
Distribution Date:	11/13/25	COMM 2015-CCRE27 Mortgage Trust
Determination Date:	11/06/25
Next Distribution Date:	12/12/25
Record Date:	10/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2015-CCRE27
September Revision
Revised payments due to PID 17 payoff funds passing through in September.


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	4		Lainie Kaye	cmbs.requests@db.com
Certificate Interest Reconciliation Detail	5		1 Columbus Circle \| New York, NY 10019 \| United States
		Master Servicer	Midland Loan Services
Additional Information	6
			askmidlandls.com	(913) 253-9000
Bond / Collateral Reconciliation - Cash Flows	7
			A Division of PNC Bank, N.A., 10851 Mastin Street, Building 82 \| Overland Park, KS 66210 \| United States
Bond / Collateral Reconciliation - Balances	8	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	9-13		General	(305) 229-6465
Mortgage Loan Detail (Part 1)	14		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	15	Operating Advisor	Park Bridge Lender Services LLC
Principal Prepayment Detail	16		David Rodgers	(212) 230-9025
Historical Detail	17		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	18	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	19		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	20			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	21
		Controlling Class	RREF II-SG CMBS AIV, L.P.
Modified Loan Detail	22	Representative
Historical Liquidated Loan Detail	23		-
Historical Bond / Collateral Loss Reconciliation Detail	24
Interest Shortfall Detail - Collateral Level	25
Supplemental Notes	26

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 26


				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	12635QBC3	1.577000%	38,731,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	12635QBD1	2.223000%	72,542,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	12635QBE9	3.404000%	62,544,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	12635QBF6	3.349000%	200,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	12635QBG4	3.612000%	278,315,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-M	12635QBJ8	3.984000%	53,568,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	24.25%
B	12635QBK5	4.583550%	54,732,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	18.38%
C	12635QBL3	4.694800%	43,088,000.00	4,845,025.20	0.00	0.00	0.00	0.00	0.00	4,845,025.20	95.48%	13.75%
D	12635QAL4	3.694800%	51,238,000.00	51,238,000.00	0.00	0.00	0.00	0.00	0.00	51,238,000.00	47.69%	8.25%
E	12635QAN0	3.250000%	24,455,000.00	24,455,000.00	0.00	0.00	0.00	0.00	0.00	24,455,000.00	24.88%	5.63%
F	12635QAQ3	3.250000%	9,317,000.00	9,317,000.00	0.00	0.00	0.00	0.00	0.00	9,317,000.00	16.18%	4.63%
G*	12635QAS9	3.250000%	13,974,000.00	13,974,000.00	0.00	0.00	0.00	0.00	0.00	13,974,000.00	3.15%	3.13%
H	12635QAU4	3.250000%	29,113,392.00	3,526,778.96	0.00	0.00	0.00	150,018.35	0.00	3,376,760.61	0.00%	0.00%
V	12635QAW0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
LR	12635QBA7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	12635QAY6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			931,617,392.00	107,355,804.16	0.00	0.00	0.00	150,018.35	0.00	107,205,785.81


X-A	12635QBH2	4.694800%	705,700,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	12635QAA8	0.000000%	97,820,000.00	4,845,025.20	0.00	0.00	0.00	0.00	0.00	4,845,025.20
X-C	12635QAC4	1.000000%	51,238,000.00	51,238,000.00	0.00	39,906.35	0.00	0.00	39,906.35	51,238,000.00
X-D	12635QAE0	1.444800%	33,772,000.00	33,772,000.00	0.00	38,002.69	0.00	0.00	38,002.69	33,772,000.00
X-E	12635QAG5	1.444800%	13,974,000.00	13,974,000.00	0.00	15,724.55	0.00	0.00	15,724.55	13,974,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 26


				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

X-F	12635QAJ9	1.444800%	29,113,392.00	3,526,778.96	0.00	3,968.59	0.00	0.00	3,968.59	3,376,760.61
Notional SubTotal			931,617,392.00	107,355,804.16	0.00	97,602.18	0.00	0.00	97,602.18	107,205,785.81

