expenses/Reimbursements	5,865.97

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,944,312.91
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	101,625.43
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	5,045,938.34
Total Funds Collected	5,072,515.00	Total Funds Distributed	5,072,514.99

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		832,792,417.65	832,792,417.65	Beginning Certificate Balance	832,792,416.85
(-) Scheduled Principal Collections		101,625.43	101,625.43	(-) Principal Distributions	101,625.43
(-) 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		832,690,792.22	832,690,792.22	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		832,792,417.65	832,792,417.65	Ending Certificate Balance	832,690,791.42
Ending Actual Collateral Balance		832,690,792.22	832,690,792.22



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.80)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.80)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	7.13%
				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 7 of 27


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	$5,000,000 or less	2	9,064,064.45	1.09%	52	7.3810	1.518903	1.20 or less	3	62,050,000.00	7.45%	52	6.7605	1.160985
$5,000,001 to $6,000,000		3	16,450,000.00	1.98%	52	7.0729	1.263009	1.21 to 1.30	8	213,544,691.03	25.65%	53	6.4737	1.253346
$6,000,001 to 7,000,000		2	12,900,000.00	1.55%	53	7.0986	1.722326	1.31 to 1.40	5	139,350,000.00	16.73%	52	6.4735	1.343699
$7,000,001 to $8,000,000		1	7,250,000.00	0.87%	53	7.2300	1.370000	1.41 to 1.50	3	50,304,835.80	6.04%	52	6.9922	1.411272
$8,000,001 to $10,000,000		2	18,600,000.00	2.23%	53	7.2195	1.481290	1.51 to 1.60	3	94,500,000.00	11.35%	52	7.5952	1.563069
$10,000,001 to $15,000,000		4	53,229,835.80	6.39%	52	7.2525	1.364961	1.61 to 1.70	5	92,000,000.00	11.05%	53	7.7615	1.620000
$15,000,001 to $20,000,000		7	123,847,500.00	14.87%	52	7.3323	1.717565	1.71 to 1.80	3	79,624,313.29	9.56%	53	7.4140	1.731162
$20,000,001 to $30,000,000		4	110,250,000.00	13.24%	52	6.9008	1.640839	1.81 to 2.0	2	59,819,452.10	7.18%	52	6.7367	1.874925
$30,000,001 to $50,000,000		8	328,144,452.10	39.41%	52	7.0431	1.479698	2.01 to 2.25	2	23,797,500.00	2.86%	52	7.3740	2.161738
$50,000,001 to $70,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.26 or greater	0	0.00	0.00%	0	0.0000	0.000000
$70,000,001 to $80,000,000		1	70,500,000.00	8.47%	52	6.2300	1.320000	Totals	35	832,690,792.22	100.00%	52	6.9317	1.489994
	$80,000,001 or greater	1	82,454,939.87	9.90%	53	6.1260	1.231800
	Totals	35	832,690,792.22	100.00%	52	6.9317	1.489994
(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 8 of 27


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Arizona	4	34,819,451.93	4.18%	52	7.7180	1.900000
							Industrial	2	16,270,393.75	1.95%	53	6.3518	1.305829
California	19	241,259,775.13	28.97%	53	6.7582	1.506466
							Lodging	3	146,500,000.00	17.59%	53	7.6642	1.605119
Colorado	1	13,700,000.00	1.65%	53	7.0820	1.138200
							Mixed Use	9	69,531,858.05	8.35%	53	6.1799	1.242709
Florida	1	54,500,000.00	6.55%	52	7.5000	1.580000
							Mobile Home Park	15	77,750,000.00	9.34%	52	6.3232	1.324662
Georgia	3	47,000,000.00	5.64%	53	6.6500	1.290000
							Multi-Family	17	250,439,751.15	30.08%	52	6.6915	1.284912
Michigan	1	16,000,000.00	1.92%	53	7.6500	1.620000
							Office	12	198,701,288.47	23.86%	52	7.3755	1.739079
New Jersey	1	4,624,313.21	0.56%	52	7.4300	1.750000
							Retail	5	73,497,500.00	8.83%	52	6.5737	1.735533
New York	13	191,889,751.15	23.04%	52	7.2977	1.547521
							Totals	63	832,690,792.22	100.00%	52	6.9317	1.489994
North Dakota	2	31,600,000.00	3.79%	52	6.2300	1.320000

