
Distribution Date:	08/15/25	BANK 2020-BNK27
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2020-BNK27


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.
Certificate Factor Detail	3		Leland F. Bunch, III	(646) 855-3953
Certificate Interest Reconciliation Detail	4		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| 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	Special Servicer	CWCapital Asset Management LLC
Bond / Collateral Reconciliation - Cash Flows	8		Attention: Brian Hanson		bhanson@cwcapital.com
Bond / Collateral Reconciliation - Balances	9		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States
Current Mortgage Loan and Property Stratification	10-14	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Mortgage Loan Detail (Part 1)	15-16
			David Rodgers	(212) 230-9025
Mortgage Loan Detail (Part 2)	17-18		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Principal Prepayment Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Historical Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	21				trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	23	Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 2	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Modified Loan Detail	25
Historical Liquidated Loan Detail	26
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

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

A-1	06539XAA2	1.122000%	2,528,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06539XAB0	2.263000%	4,339,000.00	4,262,998.56	71,606.54	8,039.30	0.00	0.00	79,645.84	4,191,392.02	30.14%	30.00%
A-4	06539XAC8	1.901000%	130,000,000.00	130,000,000.00	0.00	205,941.67	0.00	0.00	205,941.67	130,000,000.00	30.14%	30.00%
A-5	06539XAH7	2.144000%	274,008,000.00	274,008,000.00	0.00	489,560.96	0.00	0.00	489,560.96	274,008,000.00	30.14%	30.00%
A-S	06539XAQ7	2.551000%	68,968,000.00	68,968,000.00	0.00	146,614.47	0.00	0.00	146,614.47	68,968,000.00	18.33%	18.25%
B	06539XAV6	2.906000%	24,213,000.00	24,213,000.00	0.00	58,635.82	0.00	0.00	58,635.82	24,213,000.00	14.19%	14.13%
C	06539XAW4	3.329117%	21,277,000.00	21,277,000.00	0.00	59,028.02	0.00	0.00	59,028.02	21,277,000.00	10.55%	10.50%
D	06539YAA0	2.500000%	16,875,000.00	16,875,000.00	0.00	35,156.25	0.00	0.00	35,156.25	16,875,000.00	7.66%	7.63%
E	06539YAE2	3.329117%	5,870,000.00	5,870,000.00	0.00	16,284.93	0.00	0.00	16,284.93	5,870,000.00	6.66%	6.63%
F	06539YAG7	3.329117%	10,272,000.00	10,272,000.00	0.00	28,497.24	0.00	0.00	28,497.24	10,272,000.00	4.90%	4.88%
G	06539YAJ1	3.329117%	5,869,000.00	5,869,000.00	0.00	16,282.16	0.00	0.00	16,282.16	5,869,000.00	3.89%	3.88%
H*	06539YAL6	3.329117%	22,745,784.00	22,745,784.00	0.00	63,102.81	0.00	0.00	63,102.81	22,745,784.00	0.00%	0.00%
V	06539YAN2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06539YAQ5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	06539YAS1	3.329117%	30,892,883.40	30,755,830.70	3,768.77	85,324.80	0.00	0.00	89,093.57	30,752,061.93	0.00%	0.00%
Regular SubTotal			617,857,667.40	615,116,613.26	75,375.31	1,212,468.43	0.00	0.00	1,287,843.74	615,041,237.95


X-A	06539XAN4	1.261249%	410,875,000.00	408,270,998.57	0.00	429,109.65	0.00	0.00	429,109.65	408,199,392.02
X-B	06539XAP9	0.685871%	93,181,000.00	93,181,000.00	0.00	53,258.42	0.00	0.00	53,258.42	93,181,000.00
X-D	06539YAC6	0.829117%	16,875,000.00	16,875,000.00	0.00	11,659.46	0.00	0.00	11,659.46	16,875,000.00
Notional SubTotal			520,931,000.00	518,326,998.57	0.00	494,027.53	0.00	0.00	494,027.53	518,255,392.02

