
Distribution Date:	09/17/25	Wells Fargo Commercial Mortgage Trust 2020-C55
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2020-C55


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	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		General	(305) 229-6465
Mortgage Loan Detail (Part 1)	13-15		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	16-18	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	19
			David Rodgers	(212) 230-9025
Historical Detail	20		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	22		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	23				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	24		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	25	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	26		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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 29


				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	95002EAW7	1.856000%	20,310,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	95002EAX5	2.766000%	18,218,000.00	2,246,982.79	0.00	5,179.30	0.00	0.00	5,179.30	2,246,982.79	31.19%	30.00%
A-3	95002EAY3	2.462000%	24,260,000.00	24,260,000.00	0.00	49,773.43	0.00	0.00	49,773.43	24,260,000.00	31.19%	30.00%
A-SB	95002EAZ0	2.651000%	32,314,000.00	29,333,931.73	488,724.37	64,803.54	0.00	0.00	553,527.91	28,845,207.36	31.19%	30.00%
A-4	95002EBA4	2.474000%	182,940,000.00	182,940,000.00	0.00	377,161.30	0.00	0.00	377,161.30	182,940,000.00	31.19%	30.00%
A-5	95002EBB2	2.725000%	395,940,000.00	395,940,000.00	0.00	899,113.75	0.00	0.00	899,113.75	395,940,000.00	31.19%	30.00%
A-S	95002EBC0	2.937000%	96,283,000.00	96,283,000.00	0.00	235,652.64	0.00	0.00	235,652.64	96,283,000.00	20.74%	20.00%
B	95002EBD8	3.139000%	44,531,000.00	44,531,000.00	0.00	116,485.67	0.00	0.00	116,485.67	44,531,000.00	15.91%	15.38%
C	95002EBE6	3.542000%	37,310,000.00	37,310,000.00	0.00	110,126.68	0.00	0.00	110,126.68	37,310,000.00	11.86%	11.50%
D	95002EAA5	2.500000%	25,274,000.00	25,274,000.00	0.00	52,654.17	0.00	0.00	52,654.17	25,274,000.00	9.12%	8.88%
E	95002EAC1	2.500000%	20,460,000.00	20,460,000.00	0.00	33,834.22	0.00	0.00	33,834.22	20,460,000.00	6.90%	6.75%
F	95002EAE7	2.587000%	20,460,000.00	20,460,000.00	0.00	0.00	0.00	0.00	0.00	20,460,000.00	4.68%	4.63%
G	95002EAG2	2.587000%	9,629,000.00	9,629,000.00	0.00	0.00	0.00	0.00	0.00	9,629,000.00	3.64%	3.63%
H-RR*	95002EAJ6	4.037197%	34,902,711.00	33,518,174.05	0.00	0.00	0.00	0.00	0.00	33,518,174.05	0.00%	0.00%
R	95002EAU1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	95002EAS6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			962,831,711.00	922,186,088.57	488,724.37	1,944,784.70	0.00	0.00	2,433,509.07	921,697,364.20


X-A	95002EBF3	1.397868%	673,982,000.00	634,720,914.52	0.00	739,380.03	0.00	0.00	739,380.03	634,232,190.15
X-B	95002EBG1	0.922974%	178,124,000.00	178,124,000.00	0.00	137,003.12	0.00	0.00	137,003.12	178,124,000.00
X-D	95002EAL1	1.537197%	45,734,000.00	45,734,000.00	0.00	58,585.15	0.00	0.00	58,585.15	45,734,000.00
X-F	95002EAN7	1.450197%	20,460,000.00	20,460,000.00	0.00	24,725.87	0.00	0.00	24,725.87	20,460,000.00
X-G	95002EAQ0	1.450197%	9,629,000.00	9,629,000.00	0.00	11,636.63	0.00	0.00	11,636.63	9,629,000.00
Notional SubTotal			927,929,000.00	888,667,914.52	0.00	971,330.80	0.00	0.00	971,330.80	888,179,190.15