Ohio	1	44,600,000.00	5.36%	52	6.2300	1.240400

Texas	7	54,500,000.00	6.55%	52	6.8963	1.334358

Virginia	1	42,000,000.00	5.04%	51	6.6100	1.390000

Washington	9	56,197,500.00	6.75%	52	6.5686	1.595480

Totals	63	832,690,792.22	100.00%	52	6.9317	1.489994


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 27


				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
	5.50000 or less	1	25,000,000.00	3.00%	51	5.3700	1.840000	12 months or less	35	832,690,792.22	100.00%	52	6.9317	1.489994
	5.50001 to 6.25000	3	197,554,939.87	23.72%	52	6.1866	1.265217	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	6.25001 to 6.75000	6	151,800,000.00	18.23%	52	6.6045	1.439946	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	6.75001 to 7.25000	8	95,650,000.00	11.49%	52	6.9589	1.292340	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	7.25001 to 7.50000	10	195,866,400.25	23.52%	52	7.4314	1.663181	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	7.5001 or greater	7	166,819,452.10	20.03%	53	7.7437	1.659261	Totals	35	832,690,792.22	100.00%	52	6.9317	1.489994
	Totals	35	832,690,792.22	100.00%	52	6.9317	1.489994
(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 27


				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
	60 months or less	35	832,690,792.22	100.00%	52	6.9317	1.489994	Interest Only	28	665,597,500.00	79.93%	52	6.9567	1.509305
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	357 months or less	7	167,093,292.22	20.07%	53	6.8323	1.413072
	Totals	35	832,690,792.22	100.00%	52	6.9317	1.489994	358 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	35	832,690,792.22	100.00%	52	6.9317	1.489994
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