Deal Distribution Total					75,375.31	1,706,495.96	0.00	0.00	1,781,871.27

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06539XAA2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06539XAB0	982.48411155	16.50300530	1.85280018	0.00000000	0.00000000	0.00000000	0.00000000	18.35580549	965.98110625
A-4	06539XAC8	1,000.00000000	0.00000000	1.58416669	0.00000000	0.00000000	0.00000000	0.00000000	1.58416669	1,000.00000000
A-5	06539XAH7	1,000.00000000	0.00000000	1.78666667	0.00000000	0.00000000	0.00000000	0.00000000	1.78666667	1,000.00000000
A-S	06539XAQ7	1,000.00000000	0.00000000	2.12583329	0.00000000	0.00000000	0.00000000	0.00000000	2.12583329	1,000.00000000
B	06539XAV6	1,000.00000000	0.00000000	2.42166687	0.00000000	0.00000000	0.00000000	0.00000000	2.42166687	1,000.00000000
C	06539XAW4	1,000.00000000	0.00000000	2.77426423	0.00000000	0.00000000	0.00000000	0.00000000	2.77426423	1,000.00000000
D	06539YAA0	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	06539YAE2	1,000.00000000	0.00000000	2.77426405	0.00000000	0.00000000	0.00000000	0.00000000	2.77426405	1,000.00000000
F	06539YAG7	1,000.00000000	0.00000000	2.77426402	0.00000000	0.00000000	0.00000000	0.00000000	2.77426402	1,000.00000000
G	06539YAJ1	1,000.00000000	0.00000000	2.77426478	0.00000000	0.00000000	0.00000000	0.00000000	2.77426478	1,000.00000000
H	06539YAL6	1,000.00000000	0.00000000	2.77426401	0.00000000	0.02365801	0.00000000	0.00000000	2.77426401	1,000.00000000
V	06539YAN2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06539YAQ5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	06539YAS1	995.56361579	0.12199476	2.76195650	0.00000000	0.00091769	0.00000000	0.00000000	2.88395126	995.44162103

Notional Certificates
X-A	06539XAN4	993.66230257	0.00000000	1.04438004	0.00000000	0.00000000	0.00000000	0.00000000	1.04438004	993.48802439
X-B	06539XAP9	1,000.00000000	0.00000000	0.57155879	0.00000000	0.00000000	0.00000000	0.00000000	0.57155879	1,000.00000000
X-D	06539YAC6	1,000.00000000	0.00000000	0.69093096	0.00000000	0.00000000	0.00000000	0.00000000	0.69093096	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	8,039.30	0.00	8,039.30	0.00	0.00	0.00	8,039.30	0.00
A-4	07/01/25 - 07/30/25	30	0.00	205,941.67	0.00	205,941.67	0.00	0.00	0.00	205,941.67	0.00
A-5	07/01/25 - 07/30/25	30	0.00	489,560.96	0.00	489,560.96	0.00	0.00	0.00	489,560.96	0.00
X-A	07/01/25 - 07/30/25	30	0.00	429,109.65	0.00	429,109.65	0.00	0.00	0.00	429,109.65	0.00
X-B	07/01/25 - 07/30/25	30	0.00	53,258.42	0.00	53,258.42	0.00	0.00	0.00	53,258.42	0.00
A-S	07/01/25 - 07/30/25	30	0.00	146,614.47	0.00	146,614.47	0.00	0.00	0.00	146,614.47	0.00
B	07/01/25 - 07/30/25	30	0.00	58,635.82	0.00	58,635.82	0.00	0.00	0.00	58,635.82	0.00
C	07/01/25 - 07/30/25	30	0.00	59,028.02	0.00	59,028.02	0.00	0.00	0.00	59,028.02	0.00
D	07/01/25 - 07/30/25	30	0.00	35,156.25	0.00	35,156.25	0.00	0.00	0.00	35,156.25	0.00
X-D	07/01/25 - 07/30/25	30	0.00	11,659.46	0.00	11,659.46	0.00	0.00	0.00	11,659.46	0.00
E	07/01/25 - 07/30/25	30	0.00	16,284.93	0.00	16,284.93	0.00	0.00	0.00	16,284.93	0.00
F	07/01/25 - 07/30/25	30	0.00	28,497.24	0.00	28,497.24	0.00	0.00	0.00	28,497.24	0.00
G	07/01/25 - 07/30/25	30	0.00	16,282.16	0.00	16,282.16	0.00	0.00	0.00	16,282.16	0.00
H	07/01/25 - 07/30/25	30	536.63	63,102.81	0.00	63,102.81	0.00	0.00	0.00	63,102.81	538.12
RR Interest	07/01/25 - 07/30/25	30	28.27	85,324.80	0.00	85,324.80	0.00	0.00	0.00	85,324.80	28.35
Totals			564.90	1,706,495.96	0.00	1,706,495.96	0.00	0.00	0.00	1,706,495.96	566.47




