
Distribution Date:	02/18/26	Wells Fargo Commercial Mortgage Trust 2025-C64
Determination Date:	02/11/26
Next Distribution Date:	03/17/26
Record Date:	01/30/26	Commercial Mortgage Pass Through Certificates
		Series 2025-C64


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	commercial.servicing@trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		Attention: Liat Heller	liat.heller@rialtocapital.com
Mortgage Loan Detail (Part 1)	13-14		200 S. Biscayne Blvd, Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	15-16	Certificate Administrator	Computershare Trust Company, N.A.
Principal Prepayment Detail	17		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Historical Detail	18		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Delinquency Loan Detail	19	Trustee	Computershare Trust Company, N.A.
Collateral Stratification and Historical Detail	20		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	21			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	22
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Modified Loan Detail	23	Representations Reviewer
Historical Liquidated Loan Detail	24		Attention: WFCM 2025-C64 – Surveillance Manager	cmbs.notices@parkbridgefinancial.com
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| 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	95004BAS0	5.016000%	11,231,000.00	5,775,914.10	136,921.40	24,143.32	0.00	0.00	161,064.72	5,638,992.70	30.21%	30.00%
A-2	95004BAT8	5.552000%	21,000,000.00	21,000,000.00	0.00	97,160.00	0.00	0.00	97,160.00	21,000,000.00	30.21%	30.00%
A-SB	95004BAU5	5.663000%	16,454,000.00	16,454,000.00	0.00	77,649.17	0.00	0.00	77,649.17	16,454,000.00	30.21%	30.00%
A-4	95004BAV3	5.358000%	65,200,000.00	65,200,000.00	0.00	291,118.00	0.00	0.00	291,118.00	65,200,000.00	30.21%	30.00%
A-5	95004BAW1	5.645000%	461,633,000.00	461,633,000.00	0.00	2,171,598.57	0.00	0.00	2,171,598.57	461,633,000.00	30.21%	30.00%
A-S	95004BAZ4	5.844000%	68,856,000.00	68,856,000.00	0.00	335,328.72	0.00	0.00	335,328.72	68,856,000.00	21.77%	21.63%
B	95004BBA8	6.044000%	43,164,000.00	43,164,000.00	0.00	217,402.68	0.00	0.00	217,402.68	43,164,000.00	16.49%	16.38%
C	95004BBB6	6.041000%	31,859,000.00	31,859,000.00	0.00	160,383.52	0.00	0.00	160,383.52	31,859,000.00	12.59%	12.50%
D	95004BAC5	4.500000%	13,596,000.00	13,596,000.00	0.00	50,985.00	0.00	0.00	50,985.00	13,596,000.00	10.92%	10.85%
E	95004BAE1	4.500000%	8,222,000.00	8,222,000.00	0.00	30,832.50	0.00	0.00	30,832.50	8,222,000.00	9.91%	9.85%
F-RR	95004BAG6	6.624907%	15,180,000.00	15,180,000.00	0.00	83,805.08	0.00	0.00	83,805.08	15,180,000.00	8.05%	8.00%
G-RR	95004BAJ0	6.624907%	11,305,000.00	11,305,000.00	0.00	62,412.15	0.00	0.00	62,412.15	11,305,000.00	6.67%	6.63%
J-RR	95004BAL5	6.624907%	13,360,000.00	13,360,000.00	0.00	73,757.30	0.00	0.00	73,757.30	13,360,000.00	5.03%	5.00%
K-RR*	95004BAN1	6.624907%	41,108,756.00	41,108,756.00	0.00	221,951.42	0.00	0.00	221,951.42	41,108,756.00	0.00%	0.00%
R	95004BAQ4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			822,168,756.00	816,713,670.10	136,921.40	3,898,527.43	0.00	0.00	4,035,448.83	816,576,748.70


