
Distribution Date:	10/18/24	Morgan Stanley Bank of America Merrill Lynch Trust 2015-C20
Determination Date:	10/11/24
Next Distribution Date:	11/18/24
Record Date:	09/30/24	Commercial Mortgage Pass-Through Certificates
		Series 2015-C20


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Midland Loan Services
Exchangeable Certificate Detail	5
			askmidlandls.com	(913) 253-9000
Additional Information	6
			A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 \| Overland Park, KS 66210 \| United States
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	Rialto Capital Advisors, LLC
Bond / Collateral Reconciliation - Balances	8		Niral Shah	(305) 485-2041	Niral.Shah@rialtocapital.com
Current Mortgage Loan and Property Stratification	9-13		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 1)	14-16	Trust Advisor	Park Bridge Lender Services LLC
Mortgage Loan Detail (Part 2)	17-19		David Rodgers	(212) 230-9025
Principal Prepayment Detail	20		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Historical Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	22		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	23				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	24
Specially Serviced Loan Detail - Part 2	25
Modified Loan Detail	26
Historical Liquidated Loan Detail	27
Historical Bond / Collateral Loss Reconciliation Detail	28
Interest Shortfall Detail - Collateral Level	29
Supplemental Notes	30

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 special notices. In addition, certificateholders 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 30


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class (3)	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	61764RBB3	1.405000%	55,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61764RBC1	2.790000%	74,700,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	61764RBD9	3.069000%	106,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	61764RBE7	2.988000%	250,000,000.00	48,367,263.30	48,367,263.30	120,434.49	0.00	0.00	48,487,697.79	0.00	0.00%	30.00%
A-4	61764RBF4	3.249000%	317,319,000.00	317,319,000.00	21,193,565.92	859,141.19	0.00	0.00	22,052,707.11	296,125,434.08	53.09%	30.00%
A-S	61764RBH0	3.605000%	79,364,000.00	79,364,000.00	0.00	238,422.68	0.00	0.00	238,422.68	79,364,000.00	40.52%	23.09%
B	61764RBJ6	4.160000%	73,040,000.00	73,040,000.00	0.00	253,205.33	0.00	0.00	253,205.33	73,040,000.00	28.94%	16.72%
C	61764RBL1	4.419651%	52,780,000.00	52,780,000.00	0.00	194,390.99	0.00	0.00	194,390.99	52,780,000.00	20.58%	12.13%
D	61764RAN8	3.071000%	50,220,000.00	50,220,000.00	0.00	128,521.35	0.00	0.00	128,521.35	50,220,000.00	12.63%	7.75%
E	61764RAQ1	2.850000%	31,131,000.00	31,131,000.00	0.00	129,134.14	0.00	0.00	129,134.14	31,131,000.00	7.70%	5.04%
F	61764RAS7	2.850000%	23,967,000.00	23,967,000.00	0.00	25,667.60	0.00	0.00	25,667.60	23,967,000.00	3.90%	2.95%
G	61764RAU2	2.850000%	33,863,538.00	24,609,217.67	0.00	0.00	0.00	0.00	0.00	24,609,217.67	0.00%	0.00%
V	61764RAW8	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61764RAY4	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,147,884,540.00	700,797,480.97	69,560,829.22	1,948,917.77	0.00	0.00	71,509,746.99	631,236,651.75


X-A	61764RBG2	1.135532%	882,883,000.00	445,050,263.30	0.00	421,140.77	0.00	0.00	421,140.77	375,489,434.08
X-B	61764RAA6	0.259651%	73,040,000.00	73,040,000.00	0.00	15,804.11	0.00	0.00	15,804.11	73,040,000.00
X-D	61764RAE8	1.348651%	50,220,000.00	50,220,000.00	0.00	56,441.06	0.00	0.00	56,441.06	50,220,000.00
X-E	61764RAG3	1.569651%	31,131,000.00	31,131,000.00	0.00	40,720.68	0.00	0.00	40,720.68	31,131,000.00
X-F	61764RAJ7	1.569651%	23,967,000.00	23,967,000.00	0.00	31,349.86	0.00	0.00	31,349.86	23,967,000.00
X-G	61764RAL2	1.569651%	33,863,538.00	24,609,217.67	0.00	32,189.91	0.00	0.00	32,189.91	24,609,217.67
Notional SubTotal			1,095,104,538.00	648,017,480.97	0.00	597,646.39	0.00	0.00	597,646.39	578,456,651.75

Deal Distribution Total					69,560,829.22	2,546,564.16	0.00	0.00	72,107,393.38

(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.
(3)	Class A-S, Class B, Class C all represent the "Regular Interest" of these respective classes. For details on how the balances and payments of these "Regular Interests" are split between their respective certificates and the Exchangeable Class PST, please refer to page 5.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 30