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4 (Exch)	06539XAC8	1.901000%	130,000,000.00	130,000,000.00	0.00	205,941.67	0.00	0.00	205,941.67	130,000,000.00
A-4-1	06539XAD6	N/A	130,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06539XAE4	N/A	130,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06539XAF1	N/A	130,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06539XAG9	N/A	130,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (Exch)	06539XAH7	2.144000%	274,008,000.00	274,008,000.00	0.00	489,560.96	0.00	0.00	489,560.96	274,008,000.00
A-5-1	06539XAJ3	N/A	274,008,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06539XAK0	N/A	274,008,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	06539XAL8	N/A	274,008,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	06539XAM6	N/A	274,008,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (Exch)	06539XAQ7	2.551000%	68,968,000.00	68,968,000.00	0.00	146,614.47	0.00	0.00	146,614.47	68,968,000.00
A-S-1	06539XAR5	N/A	68,968,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06539XAS3	N/A	68,968,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06539XAT1	N/A	68,968,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06539XAU8	N/A	68,968,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			2,364,880,000.00	472,976,000.00	0.00	842,117.10	0.00	0.00	842,117.10	472,976,000.00




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


			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
A-4-1	06539XAD6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06539XAE4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	06539XAJ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06539XAK0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06539XAR5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06539XAS3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06539XAF1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06539XAG9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06539XAL8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06539XAM6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06539XAT1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06539XAU8	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 29


	Additional Information
Total Available Distribution Amount (1)	1,781,871.27
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,719,216.01	Master Servicing Fee	4,584.10
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,309.86
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	264.84
ARD Interest	0.00	Operating Advisor Fee	1,059.37
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	211.87
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,719,216.01	Total Fees	12,720.05

Principal		Expenses/Reimbursements
Scheduled Principal	75,375.31	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	75,375.31	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,706,495.96
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	75,375.31
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	1,781,871.27
Total Funds Collected	1,794,591.32	Total Funds Distributed	1,794,591.32


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		615,116,613.84	615,116,613.84	Beginning Certificate Balance	615,116,613.26
(-) Scheduled Principal Collections		75,375.31	75,375.31	(-) Principal Distributions	75,375.31
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		615,041,238.53	615,041,238.53	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		615,116,613.84	615,116,613.84	Ending Certificate Balance	615,041,237.95
Ending Actual Collateral Balance		615,041,238.53	615,041,238.53



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.58)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.58)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.33%
				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 9 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	5,724,446.82	0.93%	54	3.6900	NAP	Defeased	1	5,724,446.82	0.93%	54	3.6900	NAP
	$5,000,000 or less	4	12,562,583.68	2.04%	56	3.6552	3.404557	1.90 or less	6	136,237,583.68	22.15%	54	3.3160	1.487947
$5,000,001 to $10,000,000		15	110,377,708.03	17.95%	55	3.5216	3.118199	1.91 to 2.20	3	25,158,731.18	4.09%	54	3.8144	2.093434
$10,000,001 to $20,000,000		7	96,201,500.00	15.64%	55	3.4056	4.009467	2.21 to 2.50	6	92,006,476.85	14.96%	53	3.2904	2.381760
$20,000,001 to $40,000,000		3	93,175,000.00	15.15%	53	3.0126	4.226231	2.51 to 2.80	1	12,650,000.00	2.06%	56	3.5000	2.627400
$40,000,001 to $50,000,000		4	182,000,000.00	29.59%	54	3.1839	2.256215	2.81 to 3.20	3	94,600,000.00	15.38%	55	3.2015	3.171399
	$50,000,001 or greater	2	115,000,000.00	18.70%	52	3.0668	4.574669	3.21 or greater	16	248,664,000.00	40.43%	53	3.1267	5.209410
	Totals	36	615,041,238.53	100.00%	54	3.2457	3.434068	Totals	36	615,041,238.53	100.00%	54	3.2457	3.434068
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