Deal Distribution Total					0.00	97,602.18	0.00	150,018.35	97,602.18

*	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 3 of 26


				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	12635QBC3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	12635QBD1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	12635QBE9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	12635QBF6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	12635QBG4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-M	12635QBJ8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B	12635QBK5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C	12635QBL3	112.44488489	0.00000000	0.00000000	0.43992179	0.43992179	0.00000000	0.00000000	0.00000000	112.44488489
D	12635QAL4	1,000.00000000	0.00000000	0.00000000	3.07899996	15.24087923	0.00000000	0.00000000	0.00000000	1,000.00000000
E	12635QAN0	1,000.00000000	0.00000000	0.00000000	2.70833327	20.08014680	0.00000000	0.00000000	0.00000000	1,000.00000000
F	12635QAQ3	1,000.00000000	0.00000000	0.00000000	2.70833315	25.69039712	0.00000000	0.00000000	0.00000000	1,000.00000000
G	12635QAS9	1,000.00000000	0.00000000	0.00000000	2.70833333	27.08333333	0.00000000	0.00000000	0.00000000	1,000.00000000
H	12635QAU4	121.13940416	0.00000000	0.00000000	0.32808578	57.62244399	0.00000000	5.15289836	0.00000000	115.98650580
V	12635QAW0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
LR	12635QBA7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	12635QAY6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12635QBH2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-B	12635QAA8	49.53000613	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	49.53000613
X-C	12635QAC4	1,000.00000000	0.00000000	0.77884285	0.05449061	0.05449061	0.00000000	0.00000000	0.77884285	1,000.00000000
X-D	12635QAE0	1,000.00000000	0.00000000	1.12527212	0.07872794	0.07872794	0.00000000	0.00000000	1.12527212	1,000.00000000
X-E	12635QAG5	1,000.00000000	0.00000000	1.12527193	0.07872764	0.07872764	0.00000000	0.00000000	1.12527193	1,000.00000000
X-F	12635QAJ9	121.13940416	0.00000000	0.13631493	0.00953719	0.00953719	0.00000000	0.00000000	0.13631493	115.98650580




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 26


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-A	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-C	10/01/25 - 10/30/25	30	0.00	42,698.33	0.00	42,698.33	2,791.99	0.00	0.00	39,906.35	2,791.99
X-D	10/01/25 - 10/30/25	30	0.00	40,661.49	0.00	40,661.49	2,658.80	0.00	0.00	38,002.69	2,658.80
X-E	10/01/25 - 10/30/25	30	0.00	16,824.70	0.00	16,824.70	1,100.14	0.00	0.00	15,724.55	1,100.14
X-F	10/01/25 - 10/30/25	30	0.00	4,246.24	0.00	4,246.24	277.66	0.00	0.00	3,968.59	277.66
A-M	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	10/01/25 - 10/30/25	30	0.00	18,955.35	0.00	18,955.35	18,955.35	0.00	0.00	0.00	18,955.35
D	10/01/25 - 10/30/25	30	623,150.37	157,761.80	0.00	157,761.80	157,761.80	0.00	0.00	0.00	780,912.17
E	10/01/25 - 10/30/25	30	424,827.70	66,232.29	0.00	66,232.29	66,232.29	0.00	0.00	0.00	491,059.99
F	10/01/25 - 10/30/25	30	214,123.89	25,233.54	0.00	25,233.54	25,233.54	0.00	0.00	0.00	239,357.43
G	10/01/25 - 10/30/25	30	340,616.25	37,846.25	0.00	37,846.25	37,846.25	0.00	0.00	0.00	378,462.50
H	10/01/25 - 10/30/25	30	1,668,033.11	9,551.69	0.00	9,551.69	9,551.69	0.00	0.00	0.00	1,677,584.80
Totals			3,270,751.32	420,011.68	0.00	420,011.68	322,409.51	0.00	0.00	97,602.18	3,593,160.83




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 26


	Additional Information
Total Available Distribution Amount (1)	97,602.18
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 26


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	421,251.70	Master Servicing Fee	288.27
Interest Reductions due to Nonrecoverability Determination	(221,724.59)	Certificate Administrator Fee	443.74
Interest Adjustments	114,384.02	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	46.22
ARD Interest	0.00	Operating Advisor Fee	212.62
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	313,911.13	Total Fees	990.85

Principal		Expenses/Reimbursements
Scheduled Principal	74,325.89	Reimbursement for Interest on Advances	28.32
Unscheduled Principal Collections		ASER Amount	8,037.09
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	15,930.32
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	75,692.46	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	341,340.74
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	150,018.35	Total Expenses/Reimbursements	365,336.47