Deal Distribution Total					488,724.37	2,916,115.50	0.00	0.00	3,404,839.87

*	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 29


				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	95002EAW7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95002EAX5	123.33860962	0.00000000	0.28429575	0.00000000	0.00000000	0.00000000	0.00000000	0.28429575	123.33860962
A-3	95002EAY3	1,000.00000000	0.00000000	2.05166653	0.00000000	0.00000000	0.00000000	0.00000000	2.05166653	1,000.00000000
A-SB	95002EAZ0	907.77779693	15.12423006	2.00543232	0.00000000	0.00000000	0.00000000	0.00000000	17.12966238	892.65356688
A-4	95002EBA4	1,000.00000000	0.00000000	2.06166667	0.00000000	0.00000000	0.00000000	0.00000000	2.06166667	1,000.00000000
A-5	95002EBB2	1,000.00000000	0.00000000	2.27083333	0.00000000	0.00000000	0.00000000	0.00000000	2.27083333	1,000.00000000
A-S	95002EBC0	1,000.00000000	0.00000000	2.44749997	0.00000000	0.00000000	0.00000000	0.00000000	2.44749997	1,000.00000000
B	95002EBD8	1,000.00000000	0.00000000	2.61583324	0.00000000	0.00000000	0.00000000	0.00000000	2.61583324	1,000.00000000
C	95002EBE6	1,000.00000000	0.00000000	2.95166658	0.00000000	0.00000000	0.00000000	0.00000000	2.95166658	1,000.00000000
D	95002EAA5	1,000.00000000	0.00000000	2.08333347	0.00000000	0.00000000	0.00000000	0.00000000	2.08333347	1,000.00000000
E	95002EAC1	1,000.00000000	0.00000000	1.65367644	0.42965689	0.42965689	0.00000000	0.00000000	1.65367644	1,000.00000000
F	95002EAE7	1,000.00000000	0.00000000	0.00000000	2.15583333	2.15583333	0.00000000	0.00000000	0.00000000	1,000.00000000
G	95002EAG2	1,000.00000000	0.00000000	0.00000000	2.15583342	2.15583342	0.00000000	0.00000000	0.00000000	1,000.00000000
H-RR	95002EAJ6	960.33153556	0.00000000	0.00000000	3.23087338	116.23870851	0.00000000	0.00000000	0.00000000	960.33153556
R	95002EAU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	95002EAS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95002EBF3	941.74757563	0.00000000	1.09703231	0.00000000	0.00000000	0.00000000	0.00000000	1.09703231	941.02244593
X-B	95002EBG1	1,000.00000000	0.00000000	0.76914464	0.00000000	0.00000000	0.00000000	0.00000000	0.76914464	1,000.00000000
X-D	95002EAL1	1,000.00000000	0.00000000	1.28099773	0.00000000	0.00000000	0.00000000	0.00000000	1.28099773	1,000.00000000
X-F	95002EAN7	1,000.00000000	0.00000000	1.20849804	0.00000000	0.00000000	0.00000000	0.00000000	1.20849804	1,000.00000000
X-G	95002EAQ0	1,000.00000000	0.00000000	1.20849829	0.00000000	0.00000000	0.00000000	0.00000000	1.20849829	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	08/01/25 - 08/30/25	30	0.00	5,179.30	0.00	5,179.30	0.00	0.00	0.00	5,179.30	0.00
A-3	08/01/25 - 08/30/25	30	0.00	49,773.43	0.00	49,773.43	0.00	0.00	0.00	49,773.43	0.00
A-SB	08/01/25 - 08/30/25	30	0.00	64,803.54	0.00	64,803.54	0.00	0.00	0.00	64,803.54	0.00
A-4	08/01/25 - 08/30/25	30	0.00	377,161.30	0.00	377,161.30	0.00	0.00	0.00	377,161.30	0.00
A-5	08/01/25 - 08/30/25	30	0.00	899,113.75	0.00	899,113.75	0.00	0.00	0.00	899,113.75	0.00
X-A	08/01/25 - 08/30/25	30	0.00	739,380.03	0.00	739,380.03	0.00	0.00	0.00	739,380.03	0.00
X-B	08/01/25 - 08/30/25	30	0.00	137,003.12	0.00	137,003.12	0.00	0.00	0.00	137,003.12	0.00
X-D	08/01/25 - 08/30/25	30	0.00	58,585.15	0.00	58,585.15	0.00	0.00	0.00	58,585.15	0.00
X-F	08/01/25 - 08/30/25	30	0.00	24,725.87	0.00	24,725.87	0.00	0.00	0.00	24,725.87	0.00
X-G	08/01/25 - 08/30/25	30	0.00	11,636.63	0.00	11,636.63	0.00	0.00	0.00	11,636.63	0.00
A-S	08/01/25 - 08/30/25	30	0.00	235,652.64	0.00	235,652.64	0.00	0.00	0.00	235,652.64	0.00
B	08/01/25 - 08/30/25	30	0.00	116,485.67	0.00	116,485.67	0.00	0.00	0.00	116,485.67	0.00
C	08/01/25 - 08/30/25	30	0.00	110,126.68	0.00	110,126.68	0.00	0.00	0.00	110,126.68	0.00
D	08/01/25 - 08/30/25	30	0.00	52,654.17	0.00	52,654.17	0.00	0.00	0.00	52,654.17	0.00
E	08/01/25 - 08/30/25	30	0.00	42,625.00	0.00	42,625.00	8,790.78	0.00	0.00	33,834.22	8,790.78
F	08/01/25 - 08/30/25	30	0.00	44,108.35	0.00	44,108.35	44,108.35	0.00	0.00	0.00	44,108.35
G	08/01/25 - 08/30/25	30	0.00	20,758.52	0.00	20,758.52	20,758.52	0.00	0.00	0.00	20,758.52
H-RR	08/01/25 - 08/30/25	30	3,931,054.44	112,766.24	0.00	112,766.24	112,766.24	0.00	0.00	0.00	4,057,046.05
Totals			3,931,054.44	3,102,539.39	0.00	3,102,539.39	186,423.89	0.00	0.00	2,916,115.50	4,130,703.70