			Current Mortgage Loan and Property Stratification




			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	3	5,724,446.82	0.93%	54	3.6900	NAP
							Defeased	3	5,724,446.82	0.93%	54	3.6900	NAP
Arizona	1	1,600,000.00	0.26%	55	3.5400	7.119300
							Lodging	1	61,000,000.00	9.92%	52	3.1702	6.504300
California	12	160,789,038.55	26.14%	54	3.0698	3.886622
							Mixed Use	3	49,649,000.00	8.07%	55	3.2470	3.097325
Georgia	1	2,600,000.00	0.42%	55	3.9700	3.720400
							Multi-Family	1	7,600,000.00	1.24%	56	3.8500	2.952800
Idaho	4	13,000,000.00	2.11%	56	3.4200	4.908800
							Office	10	316,975,000.00	51.54%	53	3.1205	2.752840
Michigan	1	5,382,301.33	0.88%	56	3.7800	2.066000
							Retail	8	60,114,861.86	9.77%	55	3.6802	3.185372
Nevada	3	92,175,000.00	14.99%	53	3.2721	4.897107
							Self Storage	20	113,977,930.85	18.53%	55	3.3419	4.089486
New Jersey	1	44,000,000.00	7.15%	55	3.1300	3.177200
							Totals	46	615,041,238.53	100.00%	54	3.2457	3.434068
New York	5	194,650,000.00	31.65%	53	3.1721	2.582936

