
Distribution Date:	03/17/25	Wells Fargo Commercial Mortgage Trust 2015-C30
Determination Date:	03/11/25
Next Distribution Date:	04/17/25
Record Date:	02/28/25	Commercial Mortgage Pass-Through Certificates
		Series 2015-C30


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
Exchangeable Certificate Detail	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	7	Master Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	8		Tom Klump	(703) 302-8080	tklump@ncb.coop
Bond / Collateral Reconciliation - Balances	9		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	10-14	Special Servicer	Rialto Capital Advisors, LLC
Mortgage Loan Detail (Part 1)	15-18		Niral Shah	(305) 485-2041	Niral.Shah@rialtocapital.com
Mortgage Loan Detail (Part 2)	19-22		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Principal Prepayment Detail	23	Trust Advisor	Pentalpha Surveillance LLC
			Attention: Transaction Manager		notices@pentalphasurveillance.com
Historical Detail	24
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Delinquency Loan Detail	25
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	26		Bank, N.A.
Specially Serviced Loan Detail - Part 1	27		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	28		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	29	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	30		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	31		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	32
Supplemental Notes	33

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 33


				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	94989NBB2	1.652000%	38,940,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	94989NBC0	2.573000%	4,385,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	94989NBD8	3.411000%	150,000,000.00	56,671,384.74	33,192,187.46	161,088.41	0.00	0.00	33,353,275.87	23,479,197.28	43.10%	30.00%
A-4	94989NBE6	3.664000%	263,131,000.00	263,131,000.00	0.00	803,426.65	0.00	0.00	803,426.65	263,131,000.00	43.10%	30.00%
A-SB	94989NBF3	3.412000%	61,764,000.00	47,586.11	47,586.11	135.30	0.00	0.00	47,721.41	0.00	0.00%	30.00%
A-S	94989NBG1	4.067000%	51,822,000.00	51,822,000.00	0.00	175,633.39	0.00	0.00	175,633.39	51,822,000.00	32.82%	23.00%
B	94989NBK2	4.400000%	43,493,000.00	43,493,000.00	0.00	159,474.33	0.00	0.00	159,474.33	43,493,000.00	24.18%	17.13%
C	94989NBL0	4.506773%	31,464,000.00	31,464,000.00	0.00	118,167.58	0.00	0.00	118,167.58	31,464,000.00	17.93%	12.88%
D	94989NAL1	4.506773%	39,792,000.00	39,792,000.00	0.00	149,444.58	0.00	0.00	149,444.58	39,792,000.00	10.04%	7.50%
E	94989NAN7	3.250000%	16,657,000.00	16,657,000.00	0.00	45,112.71	0.00	0.00	45,112.71	16,657,000.00	6.73%	5.25%
F	94989NAQ0	3.250000%	8,328,000.00	8,328,000.00	0.00	22,555.00	0.00	0.00	22,555.00	8,328,000.00	5.08%	4.13%
G	94989NAS6	3.250000%	8,329,000.00	8,329,000.00	0.00	22,557.71	0.00	0.00	22,557.71	8,329,000.00	3.42%	3.00%
H	94989NAU1	3.250000%	22,209,909.00	17,237,634.51	0.00	39,485.86	0.00	0.00	39,485.86	17,237,634.51	0.00%	0.00%
V	94989NAW7	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	94989NAY3	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			740,314,910.01	536,972,605.36	33,239,773.57	1,697,081.52	0.00	0.00	34,936,855.09	503,732,831.79


X-A	94989NBH9	0.825191%	570,042,000.00	371,671,970.85	0.00	255,583.78	0.00	0.00	255,583.78	338,432,197.28
X-B	94989NBJ5	0.061954%	74,957,000.00	74,957,000.00	0.00	3,869.88	0.00	0.00	3,869.88	74,957,000.00
X-E	94989NAA5	1.256773%	16,657,000.00	16,657,000.00	0.00	17,445.05	0.00	0.00	17,445.05	16,657,000.00
X-FG	94989NAC1	1.256773%	16,657,000.00	16,657,000.00	0.00	17,445.05	0.00	0.00	17,445.05	16,657,000.00
X-H	94989NAE7	1.256773%	22,209,909.00	17,237,634.51	0.00	18,053.16	0.00	0.00	18,053.16	17,237,634.51
Notional SubTotal			700,522,909.00	497,180,605.36	0.00	312,396.92	0.00	0.00	312,396.92	463,940,831.79

Deal Distribution Total					33,239,773.57	2,009,478.44	0.00	0.00	35,249,252.01

(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)	The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PEX. For details on the current status and
	payments of Class PEX, see page 5.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 33