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


	Additional Information
Total Available Distribution Amount (1)	3,404,839.87
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,111,847.46	Master Servicing Fee	4,247.15
Interest Reductions due to Nonrecoverability Determination	(82,922.86)	Certificate Administrator Fee	5,856.37
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	397.05
ARD Interest	0.00	Operating Advisor Fee	1,040.28
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	206.47
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,028,924.60	Total Fees	12,037.32

Principal		Expenses/Reimbursements
Scheduled Principal	488,724.37	Reimbursement for Interest on Advances	95,828.02
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	4,196.50
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)	947.22
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	(200.00)
Total Principal Collected	488,724.37	Total Expenses/Reimbursements	100,771.74

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,916,115.50
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	488,724.37
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	3,404,839.87
Total Funds Collected	3,517,648.97	Total Funds Distributed	3,517,648.93

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		922,186,088.57	922,186,088.57	Beginning Certificate Balance	922,186,088.57
(-) Scheduled Principal Collections		488,724.37	488,724.37	(-) Principal Distributions	488,724.37
(-) 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		921,697,364.20	921,697,364.20	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		923,200,410.37	923,200,410.37	Ending Certificate Balance	921,697,364.20
Ending Actual Collateral Balance		922,688,988.97	922,688,988.97



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		1,384,537.63	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		1,384,537.63	0.00	Net WAC Rate	4.04%
				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 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	8	58,033,456.18	6.30%	52	4.5386	NAP	Defeased	8	58,033,456.18	6.30%	52	4.5386	NAP
	1,000,000 or less	2	1,918,000.00	0.21%	106	4.7001	1.934207	1.40 or less	7	123,337,407.62	13.38%	52	4.1249	0.169231
1,000,001 to 2,000,000		3	4,806,964.35	0.52%	64	4.5029	1.911537	1.41 to 1.50	1	6,581,370.23	0.71%	50	4.6500	1.486200
2,000,001 to 3,000,000		3	7,481,373.09	0.81%	52	4.4156	2.054536	1.51 to 1.60	5	70,362,643.46	7.63%	52	4.2249	1.552844
3,000,001 to 4,000,000		1	3,816,819.20	0.41%	52	4.2500	4.022900	1.61 to 1.70	3	28,817,035.98	3.13%	52	4.0862	1.635916
4,000,001 to 5,000,000		6	26,579,450.07	2.88%	52	4.1254	2.112470	1.71 to 1.80	2	41,032,775.45	4.45%	52	4.2417	1.782396
5,000,001 to 6,000,000		1	5,829,018.22	0.63%	16	4.3080	1.997200	1.81 to 1.90	6	50,970,215.73	5.53%	51	3.8306	1.844930
6,000,001 to 7,000,000		1	6,581,370.23	0.71%	50	4.6500	1.486200	1.91 to 2.00	8	80,297,786.81	8.71%	51	4.3019	1.962920
7,000,001 to 8,000,000		3	21,610,364.64	2.34%	52	4.4636	2.008622	2.01 to 2.50	9	151,147,658.88	16.40%	52	3.7421	2.254703
8,000,001 to 9,000,000		4	32,851,363.16	3.56%	52	3.8423	2.997869	2.51 to 3.50	8	133,990,807.86	14.54%	52	3.7348	2.934214
9,000,001 to 10,000,000		4	38,269,208.11	4.15%	51	4.2153	2.103936	3.51 or greater	7	145,895,819.20	15.83%	59	3.3781	3.787410
10,000,001 to 15,000,000		10	126,031,847.13	13.67%	51	4.1113	1.765500	Totals	66	921,697,364.20	100.00%	53	3.9185	2.123981
15,000,001 to 20,000,000		5	89,427,513.22	9.70%	44	4.2648	1.288004
20,000,001 to 30,000,000		7	186,399,670.65	20.22%	51	3.8740	1.857338
30,000,001 to 50,000,000		8	312,060,945.95	33.86%	57	3.5165	2.643154
50,000,001 to 80,000,000		0	0.00	0.00%	0	0.0000	0.000000
	80,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	66	921,697,364.20	100.00%	53	3.9185	2.123981
(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 29