603,798,601.19

72.51%

7.0910

1.526046

No outstanding loans in this group

12 months or less

228,892,191.03

27.49%

6.5114

1.394892

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

832,690,792.22

100.00%

6.9317

1.489994

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 12 of 27


						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	310968673	Various Alameda		CA	Actual/360	6.126%	435,327.76	69,042.66	0.00	N/A	01/11/30	--	82,523,982.53	82,454,939.87	08/11/25
2	329350002	LO	Brooklyn	NY	Actual/360	7.785%	201,112.50	0.00	0.00	N/A	01/01/30	--	30,000,000.00	30,000,000.00	08/01/25
2A	329350102				Actual/360	7.785%	120,667.50	0.00	0.00	N/A	01/01/30	--	18,000,000.00	18,000,000.00	08/01/25
2B	329350202				Actual/360	7.785%	120,667.50	0.00	0.00	N/A	01/01/30	--	18,000,000.00	18,000,000.00	08/01/25
2C	329350302				Actual/360	7.785%	67,037.50	0.00	0.00	N/A	01/01/30	--	10,000,000.00	10,000,000.00	08/01/25
3	310966953	OF	Various	CA	Actual/360	7.413%	311,191.56	0.00	0.00	N/A	01/11/30	--	48,750,000.00	48,750,000.00	08/11/25
3A	203281080				Actual/360	7.413%	167,564.69	0.00	0.00	N/A	01/11/30	--	26,250,000.00	26,250,000.00	08/11/25
4	329350004	MH	Various	Various	Actual/360	6.230%	378,212.92	0.00	0.00	N/A	12/06/29	--	70,500,000.00	70,500,000.00	08/06/25
5	329350005	LO	Palm Beach	FL	Actual/360	7.500%	263,984.38	0.00	0.00	N/A	12/06/29	--	40,875,000.00	40,875,000.00	08/06/25
5A	329350105				Actual/360	7.500%	87,994.79	0.00	0.00	N/A	12/06/29	--	13,625,000.00	13,625,000.00	08/06/25
6	329350006	MF	Various	GA	Actual/360	6.650%	269,140.28	0.00	0.00	N/A	01/06/30	--	47,000,000.00	47,000,000.00	08/06/25
7	329350007	MF	Cleveland	OH	Actual/360	6.230%	239,266.61	0.00	0.00	N/A	12/06/29	--	44,600,000.00	44,600,000.00	08/06/25
8	301741717	MF	Newport News	VA	Actual/360	6.610%	239,061.67	0.00	0.00	N/A	11/06/29	--	42,000,000.00	42,000,000.00	08/06/25
9	310967547	OF	New York	NY	Actual/360	7.725%	266,083.33	0.00	0.00	N/A	12/11/29	--	40,000,000.00	40,000,000.00	08/11/25
10	600967510	OF	Scottsdale	AZ	Actual/360	7.718%	231,534.54	18,436.23	0.00	N/A	12/11/29	--	34,837,888.33	34,819,452.10	08/11/25
11	301741721	MF	Berkeley	CA	Actual/360	6.560%	170,031.56	0.00	0.00	N/A	12/06/29	--	30,100,000.00	30,100,000.00	08/06/25
12	301741722	MF	Houston	TX	Actual/360	6.842%	170,859.94	0.00	0.00	N/A	12/06/29	--	29,000,000.00	29,000,000.00	06/06/25
13	329350013	RT	Elmhurst	NY	Actual/360	5.370%	115,604.17	0.00	0.00	N/A	11/06/29	--	25,000,000.00	25,000,000.00	08/06/25
14	301741736	MF	Bronx	NY	Actual/360	7.420%	118,843.67	0.00	0.00	N/A	01/06/30	--	18,600,000.00	18,600,000.00	08/06/25
15	301741719	MF	Dallas	TX	Actual/360	6.850%	107,649.65	0.00	0.00	N/A	11/06/29	--	18,250,000.00	18,250,000.00	08/06/25
16	301741729	OF	Chula Vista	CA	Actual/360	6.532%	99,558.57	0.00	0.00	N/A	12/06/29	--	17,700,000.00	17,700,000.00	08/06/25
17	329231008	RT	Auburn	WA	Actual/360	7.330%	109,180.86	0.00	0.00	N/A	12/06/29	--	17,297,500.00	17,297,500.00	08/06/25
18	301741733	LO	Traverse City	MI	Actual/360	7.650%	105,400.00	0.00	0.00	N/A	01/06/30	--	16,000,000.00	16,000,000.00	08/06/25
19	301741716	OF	Long Beach	CA	Actual/360	7.410%	95,161.41	8,797.91	0.00	N/A	11/06/29	--	14,913,633.71	14,904,835.80	08/06/25
20	329350020	RT	Westminster	CO	Actual/360	7.082%	83,547.93	0.00	0.00	N/A	01/01/30	--	13,700,000.00	13,700,000.00	08/01/25
21	410967869	RT	Ridgewood	NY	Actual/360	6.945%	65,784.58	0.00	0.00	N/A	12/11/29	--	11,000,000.00	11,000,000.00	08/11/25
22	310968883	MU	Los Angeles	CA	Actual/360	6.562%	48,595.26	0.00	0.00	N/A	12/11/29	--	8,600,000.00	8,600,000.00	08/11/25
23	301741728	MH	Various	TX	Actual/360	7.230%	45,137.29	0.00	0.00	N/A	01/06/30	--	7,250,000.00	7,250,000.00	08/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 27