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	97,602.18
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	0.00
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	97,602.18
Total Funds Collected	463,929.48	Total Funds Distributed	463,929.50

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 26


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		107,355,804.16	107,355,804.16	Beginning Certificate Balance	107,355,804.16
(-) Scheduled Principal Collections		74,325.89	74,325.89	(-) Principal Distributions	0.00
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	150,018.35
(-) Principal Adjustments (Cash)		75,692.46	75,692.46	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	150,018.35
(-) 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		107,205,785.81	107,205,785.81	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		107,492,437.71	107,492,437.71	Ending Certificate Balance	107,205,785.81
Ending Actual Collateral Balance		107,334,050.11	107,334,050.11



		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		19,050,085.60	0.00	UC / (OC) Change	0.00
Current Period Advances		150,018.35	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		3,373,868.42	0.00	Net WAC Rate	4.69%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 8 of 26


				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
	7,499,999 or less	1	2,098,258.74	1.96%	(2)	4.5400	2.120000	1.39 or less	4	95,107,527.07	88.71%	(3)	4.5348	(0.062563)
7,500,000 to 14,999,999		2	17,889,140.48	16.69%	(1)	4.7517	0.957568	1.40 to 1.44	0	0.00	0.00%	0	0.0000	0.000000
15,000,000 to 24,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.45 to 1.54	1	10,000,000.00	9.33%	(1)	4.7700	1.500000
25,000,000 to 49,999,999		3	87,218,386.59	81.36%	(3)	4.5173	(0.092644)	1.55 to 1.99	0	0.00	0.00%	0	0.0000	0.000000
	50,000,000 or greater	0	0.00	0.00%	0	0.0000	0.000000	2.00 to 2.49	1	2,098,258.74	1.96%	(2)	4.5400	2.120000
	Totals	6	107,205,785.81	100.00%	(2)	4.5569	0.125908	2.50 to 2.99	0	0.00	0.00%	0	0.0000	0.000000
								3.00 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	6	107,205,785.81	100.00%	(2)	4.5569	0.125908
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 26


			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

Florida	1	29,426,399.06	27.45%	(1)	4.6500	1.340000
							Lodging	1	26,613,701.08	24.82%	(3)	4.5900	(0.520000)
Illinois	4	18,582,593.43	17.33%	(3)	4.5229	(0.145536)
							Mixed Use	1	10,000,000.00	9.33%	(1)	4.7700	1.500000
Iowa	2	14,184,899.87	13.23%	(4)	4.3300	(1.080000)
							Multi-Family	1	2,098,258.74	1.96%	(2)	4.5400	2.120000
Missouri	1	3,648,184.75	3.40%	(4)	4.3300	(1.080000)
							Office	1	29,426,399.06	27.45%	(1)	4.6500	1.340000
Oklahoma	1	4,750,007.47	4.43%	(4)	4.3300	(1.080000)
							Retail	7	39,067,426.77	36.44%	(4)	4.4105	(0.807386)
Oregon	1	26,613,701.08	24.82%	(3)	4.5900	(0.520000)
							Totals	11	107,205,785.81	100.00%	(2)	4.5569	0.125908
Pennsylvania	1	10,000,000.00	9.33%	(1)	4.7700	1.500000

Totals	11	107,205,785.81	100.00%	(2)	4.5569	0.125908


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




© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 26


				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
	4.2499 or less	0	0.00	0.00%	0	0.0000	0.000000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.2500 to 4.4999	1	31,178,286.40	29.08%	(4)	4.3300	(1.080000)	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000 to 4.7499	4	66,027,499.41	61.59%	(2)	4.6317	0.487231	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500 or greater	1	10,000,000.00	9.33%	(1)	4.7700	1.500000	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	6	107,205,785.81	100.00%	(2)	4.5569	0.125908	49 months or greater	6	107,205,785.81	100.00%	(2)	4.5569	0.125908
								Totals	6	107,205,785.81	100.00%	(2)	4.5569	0.125908
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 26

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

60 months or less

107,205,785.81

100.00%

(2)

4.5569

0.125908

Interest Only

10,000,000.00

9.33%

(1)

4.7700

1.500000

61 months or greater

0.00

0.00%

0.0000

0.000000

60 months or less

0.00

0.00%

0.0000

0.000000

Totals

107,205,785.81

100.00%

(2)

4.5569

0.125908

61 months or greater

97,205,785.81

90.67%

(3)