				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	94989NBB2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	94989NBC0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	94989NBD8	377.80923160	221.28124973	1.07392273	0.00000000	0.00000000	0.00000000	0.00000000	222.35517247	156.52798187
A-4	94989NBE6	1,000.00000000	0.00000000	3.05333332	0.00000000	0.00000000	0.00000000	0.00000000	3.05333332	1,000.00000000
A-SB	94989NBF3	0.77045059	0.77045059	0.00219060	0.00000000	0.00000000	0.00000000	0.00000000	0.77264118	0.00000000
A-S	94989NBG1	1,000.00000000	0.00000000	3.38916657	0.00000000	0.00000000	0.00000000	0.00000000	3.38916657	1,000.00000000
B	94989NBK2	1,000.00000000	0.00000000	3.66666659	0.00000000	0.00000000	0.00000000	0.00000000	3.66666659	1,000.00000000
C	94989NBL0	1,000.00000000	0.00000000	3.75564391	0.00000000	0.00000000	0.00000000	0.00000000	3.75564391	1,000.00000000
D	94989NAL1	1,000.00000000	0.00000000	3.75564385	0.00000000	0.00000000	0.00000000	0.00000000	3.75564385	1,000.00000000
E	94989NAN7	1,000.00000000	0.00000000	2.70833343	0.00000000	0.00000000	0.00000000	0.00000000	2.70833343	1,000.00000000
F	94989NAQ0	1,000.00000000	0.00000000	2.70833333	0.00000000	0.00000000	0.00000000	0.00000000	2.70833333	1,000.00000000
G	94989NAS6	1,000.00000000	0.00000000	2.70833353	0.00000000	0.00000000	0.00000000	0.00000000	2.70833353	1,000.00000000
H	94989NAU1	776.12359916	0.00000000	1.77784880	0.32415261	58.57800993	0.00000000	0.00000000	1.77784880	776.12359916
V	94989NAW7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	94989NAY3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	94989NBH9	652.00804651	0.00000000	0.44835956	0.00000000	0.00000000	0.00000000	0.00000000	0.44835956	593.69695089
X-B	94989NBJ5	1,000.00000000	0.00000000	0.05162800	0.00000000	0.00000000	0.00000000	0.00000000	0.05162800	1,000.00000000
X-E	94989NAA5	1,000.00000000	0.00000000	1.04731044	0.00000000	0.00000000	0.00000000	0.00000000	1.04731044	1,000.00000000
X-FG	94989NAC1	1,000.00000000	0.00000000	1.04731044	0.00000000	0.00000000	0.00000000	0.00000000	1.04731044	1,000.00000000
X-H	94989NAE7	776.12359916	0.00000000	0.81284259	0.00000000	0.00000000	0.00000000	0.00000000	0.81284259	776.12359916




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 33


				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-3	02/01/25 - 02/28/25	30	0.00	161,088.41	0.00	161,088.41	0.00	0.00	0.00	161,088.41	0.00
A-4	02/01/25 - 02/28/25	30	0.00	803,426.65	0.00	803,426.65	0.00	0.00	0.00	803,426.65	0.00
A-SB	02/01/25 - 02/28/25	30	0.00	135.30	0.00	135.30	0.00	0.00	0.00	135.30	0.00
X-A	02/01/25 - 02/28/25	30	0.00	255,583.78	0.00	255,583.78	0.00	0.00	0.00	255,583.78	0.00
X-B	02/01/25 - 02/28/25	30	0.00	3,869.88	0.00	3,869.88	0.00	0.00	0.00	3,869.88	0.00
X-E	02/01/25 - 02/28/25	30	0.00	17,445.05	0.00	17,445.05	0.00	0.00	0.00	17,445.05	0.00
X-FG	02/01/25 - 02/28/25	30	0.00	17,445.05	0.00	17,445.05	0.00	0.00	0.00	17,445.05	0.00
X-H	02/01/25 - 02/28/25	30	0.00	18,053.16	0.00	18,053.16	0.00	0.00	0.00	18,053.16	0.00
A-S	02/01/25 - 02/28/25	30	0.00	175,633.39	0.00	175,633.39	0.00	0.00	0.00	175,633.39	0.00
B	02/01/25 - 02/28/25	30	0.00	159,474.33	0.00	159,474.33	0.00	0.00	0.00	159,474.33	0.00
C	02/01/25 - 02/28/25	30	0.00	118,167.58	0.00	118,167.58	0.00	0.00	0.00	118,167.58	0.00
D	02/01/25 - 02/28/25	30	0.00	149,444.58	0.00	149,444.58	0.00	0.00	0.00	149,444.58	0.00
E	02/01/25 - 02/28/25	30	0.00	45,112.71	0.00	45,112.71	0.00	0.00	0.00	45,112.71	0.00
F	02/01/25 - 02/28/25	30	0.00	22,555.00	0.00	22,555.00	0.00	0.00	0.00	22,555.00	0.00
G	02/01/25 - 02/28/25	30	0.00	22,557.71	0.00	22,557.71	0.00	0.00	0.00	22,557.71	0.00
H	02/01/25 - 02/28/25	30	1,293,812.87	46,685.26	0.00	46,685.26	7,199.40	0.00	0.00	39,485.86	1,301,012.27
Totals			1,293,812.87	2,016,677.84	0.00	2,016,677.84	7,199.40	0.00	0.00	2,009,478.44	1,301,012.27