				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	61764RBB3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61764RBC1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61764RBD9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	61764RBE7	193.46905320	193.46905320	0.48173796	0.00000000	0.00000000	0.00000000	0.00000000	193.95079116	0.00000000
A-4	61764RBF4	1,000.00000000	66.78946398	2.70749999	0.00000000	0.00000000	0.00000000	0.00000000	69.49696397	933.21053602
A-S	61764RBH0	1,000.00000000	0.00000000	3.00416662	0.00000000	0.00000000	0.00000000	0.00000000	3.00416662	1,000.00000000
B	61764RBJ6	1,000.00000000	0.00000000	3.46666662	0.00000000	0.00000000	0.00000000	0.00000000	3.46666662	1,000.00000000
C	61764RBL1	1,000.00000000	0.00000000	3.68304263	0.00000000	0.00000000	0.00000000	0.00000000	3.68304263	1,000.00000000
D	61764RAN8	1,000.00000000	0.00000000	2.55916667	0.00000000	0.00000000	0.00000000	0.00000000	2.55916667	1,000.00000000
E	61764RAQ1	1,000.00000000	0.00000000	4.14808840	(1.77308824)	0.00000000	0.00000000	0.00000000	4.14808840	1,000.00000000
F	61764RAS7	1,000.00000000	0.00000000	1.07095590	1.30404431	5.23723203	0.00000000	0.00000000	1.07095590	1,000.00000000
G	61764RAU2	726.71726357	0.00000000	0.00000000	1.72595344	29.13318065	0.00000000	0.00000000	0.00000000	726.71726357
V	61764RAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61764RAY4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61764RBG2	504.08747626	0.00000000	0.47700632	0.00000000	0.00000000	0.00000000	0.00000000	0.47700632	425.29920055
X-B	61764RAA6	1,000.00000000	0.00000000	0.21637610	0.00000000	0.00000000	0.00000000	0.00000000	0.21637610	1,000.00000000
X-D	61764RAE8	1,000.00000000	0.00000000	1.12387614	0.00000000	0.00000000	0.00000000	0.00000000	1.12387614	1,000.00000000
X-E	61764RAG3	1,000.00000000	0.00000000	1.30804279	0.00000000	0.00000000	0.00000000	0.00000000	1.30804279	1,000.00000000
X-F	61764RAJ7	1,000.00000000	0.00000000	1.30804273	0.00000000	0.00000000	0.00000000	0.00000000	1.30804273	1,000.00000000
X-G	61764RAL2	726.71726357	0.00000000	0.95057728	0.00000000	0.00000000	0.00000000	0.00000000	0.95057728	726.71726357




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 30


				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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	09/01/24 - 09/30/24	30	0.00	120,434.49	0.00	120,434.49	0.00	0.00	0.00	120,434.49	0.00
A-4	09/01/24 - 09/30/24	30	0.00	859,141.19	0.00	859,141.19	0.00	0.00	0.00	859,141.19	0.00
X-A	09/01/24 - 09/30/24	30	0.00	421,140.77	0.00	421,140.77	0.00	0.00	0.00	421,140.77	0.00
X-B	09/01/24 - 09/30/24	30	0.00	15,804.11	0.00	15,804.11	0.00	0.00	0.00	15,804.11	0.00
X-D	09/01/24 - 09/30/24	30	0.00	56,441.06	0.00	56,441.06	0.00	0.00	0.00	56,441.06	0.00
X-E	09/01/24 - 09/30/24	30	0.00	40,720.68	0.00	40,720.68	0.00	0.00	0.00	40,720.68	0.00
X-F	09/01/24 - 09/30/24	30	0.00	31,349.86	0.00	31,349.86	0.00	0.00	0.00	31,349.86	0.00
X-G	09/01/24 - 09/30/24	30	0.00	32,189.91	0.00	32,189.91	0.00	0.00	0.00	32,189.91	0.00
A-S	09/01/24 - 09/30/24	30	0.00	238,422.68	0.00	238,422.68	0.00	0.00	0.00	238,422.68	0.00
B	09/01/24 - 09/30/24	30	0.00	253,205.33	0.00	253,205.33	0.00	0.00	0.00	253,205.33	0.00
C	09/01/24 - 09/30/24	30	0.00	194,390.99	0.00	194,390.99	0.00	0.00	0.00	194,390.99	0.00
D	09/01/24 - 09/30/24	30	0.00	128,521.35	0.00	128,521.35	0.00	0.00	0.00	128,521.35	0.00
E	09/01/24 - 09/30/24	30	55,198.01	73,936.13	0.00	73,936.13	(55,198.01)	0.00	0.00	129,134.14	0.00
F	09/01/24 - 09/30/24	30	94,266.71	56,921.63	0.00	56,921.63	31,254.03	0.00	0.00	25,667.60	125,520.74
G	09/01/24 - 09/30/24	30	928,105.68	58,446.89	0.00	58,446.89	58,446.89	0.00	0.00	0.00	986,552.57
Totals			1,077,570.40	2,581,067.07	0.00	2,581,067.07	34,502.91	0.00	0.00	2,546,564.16	1,112,073.31