4.5349

(0.015451)

Totals

107,205,785.81

100.00%

(2)

4.5569

0.125908

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 12 of 26


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
Underwriter's Information		1	10,000,000.00	9.33%	(1)	4.7700	1.500000	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	5	97,205,785.81	90.67%	(3)	4.5349	(0.015451)	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000	Totals	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	6	107,205,785.81	100.00%	(2)	4.5569	0.125908
(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 26

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

30310172

Various

Actual/360

4.330%

114,384.02

75,692.46

N/A

07/06/25

07/06/27

31,253,978.86

31,178,286.40

09/06/25

30310139

Tampa

Actual/360

4.650%

118,048.48

55,012.12

0.00

N/A

10/01/25

29,481,411.18

29,426,399.06

10/01/25

30310173

Portland

Actual/360

4.590%

0.00

N/A

08/06/25

26,613,701.13

02/06/25

30310182

Philadelphia

Actual/360

4.770%

41,075.00

0.00

N/A

10/06/25

10,000,000.00

08/06/25

30310183

South Elgin

Actual/360

4.729%

32,182.37

14,649.33

0.00

N/A

09/06/25

7,903,789.81

7,889,140.48

09/06/25

30310191

Lake Bluff

Actual/360

4.540%

8,221.26

4,664.44

0.00

N/A

09/06/25

2,102,923.18

2,098,258.74

11/06/25

Totals

313,911.13

150,018.35

75,692.46

107,355,804.16

107,205,785.81

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 14 of 26


					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
6	(1,192,921.47)	0.00	--	--	08/06/25	0.00	0.00	0.00	0.00	0.00	84,085.68
7	2,282,404.00	1,447,105.00	07/01/24	06/30/25	--	0.00	0.00	172,994.59	172,994.59	0.00	0.00
8	(1,065,798.00)	(588,201.00)	01/01/25	06/30/25	06/06/25	8,463,098.89	52,744.46	0.00	0.00	109,263.97	65,932.67
31	0.00	0.00	--	--	--	0.00	0.00	40,990.61	121,772.21	0.00	0.00
34	251,317.10	208,452.00	01/01/25	06/30/25	11/06/25	1,975,947.45	8,037.09	38,591.79	85,559.28	0.00	0.00
61	322,044.22	342,500.19	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	597,045.85	1,409,856.19				10,439,046.34	60,781.55	252,576.99	380,326.08	109,263.97	150,018.35




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 26


			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 16 of 26


								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
11/13/25	1	31,178,286.40	0	0.00	0	0.00	1	31,178,286.40	0	0.00	0	0.00	0	0.00	0	0.00	4.556858%	4.543445%	(2)
10/10/25	0	0.00	1	10,000,000.00	0	0.00	1	31,253,978.86	0	0.00	2	33,356,902.04	0	0.00	1	8,264,756.18	4.556768%	4.543355%	(1)
09/12/25	2	39,540,004.26	0	0.00	0	0.00	1	31,253,978.86	0	0.00	0	0.00	0	0.00	3	31,149,826.71	4.226502%	4.214968%	0
08/12/25	0	0.00	1	7,933,942.27	1	26,613,701.13	1	31,253,978.86	0	0.00	0	0.00	0	0.00	10	79,708,791.07	4.316729%	4.304517%	1
07/11/25	1	7,948,409.92	0	0.00	1	26,613,701.13	1	31,253,978.86	0	0.00	0	0.00	0	0.00	8	85,626,170.52	4.363739%	4.350422%	2
06/12/25	2	17,963,860.69	0	0.00	2	57,867,679.99	1	31,253,978.86	0	0.00	0	0.00	0	0.00	3	40,883,296.65	4.454369%	4.438855%	3
05/12/25	0	0.00	0	0.00	2	57,867,679.99	1	31,253,978.86	0	0.00	0	0.00	0	0.00	5	99,592,526.95	4.463232%	4.447934%	4
04/11/25	0	0.00	0	0.00	2	57,867,679.99	1	31,253,978.86	0	0.00	0	0.00	0	0.00	1	8,415,515.87	4.463972%	4.447557%	5
03/12/25	0	0.00	0	0.00	2	57,928,663.55	1	31,253,978.86	0	0.00	0	0.00	0	0.00	0	0.00	4.465588%	4.449213%	6
02/12/25	0	0.00	0	0.00	2	57,999,596.94	1	31,253,978.86	0	0.00	0	0.00	0	0.00	0	0.00	4.465700%	4.449321%	7
01/10/25	0	0.00	0	0.00	1	31,253,978.86	1	31,253,978.86	0	0.00	0	0.00	0	0.00	0	0.00	4.465791%	4.449410%	8
12/12/24	0	0.00	1	10,000,000.00	1	31,327,382.28	1	31,327,382.28	0	0.00	0	0.00	0	0.00	0	0.00	4.465869%	4.449485%	9
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 17 of 26