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	11	58,033,456.18	6.30%	52	4.5386	NAP	Wisconsin	1	14,025,000.00	1.52%	50	4.0880	2.006600
Alabama	3	1,710,372.25	0.19%	51	3.4940	2.364100	Totals	96	921,697,364.20	100.00%	53	3.9185	2.123981
Arizona	2	22,205,386.80	2.41%	49	3.6668	1.980721
									Property Type³
California	3	49,496,917.25	5.37%	51	3.9459	0.736764
Colorado	2	5,694,783.55	0.62%	52	4.3555	3.117914		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Florida	5	48,006,854.39	5.21%	51	4.0269	1.979318		Properties	Balance	Agg. Bal.			DSCR¹
Georgia	7	20,185,328.25	2.19%	41	4.3740	1.812642	Defeased	11	58,033,456.18	6.30%	52	4.5386	NAP
Illinois	8	36,476,920.35	3.96%	53	4.0087	1.714934	Industrial	1	4,015,876.81	0.44%	50	4.1200	1.897600
Indiana	3	2,702,688.67	0.29%	73	3.9608	2.193646	Lodging	10	117,599,142.31	12.76%	45	4.2073	1.396286
Maryland	2	11,591,690.40	1.26%	53	4.3944	2.249859	Mixed Use	3	69,850,000.00	7.58%	51	3.5212	1.351331
Michigan	3	30,066,742.37	3.26%	54	4.6599	(0.712972)	Multi-Family	12	133,475,369.26	14.48%	52	4.1583	2.031736
Minnesota	1	6,465,482.24	0.70%	51	3.4940	2.364100	Office	14	248,904,967.76	27.01%	59	3.6653	2.897925
Missouri	2	2,451,807.11	0.27%	73	3.9766	2.190994	Retail	38	251,594,014.11	27.30%	52	3.8221	1.810669
Nevada	2	66,220,000.00	7.18%	52	4.1655	1.902183	Self Storage	7	38,224,537.77	4.15%	52	4.2400	2.809520
New Mexico	1	2,331,536.26	0.25%	51	4.0200	2.394000	Totals	96	921,697,364.20	100.00%	53	3.9185	2.123981
New York	8	251,111,822.76	27.24%	51	3.4891	2.350032
North Carolina	7	60,831,040.88	6.60%	52	4.0040	2.254129
Ohio	9	44,910,630.00	4.87%	51	4.2295	1.614877
Oklahoma	1	9,344,622.54	1.01%	51	4.1700	2.781700
Pennsylvania	3	73,016,266.69	7.92%	52	3.8104	2.890440
South Carolina	2	23,003,867.12	2.50%	22	3.8944	3.398612
Tennessee	1	10,083,627.61	1.09%	53	3.9110	1.374900
Texas	4	19,917,449.47	2.16%	52	4.3135	1.833484
Virginia	3	3,613,071.06	0.39%	52	4.0830	2.081051
Washington	2	48,200,000.00	5.23%	89	3.7295	3.349195

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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	8	58,033,456.18	6.30%	52	4.5386	NAP	Defeased	8	58,033,456.18	6.30%	52	4.5386	NAP
	3.250% or less	2	70,000,000.00	7.59%	51	2.9900	3.766114	12 months or less	1	1,029,000.00	0.11%	108	4.7200	1.916400
	3.251% to 3.500%	6	190,770,945.95	20.70%	52	3.4205	2.212591	13 months to 24 months	3	41,918,000.00	4.55%	96	3.7445	3.505363
	3.501% to 3.750%	4	98,925,386.80	10.73%	70	3.6668	3.129838	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	9	120,367,870.25	13.06%	46	3.8724	2.463222	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	17	226,167,198.02	24.54%	51	4.1322	1.615043	49 months or greater	54	820,716,908.02	89.04%	51	3.8826	2.075523
	4.251% to 4.500%	9	63,375,849.28	6.88%	49	4.3741	1.825913	Totals	66	921,697,364.20	100.00%	53	3.9185	2.123981
	4.501% to 4.750%	7	44,231,331.37	4.80%	55	4.6266	1.586943
	4.751% or greater	4	49,825,326.35	5.41%	52	4.8409	0.186775
	Totals	66	921,697,364.20	100.00%	53	3.9185	2.123981
(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 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	8	58,033,456.18	6.30%	52	4.5386	NAP	Defeased	8	58,033,456.18	6.30%	52	4.5386	NAP
	60 months or less	54	820,716,908.02	89.04%	51	3.8826	2.075523	Interest Only	27	575,486,945.95	62.44%	54	3.6828	2.430459
	61 months or greater	4	42,947,000.00	4.66%	97	3.7679	3.467292	300 months or less	31	288,176,962.07	31.27%	51	4.2643	1.574135
	Totals	66	921,697,364.20	100.00%	53	3.9185	2.123981	301 months to 330 months	0	0.00	0.00%	0	0.0000	0.000000
								331 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	66	921,697,364.20	100.00%	53	3.9185	2.123981
(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 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	8	58,033,456.18	6.30%	52	4.5386	NAP			No outstanding loans in this group
Underwriter's Information		2	62,945,945.95	6.83%	52	3.1830	3.426982
	12 months or less	54	776,931,205.04	84.29%	53	3.9313	2.060690
	13 months to 24 months	2	23,786,757.03	2.58%	49	3.9339	1.496543
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	66	921,697,364.20	100.00%	53	3.9185	2.123981
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 29