Ohio	2	20,087,500.00	3.27%	55	3.9308	2.447705

Oklahoma	3	7,999,000.00	1.30%	55	3.8100	2.406800

South Carolina	1	7,906,453.38	1.29%	55	4.0200	2.325900

Texas	6	29,827,499.45	4.85%	55	3.3428	3.699205

Washington	2	12,300,000.00	2.00%	56	3.5567	2.829167

West Virginia	1	17,000,000.00	2.76%	52	3.4860	3.313900

Totals	46	615,041,238.53	100.00%	54	3.2457	3.434068


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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	5,724,446.82	0.93%	54	3.6900	NAP	Defeased	1	5,724,446.82	0.93%	54	3.6900	NAP
	2.9999 or less	4	174,000,000.00	28.29%	53	2.8968	3.218256	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.0000 to 3.4999	15	269,464,000.00	43.81%	54	3.2014	4.500606	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.5000 or greater	16	165,852,791.71	26.97%	55	3.6684	1.992343	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	36	615,041,238.53	100.00%	54	3.2457	3.434068	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	35	609,316,791.71	99.07%	54	3.2415	3.451675
								Totals	36	615,041,238.53	100.00%	54	3.2457	3.434068
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				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	1	5,724,446.82	0.93%	54	3.6900	NAP	Defeased	1	5,724,446.82	0.93%	54	3.6900	NAP
	114 months or less	35	609,316,791.71	99.07%	54	3.2415	3.451675	Interest Only	29	570,575,500.00	92.77%	54	3.2068	3.539854
	115 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 months or less	6	38,741,291.71	6.30%	55	3.7534	2.152981
	Totals	36	615,041,238.53	100.00%	54	3.2457	3.434068	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	36	615,041,238.53	100.00%	54	3.2457	3.434068
(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 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	1	5,724,446.82	0.93%	54	3.6900	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	35	609,316,791.71	99.07%	54	3.2415	3.451675
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	36	615,041,238.53	100.00%	54	3.2457	3.434068
(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 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	323680001	LO	Las Vegas	NV	Actual/360	3.170%	166,521.09	0.00	0.00	N/A	12/05/29	--	61,000,000.00	61,000,000.00	08/05/25
2	310954015	OF	New York	NY	Actual/360	2.950%	137,175.00	0.00	0.00	N/A	12/06/29	--	54,000,000.00	54,000,000.00	08/06/25
3	310954734	OF	San Francisco	CA	Actual/360	2.950%	126,992.36	0.00	0.00	N/A	02/06/30	--	50,000,000.00	50,000,000.00	08/06/25
4	453012294	OF	New York	NY	Actual/360	3.520%	136,400.00	0.00	0.00	N/A	01/01/30	--	45,000,000.00	45,000,000.00	08/01/25
5	1959133	OF	Nutley	NJ	Actual/360	3.130%	118,592.22	0.00	0.00	N/A	03/01/30	--	44,000,000.00	44,000,000.00	08/01/25
6	323511043	MU	New York	NY	Actual/360	3.160%	117,007.78	0.00	0.00	N/A	03/06/30	--	43,000,000.00	43,000,000.00	08/06/25
7	310954221	OF	New York	NY	Actual/360	2.990%	102,988.89	0.00	0.00	N/A	12/06/29	--	40,000,000.00	40,000,000.00	08/06/25
8	323680008	OF	San Francisco	CA	Actual/360	2.589%	66,882.50	0.00	0.00	N/A	12/06/29	--	30,000,000.00	30,000,000.00	08/06/25
9	300802100	OF	Las Vegas	NV	Actual/360	3.600%	71,842.50	0.00	0.00	N/A	04/01/30	--	23,175,000.00	23,175,000.00	08/01/25
10	310950914	OF	Charleston	WV	Actual/360	3.486%	51,031.17	0.00	0.00	N/A	12/11/29	--	17,000,000.00	17,000,000.00	08/11/25
11	310954413	SS	Various	TX	Actual/360	3.100%	45,217.72	0.00	0.00	N/A	03/11/30	--	16,939,000.00	16,939,000.00	08/11/25
12	300802048	SS	Indio	CA	Actual/360	3.250%	36,731.77	0.00	0.00	N/A	03/01/30	--	13,125,000.00	13,125,000.00	08/01/25
13	300802102	SS	Various	ID	Actual/360	3.420%	38,285.00	0.00	0.00	N/A	04/01/30	--	13,000,000.00	13,000,000.00	08/01/25
14	300802101	SS	East Hampton	NY	Actual/360	3.500%	38,125.69	0.00	0.00	N/A	04/01/30	--	12,650,000.00	12,650,000.00	08/01/25
15	1960595	RT	Akron	OH	Actual/360	3.980%	42,797.44	0.00	0.00	N/A	02/01/30	--	12,487,500.00	12,487,500.00	08/01/25
16	310953900	RT	Agoura Hills	CA	Actual/360	3.160%	29,932.22	0.00	0.00	N/A	03/11/30	--	11,000,000.00	11,000,000.00	08/11/25
17	300802050	SS	La Quinta	CA	Actual/360	3.250%	25,537.33	0.00	0.00	N/A	03/01/30	--	9,125,000.00	9,125,000.00	08/01/25
18	300802047	SS	Vallejo	CA	Actual/360	3.170%	23,202.64	0.00	0.00	N/A	04/01/30	--	8,500,000.00	8,500,000.00	08/01/25
19	323680019	RT	Camden	SC	Actual/360	4.020%	27,414.06	12,871.88	0.00	N/A	03/01/30	--	7,919,325.26	7,906,453.38	08/01/25
20	410952547	RT	Merced	CA	Actual/360	3.600%	25,772.50	12,254.04	0.00	N/A	03/11/30	--	8,313,708.91	8,301,454.87	08/11/25
21	300802053	SS	Maple Valley	WA	Actual/360	3.660%	25,843.67	0.00	0.00	N/A	04/01/30	--	8,200,000.00	8,200,000.00	08/01/25
22	410952405	OF	Reno	NV	Actual/360	3.100%	21,355.56	0.00	0.00	N/A	03/11/30	--	8,000,000.00	8,000,000.00	08/11/25
23	300802051	SS	Antioch	CA	Actual/360	3.200%	22,044.44	0.00	0.00	N/A	04/01/30	--	8,000,000.00	8,000,000.00	08/01/25
24	300802038	SS	Grapevine	TX	Actual/360	3.556%	22,361.81	13,812.31	0.00	N/A	02/01/30	--	7,302,742.16	7,288,929.85	08/01/25
25	1856247	Various Various		OK	Actual/360	3.810%	26,243.39	0.00	0.00	N/A	03/01/30	--	7,999,000.00	7,999,000.00	08/01/25
26	1960094	MF	Delaware	OH	Actual/360	3.850%	25,196.11	0.00	0.00	N/A	04/01/30	--	7,600,000.00	7,600,000.00	08/01/25
27	300802049	SS	Pacheco	CA	Actual/360	3.200%	20,666.67	0.00	0.00	N/A	03/01/30	--	7,500,000.00	7,500,000.00	08/01/25
28	300802041	SS	Wichita	KS	Actual/360	3.690%	18,221.09	9,965.34	0.00	N/A	02/01/30	--	5,734,412.16	5,724,446.82	08/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 29