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

301741732

Fresno

Actual/360

7.491%

41,928.79

0.00

N/A

01/06/30

6,500,000.00

08/06/25

329350025

Medford

Actual/360

6.700%

36,924.44

0.00

N/A

01/06/30

6,400,000.00

08/06/25

310968274

Los Angeles

Actual/360

6.790%

35,081.67

0.00

N/A

12/11/29

6,000,000.00

08/11/25

399570171

Bronx

Actual/360

7.250%

33,400.35

0.00

N/A

01/06/30

5,350,000.00

08/06/25

399570168

Bronx

Actual/360

7.220%

31,707.83

0.00

N/A

12/06/29

5,100,000.00

08/06/25

301741723

Morris Plains

Actual/360

7.430%

29,603.81

2,687.07

0.00

N/A

12/06/29

4,627,000.36

4,624,313.29

08/06/25

399570167

Bronx

Actual/360

7.330%

28,040.26

2,661.56

0.00

N/A

12/06/29

4,442,412.72

4,439,751.16

08/06/25

Totals

4,970,889.57

101,625.43

0.00

832,792,417.65

832,690,792.22

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 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	5,402,916.70	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	--	--	--	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
6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	1,753,093.80	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	1,154,361.16	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	--	--	--	0.00	0.00	170,395.71	335,962.58	0.00	0.00
13	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	944,489.44	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	1,618,168.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	2,382,875.93	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	590,293.17	01/01/25	06/30/25	--	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
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27


					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
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	236,975.59	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	0.00	14,083,174.75				0.00	0.00	170,395.71	335,962.58	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 27


			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 17 of 27


								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
08/15/25	1	29,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.931716%	6.894133%	52
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.931674%	6.902794%	53
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.931629%	6.902743%	54
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.931588%	6.902698%	55
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.931544%	6.902647%	56
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	6.931503%	6.902603%	57
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	6.931451%	6.902541%	58
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 27

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

Balance

Date

Code²

Date

REO Date

301741722

06/06/25

170,395.71

335,962.58

0.00

29,000,000.00

07/21/25

Totals

170,395.71

335,962.58

0.00

29,000,000.00

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

Page 19 of 27


				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		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		832,690,792	803,690,792	29,000,000			0
> 60 Months		0	0	0			0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Aug-25	832,690,792	803,690,792	29,000,000	0	0		0
Jul-25	832,792,418	832,792,418	0	0	0		0
Jun-25	832,919,780	832,919,780	0	0	0		0
May-25	833,020,108	833,020,108	0	0	0		0
Apr-25	833,146,221	833,146,221	0	0	0		0
Mar-25	833,245,266	833,245,266	0	0	0		0
Feb-25	833,422,960	833,422,960	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 20 of 27


			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
12	301741722	29,000,000.00	29,000,000.00	45,500,000.00	10/21/24	2,925,819.00	1.41000	--	12/06/29	I/O
Totals		29,000,000.00	29,000,000.00	45,500,000.00		2,925,819.00




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
12	301741722	MF	TX	07/21/25	13
The loan was transferred due to payment default and borrower's failure to pay the insurance premiums resulting in cancellation of the insurance policies. Borrower has since provided evidence of reinstatement of the insurance and indicated it will
attempt to bring the loan current in the near term. In the interim, absent a reinstatement or acceptable proposal, lender will post the property for a September 2025 foreclosure 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 22 of 27


				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 23 of 27


			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 24 of 27


			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 25 of 27


			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)
7	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	72.55	0.00	0.00	0.00
12	0.00	0.00	5,000.00	0.00	0.00	0.00	0.00	0.00	771.82	0.00	0.00	0.00
26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	21.60	0.00	0.00	0.00
Total	0.00	0.00	5,000.00	0.00	0.00	0.00	0.00	0.00	865.97	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		5,865.97




© 2021 Computershare. All rights reserved. Confidential.												Page 26 of 27


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 27 of 27

Wells Fargo Commercial Mortgage Trust 2025-5C3 10-D