
Distribution Date:	10/20/25	Wells Fargo Commercial Mortgage Trust 2020-C57
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2020-C57


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	K-Star Asset Management LLC
Current Mortgage Loan and Property Stratification	8-12		Mike Stauber	(214) 390-7233	Michael.Stauber@kkr.com
Mortgage Loan Detail (Part 1)	13-14		5949 Sherry Lane, Suite 950 \| Dallas, TX 75225 \| United States
Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Principal Prepayment Detail	17
			Attention: Transaction Manager		notices@pentalphasurveillance.com
Historical Detail	18		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	21				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	25
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	95002XBA2	0.903000%	23,372,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.50%
A-SB	95002XBB0	1.914000%	38,042,000.00	37,384,369.30	706,942.56	59,628.07	0.00	0.00	766,570.63	36,677,426.74	31.91%	30.50%
A-3	95002XBC8	1.864000%	160,000,000.00	159,999,999.80	0.00	248,533.33	0.00	0.00	248,533.33	159,999,999.80	31.91%	30.50%
A-4	95002XBD6	2.118000%	168,161,000.00	168,161,000.00	0.00	296,804.16	0.00	0.00	296,804.16	168,161,000.00	31.91%	30.50%
A-S	95002XBE4	2.672000%	28,727,000.00	28,727,000.00	0.00	63,965.45	0.00	0.00	63,965.45	28,727,000.00	26.55%	25.38%
B	95002XBF1	2.975000%	15,415,000.00	15,415,000.00	0.00	38,216.35	0.00	0.00	38,216.35	15,415,000.00	23.67%	22.63%
C	95002XBG9	4.023192%	30,830,000.00	30,830,000.00	0.00	103,362.50	0.00	0.00	103,362.50	30,830,000.00	17.92%	17.13%
D	95002XAC9	2.500000%	12,738,000.00	12,738,000.00	0.00	26,537.50	0.00	0.00	26,537.50	12,738,000.00	15.54%	14.85%
E-RR	95002XAF2	4.023192%	14,588,000.00	14,588,000.00	0.00	48,908.60	0.00	0.00	48,908.60	14,588,000.00	12.82%	12.25%
F-RR	95002XAH8	4.023192%	10,510,000.00	10,510,000.00	0.00	35,236.45	0.00	0.00	35,236.45	10,510,000.00	10.85%	10.38%
G-RR	95002XAK1	4.023192%	5,606,000.00	5,606,000.00	0.00	18,795.01	0.00	0.00	18,795.01	5,606,000.00	9.81%	9.38%
H-RR	95002XAM7	4.023192%	6,306,000.00	6,306,000.00	0.00	21,141.87	0.00	0.00	21,141.87	6,306,000.00	8.63%	8.25%
J-RR	95002XAP0	4.023192%	6,306,000.00	6,306,000.00	0.00	21,141.87	0.00	0.00	21,141.87	6,306,000.00	7.45%	7.13%
K-RR	95002XAR6	4.023192%	7,707,000.00	7,707,000.00	0.00	25,838.95	0.00	0.00	25,838.95	7,707,000.00	6.02%	5.75%
L-RR	95002XAT2	4.023192%	5,606,000.00	5,606,000.00	0.00	18,795.01	0.00	0.00	18,795.01	5,606,000.00	4.97%	4.75%
M-RR*	95002XAV7	4.023192%	26,625,655.00	26,625,655.00	0.00	89,266.14	0.00	0.00	89,266.14	26,625,655.00	0.00%	0.00%
V	95002XAX3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	95002XAY1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			560,539,655.00	536,510,024.10	706,942.56	1,116,171.26	0.00	0.00	1,823,113.82	535,803,081.54


X-A	95002XBH7	2.037231%	389,575,000.00	365,545,369.10	0.00	620,583.66	0.00	0.00	620,583.66	364,838,426.54
X-B	95002XBJ3	0.733255%	74,972,000.00	74,972,000.00	0.00	45,811.30	0.00	0.00	45,811.30	74,972,000.00
X-D	95002XAA3	1.523192%	12,738,000.00	12,738,000.00	0.00	16,168.68	0.00	0.00	16,168.68	12,738,000.00
Notional SubTotal			477,285,000.00	453,255,369.10	0.00	682,563.64	0.00	0.00	682,563.64	452,548,426.54