X-A	95004BAX9	1.022012%	575,518,000.00	570,062,914.10	0.00	485,509.32	0.00	0.00	485,509.32	569,925,992.70
X-B	95004BAY7	0.677286%	143,879,000.00	143,879,000.00	0.00	81,205.97	0.00	0.00	81,205.97	143,879,000.00
X-D	95004BAA9	2.124907%	21,818,000.00	21,818,000.00	0.00	38,634.36	0.00	0.00	38,634.36	21,818,000.00
Notional SubTotal			741,215,000.00	735,759,914.10	0.00	605,349.65	0.00	0.00	605,349.65	735,622,992.70

Deal Distribution Total					136,921.40	4,503,877.08	0.00	0.00	4,640,798.48

*	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	95004BAS0	514.28315377	12.19138100	2.14970350	0.00000000	0.00000000	0.00000000	0.00000000	14.34108450	502.09177277
A-2	95004BAT8	1,000.00000000	0.00000000	4.62666667	0.00000000	0.00000000	0.00000000	0.00000000	4.62666667	1,000.00000000
A-SB	95004BAU5	1,000.00000000	0.00000000	4.71916677	0.00000000	0.00000000	0.00000000	0.00000000	4.71916677	1,000.00000000
A-4	95004BAV3	1,000.00000000	0.00000000	4.46500000	0.00000000	0.00000000	0.00000000	0.00000000	4.46500000	1,000.00000000
A-5	95004BAW1	1,000.00000000	0.00000000	4.70416666	0.00000000	0.00000000	0.00000000	0.00000000	4.70416666	1,000.00000000
A-S	95004BAZ4	1,000.00000000	0.00000000	4.87000000	0.00000000	0.00000000	0.00000000	0.00000000	4.87000000	1,000.00000000
B	95004BBA8	1,000.00000000	0.00000000	5.03666667	0.00000000	0.00000000	0.00000000	0.00000000	5.03666667	1,000.00000000
C	95004BBB6	1,000.00000000	0.00000000	5.03416680	0.00000000	0.00000000	0.00000000	0.00000000	5.03416680	1,000.00000000
D	95004BAC5	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
E	95004BAE1	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
F-RR	95004BAG6	1,000.00000000	0.00000000	5.52075626	0.00000000	0.00000000	0.00000000	0.00000000	5.52075626	1,000.00000000
G-RR	95004BAJ0	1,000.00000000	0.00000000	5.52075630	0.00000000	0.00000000	0.00000000	0.00000000	5.52075630	1,000.00000000
J-RR	95004BAL5	1,000.00000000	0.00000000	5.52075599	0.00000000	0.00000000	0.00000000	0.00000000	5.52075599	1,000.00000000
K-RR	95004BAN1	1,000.00000000	0.00000000	5.39912762	0.12162859	0.27766566	0.00000000	0.00000000	5.39912762	1,000.00000000