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 33


				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)	94989NBG1	4.067000%	51,822,000.00	51,822,000.00	0.00	175,633.39	0.00	0.00	175,633.39	51,822,000.00
A-S (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	94989NBK2	4.400000%	43,493,000.00	43,493,000.00	0.00	159,474.33	0.00	0.00	159,474.33	43,493,000.00
B (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	94989NBL0	4.506773%	31,464,000.00	31,464,000.00	0.00	118,167.58	0.00	0.00	118,167.58	31,464,000.00
C (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			126,779,000.03	126,779,000.00	0.00	453,275.30	0.00	0.00	453,275.30	126,779,000.00

Exchangeable Certificate Details
PEX	94989NBM8	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 33


			Exchangeable 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
PEX	94989NBM8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 33


	Additional Information
Total Available Distribution Amount (1)	35,249,252.01
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 33


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,887,838.35	Master Servicing Fee	11,101.25
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	2,337.64
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	208.82
ARD Interest	0.00	Trust Advisor Fee	1,127.64
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	143,824.86
Total Interest Collected	2,031,663.21	Total Fees	14,985.35

Principal		Expenses/Reimbursements
Scheduled Principal	13,160,419.43	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	1,594.59
Principal Prepayments	20,079,354.14	Special Servicing Fees (Monthly)	5,604.79
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
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	0.00
Total Principal Collected	33,239,773.57	Total Expenses/Reimbursements	7,199.38

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,009,478.44
Excess Liquidation Proceeds	0.00	Principal Distribution	33,239,773.57
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	35,249,252.01
Total Funds Collected	35,271,436.78	Total Funds Distributed	35,271,436.74


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 33


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		536,972,605.36	536,972,605.36	Beginning Certificate Balance	536,972,605.36
(-) Scheduled Principal Collections		13,160,419.43	13,160,419.43	(-) Principal Distributions	33,239,773.57
(-) Unscheduled Principal Collections		20,079,354.14	20,079,354.14	(-) 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		503,732,831.79	503,732,831.79	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		537,772,141.01	537,772,141.01	Ending Certificate Balance	503,732,831.79
Ending Actual Collateral Balance		504,555,917.50	504,555,917.50



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.51%
				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 or Realized Losses absorbed by overcollateralization, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 9 of 33


				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	22	146,961,336.33	29.17%	4	4.6352	NAP	Defeased	22	146,961,336.33	29.17%	4	4.6352	NAP
	1,000,000 or less	2	1,712,453.65	0.34%	4	4.3205	2.524420	1.20 or less	12	71,837,764.31	14.26%	4	4.3634	0.428578
1,000,001 to 2,000,000		17	25,959,140.89	5.15%	4	4.3422	2.010539	1.21 to 1.30	3	9,936,236.40	1.97%	4	4.3065	1.277033
2,000,001 to 3,000,000		10	25,639,162.56	5.09%	4	4.3851	1.848847	1.31 to 1.40	4	18,285,287.32	3.63%	4	4.4193	1.356019
3,000,001 to 4,000,000		8	27,936,357.99	5.55%	4	4.3206	1.805261	1.41 to 1.50	5	60,436,117.66	12.00%	4	4.1075	1.456705
4,000,001 to 5,000,000		4	18,126,469.34	3.60%	4	4.4475	2.050523	1.51 to 1.60	1	25,939,012.89	5.15%	3	4.4600	1.585200
5,000,001 to 6,000,000		2	10,773,521.32	2.14%	4	4.1761	1.218615	1.61 to 1.70	5	50,959,864.85	10.12%	4	4.8381	1.682090
6,000,001 to 7,000,000		3	20,707,374.28	4.11%	3	4.3538	2.244146	1.71 to 1.80	2	4,526,809.52	0.90%	4	4.5902	1.763382
7,000,001 to 8,000,000		1	7,479,957.05	1.48%	4	5.0500	1.849400	1.81 to 1.90	3	24,396,459.18	4.84%	4	4.6770	1.865079
8,000,001 to 9,000,000		4	34,359,235.93	6.82%	4	4.6919	0.354573	1.91 to 2.00	0	0.00	0.00%	0	0.0000	0.000000
9,000,001 to 10,000,000		1	9,926,528.81	1.97%	4	4.7600	1.885400	2.01 to 2.25	8	42,042,472.82	8.35%	4	4.5190	2.128656
10,000,001 to 15,000,000		1	10,484,418.70	2.08%	4	4.3000	2.564500	2.26 to 2.50	4	7,831,038.29	1.55%	4	4.3306	2.401285
15,000,001 to 20,000,000		3	53,087,777.76	10.54%	4	4.5210	1.263056	2.51 to 3.00	8	32,364,350.26	6.42%	4	4.5790	2.725871
20,000,001 to 30,000,000		1	25,939,012.89	5.15%	3	4.4600	1.585200	3.01 to 3.50	2	4,950,145.55	0.98%	4	4.6387	3.119842
30,000,001 to 50,000,000		1	33,458,810.93	6.64%	4	4.9600	1.679800	3.51 to 4.00	1	1,294,059.39	0.26%	5	5.1300	3.650100
50,000,001 to 70,000,000		1	51,181,273.36	10.16%	4	4.1300	1.455500	4.01 or greater	1	1,971,877.02	0.39%	4	4.6900	4.203600
	70,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	81	503,732,831.79	100.00%	4	4.5154	1.535482
	Totals	81	503,732,831.79	100.00%	4	4.5154	1.535482
(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 33