						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	310954176	RT	Brooklyn	NY	Actual/360	3.359%	144,615.00	0.00	0.00	N/A	01/01/30	--	50,000,000.00	50,000,000.00	09/01/25
1A	310954177				Actual/360	3.359%	95,289.56	0.00	0.00	N/A	01/01/30	--	32,945,945.95	32,945,945.95	09/01/25
2	310954047	OF	New York	NY	Actual/360	2.990%	102,988.89	0.00	0.00	N/A	12/06/29	--	40,000,000.00	40,000,000.00	09/06/25
2A	310954223				Actual/360	2.990%	77,241.67	0.00	0.00	N/A	12/06/29	--	30,000,000.00	30,000,000.00	09/06/25
3	323210003	MU	New York	NY	Actual/360	3.486%	120,073.33	0.00	0.00	N/A	12/08/29	--	40,000,000.00	40,000,000.00	07/08/25
4	323210004	OF	Seattle	WA	Actual/360	3.699%	127,398.98	0.00	0.00	N/A	09/06/33	--	40,000,000.00	40,000,000.00	09/06/25
5	28002344	RT	Las Vegas	NV	Actual/360	4.155%	137,821.35	0.00	0.00	N/A	01/06/30	--	38,520,000.00	38,520,000.00	09/06/25
6	28002356	OF	Philadelphia	PA	Actual/360	3.632%	114,843.84	0.00	0.00	N/A	02/06/30	--	36,720,000.00	36,720,000.00	09/06/25
7	323210007	Various Various		Various	Actual/360	3.494%	101,920.47	0.00	0.00	N/A	12/06/29	--	33,875,000.00	33,875,000.00	09/06/25
8	883101050	RT	San Francisco	CA	Actual/360	4.040%	104,366.67	0.00	0.00	N/A	12/06/29	--	30,000,000.00	30,000,000.00	09/06/25
9	310952893	RT	Las Vegas	NV	Actual/360	4.180%	99,704.61	0.00	0.00	N/A	01/11/30	--	27,700,000.00	27,700,000.00	09/11/25
10	301741489	MF	Pittsburgh	PA	Actual/360	3.920%	89,452.22	0.00	0.00	N/A	01/06/30	--	26,500,000.00	26,500,000.00	09/06/25
11	307331188	MF	Astoria	NY	Actual/360	4.070%	92,699.90	0.00	0.00	N/A	12/06/29	--	26,450,000.00	26,450,000.00	09/06/25
12	323210012	MU	Durham	NC	Actual/360	3.421%	74,972.17	0.00	0.00	N/A	12/06/29	--	25,450,000.00	25,450,000.00	09/06/25
13	300572063	SS	Various	NC	Actual/360	4.770%	83,478.27	23,706.70	0.00	N/A	01/06/30	--	20,323,377.35	20,299,670.65	09/06/25
14	300572067	LO	Romulus	MI	Actual/360	4.940%	0.00	0.00	0.00	N/A	02/06/30	--	19,493,423.49	19,493,423.49	04/06/20
15	310953658	OF	Phoenix	AZ	Actual/360	3.660%	54,335.89	34,978.69	0.00	N/A	10/11/29	--	17,240,365.49	17,205,386.80	08/11/25
16	310953440	LO	Mount Pleasant	SC	Actual/360	3.868%	61,882.52	0.00	0.00	N/A	12/11/26	--	18,579,000.00	18,579,000.00	09/11/25
17	300572066	OF	Bronx	NY	Actual/360	4.540%	71,151.89	0.00	0.00	N/A	01/06/30	--	18,200,000.00	18,200,000.00	09/06/25
18	307331200	MF	Palos Hills	IL	Actual/360	4.240%	58,326.16	25,204.13	0.00	N/A	02/01/30	--	15,974,907.06	15,949,702.93	09/01/25
19	307331203	IN	Various	Various	Actual/360	4.570%	65,915.90	0.00	0.00	N/A	02/06/30	11/06/29	16,750,000.00	16,750,000.00	09/06/25
20	301741482	OF	Various	OH	Actual/360	4.715%	59,479.17	24,543.40	0.00	N/A	12/06/29	--	14,649,540.19	14,624,996.79	09/06/25
21	310953103	LO	Miramar	FL	Actual/360	3.790%	44,445.66	26,758.75	0.00	N/A	12/11/29	--	13,618,552.19	13,591,793.44	09/11/25
22	300572065	LO	Fort Lauderdale	FL	Actual/360	4.360%	53,916.93	20,843.21	0.00	N/A	01/06/30	--	14,360,827.15	14,339,983.94	09/06/25
23	307331202	LO	Bolingbrook	IL	Actual/360	4.000%	46,886.88	22,885.48	0.00	N/A	02/06/30	--	13,612,319.49	13,589,434.01	09/06/25
24	301741481	MF	Waukesha	WI	Actual/360	4.088%	49,371.12	0.00	0.00	N/A	11/06/29	--	14,025,000.00	14,025,000.00	09/06/25
25	323210025	MF	Lancaster	TX	Actual/360	4.370%	50,240.17	18,121.51	0.00	N/A	01/06/30	--	13,350,896.96	13,332,775.45	09/06/25
27	28002336	OF	Dublin	OH	Actual/360	4.071%	37,651.20	20,130.91	0.00	N/A	12/06/29	--	10,740,351.61	10,720,220.70	09/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						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
28	28002341	IN	Tucson	AZ	Actual/360	4.169%	42,182.17	0.00	0.00	N/A	01/06/30	10/06/29	11,750,000.00	11,750,000.00	09/06/25
29	310953107	LO	Pompano Beach	FL	Actual/360	3.790%	33,769.99	20,331.40	0.00	N/A	12/11/29	--	10,347,429.34	10,327,097.94	09/11/25
30	310953218	OF	Ontario	CA	Actual/360	3.772%	37,072.25	16,561.89	0.00	N/A	12/11/29	--	11,413,479.14	11,396,917.25	09/11/25
31	883101070	LO	Nashville	TN	Actual/360	3.911%	34,036.82	22,899.70	0.00	N/A	02/06/30	--	10,106,527.31	10,083,627.61	09/06/25
32	28002316	MF	Pittsburgh	PA	Actual/360	4.183%	35,343.69	15,898.98	0.00	N/A	11/06/29	--	9,812,165.67	9,796,266.69	09/06/25