R	95004BAQ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95004BAX9	990.52143304	0.00000000	0.84360406	0.00000000	0.00000000	0.00000000	0.00000000	0.84360406	990.28352319
X-B	95004BAY7	1,000.00000000	0.00000000	0.56440460	0.00000000	0.00000000	0.00000000	0.00000000	0.56440460	1,000.00000000
X-D	95004BAA9	1,000.00000000	0.00000000	1.77075626	0.00000000	0.00000000	0.00000000	0.00000000	1.77075626	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	01/01/26 - 01/30/26	30	0.00	24,143.32	0.00	24,143.32	0.00	0.00	0.00	24,143.32	0.00
A-2	01/01/26 - 01/30/26	30	0.00	97,160.00	0.00	97,160.00	0.00	0.00	0.00	97,160.00	0.00
A-SB	01/01/26 - 01/30/26	30	0.00	77,649.17	0.00	77,649.17	0.00	0.00	0.00	77,649.17	0.00
A-4	01/01/26 - 01/30/26	30	0.00	291,118.00	0.00	291,118.00	0.00	0.00	0.00	291,118.00	0.00
A-5	01/01/26 - 01/30/26	30	0.00	2,171,598.57	0.00	2,171,598.57	0.00	0.00	0.00	2,171,598.57	0.00
X-A	01/01/26 - 01/30/26	30	0.00	485,509.32	0.00	485,509.32	0.00	0.00	0.00	485,509.32	0.00
X-B	01/01/26 - 01/30/26	30	0.00	81,205.97	0.00	81,205.97	0.00	0.00	0.00	81,205.97	0.00
X-D	01/01/26 - 01/30/26	30	0.00	38,634.36	0.00	38,634.36	0.00	0.00	0.00	38,634.36	0.00
A-S	01/01/26 - 01/30/26	30	0.00	335,328.72	0.00	335,328.72	0.00	0.00	0.00	335,328.72	0.00
B	01/01/26 - 01/30/26	30	0.00	217,402.68	0.00	217,402.68	0.00	0.00	0.00	217,402.68	0.00
C	01/01/26 - 01/30/26	30	0.00	160,383.52	0.00	160,383.52	0.00	0.00	0.00	160,383.52	0.00
D	01/01/26 - 01/30/26	30	0.00	50,985.00	0.00	50,985.00	0.00	0.00	0.00	50,985.00	0.00
E	01/01/26 - 01/30/26	30	0.00	30,832.50	0.00	30,832.50	0.00	0.00	0.00	30,832.50	0.00
F-RR	01/01/26 - 01/30/26	30	0.00	83,805.08	0.00	83,805.08	0.00	0.00	0.00	83,805.08	0.00
G-RR	01/01/26 - 01/30/26	30	0.00	62,412.15	0.00	62,412.15	0.00	0.00	0.00	62,412.15	0.00
J-RR	01/01/26 - 01/30/26	30	0.00	73,757.30	0.00	73,757.30	0.00	0.00	0.00	73,757.30	0.00
K-RR	01/01/26 - 01/30/26	30	6,379.27	226,951.42	0.00	226,951.42	5,000.00	0.00	0.00	221,951.42	11,414.49
Totals			6,379.27	4,508,877.08	0.00	4,508,877.08	5,000.00	0.00	0.00	4,503,877.08	11,414.49