			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	25	146,961,336.33	29.17%	4	4.6352	NAP
							Defeased	25	146,961,336.33	29.17%	4	4.6352	NAP
Alabama	1	1,079,751.21	0.21%	4	4.7800	2.921000
							Industrial	1	3,348,913.70	0.66%	4	4.5200	2.498000
Arizona	1	8,231,506.32	1.63%	5	4.6800	(2.954800)
							Lodging	5	66,239,596.09	13.15%	3	4.5401	1.054115
Arkansas	1	33,458,810.93	6.64%	4	4.9600	1.679800
							Mixed Use	1	1,434,406.01	0.28%	4	4.7800	2.921000
California	5	28,794,613.58	5.72%	4	4.5031	2.089798
							Mobile Home Park	9	22,649,743.06	4.50%	4	4.7824	2.457500
Colorado	2	27,233,072.28	5.41%	3	4.4918	1.683320
							Multi-Family	23	85,570,614.54	16.99%	4	4.2732	1.402388
Florida	4	26,626,062.74	5.29%	4	4.8479	1.663642
							Office	3	43,949,804.71	8.72%	4	4.9065	1.594865
Georgia	4	9,392,724.32	1.86%	4	4.4820	2.713367
							Retail	13	99,095,375.58	19.67%	4	4.2996	1.647273
Louisiana	1	2,868,157.05	0.57%	4	4.6100	2.140700
							Self Storage	9	34,483,041.77	6.85%	4	4.4936	2.036689
Michigan	4	8,668,149.16	1.72%	4	4.7148	2.300047
							Totals	89	503,732,831.79	100.00%	4	4.5154	1.535482
Minnesota	1	2,411,442.56	0.48%	4	4.6900	3.142100

Mississippi	1	2,123,853.31	0.42%	4	4.3000	2.564500

Nevada	1	6,950,104.34	1.38%	3	4.2700	2.207500

New York	17	43,753,141.30	8.69%	4	3.9003	1.290315

North Carolina	4	32,060,757.09	6.36%	3	4.3952	1.753911

Ohio	3	27,496,828.57	5.46%	4	4.6020	2.053603

Pennsylvania	2	18,673,819.17	3.71%	4	4.6736	0.579818

Tennessee	1	1,483,117.23	0.29%	4	4.7800	2.921000

Texas	6	15,172,142.72	3.01%	4	4.6160	1.626933

Washington	5	60,293,441.59	11.97%	4	4.2101	1.448433

Totals	89	503,732,831.79	100.00%	4	4.5154	1.535482


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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 33


				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	22	146,961,336.33	29.17%	4	4.6352	NAP	Defeased	22	146,961,336.33	29.17%	4	4.6352	NAP
	3.750% or less	7	18,073,137.50	3.59%	4	3.7040	1.101696	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	8	18,219,263.64	3.62%	4	3.8436	1.432909	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	3	61,224,880.43	12.15%	4	4.1284	1.479660	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	9	75,233,794.56	14.94%	3	4.3790	1.788977	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	20	107,776,567.86	21.40%	4	4.6351	1.401982	49 months or greater	59	356,771,495.46	70.83%	4	4.4661	1.574136
	4.751% to 5.000%	8	65,349,681.60	12.97%	4	4.8776	1.759333	Totals	81	503,732,831.79	100.00%	4	4.5154	1.535482
	5.001% to 5.250%	2	8,774,016.44	1.74%	4	5.0618	2.114981
	5.251% or greater	2	2,120,153.43	0.42%	5	5.4112	2.724434
	Totals	81	503,732,831.79	100.00%	4	4.5154	1.535482
(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 33


				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	22	146,961,336.33	29.17%	4	4.6352	NAP	Defeased	22	146,961,336.33	29.17%	4	4.6352	NAP
	58 months or less	59	356,771,495.46	70.83%	4	4.4661	1.574136	Interest Only	4	8,850,000.00	1.76%	4	3.8034	0.992260
	59 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	51	334,643,939.28	66.43%	4	4.5124	1.600559
	Totals	81	503,732,831.79	100.00%	4	4.5154	1.535482	301 months to 355 months	0	0.00	0.00%	0	0.0000	0.000000
								356 months to 477 months	4	13,277,556.18	2.64%	3	3.7396	1.296024
								478 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	81	503,732,831.79	100.00%	4	4.5154	1.535482
(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 33


				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	22	146,961,336.33	29.17%	4	4.6352	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	41	306,740,334.14	60.89%	4	4.5223	1.605711
	13 to 24 months	16	43,508,302.97	8.64%	4	4.0224	1.347384
	25 months or greater	2	6,522,858.35	1.29%	5	4.7820	1.601781
	Totals	81	503,732,831.79	100.00%	4	4.5154	1.535482
(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 14 of 33