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 30


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	61764RBH0	3.605000%	79,364,000.00	79,364,000.00	0.00	238,422.68	0.00	0.00	238,422.68	79,364,000.00
A-S (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	61764RBJ6	4.160000%	73,040,000.00	73,040,000.00	0.00	253,205.33	0.00	0.00	253,205.33	73,040,000.00
B (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	61764RBL1	4.419651%	52,780,000.00	52,780,000.00	0.00	194,390.99	0.00	0.00	194,390.99	52,780,000.00
C (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			205,184,000.03	205,184,000.00	0.00	686,019.00	0.00	0.00	686,019.00	205,184,000.00

Exchangeable Certificate Details
PST	61764RBK3	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 30


	Additional Information
Total Available Distribution Amount (1)	72,107,393.38
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,595,422.76	Master Servicing Fee	10,456.08
Interest Reductions due to Nonrecoverability Determination	(61,553.69)	Certificate Administrator Fee	2,043.99
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	292.00
ARD Interest	0.00	Trust Advisor Fee	1,058.53
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,533,869.07	Total Fees	13,850.60

Principal		Expenses/Reimbursements
Scheduled Principal	20,303,525.11	Reimbursement for Interest on Advances	(243.12)
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	49,257,304.11	Special Servicing Fees (Monthly)	12,200.44
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)	790.16
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	(39,293.13)
Total Principal Collected	69,560,829.22	Total Expenses/Reimbursements	(26,545.65)

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,546,564.16
Excess Liquidation Proceeds	0.00	Principal Distribution	69,560,829.22
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	72,107,393.38
Total Funds Collected	72,094,698.29	Total Funds Distributed	72,094,698.33


© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		700,797,481.02	700,797,481.02	Beginning Certificate Balance	700,797,480.97
(-) Scheduled Principal Collections		20,303,525.11	20,303,525.11	(-) Principal Distributions	69,560,829.22
(-) Unscheduled Principal Collections		49,257,304.11	49,257,304.11	(-) 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		0.05	0.05	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		631,236,651.75	631,236,651.75	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		701,233,430.14	701,233,430.14	Ending Certificate Balance	631,236,651.75
Ending Actual Collateral Balance		631,742,882.77	631,742,882.77



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.05)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.05
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.42%
				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 8 of 30


				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	16	136,277,575.20	21.59%	2	4.5383	NAP	Defeased	16	136,277,575.20	21.59%	2	4.5383	NAP
	5,000,000 or less	7	21,775,561.55	3.45%	12	4.6092	2.114152	1.30 or less	5	108,592,515.99	17.20%	2	4.3814	0.928717
5,000,001 to 10,000,000		18	142,010,638.46	22.50%	2	4.4793	1.992108	1.31 to 1.40	2	23,297,191.51	3.69%	1	4.5660	1.345392
10,000,001 to 15,000,000		5	63,444,074.45	10.05%	7	4.5105	1.555732	1.41 to 1.50	3	27,303,642.03	4.33%	3	4.3149	1.451115
15,000,001 to 20,000,000		4	70,530,295.74	11.17%	3	4.4079	2.047992	1.51 to 1.60	3	28,939,380.01	4.58%	3	4.5697	1.553362
20,000,001 to 25,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.61 to 1.70	2	9,877,746.45	1.56%	23	4.6419	1.635847
25,000,001 to 30,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.71 to 1.80	0	0.00	0.00%	0	0.0000	0.000000
30,000,001 to 35,000,000		1	34,818,567.42	5.52%	(6)	4.7600	3.020000	1.81 to 1.90	2	21,221,162.91	3.36%	17	4.6362	1.840214
35,000,001 to 40,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.91 to 2.00	1	11,220,248.61	1.78%	3	4.3050	1.990000
40,000,001 to 50,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.01 to 2.10	6	36,643,817.43	5.81%	2	4.5461	2.059881
50,000,001 to 85,000,000		1	62,059,179.73	9.83%	3	4.3800	1.130000	2.11 to 2.20	2	22,793,112.15	3.61%	2	4.3079	2.178747
	85,000,001 or greater	1	100,320,759.20	15.89%	1	4.1810	2.810000	2.21 to 2.30	1	7,758,961.75	1.23%	3	4.5880	2.250000
	Totals	53	631,236,651.75	100.00%	2	4.4500	1.949715	2.31 to 2.40	1	2,488,606.85	0.39%	3	5.0700	2.360000
								2.41 to 2.70	3	16,476,655.99	2.61%	2	4.4599	2.649870
								2.71 or greater	6	178,346,034.87	28.25%	0	4.3695	3.043652
								Totals	53	631,236,651.75	100.00%	2	4.4500	1.949715
(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 9 of 30