Deal Distribution Total					706,942.56	1,798,734.90	0.00	0.00	2,505,677.46

*	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	95002XBA2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	95002XBB0	982.71303559	18.58321224	1.56742732	0.00000000	0.00000000	0.00000000	0.00000000	20.15063956	964.12982335
A-3	95002XBC8	999.99999875	0.00000000	1.55333331	0.00000000	0.00000000	0.00000000	0.00000000	1.55333331	999.99999875
A-4	95002XBD6	1,000.00000000	0.00000000	1.76499997	0.00000000	0.00000000	0.00000000	0.00000000	1.76499997	1,000.00000000
A-S	95002XBE4	1,000.00000000	0.00000000	2.22666655	0.00000000	0.00000000	0.00000000	0.00000000	2.22666655	1,000.00000000
B	95002XBF1	1,000.00000000	0.00000000	2.47916640	0.00000000	0.00000000	0.00000000	0.00000000	2.47916640	1,000.00000000
C	95002XBG9	1,000.00000000	0.00000000	3.35265975	0.00000000	0.00000000	0.00000000	0.00000000	3.35265975	1,000.00000000
D	95002XAC9	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E-RR	95002XAF2	1,000.00000000	0.00000000	3.35265972	0.00000000	0.00000000	0.00000000	0.00000000	3.35265972	1,000.00000000
F-RR	95002XAH8	1,000.00000000	0.00000000	3.35265937	0.00000000	0.00000000	0.00000000	0.00000000	3.35265937	1,000.00000000
G-RR	95002XAK1	1,000.00000000	0.00000000	3.35265965	0.00000000	0.00000000	0.00000000	0.00000000	3.35265965	1,000.00000000
H-RR	95002XAM7	1,000.00000000	0.00000000	3.35265937	0.00000000	0.00000000	0.00000000	0.00000000	3.35265937	1,000.00000000
J-RR	95002XAP0	1,000.00000000	0.00000000	3.35265937	0.00000000	0.00000000	0.00000000	0.00000000	3.35265937	1,000.00000000
K-RR	95002XAR6	1,000.00000000	0.00000000	3.35265992	0.00000000	0.00000000	0.00000000	0.00000000	3.35265992	1,000.00000000
L-RR	95002XAT2	1,000.00000000	0.00000000	3.35265965	0.00000000	0.00000000	0.00000000	0.00000000	3.35265965	1,000.00000000
M-RR	95002XAV7	1,000.00000000	0.00000000	3.35263640	0.00002329	0.47645326	0.00000000	0.00000000	3.35263640	1,000.00000000
V	95002XAX3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	95002XAY1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95002XBH7	938.31834461	0.00000000	1.59297609	0.00000000	0.00000000	0.00000000	0.00000000	1.59297609	936.50369387
X-B	95002XBJ3	1,000.00000000	0.00000000	0.61104546	0.00000000	0.00000000	0.00000000	0.00000000	0.61104546	1,000.00000000
X-D	95002XAA3	1,000.00000000	0.00000000	1.26932642	0.00000000	0.00000000	0.00000000	0.00000000	1.26932642	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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	59,628.07	0.00	59,628.07	0.00	0.00	0.00	59,628.07	0.00
A-3	09/01/25 - 09/30/25	30	0.00	248,533.33	0.00	248,533.33	0.00	0.00	0.00	248,533.33	0.00
A-4	09/01/25 - 09/30/25	30	0.00	296,804.16	0.00	296,804.16	0.00	0.00	0.00	296,804.16	0.00
X-A	09/01/25 - 09/30/25	30	0.00	620,583.66	0.00	620,583.66	0.00	0.00	0.00	620,583.66	0.00
X-B	09/01/25 - 09/30/25	30	0.00	45,811.30	0.00	45,811.30	0.00	0.00	0.00	45,811.30	0.00
X-D	09/01/25 - 09/30/25	30	0.00	16,168.68	0.00	16,168.68	0.00	0.00	0.00	16,168.68	0.00
A-S	09/01/25 - 09/30/25	30	0.00	63,965.45	0.00	63,965.45	0.00	0.00	0.00	63,965.45	0.00
B	09/01/25 - 09/30/25	30	0.00	38,216.35	0.00	38,216.35	0.00	0.00	0.00	38,216.35	0.00
C	09/01/25 - 09/30/25	30	0.00	103,362.50	0.00	103,362.50	0.00	0.00	0.00	103,362.50	0.00
D	09/01/25 - 09/30/25	30	0.00	26,537.50	0.00	26,537.50	0.00	0.00	0.00	26,537.50	0.00
E-RR	09/01/25 - 09/30/25	30	0.00	48,908.60	0.00	48,908.60	0.00	0.00	0.00	48,908.60	0.00
F-RR	09/01/25 - 09/30/25	30	0.00	35,236.45	0.00	35,236.45	0.00	0.00	0.00	35,236.45	0.00
G-RR	09/01/25 - 09/30/25	30	0.00	18,795.01	0.00	18,795.01	0.00	0.00	0.00	18,795.01	0.00
H-RR	09/01/25 - 09/30/25	30	0.00	21,141.87	0.00	21,141.87	0.00	0.00	0.00	21,141.87	0.00
J-RR	09/01/25 - 09/30/25	30	0.00	21,141.87	0.00	21,141.87	0.00	0.00	0.00	21,141.87	0.00
K-RR	09/01/25 - 09/30/25	30	0.00	25,838.95	0.00	25,838.95	0.00	0.00	0.00	25,838.95	0.00
L-RR	09/01/25 - 09/30/25	30	0.00	18,795.01	0.00	18,795.01	0.00	0.00	0.00	18,795.01	0.00
M-RR	09/01/25 - 09/30/25	30	12,642.87	89,266.76	0.00	89,266.76	0.62	0.00	0.00	89,266.14	12,685.88
Totals			12,642.87	1,798,735.52	0.00	1,798,735.52	0.62	0.00	0.00	1,798,734.90	12,685.88