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


	Additional Information
Total Available Distribution Amount (1)	4,640,798.48
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,672,210.33	Master Servicing Fee	3,381.28
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,066.64
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	351.64
ARD Interest	0.00	Operating Advisor Fee	1,019.76
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	218.02
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,672,210.33	Total Fees	13,037.33

Principal		Expenses/Reimbursements
Scheduled Principal	136,921.40	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	5,000.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	136,921.40	Total Expenses/Reimbursements	5,000.00

		Interest Reserve Deposit	150,295.90

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,503,877.08
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	136,921.40
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00

Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,640,798.48
Total Funds Collected	4,809,131.73	Total Funds Distributed	4,809,131.71

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		816,713,670.26	816,713,670.26	Beginning Certificate Balance	816,713,670.10
(-) Scheduled Principal Collections		136,921.40	136,921.40	(-) Principal Distributions	136,921.40
(-) 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		816,576,748.86	816,576,748.86	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		816,759,530.67	816,759,530.67	Ending Certificate Balance	816,576,748.70
Ending Actual Collateral Balance		816,636,948.62	816,636,948.62



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.16)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.16)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.62%
				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
	8,000,000 or less	5	35,109,488.20	4.30%	106	6.7143	1.443912	1.30 or less	8	141,201,072.28	17.29%	107	6.6039	1.237239
8,000,001 to 9,000,000		1	8,523,903.12	1.04%	108	7.1600	1.280000	1.31 to 1.40	6	183,020,434.70	22.41%	100	7.1445	1.358911
9,000,001 to 10,000,000		3	28,719,150.75	3.52%	105	6.1609	1.845016	1.41 to 1.50	1	45,000,000.00	5.51%	108	6.4850	1.505000
10,000,001 to 15,000,000		4	48,090,105.51	5.89%	106	7.0137	1.274720	1.51 to 1.60	9	160,746,329.95	19.69%	106	6.9745	1.563274
15,000,001 to 20,000,000		4	73,010,459.35	8.94%	105	6.6421	1.870380	1.61 to 1.70	2	49,350,000.00	6.04%	105	6.7982	1.651498
20,000,001 to 30,000,000		11	254,929,670.81	31.22%	101	6.9331	1.674720	1.71 to 1.80	1	20,300,000.00	2.49%	106	6.6260	1.792400
30,000,001 to 50,000,000		2	90,454,754.65	11.08%	106	6.6624	1.530829	1.81 to 1.90	1	25,000,000.00	3.06%	107	6.7250	1.851000
50,000,001 to 70,000,000		2	123,239,216.47	15.09%	104	5.8165	2.657461	1.91 to 2.00	0	0.00	0.00%	0	0.0000	0.000000
70,000,001 to 80,000,000		1	73,500,000.00	9.00%	108	6.1660	1.250000	2.01 to 2.25	2	73,239,216.47	8.97%	105	6.3209	2.116249
	80,000,001 or greater	1	81,000,000.00	9.92%	107	7.2690	1.344400	2.26 to 2.75	2	28,000,000.00	3.43%	103	5.4370	2.646179
	Totals	34	816,576,748.86	100.00%	104	6.6434	1.721985	2.76 to 3.00	1	20,719,695.46	2.54%	105	6.3100	2.769100
								3.01 or greater	1	70,000,000.00	8.57%	103	5.5400	3.044100
								Totals	34	816,576,748.86	100.00%	104	6.6434	1.721985
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 27


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

California	6	172,061,203.64	21.07%	107	6.5335	1.438051
							Industrial	21	120,019,216.47	14.70%	106	6.5457	1.807597
Colorado	1	880,000.00	0.11%	48	6.9500	1.363900
							Lodging	8	233,090,260.32	28.54%	106	6.8058	1.974899
Georgia	1	5,260,630.00	0.64%	106	7.0300	1.553200
							Mixed Use	2	45,809,975.35	5.61%	105	6.9484	1.370795
Illinois	6	126,188,074.29	15.45%	100	7.1096	1.362785
							Mobile Home Park	11	21,200,000.00	2.60%	48	6.9500	1.363900
Indiana	2	23,133,562.86	2.83%	106	6.6167	1.767388
							Multi-Family	6	127,610,966.77	15.63%	107	6.5664	1.320157
Kentucky	2	47,820,641.50	5.86%	105	6.8238	1.557973
							Retail	11	195,095,101.66	23.89%	105	6.5317	1.836193
Massachusetts	1	10,738,684.56	1.32%	105	7.4500	1.025900
							Self Storage	3	73,751,228.29	9.03%	107	6.4405	1.487319
Michigan	11	64,710,637.42	7.92%	105	6.2864	1.973210
							Totals	62	816,576,748.86	100.00%	104	6.6434	1.721985
Minnesota	3	23,180,000.00	2.84%	97	6.7308	1.937584