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

300802055

Saginaw

Actual/360

3.780%

17,553.03

10,336.14

0.00

N/A

04/01/30

5,392,637.47

5,382,301.33

08/01/25

610954092

Santa Maria

Actual/360

3.700%

18,479.44

0.00

N/A

02/11/30

5,800,000.00

08/11/25

410953723

Frisco

Actual/360

3.800%

18,349.14

7,977.45

0.00

N/A

02/11/30

5,607,546.05

5,599,568.60

08/11/25

610953419

EL Monte

Actual/360

3.340%

14,883.88

0.00

N/A

03/11/30

5,175,000.00

08/11/25

1960421

Bellflower

Actual/360

3.800%

13,974.82

8,158.15

0.00

N/A

04/01/30

4,270,741.83

4,262,583.68

08/01/25

300802054

Seattle

Actual/360

3.350%

11,827.36

0.00

N/A

04/01/30

4,100,000.00

08/01/25

410954342

Statham

Actual/360

3.970%

8,888.39

0.00

N/A

03/11/30

2,600,000.00

08/11/25

300802046

Phoenix

Actual/360

3.540%

4,877.33

0.00

N/A

03/01/30

1,600,000.00

08/01/25

Totals

1,719,216.01

75,375.31

0.00

615,116,613.84

615,041,238.53

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 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	714,149,394.00	754,606,627.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	91,044,918.60	22,955,752.35	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	44,418,238.53	8,286,863.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	6,322,008.34	1,387,280.35	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	5,473,385.92	1,429,884.60	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	46,467,367.55	13,952,850.27	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	115,679,668.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	43,012,955.00	13,660,881.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,386,338.56	453,148.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,177,586.72	1,145,236.62	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,667,652.79	1,301,017.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,941,131.89	471,891.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,308,870.14	558,373.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,160,587.68	296,306.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,145,580.67	572,790.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,100,536.43	1,098,189.67	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,099,294.75	537,014.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	439,698.50	321,866.21	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	941,500.00	593,335.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	718,451.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	759,125.00	373,657.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	831,963.93	112,730.82	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,001,723.57	270,502.67	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	812,087.08	448,826.12	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	669,125.15	193,738.90	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	865,838.57	444,423.29	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	400,517.95	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	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 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
29	773,644.04	365,569.30	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	613,503.00	253,622.00	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
31	542,378.48	153,982.43	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,045,824.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	399,111.28	115,690.70	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	530,510.00	253,737.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	398,587.00	97,041.22	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	467,810.50	106,364.39	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	1,096,366,396.68	827,219,712.36				0.00	0.00	0.00	0.00	0.00	0.00




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


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.245680%	3.221666%	54
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.245741%	3.221726%	55
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.245805%	3.221789%	56
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.245866%	3.221849%	57
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.245930%	3.221911%	58
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.245990%	3.221970%	59
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.246053%	3.222032%	60
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.246098%	3.222076%	61
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.246144%	3.222120%	62
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.246192%	3.222167%	63
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.246237%	3.222211%	64
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.246285%	3.222257%	65
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		615,041,239	615,041,239		0		0
> 60 Months		0	0		0		0




Historical Delinquency Information

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

Aug-25	615,041,239	615,041,239	0	0	0		0
Jul-25	615,116,614	615,116,614	0	0	0		0
Jun-25	615,196,374	615,196,374	0	0	0		0
May-25	615,271,251	615,271,251	0	0	0		0
Apr-25	615,350,530	615,350,530	0	0	0		0
Mar-25	615,424,912	615,424,912	0	0	0		0
Feb-25	615,498,468	615,498,468	0	0	0		0
Jan-25	615,552,498	615,552,498	0	0	0		0
Dec-24	615,606,354	615,606,354	0	0	0		0
Nov-24	615,663,284	615,663,284	0	0	0		0
Oct-24	615,716,781	615,716,781	0	0	0		0
Sep-24	615,773,365	615,773,365	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
				No specially serviced loans this period




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 29


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				No modified loans this period
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 25 of 29


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 26 of 29


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 27 of 29

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

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

Page 28 of 29


Supplemental Notes
EU Risk Retention
Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the “E.U. Risk Retention” tab for the BANK 2020-BNK27 transaction,certain information provided to the Certificate
Administrator regarding the Retaining Sponsor’s compliance with the Retention Covenant and the Hedging Covenant. Investors should refer to the CertificateAdministrator’s website for all such information.




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

BANK 2020-BNK27 10-D