33	300572050	MF	Tulsa	OK	Actual/360	4.170%	33,609.27	15,117.51	0.00	N/A	12/06/29	--	9,359,740.05	9,344,622.54	09/06/25
34	300572056	RT	Walker	MI	Actual/360	4.090%	33,956.54	13,098.76	0.00	N/A	12/06/29	--	9,641,417.64	9,628,318.88	09/06/25
35	301741486	Various Various		NY	Actual/360	4.420%	36,158.06	0.00	0.00	N/A	01/06/30	--	9,500,000.00	9,500,000.00	09/06/25
36	883101078	SS	Charlotte	NC	Actual/360	3.420%	25,032.50	0.00	0.00	N/A	02/06/30	--	8,500,000.00	8,500,000.00	09/06/25
37	300572068	LO	Various	NM	Actual/360	4.910%	30,351.85	17,155.54	0.00	N/A	02/06/30	11/06/29	7,178,678.30	7,161,522.76	09/06/25
38	301741491	OF	Tacoma	WA	Actual/360	3.880%	27,397.11	0.00	0.00	N/A	01/06/30	--	8,200,000.00	8,200,000.00	09/06/25
39	300572057	RT	Fort Myers	FL	Actual/360	4.250%	29,504.50	10,588.60	0.00	N/A	12/06/29	--	8,061,951.76	8,051,363.16	09/06/25
40	310953225	OF	Los Angeles	CA	Actual/360	3.842%	26,797.95	0.00	0.00	N/A	02/11/30	--	8,100,000.00	8,100,000.00	09/11/25
41	28302321	RT	Parma	OH	Actual/360	4.180%	26,214.13	13,179.80	0.00	N/A	12/06/29	--	7,282,826.94	7,269,647.14	09/06/25
42	307331196	LO	Cumming	GA	Actual/360	4.800%	30,046.53	11,926.70	0.00	N/A	01/06/30	--	7,269,322.08	7,257,395.38	09/06/25
43	300572069	OF	Hagerstown	MD	Actual/360	4.410%	26,946.04	12,410.07	0.00	N/A	02/06/30	--	7,095,732.19	7,083,322.12	09/06/25
44	300572039	RT	Lincolnton	NC	Actual/360	4.650%	26,397.92	11,243.57	0.00	N/A	11/06/29	--	6,592,613.80	6,581,370.23	09/06/25
45	300572062	LO	Woodland	CA	Actual/360	4.980%	27,947.78	10,347.62	0.00	N/A	01/06/30	10/06/29	6,517,166.37	6,506,818.75	09/06/25
46	310951697	LO	Peachtree City	GA	Actual/360	4.308%	21,655.47	8,560.35	0.00	N/A	01/11/27	--	5,837,578.57	5,829,018.22	09/11/25
47	300572054	MF	Ashland	OH	Actual/360	4.320%	21,330.91	8,431.88	0.00	N/A	12/06/29	09/06/29	5,734,114.62	5,725,682.74	09/06/25
49	883101056	SS	Chandler	AZ	Actual/360	3.690%	15,887.50	0.00	0.00	N/A	12/06/29	--	5,000,000.00	5,000,000.00	09/06/25
50	307331199	LO	Lexington Park	MD	Actual/360	4.370%	16,995.17	7,954.35	0.00	N/A	02/06/30	--	4,516,322.63	4,508,368.28	09/06/25
51	410953474	SS	Aiken	SC	Actual/360	4.005%	15,284.16	6,929.06	0.00	N/A	12/11/29	--	4,431,796.18	4,424,867.12	09/11/25
52	28002351	MF	Alliance	OH	Actual/360	4.382%	17,031.04	6,080.00	0.00	N/A	02/06/30	--	4,513,461.27	4,507,381.27	09/06/25
53	28002337	OF	Houston	TX	Actual/360	4.240%	15,080.83	7,521.48	0.00	N/A	12/06/29	--	4,130,478.07	4,122,956.59	09/06/25
54	301741480	IN	East Syracuse	NY	Actual/360	4.120%	14,274.13	7,522.04	0.00	N/A	11/06/29	--	4,023,398.85	4,015,876.81	09/06/25
55	300572047	MH	Sioux Falls	SD	Actual/360	4.360%	15,409.41	6,021.83	0.00	N/A	11/06/29	08/06/29	4,104,311.25	4,098,289.42	09/06/25
56	301741485	MF	Parachute	CO	Actual/360	4.250%	13,993.80	6,913.65	0.00	N/A	01/06/30	--	3,823,732.85	3,816,819.20	09/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
57	28002354	MH	Star Valley	AZ	Actual/360	4.472%	15,403.56	0.00	0.00	N/A	02/06/30	--	4,000,000.00	4,000,000.00	09/06/25
58	307331192	MF	Statesboro	GA	Actual/360	4.770%	11,415.18	4,270.43	0.00	N/A	01/06/30	--	2,779,107.26	2,774,836.83	09/06/25
59	307331189	RT	Albuquerque	NM	Actual/360	4.020%	8,086.29	4,416.33	0.00	N/A	12/06/29	--	2,335,952.59	2,331,536.26	09/06/25
60	307331198	RT	Mechanicsville	VA	Actual/360	4.390%	8,978.16	0.00	0.00	N/A	02/06/30	--	2,375,000.00	2,375,000.00	09/06/25
61	300572060	98	Queen Creek	AZ	Actual/360	4.800%	8,450.59	3,354.38	0.00	N/A	10/06/29	--	2,044,496.89	2,041,142.51	09/06/25
62	307331193	MF	Evans	CO	Actual/360	4.570%	7,401.39	2,815.67	0.00	N/A	12/06/29	--	1,880,780.02	1,877,964.35	09/06/25
63	883101083	RT	Trophy Club	TX	Actual/360	4.319%	7,066.36	0.00	0.00	N/A	01/06/30	--	1,900,000.00	1,900,000.00	09/06/25
64	28002357	RT	Clinton	IN	Actual/360	4.720%	4,182.31	0.00	0.00	N/A	09/06/34	--	1,029,000.00	1,029,000.00	09/06/25
65	28002359	RT	Wardsville	MO	Actual/360	4.710%	3,946.33	0.00	0.00	N/A	07/06/34	--	973,000.00	973,000.00	09/06/25
66	28002358	RT	Kochville	MI	Actual/360	4.690%	3,816.49	0.00	0.00	N/A	07/06/34	--	945,000.00	945,000.00	09/06/25
Totals							3,028,924.60	488,724.37	0.00				922,186,088.57	921,697,364.20
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 15 of 29