			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

Defeased	16	136,277,575.20	21.59%	2	4.5383	NAP
							Defeased	16	136,277,575.20	21.59%	2	4.5383	NAP
Alabama	1	2,123,425.23	0.34%	1	4.6500	1.360000
							Industrial	2	14,516,679.32	2.30%	1	4.4745	1.991664
California	9	166,571,120.68	26.39%	1	4.2891	2.814927
							Lodging	9	76,775,750.65	12.16%	3	4.4966	2.569486
Colorado	1	9,599,435.45	1.52%	3	4.2300	1.500000
							Mixed Use	1	11,220,248.61	1.78%	3	4.3050	1.990000
Florida	6	74,543,755.57	11.81%	3	4.4320	1.408114
							Multi-Family	2	36,483,537.53	5.78%	(6)	4.7970	2.998551
Georgia	2	16,267,009.72	2.58%	2	4.5001	1.763587
							Office	7	187,654,299.78	29.73%	2	4.2787	1.932544
Louisiana	1	5,172,620.35	0.82%	2	4.4600	1.460000
							Retail	23	159,210,526.98	25.22%	5	4.4909	1.773809
Maryland	1	14,096,985.96	2.23%	25	4.7050	1.810000
							Self Storage	1	9,098,033.68	1.44%	2	4.3000	2.890000
Minnesota	1	2,896,526.72	0.46%	3	4.1700	1.550000
							Totals	61	631,236,651.75	100.00%	2	4.4500	1.949715
Nevada	2	13,708,855.46	2.17%	3	4.4439	2.057167

New York	3	69,237,309.21	10.97%	(2)	4.6214	1.821522

North Carolina	1	8,942,853.29	1.42%	3	4.4500	1.580000

Pennsylvania	4	13,434,195.60	2.13%	17	4.5785	1.425040

South Carolina	1	1,664,970.11	0.26%	2	5.5700	2.550000

Texas	7	57,607,673.69	9.13%	2	4.3867	2.090667

Utah	2	13,028,074.91	2.06%	2	4.6768	1.930545

Virginia	1	10,806,110.11	1.71%	2	4.5000	1.210000

Washington	1	12,531,586.23	1.99%	3	4.3200	1.410000

Wisconsin	1	2,726,568.26	0.43%	1	4.6500	1.360000

Totals	61	631,236,651.75	100.00%	2	4.4500	1.949715


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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 30


				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	16	136,277,575.20	21.59%	2	4.5383	NAP	Defeased	16	136,277,575.20	21.59%	2	4.5383	NAP
	4.500% or less	23	354,899,941.11	56.22%	3	4.3141	2.042411	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 5.000%	12	135,905,558.48	21.53%	2	4.6912	2.165436	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% to 5.500%	1	2,488,606.85	0.39%	3	5.0700	2.360000	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.501% or greater	1	1,664,970.11	0.26%	2	5.5700	2.550000	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	53	631,236,651.75	100.00%	2	4.4500	1.949715	49 months or greater	37	494,959,076.55	78.41%	3	4.4257	2.079496
								Totals	53	631,236,651.75	100.00%	2	4.4500	1.949715
(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 30


				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	16	136,277,575.20	21.59%	2	4.5383	NAP	Defeased	16	136,277,575.20	21.59%	2	4.5383	NAP
	60 months or less	36	491,464,031.00	77.86%	2	4.4260	2.082834	Interest Only	3	28,415,000.00	4.50%	3	4.6008	1.882356
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	230 months or less	3	77,218,330.66	12.23%	3	4.3777	1.207767
85 months to 114 months		0	0.00	0.00%	0	0.0000	0.000000	231 months to 300 months	30	385,830,700.34	61.12%	2	4.4228	2.272731
115 months to 120 months		0	0.00	0.00%	0	0.0000	0.000000	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
121 months to 144 months		0	0.00	0.00%	0	0.0000	0.000000	Totals	52	627,741,606.20	99.45%	2	4.4504	1.951606
	145 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	52	627,741,606.20	99.45%	2	4.4504	1.951606
(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 30