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


	Additional Information
Total Available Distribution Amount (1)	2,505,677.46
(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	1,809,440.18	Master Servicing Fee	3,045.93
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,656.32
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	223.55
ARD Interest	0.00	Operating Advisor Fee	1,354.69
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	134.13
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,809,440.18	Total Fees	10,704.61

Principal		Expenses/Reimbursements
Scheduled Principal	706,942.56	Reimbursement for Interest on Advances	0.62
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	706,942.56	Total Expenses/Reimbursements	0.62

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,798,734.90
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	706,942.56
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,505,677.46
Total Funds Collected	2,516,382.74	Total Funds Distributed	2,516,382.69

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		536,510,024.61	536,510,024.61	Beginning Certificate Balance	536,510,024.10
(-) Scheduled Principal Collections		706,942.56	706,942.56	(-) Principal Distributions	706,942.56
(-) 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		535,803,082.05	535,803,082.05	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		536,510,024.69	536,510,024.69	Ending Certificate Balance	535,803,081.54
Ending Actual Collateral Balance		535,803,082.13	535,803,082.13



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.51)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.51)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.02%
				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
	2,000,000 or less	6	6,304,037.34	1.18%	56	4.5040	1.915780	1.30 or less	3	21,674,426.92	4.05%	56	4.1346	1.156510
2,000,001 to 3,000,000		2	5,586,055.80	1.04%	56	4.1336	3.095868	1.31 to 1.40	3	51,360,748.76	9.59%	54	4.0080	1.339376
3,000,001 to 4,000,000		2	7,627,345.94	1.42%	53	3.8395	1.660000	1.41 to 1.50	1	11,758,689.56	2.19%	52	4.6450	1.443300
4,000,001 to 5,000,000		3	13,822,934.77	2.58%	56	4.3489	2.384314	1.51 to 1.60	3	57,307,362.96	10.70%	55	4.0560	1.577957
5,000,001 to 6,000,000		6	33,505,484.15	6.25%	56	3.9980	2.028491	1.61 to 1.70	6	30,785,195.59	5.75%	54	3.9253	1.657234
6,000,001 to 7,000,000		2	12,893,469.44	2.41%	58	4.2944	1.103669	1.71 to 1.80	1	15,236,663.40	2.84%	52	3.9500	1.776700
7,000,001 to 8,000,000		2	14,583,735.07	2.72%	54	4.0698	2.219057	1.81 to 1.90	4	62,276,044.46	11.62%	56	4.0546	1.852515
8,000,001 to 9,000,000		1	8,780,957.48	1.64%	53	3.9000	1.234100	1.91 to 2.00	2	6,245,054.83	1.17%	58	3.7605	1.992026
9,000,001 to 10,000,000		3	28,977,668.84	5.41%	52	3.9393	2.355762	2.01 to 2.50	13	183,082,589.14	34.17%	55	4.1450	2.256730
10,000,001 to 15,000,000		6	76,855,389.50	14.34%	56	4.2189	1.852441	2.51 to 3.50	7	76,675,851.90	14.31%	54	3.7775	2.735631
15,000,001 to 20,000,000		5	91,076,027.88	17.00%	52	3.7145	2.181392	3.51 or greater	2	13,497,198.05	2.52%	57	3.9697	3.847912
20,000,001 to 30,000,000		6	146,633,815.88	27.37%	56	3.9712	1.957608	Totals	46	535,803,082.05	100.00%	55	4.0471	2.039359
30,000,001 to 50,000,000		1	33,289,248.95	6.21%	53	3.5700	2.244400
	50,000,001 or greater	1	55,866,911.01	10.43%	58	4.7750	2.170100
	Totals	46	535,803,082.05	100.00%	55	4.0471	2.039359
(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						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
Alabama	1	11,758,689.56	2.19%	52	4.6450	1.443300	Totals	71	535,803,082.05	100.00%	55	4.0471	2.039359
Arkansas	1	4,389,489.31	0.82%	58	4.7500	2.516400
									Property Type³
California	5	105,399,100.70	19.67%	56	3.7002	2.278344
Colorado	1	25,412,685.15	4.74%	58	4.2500	1.823200		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Connecticut	1	6,650,092.11	1.24%	53	3.8395	2.374800		Properties	Balance	Agg. Bal.			DSCR¹
Florida	3	15,204,697.36	2.84%	55	4.4564	1.583029	Industrial	9	73,106,845.91	13.64%	55	4.1141	2.394801
Georgia	3	29,403,798.85	5.49%	56	4.2434	2.349046	Lodging	4	84,355,967.35	15.74%	53	3.7462	2.117795
Illinois	2	12,574,907.49	2.35%	55	4.0496	2.027178	Multi-Family	18	106,291,185.60	19.84%	56	4.0409	1.780113
Indiana	2	5,928,317.23	1.11%	57	4.0192	2.331303	Office	7	105,401,181.13	19.67%	56	3.9162	2.012318
Iowa	2	1,720,110.00	0.32%	58	4.8664	1.993526	Other	1	30,000,000.00	5.60%	50	3.6607	1.559000
Maine	1	4,060,863.63	0.76%	58	4.7750	2.170100	Retail	11	59,195,514.22	11.05%	53	4.1302	2.243761
Massachusetts	1	13,407,593.39	2.50%	54	3.8000	1.324300	Self Storage	21	77,452,387.81	14.46%	58	4.5841	2.144248
Minnesota	2	1,793,568.00	0.33%	58	4.7662	2.040089	Totals	71	535,803,082.05	100.00%	55	4.0471	2.039359
Mississippi	1	5,483,157.58	1.02%	57	3.7800	2.779400
New Jersey	1	18,900,000.00	3.53%	53	3.8000	2.377500
New York	20	67,981,965.83	12.69%	53	3.9772	1.597338
Ohio	1	7,365,155.78	1.37%	53	3.8395	2.374800
Pennsylvania	10	44,143,123.39	8.24%	58	4.6972	1.992767
South Carolina	2	7,530,735.07	1.41%	57	4.6577	1.831000
Texas	2	49,339,723.81	9.21%	53	3.9005	1.633475
Utah	3	17,945,041.67	3.35%	56	4.5395	2.177013
Vermont	1	7,053,000.00	1.32%	51	3.4420	2.633400
Virginia	2	33,857,198.05	6.32%	55	3.9450	2.828171
Washington	1	15,236,663.40	2.84%	52	3.9500	1.776700
Wisconsin	2	23,263,404.67	4.34%	53	3.8395	2.374800