Nebraska	2	12,780,000.00	1.57%	105	6.8400	1.304100

New Jersey	1	28,000,000.00	3.43%	103	5.4370	2.621300

New York	3	115,000,000.00	14.08%	105	5.9098	2.441843

North Dakota	1	2,020,000.00	0.25%	48	6.9500	1.363900

Ohio	2	28,802,731.19	3.53%	106	6.8858	1.611577

Pennsylvania	3	39,689,060.39	4.86%	105	6.5546	1.635891

Tennessee	1	2,407,152.57	0.29%	106	6.5500	1.588200

Texas	2	39,160,459.35	4.80%	107	8.2035	1.447465

Virginia	2	7,839,370.00	0.96%	106	7.0300	1.553200

Washington, DC	1	20,719,695.46	2.54%	105	6.3100	2.769100

Wisconsin	11	46,184,845.63	5.66%	103	7.0064	1.354713

Totals	62	816,576,748.86	100.00%	104	6.6434	1.721985


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	5.5000 or less	2	28,000,000.00	3.43%	103	5.4370	2.646179	12 months or less	8	201,615,642.78	24.69%	102	6.6859	1.344961
	5.5001 to 5.7500	1	70,000,000.00	8.57%	103	5.5400	3.044100	13 months to 24 months	26	614,961,106.08	75.31%	105	6.6295	1.845593
	5.7501 to 6.0000	1	9,351,228.29	1.15%	104	5.8540	1.580900	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	6.0001 to 6.2500	2	126,739,216.47	15.52%	107	6.1719	1.627684	Totals	34	816,576,748.86	100.00%	104	6.6434	1.721985
	6.2501 to 6.5000	4	81,010,042.47	9.92%	107	6.4230	1.837135
	6.5001 to 6.7500	7	142,650,000.00	17.47%	106	6.6338	1.716824
	6.7501 to 7.0000	6	123,121,934.29	15.08%	95	6.8619	1.401309
	7.0001 to 7.2500	7	104,805,183.43	12.83%	107	7.1210	1.479111
	7.2501 to 7.5000	2	91,738,684.56	11.23%	107	7.2902	1.307117
	7.5001 or greater	2	39,160,459.35	4.80%	107	8.2035	1.447465
	Totals	34	816,576,748.86	100.00%	104	6.6434	1.721985
(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

113 months or less

816,576,748.86

100.00%

104

6.6434

1.721985

Interest Only

565,119,216.47

69.21%

104

6.5330

1.773872

114 months or greater

0.00

0.00%

0.0000

0.000000

355 months or less

251,457,532.39

30.79%

106

6.8916

1.605375

Totals

816,576,748.86

100.00%

104

6.6434

1.721985

356 months or greater

0.00

0.00%

0.0000

0.000000

Totals

816,576,748.86

100.00%

104

6.6434

1.721985

(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 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

152,224,157.31

18.64%

107

6.5055

1.459948

No outstanding loans in this group

12 months or less

664,352,591.55

81.36%

104

6.6750

1.782026

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

816,576,748.86

100.00%

104

6.6434

1.721985

(1)

(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)