				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	16	136,277,575.20	21.59%	2	4.5383	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000	61 months to 84 months	1	3,495,045.55	0.55%	62	4.3750	1.610000
	12 months or less	35	482,715,609.87	76.47%	3	4.4189	2.074951	85 months to 114 months	0	0.00	0.00%	0	0.0000	0.000000
	13 to 24 months	1	7,955,619.06	1.26%	2	4.7500	2.010000	115 months to 120 months	0	0.00	0.00%	0	0.0000	0.000000
	25 to 36 months	1	4,287,847.62	0.68%	3	4.5880	2.720000	121 months to 144 months	0	0.00	0.00%	0	0.0000	0.000000
	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000	145 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	1	3,495,045.55	0.55%	62	4.3750	1.610000
	Totals	53	631,236,651.75	100.00%	2	4.4500	1.949715
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 30


						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	30308709	OF	Irvine	CA	Actual/360	4.181%	350,184.10	186,515.65	0.00	N/A	11/10/24	--	100,507,274.90	100,320,759.20	10/10/24
2	30308710	OF	Orlando	FL	Actual/360	4.380%	227,369.47	233,826.85	0.00	N/A	01/01/25	--	62,293,006.58	62,059,179.73	10/01/24
4	30308712	MF	Long Island City	NY	Actual/360	4.760%	138,393.33	70,506.78	0.00	04/04/24	12/04/24	--	34,889,074.20	34,818,567.42	10/04/24
5	30308713	MF	Las Vegas	NV	Actual/360	4.770%	130,122.65	55,490.35	0.00	N/A	11/01/24	--	32,735,258.91	32,679,768.56	10/01/24
9	30308717	MF	Jacksonville	FL	Actual/360	4.260%	94,517.10	26,624,534.57	0.00	N/A	01/01/25	--	26,624,534.57	0.00	10/02/24
10	30308718	LO	Palm Desert	CA	Actual/360	4.450%	74,214.92	49,196.18	0.00	N/A	02/01/25	--	20,013,011.99	19,963,815.81	10/01/24
12	30308720	OF	New York	NY	Actual/360	4.265%	0.00	0.00	0.00	N/A	12/01/24	--	17,318,741.79	17,318,741.79	01/01/23
13	30308721	RT	Austin	TX	Actual/360	4.200%	56,652.55	38,705.80	0.00	N/A	12/01/24	--	16,186,443.94	16,147,738.14	10/01/24
14	30308722	MF	Houston	TX	Actual/360	4.370%	64,300.71	31,505.44	0.00	N/A	01/01/25	--	17,656,944.87	17,625,439.43	10/01/24
15	30308723	MF	San Antonio	TX	Actual/360	4.610%	63,073.89	32,389.15	0.00	N/A	12/01/24	--	16,418,366.39	16,385,977.24	10/01/24
16	30308724	RT	New York	NY	Actual/360	4.700%	66,975.00	0.00	0.00	N/A	01/05/25	--	17,100,000.00	17,100,000.00	10/05/24
17	30308725	RT	Various	Various	Actual/360	4.650%	57,425.08	30,233.18	0.00	N/A	11/01/24	--	14,819,376.72	14,789,143.54	10/01/24
18	30308726	LO	DuPont	WA	Actual/360	4.320%	45,284.63	47,478.45	0.00	N/A	01/01/25	--	12,579,064.68	12,531,586.23	10/01/24
20	30308728	RT	Rockville	MD	Actual/360	4.705%	55,380.34	27,649.80	0.00	N/A	11/01/26	--	14,124,635.76	14,096,985.96	10/01/24
22	30308730	OF	Petaluma	CA	Actual/360	4.430%	45,277.34	12,264,742.56	0.00	N/A	12/01/24	--	12,264,742.56	0.00	10/01/24
23	30308731	RT	Chandler	AZ	Actual/360	4.510%	41,326.01	26,979.20	0.00	N/A	01/01/25	--	10,995,834.14	10,968,854.94	10/01/24
24	30308732	LO	Herndon	VA	Actual/360	4.500%	40,623.28	26,765.87	0.00	N/A	12/01/24	--	10,832,875.98	10,806,110.11	09/01/24
26	30308734	MU	Reno	NV	Actual/360	4.305%	40,335.32	23,045.81	0.00	N/A	01/01/25	--	11,243,294.42	11,220,248.61	10/01/24
27	30308735	MH	Muskegon	MI	Actual/360	4.524%	41,358.23	10,970,351.92	0.00	N/A	10/01/24	--	10,970,351.92	0.00	10/01/24
28	30308736	LO	Fort Myers	FL	Actual/360	4.715%	38,823.79	23,910.64	0.00	N/A	11/01/24	--	9,880,921.78	9,857,011.14	10/01/24
29	30308737	RT	Blue Jay	CA	Actual/360	4.570%	36,596.05	23,684.61	0.00	N/A	11/01/24	--	9,609,466.99	9,585,782.38	10/01/24
30	30308738	RT	Westminster	CO	Actual/360	4.230%	33,913.09	21,298.51	0.00	N/A	01/01/25	--	9,620,733.96	9,599,435.45	10/01/24
32	30308740	LO	Salisbury	NC	Actual/360	4.450%	33,245.27	22,163.79	0.00	N/A	01/01/25	--	8,965,017.08	8,942,853.29	10/01/24
33	30308741	RT	Roswell	GA	Actual/360	4.420%	31,416.39	21,287.63	0.00	N/A	12/01/24	--	8,529,335.60	8,508,047.97	10/01/24
34	30308742	SS	Chatsworth	CA	Actual/360	4.300%	32,668.65	18,797.98	0.00	N/A	12/01/24	--	9,116,831.66	9,098,033.68	10/01/24
35	30308743	RT	Humble	TX	Actual/360	4.270%	31,463.76	19,573.28	0.00	N/A	12/01/24	--	8,842,275.26	8,822,701.98	10/01/24
36	30308744	RT	Huntsville	TX	Actual/360	4.500%	31,078.34	20,476.89	0.00	N/A	12/01/24	--	8,287,557.90	8,267,081.01	10/01/24
37	30308745	MF	Irving	TX	Actual/360	4.500%	34,092.85	16,069.00	0.00	N/A	11/05/24	--	9,091,426.70	9,075,357.70	10/05/24