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
	3.500% or less	2	24,924,000.00	4.65%	52	3.3760	2.759452	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	6	97,673,262.22	18.23%	52	3.6197	2.082226	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	16	197,591,811.33	36.88%	55	3.8785	1.996833	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	7	90,164,802.40	16.83%	56	4.1945	1.951754	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	3	21,795,193.38	4.07%	55	4.3213	2.059003	49 months or greater	46	535,803,082.05	100.00%	55	4.0471	2.039359
	4.501% to 4.750%	7	34,238,950.22	6.39%	55	4.6381	1.796824	Totals	46	535,803,082.05	100.00%	55	4.0471	2.039359
	4.751% or greater	5	69,415,062.50	12.96%	58	4.8000	2.068788
	Totals	46	535,803,082.05	100.00%	55	4.0471	2.039359
(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
	99 months or less	46	535,803,082.05	100.00%	55	4.0471	2.039359	Interest Only	13	118,861,201.00	22.18%	52	3.7420	2.243232
100 months to 120 months		0	0.00	0.00%	0	0.0000	0.000000	352 months or less	33	416,941,881.05	77.82%	56	4.1340	1.981239
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	353 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	46	535,803,082.05	100.00%	55	4.0471	2.039359	Totals	46	535,803,082.05	100.00%	55	4.0471	2.039359
(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

34,788,873.85

6.49%

3.7881

1.910080

No outstanding loans in this group

12 months or less

501,014,208.20

93.51%

4.0650

2.048335

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

535,803,082.05

100.00%

4.0471

2.039359

(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	300572103	SS	Various	Various	Actual/360	4.775%	222,583.82	70,383.14	0.00	N/A	08/06/30	--	55,937,294.15	55,866,911.01	10/06/25
2	323800002	IN	Various	Various	Actual/360	3.840%	61,114.89	32,526.87	0.00	N/A	03/06/30	--	19,100,891.35	19,068,364.48	10/06/25
2A	323800102				Actual/360	3.840%	30,557.45	16,263.43	0.00	N/A	03/06/30	--	9,550,445.71	9,534,182.28	10/06/25
2B	323800202				Actual/360	3.840%	18,334.47	9,758.06	0.00	N/A	03/06/30	--	5,730,267.35	5,720,509.29	10/06/25
2C	323800302				Actual/360	3.840%	12,222.98	6,505.37	0.00	N/A	03/06/30	--	3,820,178.34	3,813,672.97	10/06/25
2D	323800402				Actual/360	3.840%	6,111.49	3,252.69	0.00	N/A	03/06/30	--	1,910,089.03	1,906,836.34	10/06/25
2E	323800502				Actual/360	3.840%	12,222.98	6,505.37	0.00	N/A	03/06/30	--	3,820,178.34	3,813,672.97	10/06/25
3	310953828	LO	Goleta	CA	Actual/360	3.570%	99,212.01	59,324.43	0.00	N/A	03/11/30	--	33,348,573.38	33,289,248.95	10/11/25