						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
2	610923200	RT	Spokane	WA	Actual/360	4.130%	164,810.86	126,153.30	0.00	N/A	07/11/25	--	51,307,426.66	51,181,273.36	03/11/25
3	310928683	OF	Little Rock	AR	Actual/360	4.960%	129,569.08	127,645.12	0.00	N/A	07/11/25	--	33,586,456.05	33,458,810.93	03/11/25
4	310929811	LO	Denver	CO	Actual/360	4.460%	90,338.27	103,409.31	0.00	N/A	06/11/25	--	26,042,422.20	25,939,012.89	03/11/25
5	310927678	OF	Various	NJ	Actual/360	4.340%	76,912.31	54,851.79	0.00	N/A	07/11/25	--	22,785,083.25	22,730,231.46	03/11/25
6	300571341	MF	Columbus	OH	Actual/360	4.590%	69,584.34	43,065.98	0.00	N/A	07/06/25	--	19,491,411.43	19,448,345.45	03/06/25
7	310928645	LO	Charlotte	NC	Actual/360	4.340%	60,324.18	49,064.88	0.00	N/A	06/01/25	--	17,870,888.09	17,821,823.21	03/01/25
8	300571352	MF	West Sacramento	CA	Actual/360	4.780%	77,887.45	36,226.20	0.00	N/A	07/06/25	--	20,950,002.10	20,913,775.90	03/06/25
9	416000194	MF	Philadelphia	PA	Actual/360	4.640%	57,217.65	37,034.24	0.00	N/A	07/01/25	--	15,854,643.34	15,817,609.10	03/01/25
10	416000196	MF	Slidell	LA	Actual/360	4.930%	49,336.80	33,208.71	0.00	N/A	07/01/25	--	12,866,741.37	12,833,532.66	03/01/25
11	310929178	RT	Various	Various	Actual/360	4.300%	35,140.05	22,574.33	0.00	N/A	07/11/25	--	10,506,993.03	10,484,418.70	03/11/25
12	304340012	MH	Largo	FL	Actual/360	4.760%	36,835.23	22,962.42	0.00	N/A	07/01/25	--	9,949,491.23	9,926,528.81	03/01/25
13	300571356	MU	Diamond Bar	CA	Actual/360	4.750%	37,653.36	19,727.85	0.00	N/A	07/06/25	--	10,191,886.58	10,172,158.73	03/06/25
14	310927278	IN	Rancho Cordova	CA	Actual/360	4.410%	34,311.02	20,085.65	0.00	N/A	07/11/25	--	10,003,213.31	9,983,127.66	03/11/25
15	300571338	OF	Cooper City	FL	Actual/360	4.770%	31,637.22	22,478.12	0.00	N/A	06/06/25	--	8,527,551.89	8,505,073.77	03/06/25
16	416000198	LO	Phoenix	AZ	Actual/360	4.680%	30,041.68	21,701.96	0.00	N/A	08/01/25	--	8,253,208.28	8,231,506.32	04/01/21
17	300571335	LO	Brooklyn	NY	Actual/360	4.525%	29,567.05	8,401,055.38	0.00	N/A	06/06/25	--	8,401,055.38	0.00	03/06/25
18	310929463	SS	Various	TX	Actual/360	4.590%	31,629.25	19,575.44	0.00	N/A	07/11/25	--	8,859,732.50	8,840,157.06	03/11/25
19	304340019	MF	Greenville	NC	Actual/360	4.650%	29,820.49	21,743.19	0.00	N/A	08/05/25	--	8,245,296.38	8,223,553.19	03/05/25
20	610927591	RT	Santa Clarita	CA	Actual/360	4.730%	32,372.63	17,069.41	0.00	N/A	07/11/25	--	8,799,568.19	8,782,498.78	03/11/25
21	304340021	LO	Winter Haven	FL	Actual/360	5.050%	29,454.77	19,134.57	0.00	N/A	07/01/25	--	7,499,091.62	7,479,957.05	03/01/25
22	410928375	SS	Reno	NV	Actual/360	4.270%	23,146.04	19,261.54	0.00	N/A	06/11/25	--	6,969,365.88	6,950,104.34	03/11/25
23	300571343	LO	Concord	NC	Actual/360	4.640%	24,487.39	18,003.21	0.00	N/A	07/06/25	--	6,785,299.83	6,767,296.62	03/06/25
25	410929052	SS	Santa Rosa	CA	Actual/360	4.160%	22,669.08	16,265.75	0.00	N/A	06/11/25	--	7,006,239.07	6,989,973.32	03/11/25
26	416000193	MF	Natchitoches	LA	Actual/360	4.500%	22,662.51	15,338.89	0.00	N/A	07/01/25	04/01/25	6,475,001.72	6,459,662.83	03/01/25
27	416000195	MF	New Orleans	LA	Actual/360	4.900%	23,352.86	14,859.46	0.00	N/A	07/01/25	--	6,127,571.31	6,112,711.85	03/01/25
28	416000197	RT	Tipp City	OH	Actual/360	4.650%	19,979.73	14,567.94	0.00	N/A	08/01/25	--	5,524,348.07	5,509,780.13	03/01/25
29	310929997	RT	Hesperia	CA	Actual/360	4.570%	20,590.26	13,626.68	0.00	07/11/25	07/11/35	--	5,792,820.53	5,779,193.85	03/11/25
30	310929999	RT	Victorville	CA	Actual/360	4.570%	20,196.78	13,366.26	0.00	07/11/25	07/11/35	--	5,682,119.53	5,668,753.27	03/11/25