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 30


						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
38	30308746	LO	Lithia Springs	GA	Actual/360	4.588%	29,737.34	18,895.77	0.00	N/A	01/01/25	--	7,777,857.52	7,758,961.75	10/01/24
39	30308747	OF	Weatherford	TX	Actual/360	4.750%	31,561.19	17,734.48	0.00	N/A	12/01/24	--	7,973,353.54	7,955,619.06	09/01/24
40	30308748	RT	Round Rock	TX	Actual/360	4.250%	27,727.60	17,284.90	0.00	N/A	01/01/25	--	7,828,970.78	7,811,685.88	10/01/24
43	30308751	IN	Goleta	CA	Actual/360	4.450%	27,473.56	16,098.11	0.00	N/A	11/01/24	--	7,408,600.48	7,392,502.37	10/01/24
44	30308752	MF	Tucson	AZ	Actual/360	4.200%	27,448.32	14,362.65	0.00	N/A	01/01/25	--	7,842,376.75	7,828,014.10	10/01/24
47	30308755	IN	Sacramento	CA	Actual/360	4.500%	26,773.44	15,408.11	0.00	N/A	11/01/24	--	7,139,585.06	7,124,176.95	10/01/24
48	30308756	RT	Philadelphia	PA	Actual/360	4.375%	12,922.04	49,284.83	0.00	N/A	12/01/29	--	3,544,330.38	3,495,045.55	10/01/24
49	30308757	RT	Highland	UT	Actual/360	4.788%	25,528.18	15,339.16	0.00	N/A	11/01/24	--	6,398,040.06	6,382,700.90	09/01/24
50	30308758	RT	West Jordan	UT	Actual/360	4.570%	25,358.11	13,211.29	0.00	N/A	12/01/24	--	6,658,585.30	6,645,374.01	10/01/24
52	30308760	RT	Fredericksburg	VA	Actual/360	4.400%	24,251.59	13,305.48	0.00	N/A	02/01/25	--	6,614,069.08	6,600,763.60	10/01/24
54	30308762	RT	Austin	TX	Actual/360	4.700%	24,023.23	12,800.05	0.00	N/A	12/01/24	--	6,133,590.73	6,120,790.68	10/01/24
55	30308763	RT	Fresno	CA	Actual/360	4.480%	22,770.24	13,120.09	0.00	N/A	12/01/24	--	6,099,170.38	6,086,050.29	10/01/24
56	30308764	RT	Los Angeles	CA	Actual/360	4.430%	25,841.67	0.00	0.00	N/A	12/01/24	--	7,000,000.00	7,000,000.00	10/01/24
61	30308769	RT	Austin	TX	Actual/360	4.670%	21,037.75	5,405,846.26	0.00	N/A	10/01/24	--	5,405,846.26	0.00	10/01/24
62	30308770	RT	Youngsville	LA	Actual/360	4.460%	19,272.77	12,877.08	0.00	N/A	12/01/24	--	5,185,497.43	5,172,620.35	10/01/24
63	30308771	RT	Morristown	TN	Actual/360	4.470%	23,607.19	0.00	0.00	N/A	12/01/24	--	6,337,500.00	6,337,500.00	10/01/24
64	30308772	RT	Estero	FL	Actual/360	4.540%	9,874.07	6,416.00	0.00	N/A	12/01/24	--	2,609,887.38	2,603,471.38	10/01/24
65	30308773	OF	Houston	TX	Actual/360	4.715%	5,774.55	1,469,663.93	0.00	N/A	10/01/24	--	1,469,663.93	0.00	10/01/24
66	30308774	98	Cincinnati	OH	Actual/360	4.715%	4,010.11	1,020,599.98	0.00	N/A	10/01/24	--	1,020,599.98	0.00	10/01/24
71	30308779	OF	The Woodlands	TX	Actual/360	4.350%	17,612.61	9,269.23	0.00	N/A	01/01/25	--	4,858,650.72	4,849,381.49	10/01/24
72	30308780	LO	Bedford	TX	Actual/360	4.588%	16,433.80	10,442.39	0.00	N/A	01/01/25	--	4,298,290.01	4,287,847.62	08/01/24
73	30308781	MF	Fresno	CA	Actual/360	4.260%	18,105.00	5,100,000.00	0.00	N/A	11/01/24	--	5,100,000.00	0.00	10/01/24
74	30308782	MF	Montgomery	AL	Actual/360	4.327%	14,561.80	10,261.11	0.00	N/A	11/01/24	--	4,038,401.13	4,028,140.02	10/01/24
75	30308783	SS	Broussard	LA	Actual/360	4.550%	15,197.16	9,903.62	0.00	N/A	11/01/24	--	4,008,043.41	3,998,139.79	10/01/24
76	30308784	RT	Austin	TX	Actual/360	4.485%	16,127.31	0.00	0.00	N/A	12/01/24	--	4,315,000.00	4,315,000.00	10/01/24
78	30308786	LO	Quincy	FL	Actual/360	4.598%	10,130.82	16,407.97	0.00	N/A	01/01/25	--	2,643,972.67	2,627,564.70	10/01/24
79	30308787	RT	Houston	TX	Actual/360	4.380%	12,661.54	7,071.88	0.00	N/A	12/01/24	--	3,468,914.93	3,461,843.05	10/01/24
81	30308789	RT	Leitchfield	KY	Actual/360	4.450%	13,720.83	3,700,000.00	0.00	N/A	11/01/24	--	3,700,000.00	0.00	10/01/24