4	323010008	98	New York	NY	Actual/360	3.661%	61,012.00	0.00	0.00	N/A	12/06/29	--	20,000,000.00	20,000,000.00	10/06/25
4A	323010108				Actual/360	3.661%	30,506.00	0.00	0.00	N/A	12/06/29	--	10,000,000.00	10,000,000.00	10/06/25
5	310955514	OF	San Diego	CA	Actual/360	4.000%	88,323.36	51,320.61	0.00	N/A	08/11/30	--	26,497,009.08	26,445,688.47	10/11/25
6	310954254	LO	Fort Worth	TX	Actual/360	3.640%	80,180.29	46,494.12	0.00	N/A	03/11/30	--	26,433,062.56	26,386,568.44	10/11/25
7	323800007	OF	Greenwood Village	CO	Actual/360	4.250%	90,127.99	35,218.29	0.00	N/A	08/06/30	--	25,447,903.44	25,412,685.15	10/06/25
8	300572084	MF	Houston	TX	Actual/360	4.200%	80,465.19	36,898.93	0.00	N/A	03/06/30	--	22,990,054.30	22,953,155.37	10/06/25
9	600953774	RT	Gainesville	VA	Actual/360	3.900%	74,750.00	0.00	0.00	N/A	03/11/30	--	23,000,000.00	23,000,000.00	10/11/25
10	323800010	MF	Lancaster	CA	Actual/360	3.850%	72,088.40	33,393.45	0.00	N/A	08/06/30	--	22,469,111.90	22,435,718.45	10/06/25
11	28002360	OF	Ramsey	NJ	Actual/360	3.800%	59,850.00	0.00	0.00	N/A	03/06/30	--	18,900,000.00	18,900,000.00	10/06/25
12	310953932	OF	San Francisco	CA	Actual/360	3.350%	49,889.87	0.00	0.00	N/A	03/11/30	--	17,871,000.00	17,871,000.00	10/11/25
13	300572073	LO	Lakewood	WA	Actual/360	3.950%	50,254.14	30,417.19	0.00	N/A	02/06/30	--	15,267,080.59	15,236,663.40	10/06/25
14	300572105	MF	Jonesboro	GA	Actual/360	4.200%	52,494.50	28,193.33	0.00	N/A	08/06/30	--	14,998,427.34	14,970,234.01	10/06/25
15	28002372	MF	New York	NY	Actual/360	3.900%	48,750.00	0.00	0.00	N/A	04/06/30	--	15,000,000.00	15,000,000.00	10/06/25
16	28302371	MF	Worcester	MA	Actual/360	3.800%	42,543.99	27,349.61	0.00	N/A	04/06/30	--	13,434,943.00	13,407,593.39	10/06/25
17	323800017	RT	Leeds	AL	Actual/360	4.645%	45,598.74	21,395.09	0.00	N/A	02/06/30	--	11,780,084.65	11,758,689.56	10/06/25
18	323800018	IN	Chesapeake	VA	Actual/360	4.040%	36,624.89	20,943.40	0.00	N/A	08/06/30	--	10,878,141.45	10,857,198.05	10/06/25
19	300572107	IN	South Salt Lake	UT	Actual/360	4.920%	44,607.98	18,320.88	0.00	N/A	08/06/30	--	10,879,995.37	10,861,674.49	10/06/25
20	323800020	LO	Macon	GA	Actual/360	4.335%	34,179.61	17,997.91	0.00	N/A	02/06/30	--	9,461,484.47	9,443,486.56	10/06/25
21	323800021	OF	Town of Greenburgh	NY	Actual/360	3.900%	28,592.35	16,687.80	0.00	N/A	03/06/30	--	8,797,645.28	8,780,957.48	10/06/25
22	323800022	IN	Various	SC	Actual/360	4.658%	29,281.53	13,296.59	0.00	N/A	07/06/30	--	7,544,031.66	7,530,735.07	10/06/25