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 33


						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
31	310929998	RT	Victorville	CA	Actual/360	4.570%	19,022.47	12,589.12	0.00	07/11/25	07/11/35	--	5,351,742.66	5,339,153.54	03/11/25
32	310929721	RT	Ridgecrest	CA	Actual/360	4.570%	18,791.92	12,436.53	0.00	07/11/25	07/11/35	--	5,286,878.35	5,274,441.82	03/11/25
34	470095020	MF	Brooklyn	NY	Actual/360	3.680%	15,091.20	8,804.39	0.00	N/A	06/01/25	--	5,272,545.58	5,263,741.19	03/01/25
35	410928182	RT	Scotts Valley	CA	Actual/360	4.420%	16,800.38	13,316.20	0.00	N/A	06/11/25	--	4,886,989.49	4,873,673.29	03/11/25
36	300571339	MF	Austin	TX	Actual/360	4.730%	18,880.31	5,132,069.54	0.00	N/A	03/06/25	--	5,132,069.54	0.00	03/06/25
37	410929587	SS	Los Angeles	CA	Actual/360	4.660%	17,436.37	11,214.75	0.00	N/A	07/11/25	--	4,810,769.24	4,799,554.49	03/11/25
38	304340038	RT	Highland	NY	Actual/360	4.850%	16,667.71	11,431.88	0.00	N/A	08/01/25	--	4,418,538.29	4,407,106.41	03/01/25
39	470094810	RT	New York	NY	Actual/360	3.790%	11,961.33	11,610.59	0.00	N/A	08/01/25	--	4,057,745.74	4,046,135.15	03/01/25
40	304340040	Various Various		Various	Actual/360	4.780%	14,897.74	9,887.43	0.00	N/A	07/01/25	--	4,007,161.88	3,997,274.45	03/01/25
41	300571344	SS	Mentor	OH	Actual/360	4.970%	15,969.26	9,335.75	0.00	N/A	04/06/25	--	4,131,168.62	4,121,832.87	03/06/25
42	304340042	MH	Various	Various	Actual/360	4.250%	9,764.87	2,954,076.85	0.00	N/A	05/01/25	--	2,954,076.85	0.00	03/01/25
43	304340043	MH	Orlando	FL	Actual/360	4.880%	2,718.95	1,848.09	0.00	N/A	08/01/25	--	716,351.20	714,503.11	02/01/25
44	304340044	SS	Gold River	CA	Actual/360	4.250%	12,705.50	9,431.80	0.00	N/A	05/05/25	--	3,843,681.79	3,834,249.99	03/05/25
45	304340045	MH	Tucson	AZ	Actual/360	4.280%	12,643.35	8,709.08	0.00	N/A	06/01/25	--	3,798,069.93	3,789,360.85	03/01/25
46	304340046	RT	Rochester Hills	MI	Actual/360	4.580%	13,201.53	8,708.98	0.00	N/A	07/01/25	--	3,705,982.89	3,697,273.91	03/01/25
47	416000192	MF	Gainesville	GA	Actual/360	4.390%	11,918.76	9,538.55	0.00	N/A	06/01/25	--	3,490,688.01	3,481,149.46	03/01/25
48	416000202	RT	Sylvania	OH	Actual/360	4.980%	13,714.87	9,048.13	0.00	N/A	08/01/25	--	3,540,844.15	3,531,796.02	03/01/25
49	470945810	MF	Freeport	NY	Actual/360	3.790%	10,916.08	6,092.81	0.00	N/A	06/01/25	--	3,703,157.27	3,697,064.46	03/01/25
50	410927622	SS	Claremont	CA	Actual/360	4.430%	12,295.50	3,568,510.85	0.00	N/A	06/11/25	--	3,568,510.85	0.00	03/11/25
51	304340051	MF	Seattle	WA	Actual/360	4.660%	12,032.41	8,746.10	0.00	N/A	08/05/25	--	3,319,794.36	3,311,048.26	03/05/25
52	300571336	MF	Houston	TX	Actual/360	4.700%	11,806.43	3,229,723.12	0.00	N/A	06/06/25	--	3,229,723.12	0.00	03/06/25
53	470095450	MF	Bronx	NY	Actual/360	4.030%	9,598.43	8,609.14	0.00	N/A	07/01/25	--	3,062,242.89	3,053,633.75	03/01/25
55	410927599	IN	Napa	CA	Actual/360	4.520%	11,798.06	7,044.08	0.00	N/A	07/11/25	--	3,355,957.78	3,348,913.70	03/11/25
56	300571340	SS	Cheshire	CT	Actual/360	5.020%	12,147.18	3,111,115.53	0.00	N/A	03/06/25	--	3,111,115.53	0.00	03/06/25
57	304340057	MH	Baton Rouge	LA	Actual/360	4.610%	10,311.37	7,652.11	0.00	N/A	07/05/25	--	2,875,809.16	2,868,157.05	03/05/25
58	304340058	MH	Saint Cloud	FL	Actual/360	4.500%	10,004.22	7,729.77	0.00	N/A	06/05/25	--	2,858,349.71	2,850,619.94	03/05/25
59	304340059	SS	Bethlehem	PA	Actual/360	4.860%	10,824.45	7,401.84	0.00	N/A	08/01/25	--	2,863,611.91	2,856,210.07	03/01/25
60	470945950	MF	East Rockaway	NY	Actual/360	3.730%	9,718.72	0.00	0.00	N/A	07/01/25	--	3,350,000.00	3,350,000.00	03/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 33