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 30

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

30308791

New Ulm

Actual/360

4.170%

10,087.95

6,479.16

0.00

N/A

01/01/25

2,903,005.88

2,896,526.72

10/01/24

30308792

Henderson

Actual/360

5.070%

10,538.42

5,694.82

0.00

N/A

01/01/25

2,494,301.67

2,488,606.85

10/01/24

30308793

Tucson

Actual/360

4.200%

7,584.40

3,968.63

0.00

N/A

01/01/25

2,166,972.60

2,163,003.97

10/01/24

30308794

Katy

Actual/360

4.200%

5,657.20

1,616,342.27

0.00

N/A

01/01/25

1,616,342.27

0.00

10/01/24

30308795

Columbia

Actual/360

5.570%

7,739.72

2,473.85

0.00

N/A

12/01/24

1,667,443.96

1,664,970.11

10/01/24

30308796

Sparks

Actual/360

5.100%

6,605.42

3,086.23

0.00

N/A

11/01/24

1,554,215.48

1,551,129.25

10/01/24

Totals

2,533,869.07

69,560,829.22

0.00

700,797,481.02

631,236,651.75

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 16 of 30


					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	31,827,585.96	29,380,865.61	07/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2	7,193,602.53	7,329,248.51	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4	20,993,629.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
9	2,753,535.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	4,089,782.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	(1,065,908.58)	(59,483.61)	01/01/24	03/31/24	07/11/24	6,071,926.36	54,617.63	(555.64)	1,187,921.57	1,528,360.18	0.00
13	2,345,828.20	2,588,992.60	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
16	1,179,027.12	1,306,063.68	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,350,041.03	1,500,403.24	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,702,496.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,900,005.27	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,546,562.87	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
24	1,138,347.29	1,128,430.94	04/01/23	03/31/24	--	0.00	0.00	66,892.64	66,892.64	0.00	0.00
26	1,577,026.73	1,618,742.64	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,707,558.59	1,777,372.66	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
28	2,244,169.22	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	947,342.64	1,005,433.66	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,067,091.82	1,134,596.24	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,257,012.27	1,190,130.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	924,878.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,865,773.41	1,805,668.98	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,042,442.48	828,695.48	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,263,999.20	1,466,448.88	01/01/24	06/30/24	--	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