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	301271942	LO	Chicago	IL	Actual/360	7.269%	507,012.75	0.00	0.00	N/A	01/06/35	--	81,000,000.00	81,000,000.00	02/06/26
2	600968322	MF	San Francisco	CA	Actual/360	6.166%	390,256.42	0.00	0.00	N/A	02/11/35	--	73,500,000.00	73,500,000.00	02/11/26
3	329320021	LO	New York	NY	Actual/360	5.540%	333,938.89	0.00	0.00	N/A	09/01/34	--	70,000,000.00	70,000,000.00	02/01/26
4	329320001	IN	Various	MI	Actual/360	6.180%	283,321.36	0.00	0.00	N/A	11/06/34	--	53,239,216.47	53,239,216.47	02/06/26
5	329320009	RT	Simpsonville	KY	Actual/360	6.838%	267,845.74	33,205.13	0.00	N/A	11/06/34	--	45,487,959.78	45,454,754.65	02/06/26
6	329320020	SS	Long Island City	NY	Actual/360	6.485%	251,293.75	0.00	0.00	N/A	02/06/35	--	45,000,000.00	45,000,000.00	02/06/26
7	329320011	IN	Various	Various	Actual/360	6.550%	141,006.94	0.00	0.00	N/A	12/06/34	--	25,000,000.00	25,000,000.00	02/06/26
7A	329320111				Actual/360	6.550%	28,201.39	0.00	0.00	N/A	12/06/34	--	5,000,000.00	5,000,000.00	02/06/26
8	329320019	RT	Jersey City	NJ	Actual/360	5.437%	46,818.61	0.00	0.00	N/A	09/01/34	--	10,000,000.00	10,000,000.00	02/01/26
8A	329320119				Actual/360	5.437%	84,273.50	0.00	0.00	N/A	09/01/34	--	18,000,000.00	18,000,000.00	02/01/26
9	329320022	RT	Harrisburg	PA	Actual/360	6.613%	159,162.05	0.00	0.00	N/A	11/06/34	--	27,950,000.00	27,950,000.00	02/06/26
10	329320006	RT	Mission Viejo	CA	Actual/360	6.725%	144,774.31	0.00	0.00	N/A	01/01/35	--	25,000,000.00	25,000,000.00	02/01/26
11	328671102	MU	Chicago	IL	Actual/360	6.853%	147,529.86	0.00	0.00	N/A	08/06/34	--	25,000,000.00	25,000,000.00	02/06/26
12	329320012	IN	Pomona	CA	Actual/360	7.195%	148,696.67	0.00	0.00	N/A	01/01/35	--	24,000,000.00	24,000,000.00	02/01/26
13	329320013	LO	Fort Worth	TX	Actual/360	8.345%	169,229.65	0.00	0.00	N/A	01/06/35	--	23,550,000.00	23,550,000.00	02/06/26
14	329320005	MF	Athens	OH	Actual/360	7.040%	129,731.56	0.00	0.00	N/A	12/06/34	--	21,400,000.00	21,400,000.00	02/06/26
15	329320007	MH	Various	Various	Actual/360	6.950%	126,876.11	0.00	0.00	N/A	02/06/30	--	21,200,000.00	21,200,000.00	02/06/26
16	329320023	MU	Escondido	CA	Actual/360	7.063%	126,651.70	13,951.47	0.00	N/A	02/01/35	--	20,823,926.82	20,809,975.35	02/01/26
17	310967428	LO	Washington	DC	Actual/360	6.310%	112,677.55	17,443.66	0.00	N/A	11/11/34	--	20,737,139.12	20,719,695.46	02/11/26
18	410968760	RT	Goshen	IN	Actual/360	6.626%	115,826.16	0.00	0.00	N/A	12/11/34	--	20,300,000.00	20,300,000.00	02/11/26
19	329320018	RT	Eagan	MN	Actual/360	6.696%	115,320.00	0.00	0.00	N/A	11/01/34	--	20,000,000.00	20,000,000.00	02/01/26
20	399570164	SS	Truckee	CA	Actual/360	6.620%	110,590.78	0.00	0.00	N/A	12/06/34	--	19,400,000.00	19,400,000.00	02/06/26
21	329320014	MF	Milwaukee	WI	Actual/360	7.240%	58,440.95	5,960.62	0.00	N/A	02/01/35	--	9,373,883.08	9,367,922.46	02/01/26
22	329320015	MF	Milwaukee	WI	Actual/360	7.160%	52,588.84	5,554.26	0.00	N/A	02/01/35	--	8,529,457.38	8,523,903.12	02/06/26
23	329320008	LO	Lubbock	TX	Actual/360	7.990%	107,502.96	14,339.35	0.00	N/A	02/06/35	--	15,624,798.70	15,610,459.35	10/06/25
24	329320010	RT	Various	Various	Actual/360	7.030%	79,302.31	0.00	0.00	N/A	12/06/34	--	13,100,000.00	13,100,000.00	02/06/26
25	329320003	IN	Omaha	NE	Actual/360	6.840%	75,274.20	0.00	0.00	N/A	11/06/34	--	12,780,000.00	12,780,000.00	02/06/26
26	329320004	LO	Brighton	MI	Actual/360	6.780%	67,023.29	8,445.56	0.00	N/A	12/06/34	--	11,479,866.51	11,471,420.95	02/06/26