© 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	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
23	323800023	MF	Johnstown	PA	Actual/360	4.250%	23,199.00	12,220.67	0.00	N/A	08/06/30	--	6,550,305.03	6,538,084.36	10/06/25
24	28002648	RT	South Burlington	VT	Actual/360	3.442%	20,230.36	0.00	0.00	N/A	01/06/30	--	7,053,000.00	7,053,000.00	10/06/25
25	300572102	SS	Niceville	FL	Actual/360	4.340%	23,027.91	11,777.70	0.00	N/A	07/06/30	--	6,367,162.78	6,355,385.08	10/06/25
26	300572106	MF	Naperville	IL	Actual/360	4.280%	21,426.68	11,157.37	0.00	N/A	08/06/30	--	6,007,479.11	5,996,321.74	10/06/25
27	323800027	RT	Tampa	FL	Actual/360	4.540%	22,375.48	10,968.26	0.00	N/A	01/06/30	--	5,914,224.74	5,903,256.48	10/06/25
28	300572101	SS	Hattiesburg	MS	Actual/360	3.780%	17,306.75	11,047.24	0.00	N/A	07/06/30	--	5,494,204.82	5,483,157.58	10/06/25
29	323800029	OF	Carmel	IN	Actual/360	3.900%	16,428.03	9,985.39	0.00	N/A	07/06/30	--	5,054,779.62	5,044,794.23	10/06/25
30	410953797	SS	Fresno	CA	Actual/360	3.570%	15,966.16	9,331.73	0.00	N/A	08/11/30	--	5,366,776.56	5,357,444.83	10/11/25
31	300572104	MF	Riverdale	GA	Actual/360	4.200%	17,498.17	9,397.77	0.00	N/A	08/06/30	--	4,999,476.05	4,990,078.28	10/06/25
32	300572083	RT	Sandy	UT	Actual/360	4.120%	15,285.40	8,690.38	0.00	N/A	03/06/30	--	4,452,057.56	4,443,367.18	10/06/25
33	323800033	SS	Fayetteville	AR	Actual/360	4.750%	17,397.05	5,555.43	0.00	N/A	08/06/30	--	4,395,044.74	4,389,489.31	10/06/25
34	300572108	OF	Brandon	FL	Actual/360	4.540%	11,162.42	4,364.06	0.00	N/A	08/06/30	--	2,950,419.86	2,946,055.80	10/06/25
35	410948096	RT	Millcreek	UT	Actual/360	3.680%	8,096.00	0.00	0.00	N/A	03/11/30	--	2,640,000.00	2,640,000.00	10/11/25
36	28002376	RT	Isanti	MN	Actual/360	4.780%	3,849.36	0.00	0.00	08/06/30	01/06/35	--	966,367.00	966,367.00	10/06/25
37	28002375	RT	Sioux City	IA	Actual/360	4.910%	3,631.80	0.00	0.00	08/06/30	10/06/34	--	887,610.00	887,610.00	10/06/25
38	28002378	RT	Newburgh	IN	Actual/360	4.700%	3,460.47	0.00	0.00	08/06/30	01/06/35	--	883,523.00	883,523.00	10/06/25
39	28002377	RT	Waterloo	IA	Actual/360	4.820%	3,343.88	0.00	0.00	08/06/30	10/06/34	--	832,500.00	832,500.00	10/06/25
40	28002379	RT	Little Falls	MN	Actual/360	4.750%	3,274.34	0.00	0.00	08/06/30	01/06/35	--	827,201.00	827,201.00	10/06/25
Totals							1,809,440.18	706,942.56	0.00				536,510,024.61	535,803,082.05
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 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	10,139,100.55	2,433,918.94	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	5,031,998.98	3,291,289.54	01/01/25	06/30/25	--	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
2D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2E	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	4,597,653.79	4,762,202.15	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	5,319,000.00	2,659,500.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	2,313,218.22	1,423,189.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,228,706.26	3,141,697.94	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	2,743,649.75	1,116,324.85	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1,712,700.54	982,748.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,318,000.00	1,159,002.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,269,076.71	1,258,417.70	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,716,216.45	872,048.77	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,749,194.35	871,261.32	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,058,702.83	1,930,778.18	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,184,203.92	512,260.85	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,324,574.04	310,630.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	5,631,868.31	2,586,791.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,218,000.08	609,000.04	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	1,304,526.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,208,260.00	607,134.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,687,231.83	1,977,786.43	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	941,955.18	386,319.77	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	968,677.74	481,772.58	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 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