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 30


					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
38	1,692,052.70	1,461,972.84	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1,187,396.00	0.00	--	--	--	0.00	0.00	48,863.78	48,863.78	0.00	0.00
40	1,204,062.92	1,534,229.32	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1,110,887.40	1,133,022.88	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
44	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	976,330.50	1,068,689.60	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
48	1,271,132.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	860,007.92	0.00	--	--	--	0.00	0.00	40,814.02	40,814.02	0.00	0.00
50	968,629.40	1,046,351.64	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	3,197.62	0.00
52	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
54	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
55	976,996.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	838,291.74	869,255.32	01/01/24	06/30/24	--	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	607,003.32	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
64	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
65	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
71	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
72	0.00	0.00	--	--	--	0.00	0.00	26,827.83	53,679.46	0.00	0.00
73	832,052.44	1,129,121.89	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
74	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
75	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
76	397,522.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
78	748,919.04	751,940.84	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
79	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
81	348,015.15	348,390.15	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 30


					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
83	312,000.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
84	102,677.00	229,991.22	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
85	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
86	305,760.00	315,760.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
87	273,040.69	319,058.52	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
88	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	105,864,609.84	64,209,394.23				6,071,926.36	54,617.63	182,842.63	1,398,171.47	1,531,557.80	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 30


		Principal Prepayment Detail

			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
9	30308717	26,576,219.28	Payoff Prior to Maturity	0.00	0.00
22	30308730	12,264,742.56	Payoff Prior to Maturity	0.00	0.00
73	30308781	5,100,000.00	Payoff Prior to Maturity	0.00	0.00
81	30308789	3,700,000.00	Payoff Prior to Maturity	0.00	0.00
86	30308794	1,616,342.27	Payoff Prior to Maturity	0.00	0.00
Totals		49,257,304.11		0.00	0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 20 of 30


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
10/18/24	1	4,287,847.62	0	0.00	1	17,318,741.79	0	0.00	1	17,318,741.79	0	0.00	0	0.00	5	49,257,304.11	4.449979%	4.426910%	2
09/17/24	0	0.00	0	0.00	1	17,318,741.79	0	0.00	1	17,318,741.79	0	0.00	0	0.00	3	40,883,811.31	4.444233%	4.419651%	3
08/16/24	1	4,308,145.67	0	0.00	1	17,318,741.79	0	0.00	1	17,318,741.79	0	0.00	0	0.00	4	30,004,352.89	4.445925%	4.420388%	4
07/17/24	0	0.00	1	4,317,962.55	1	17,318,741.79	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.448050%	4.422255%	5
06/17/24	0	0.00	1	4,328,290.24	1	17,318,741.79	0	0.00	0	0.00	1	11,502,687.68	0	0.00	0	0.00	4.448041%	4.422248%	6
05/17/24	0	0.00	1	4,338,027.85	1	17,318,741.79	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.448032%	4.422240%	7
04/17/24	2	15,935,090.90	0	0.00	1	17,318,741.79	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.448023%	4.422232%	8
03/15/24	0	0.00	1	4,357,938.07	1	17,318,741.79	0	0.00	0	0.00	0	0.00	0	0.00	2	33,903,531.98	4.448014%	4.422224%	9
02/16/24	1	4,368,668.15	0	0.00	1	17,318,741.79	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.480090%	4.454310%	10
01/18/24	0	0.00	0	0.00	1	17,351,116.99	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.480062%	4.454282%	11
12/15/23	1	4,387,787.88	0	0.00	1	17,383,373.73	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.480033%	4.454254%	12
11/17/23	1	4,397,849.62	0	0.00	1	17,417,568.38	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.480007%	4.454228%	13
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 21 of 30

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

30308720

01/01/23

(555.64)

1,187,921.57

3,109,218.29

17,744,835.25

08/10/20

07/17/24

30308732

09/01/24

66,892.64

450.00

10,832,875.98

07/10/24

30308747

09/01/24

48,863.78

0.00

7,973,353.54

10/03/24

30308757

09/01/24

40,814.02

1,636.92

6,398,040.06

30308780

08/01/24

26,827.83

53,679.46

21,295.36

4,308,145.67

09/01/21

Totals

182,842.63

1,398,171.47

3,132,600.57

47,257,250.50

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 22 of 30


				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		613,644,620	592,038,031	4,287,848			17,318,742
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		14,096,986	14,096,986	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		3,495,046	3,495,046	0			0




Historical Delinquency Information

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

Oct-24	631,236,652	609,630,062	4,287,848	0		0	17,318,742
Sep-24	700,797,481	683,478,739	0	0		0	17,318,742
Aug-24	747,596,906	725,970,019	4,308,146	0		0	17,318,742
Jul-24	779,187,202	757,550,498	0	4,317,963		17,318,742	0
Jun-24	780,854,774	759,207,742

Morgan Stanley Bank of America Merrill Lynch Trust 2015-C20 10-D