					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	44,465,090.00	9,533,329.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	115,679,668.00	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
3	39,431,641.00	12,340,329.00	01/01/25	06/30/25	--	0.00	0.00	119,606.26	239,888.32	0.00	0.00
4	25,718,431.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	3,219,871.64	1,642,580.82	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	4,537,614.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	6,487,037.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1,917,167.30	(586,970.62)	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1,980,000.00	1,039,500.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,666,214.83	1,408,575.87	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,481,972.17	1,416,932.18	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	4,842,370.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	583,556.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	(330,795.11)	(661,123.00)	01/01/25	03/31/25	01/13/25	17,381,737.24	807,612.04	(248.60)	2,593,359.05	557,489.57	0.00
15	4,180,884.21	1,879,928.11	01/01/24	06/30/24	--	0.00	0.00	89,258.91	89,258.91	0.00	0.00
16	2,856,526.50	3,031,524.48	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,662,960.00	905,069.76	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,504,432.58	793,034.49	01/01/25	06/30/25	--	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	Full Defeasance
20	1,552,112.32	553,711.47	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	2,365,924.56	2,230,718.68	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,596,149.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,697,537.09	1,547,685.92	07/01/24	06/30/25	--	0.00	100,887.01	0.00	0.00	0.00	0.00
24	0.00	304,061.02	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,449,923.10	767,838.86	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,602,986.73	640,605.56	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 16 of 29