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

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

399570162

Auburn

Actual/360

7.450%

68,933.73

6,559.91

0.00

N/A

11/06/34

10,745,244.47

10,738,684.56

02/06/26

410967520

Fairfield

Actual/360

5.854%

47,183.81

8,884.84

0.00

N/A

10/11/34

9,360,113.13

9,351,228.29

02/11/26

610967822

Irwin

Actual/360

6.350%

43,166.08

6,612.78

0.00

N/A

10/11/34

7,894,228.60

7,887,615.82

02/11/26

329320016

Milwaukee

Actual/360

7.240%

47,433.03

4,837.88

0.00

N/A

02/01/35

7,608,220.38

7,603,382.50

02/01/26

329320002

East Liverpool

Actual/360

6.440%

41,085.66

6,023.89

0.00

N/A

11/06/34

7,408,755.08

7,402,731.19

02/06/26

329320017

Milwaukee

Actual/360

6.954%

43,239.72

5,102.05

0.00

N/A

11/01/34

7,220,860.74

7,215,758.69

02/01/26

Totals

4,672,210.33

136,921.40

0.00

816,713,670.26

816,576,748.86

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	9,489,437.14	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	29,642,084.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	5,639,983.46	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	9,036,128.53	6,390,642.64	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	10,616,101.63	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	4,552,583.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	21,244,374.75	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,329,551.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	23,321,861.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	17,794,124.78	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	2,136,752.47	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	3,436,152.99	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	190,203.85	0.00
14	2,566,325.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	2,094,461.60	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,504,036.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	5,006,612.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,546,068.91	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	13,754,962.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,833,972.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	121,590.30	487,101.93	0.00	0.00
24	0.00	1,120,564.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	954,024.71	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	1,244,331.77	10/01/24	09/30/25	--	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
27	0.00	1,092,045.70	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	803,960.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	997,499.20	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	15,363.30	0.00
Totals	26,822,694.99	156,325,947.50				0.00	0.00	121,590.30	487,101.93	205,567.15	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
02/18/26	0	0.00	0	0.00	1	15,610,459.35	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.643405%	6.620378%	104
01/16/26	0	0.00	1	15,624,798.70	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.643445%	6.620415%	105
12/17/25	1	15,639,040.07	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.643485%	6.625237%	106
11/18/25	1	15,656,635.28	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.643538%	6.625290%	107
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	6.643577%	6.625329%	108
09/17/25	1	15,688,045.18	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.643629%	6.625381%	109
08/15/25	1	15,701,854.37	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.643668%	6.625420%	110
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.643706%	6.625458%	111
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.643757%	6.625509%	112
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.643795%	6.625546%	113
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	3,760,783.53	0	0.00	6.643845%	6.625597%	114
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.641760%	6.623509%	115
(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

329320008

10/06/25

121,590.30

487,101.93

0.00

15,670,659.10

01/12/26

Totals

121,590.30

487,101.93

0.00

15,670,659.10

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		21,200,000	21,200,000	0			0
49 - 60 Months		0	0	0			0
> 60 Months		795,376,749	779,766,290	15,610,459			0




Historical Delinquency Information

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

Feb-26	816,576,749	800,966,290	0	0	15,610,459		0
Jan-26	816,713,670	801,088,872	0	15,624,799	0		0
Dec-25	816,849,785	801,210,745	15,639,040	0	0		0
Nov-25	817,019,908	801,363,273	15,656,635	0	0		0
Oct-25	817,154,217	817,154,217	0	0	0		0
Sep-25	817,322,602	801,634,557	15,688,045	0	0		0
Aug-25	817,455,125	801,753,271	15,701,854	0	0		0
Jul-25	817,586,867	817,586,867	0	0	0		0
Jun-25	817,752,784	817,752,784	0	0	0		0
May-25	817,882,771	817,882,771	0	0	0		0
Apr-25	818,046,999	818,046,999	0	0	0		0
Mar-25	821,936,034	821,936,034	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
23	329320008	15,610,459.35	15,670,659.10	21,900,000.00	12/03/24	2,123,157.10	1.34000	--	02/06/35	287
Totals		15,610,459.35	15,670,659.10	21,900,000.00		2,123,157.10




© 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
23	329320008	LO	TX	01/12/26	13
	The loan transferred to special servicing on 01/12/2026 due to payment default. Special servicer is reaching out to the Borrower.



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

5,000.00

0.00

Total

0.00

5,000.00

0.00

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

Collateral Shortfall Total

5,000.00

Page 26 of 27


	Supplemental Notes
	None




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

Wells Fargo Commercial Mortgage Trust 2025-C64 10-D