23	550,164.70	240,082.25	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	650,870.00	325,176.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	591,409.91	262,939.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	619,580.98	329,261.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	561,084.00	373,015.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	935,351.77	488,898.39	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	698,371.00	380,978.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	640,831.81	309,668.18	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	722,500.73	391,069.51	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	936,699.00	364,494.26	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	490,393.56	272,414.88	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	306,996.24	182,339.18	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	417,415.33	225,623.86	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	96,402.48	48,201.24	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	88,513.47	44,257.22	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	88,029.44	44,014.72	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	82,935.97	41,467.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	82,402.47	41,201.72	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	68,921,942.39	39,043,705.63				0.00	0.00	0.00	0.00	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
10/20/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.047061%	4.023117%	55
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.047134%	4.023192%	56
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.047196%	4.023255%	57
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	4.047166%	4.023225%	58
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	4.047136%	4.023196%	59
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	4.047106%	4.023166%	60
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	4.047076%	4.023137%	61
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	4.047046%	4.023107%	62
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	4.047016%	4.023079%	63
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.046986%	4.023049%	64
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.046956%	4.023020%	65
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.046927%	4.022991%	66
(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

No delinquent loans this period

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		531,405,881	531,405,881		0		0
> 60 Months		4,397,201	4,397,201		0		0




Historical Delinquency Information

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

Oct-25	535,803,082	535,803,082	0	0	0		0
Sep-25	536,510,025	536,510,025	0	0	0		0
Aug-25	537,166,690	537,166,690	0	0	0		0
Jul-25	537,690,897	537,690,897	0	0	0		0
Jun-25	538,247,909	538,247,909	0	0	0		0
May-25	538,768,389	538,768,389	0	0	0		0
Apr-25	539,321,807	539,321,807	0	0	0		0
Mar-25	539,838,585	539,838,585	0	0	0		0
Feb-25	540,458,155	540,458,155	0	0	0		0
Jan-25	540,971,015	540,971,015	0	0	0		0
Dec-24	541,482,107	541,482,107	0	0	0		0
Nov-24	542,026,470	542,026,470	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
				No specially serviced loans this period




© 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
					No specially serviced loans this period
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

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

0.62

0.00

Total

0.00

0.62

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

0.62

Page 26 of 27


	Supplemental Notes
	None




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

Wells Fargo Commercial Mortgage Trust 2020-C57 10-D