					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
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
29	1,161,946.36	1,455,978.10	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	516,274.86	871,185.48	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,041,955.12	1,061,208.38	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,109,892.71	1,219,024.49	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,680,824.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,486,272.57	667,869.20	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	688,949.00	165,608.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,451,955.10	742,553.15	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
38	710,122.28	395,471.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	726,305.11	278,052.26	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	795,530.25	411,272.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	5,264,242.93	1,965,831.16	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	739,241.00	754,740.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1,268,658.51	645,029.66	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	675,718.00	378,820.92	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
45	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
46	992,511.77	852,573.87	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
49	688,696.86	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	726,845.19	662,606.05	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	523,163.26	248,890.61	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	433,928.09	238,784.12	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
53	390,194.85	231,527.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	497,092.03	296,516.74	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
56	1,078,477.86	265,825.56	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	328,414.07	182,117.36	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
59	368,600.00	92,150.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	203,840.00	101,920.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
61	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
62	190,084.71	40,555.43	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
63	217,603.12	108,801.56	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
64	95,708.93	47,854.95	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
65	90,684.33	45,342.65	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
66	88,335.96	44,167.98	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	299,797,788.20	53,843,167.14				17,381,737.24	908,499.05	208,616.57	2,922,506.28	557,489.57	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


			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 19 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
09/17/25	1	40,000,000.00	0	0.00	1	19,493,423.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.918520%	3.897969%	53
08/15/25	0	0.00	0	0.00	1	19,493,423.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.918687%	3.898138%	54
07/17/25	0	0.00	0	0.00	1	19,493,423.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.918853%	3.898306%	55
06/17/25	0	0.00	0	0.00	1	19,493,423.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.919032%	3.898487%	56
05/16/25	0	0.00	0	0.00	1	19,493,423.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.919196%	3.898654%	57
04/17/25	0	0.00	0	0.00	1	19,493,423.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.919374%	3.898833%	58
03/17/25	0	0.00	0	0.00	1	19,493,423.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.919537%	3.898998%	59
02/18/25	1	17,456,732.68	0	0.00	1	19,493,423.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.919740%	3.899203%	60
01/17/25	0	0.00	0	0.00	1	19,493,423.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.932121%	3.911659%	60
12/17/24	0	0.00	0	0.00	1	19,493,423.49	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.932268%	3.903813%	61
11/18/24	0	0.00	0	0.00	1	19,493,423.49	0	0.00	0	0.00	1	30,000,000.00	0	0.00	0	0.00	3.932424%	3.903975%	62
10/18/24	1	30,000,000.00	0	0.00	1	19,493,423.49	0	0.00	0	0.00	0	0.00	0	0.00	1	5,300,000.00	3.932568%	3.904123%	63
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

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

323210003

07/08/25

119,606.26

239,888.32

0.00

40,000,000.00

300572067

04/06/20

(248.60)

2,593,359.05

5,084,490.84

20,450,069.54

06/16/20

310953658

08/11/25

89,258.91

0.00

17,240,365.49

Totals

208,616.57

2,922,506.28

5,084,490.84

77,690,435.03

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 21 of 29


				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		24,408,018	24,408,018	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		9,823,972	9,823,972	0			0
49 - 60 Months		844,518,374	785,024,950	59,493,423			0
> 60 Months		42,947,000	42,947,000	0			0




Historical Delinquency Information

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

Sep-25	921,697,364	862,203,941	40,000,000	0	19,493,423		0
Aug-25	922,186,089	902,692,665	0	0	19,493,423		0
Jul-25	922,673,038	903,179,614	0	0	19,493,423		0
Jun-25	923,193,059	903,699,635	0	0	19,493,423		0
May-25	923,676,349	904,182,925	0	0	19,493,423		0
Apr-25	924,192,841	904,699,418	0	0	19,493,423		0
Mar-25	924,672,499	905,179,075	0	0	19,493,423		0
Feb-25	925,255,661	888,305,505	17,456,733	0	19,493,423		0
Jan-25	937,665,607	906,238,030	0	0	31,427,577		0
Dec-24	938,132,757	918,639,333	0	0	19,493,423		0
Nov-24	938,590,128	919,096,705	0	0	19,493,423		0
Oct-24	939,014,947	889,521,524	30,000,000	0	19,493,423		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 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
14	300572067	19,493,423.49	20,450,069.54	13,500,000.00	12/18/24	(745,348.00)	(2.27310)	03/31/25	02/06/30	292
Totals		19,493,423.49	20,450,069.54

Wells Fargo Commercial Mortgage Trust 2020-C55 10-D