						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
61	470095160	MF	Briarcliff Manor	NY	Actual/360	3.710%	8,387.93	4,814.89	0.00	N/A	07/01/25	--	2,906,867.25	2,902,052.36	03/01/25
62	410927452	RT	Highland Heights	KY	Actual/360	4.720%	9,807.97	7,034.87	0.00	N/A	07/11/25	--	2,671,661.49	2,664,626.62	03/11/25
63	470095120	MF	White Plains	NY	Actual/360	3.940%	7,877.78	7,289.03	0.00	N/A	07/01/25	--	2,570,704.35	2,563,415.32	03/01/25
64	410928599	MF	Van Nuys	CA	Actual/360	4.520%	9,049.82	2,574,221.17	0.00	N/A	03/11/25	--	2,574,221.17	0.00	03/11/25
65	410929641	MH	Ravenna	OH	Actual/360	4.590%	9,087.40	6,786.05	0.00	N/A	07/11/25	--	2,545,489.04	2,538,702.99	03/11/25
66	304340066	MF	Seattle	WA	Actual/360	4.660%	9,237.30	6,714.40	0.00	N/A	08/05/25	--	2,548,612.43	2,541,898.03	03/05/25
67	600929180	MF	Shakopee	MN	Actual/360	4.690%	8,819.70	6,384.68	0.00	N/A	07/11/25	--	2,417,827.24	2,411,442.56	03/11/25
69	470945980	MF	Farmingdale	NY	Actual/360	3.720%	6,440.38	6,479.24	0.00	N/A	06/01/25	--	2,225,939.23	2,219,459.99	03/01/25
70	300571325	RT	Flower Mound	TX	Actual/360	4.390%	8,638.86	5,115.83	0.00	N/A	06/06/25	--	2,530,090.97	2,524,975.14	03/06/25
72	304340072	MF	Seattle	WA	Actual/360	4.660%	8,041.53	5,845.23	0.00	N/A	08/05/25	--	2,218,694.28	2,212,849.05	03/05/25
73	304340073	RT	Dayton	OH	Actual/360	4.980%	8,470.95	5,588.55	0.00	N/A	08/05/25	--	2,186,991.96	2,181,403.41	03/05/25
75	410929338	OF	Novi	MI	Actual/360	4.590%	7,108.69	5,308.45	0.00	N/A	07/11/25	--	1,991,228.46	1,985,920.01	03/11/25
76	410929198	MH	Kentwood	MI	Actual/360	4.690%	7,212.01	5,220.88	0.00	N/A	07/11/25	--	1,977,097.90	1,971,877.02	03/11/25
77	610928286	RT	Conyers	GA	Actual/360	4.760%	7,318.42	1,976,764.45	0.00	N/A	06/11/25	--	1,976,764.45	0.00	03/11/25
78	304340078	RT	Waynesville	NC	Actual/360	4.320%	6,546.07	5,359.05	0.00	N/A	06/01/25	--	1,948,235.32	1,942,876.27	03/01/25
80	470094960	MF	Brooklyn	NY	Actual/360	3.690%	5,142.11	5,201.54	0.00	N/A	07/01/25	--	1,791,675.13	1,786,473.59	03/01/25
81	304340081	MF	Seattle	WA	Actual/360	4.660%	6,316.64	4,591.43	0.00	N/A	08/05/25	--	1,742,789.37	1,738,197.94	03/05/25
82	470094660	MF	Elmhurst	NY	Actual/360	3.700%	4,387.07	6,352.62	0.00	N/A	07/01/25	--	1,524,465.22	1,518,112.60	03/01/25
84	470095140	MF	New York	NY	Actual/360	3.780%	5,880.00	0.00	0.00	N/A	07/01/25	--	2,000,000.00	2,000,000.00	03/01/25
85	470095420	MF	New York	NY	Actual/360	3.870%	6,020.00	0.00	0.00	N/A	07/01/25	--	2,000,000.00	2,000,000.00	03/01/25
86	479062900	RT	Hartwell	GA	Actual/360	4.730%	6,069.08	4,339.77	0.00	N/A	07/01/25	--	1,649,704.21	1,645,364.44	03/01/25
87	304340087	MH	Houston	TX	Actual/360	5.330%	6,810.46	4,059.91	0.00	N/A	08/01/25	--	1,642,833.71	1,638,773.80	03/01/25
88	410929382	SS	Tyler	TX	Actual/360	4.800%	5,555.43	3,888.55	0.00	N/A	07/11/25	--	1,488,062.60	1,484,174.05	03/11/25
89	304340089	MH	El Paso	TX	Actual/360	4.400%	4,177.38	4,900.45	0.00	N/A	05/05/25	--	1,220,661.71	1,215,761.26	03/05/25
90	470094980	MF	New York	NY	Actual/360	3.890%	4,287.18	2,290.79	0.00	N/A	07/01/25	--	1,416,988.96	1,414,698.17	03/01/25
91	304340091	MH	Kiowa	CO	Actual/360	5.130%	5,176.34	3,267.98	0.00	N/A	08/01/25	--	1,297,327.37	1,294,059.39	03/01/25
92	470945280	MF	New York	NY	Actual/360	3.910%	4,561.67	0.00	0.00	N/A	06/01/25	--	1,500,000.00	1,500,000.00	03/01/25
93	304340093	SS	Murfreesboro	TN	Actual/360	4.630%	4,044.75	3,015.92	0.00	N/A	05/05/25	--	1,123,194.05	1,120,178.13	03/05/25




© 2021 Computershare. All rights reserved. Confidential.															Page 17 of 33

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

304340094

Alvin

Actual/360

5.330%

4,600.81

2,742.68

0.00

N/A

08/01/25

1,109,817.89

1,107,075.21

03/01/25

470095180

New York

Actual/360

3.720%

2,998.35

3,000.04

0.00

N/A

07/01/25

1,036,297.81

1,033,297.77

03/01/25

304340096

Seattle

Actual/360

4.660%

3,802.54

2,763.99

0.00

N/A

08/05/25

1,049,136.88

1,046,372.89

03/05/25

410928842

Chandler

Actual/360

4.310%

3,400.37

1,014,362.54

0.00

N/A

06/11/25

03/11/25

1,014,362.54

0.00

03/11/25

470094910

New York

Actual/360

3.920%

3,051.36

2,858.82

0.00

N/A

06/01/25

1,000,809.36

997,950.54

03/01/25

100

304340100

Cedar Springs

Actual/360

5.500%

4,344.29

2,469.18

0.00

N/A

08/01/25

1,015,547.40

1,013,078.22

03/01/25

Totals

1,887,838.35

33,239,773.57

0.00

536,972,605.36

503,732,831.79

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 18 of 33


					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
2	5,591,814.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	5,877,144.81	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	4,220,931.04	4,149,689.41	10/01/23	09/30/24	--	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	613.03	0.00	Full Defeasance
6	2,963,850.03	2,205,652.75	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7	2,219,690.52	1,792,186.77	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
9	385,999.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
11	1,879,383.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,366,099.51	0.00	--	--	--	0.00	0.00	0.00	0.00	6,097.57	0.00
13	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	1,226,742.90	619,668.66	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16	(748,094.54)	(1,058,586.71)	01/01/24	09/30/24	12/11/24	439,955.27	6,833.96	49,960.97	2,418,233.72	476,687.21	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
18	815,578.59	623,525.72	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
20	1,078,230.15	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,882,458.88	1,270,805.56	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,152,293.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,506,084.14	1,496,224.78	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	881,326.70	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
28	655,180.70	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
30	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 19 of 33


					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
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	346,367.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	793,471.30	626,220.34	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	930,861.28	723,931.27	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	557,974.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	498,274.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	670,029.31	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
42	582,949.04	441,249.21	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	196,787.24	116,265.00	01/01/24	09/30/24	--	0.00	0.00	4,555.90	4,555.90	2,274.52	0.00
44	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
45	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
46	332,220.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	792,862.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
49	263,033.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
51	300,367.35	448,119.83	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
53	285,000.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	452,138.00	444,309.00	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	474,319.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
59	502,915.05	337,427.85	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
60	63,191.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 33


					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
61	222,032.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
63	215,085.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
65	453,160.40	453,720.06	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
66	169,812.74	254,602.00	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
67	0.00	445,310.00	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
69	222,638.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	306,257.67	216,992.87	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
72	144,990.36	175,522.09	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
73	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
75	208,963.32	252,230.48	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
76	634,918.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
77	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
78	210,202.69	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
80	208,191.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
81	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
82	100,872.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
84	116,105.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
85	179,575.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
86	282,320.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
87	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
88	279,702.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
89	207,231.06	150,325.48	01/01/24	09/30/24

Wells Fargo Commercial Mortgage Trust 2015-C30 10-D