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

30310172

09/06/25

0.00

46,764.74

30,637,779.84

07/02/20

01/31/22

30310139

10/01/25

172,994.59

1,450.00

29,481,411.18

07/02/25

30310173

02/06/25

0.00

941,389.97

27,197,184.64

06/23/20

30310182

08/06/25

40,990.61

121,772.21

0.00

10,000,000.00

12/11/18

30310183

09/06/25

38,591.79

85,559.28

0.00

7,919,415.71

03/20/25

Totals

252,576.99

380,326.08

989,604.71

105,235,791.37

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 18 of 26


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		76,027,499	2,098,259	73,929,241			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		31,178,286	0	0			31,178,286
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Nov-25	107,205,786	31,524,658	39,067,427	10,000,000	26,613,701		0
Oct-25	107,355,804	31,253,979	31,584,334	17,903,790	26,613,701		0
Sep-25	204,064,206	28,737,106	39,540,004	70,000,000	34,533,117		31,253,979
Aug-25	338,357,192	266,697,827	0	7,933,942	32,471,444		31,253,979
Jul-25	458,172,270	392,356,180	7,948,410	0	26,613,701		31,253,979
Jun-25	599,245,920	523,414,379	17,963,861	0	26,613,701		31,253,979
May-25	640,830,861	582,963,181	0	0	26,613,701		31,253,979
Apr-25	741,308,915	683,441,235	0	0	26,613,701		31,253,979
Mar-25	750,782,327	692,853,664	0	0	26,674,685		31,253,979
Feb-25	752,053,925	694,054,328	0	0	26,745,618		31,253,979
Jan-25	753,121,905	721,867,926	0	0	0		31,253,979
Dec-24	754,259,138	712,931,755	0	10,000,000	0		31,327,382
(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 19 of 26


			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
6	30310172	31,178,286.40	30,637,779.84	45,560,000.00	--	(2,090,267.47)	(1.08000)	12/31/24	07/06/25	235
7	30310139	29,426,399.06	29,481,411.18	44,750,000.00	08/05/15	1,392,004.00	1.34000	06/30/25	10/01/25	238
8	30310173	26,613,701.13	27,197,184.64	23,000,000.00	03/01/25	(1,039,270.00)	(0.52000)	06/30/25	08/06/25	236
31	30310182	10,000,000.00	10,000,000.00	10,500,000.00	11/24/20	732,552.00	1.50000	--	10/06/25	I/O
34	30310183	7,889,140.48	7,919,415.71	12,000,000.00	05/19/15	149,792.00	0.27000	06/30/25	09/06/25	238
Totals		105,107,527.07	105,235,791.37	135,810,000.00		(855,189.47)




© 2021 Computershare. All rights reserved. Confidential.										Page 20 of 26


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
6	30310172	RT	Various	07/02/20	1
	11/6/2025 - Loan transferred due to a payment default. Borrower was also severely delinquent on financial reporting. A Receiver has been appointed over both Illinois properties. The Receiver is evaluating property needs. Special Servicer is
	proceeding wit h foreclosure litigation in various jurisdictions. Depositions have been tentatively scheduled for end of June. Depositions have been postponed due to Guarantor''s federal indictment. Plaintiff depositions held August 24. Filing
	Motions for Summary Judgme nt in IL cases. Continuing with foreclosure litigation. Negotiations with Borrower have stalled. A status conference was set for early May. Borrower and Lender executed a Reinstatement Agreement effective August
	8. Special Servicer will monitor the perfor mance of the Loan. Borrower made first quarterly installment payment.

7	30310139	OF	FL	07/02/25	98
	11/6/2025 - Loan transferred in July 2025 due to imminent monetary default. Hello letter and PNL sent. Special servicer is evaluating Borrower''s request to change to ownership structure due to pending merger. Discussions ongoing for
	possible forbearan ce.


8	30310173	LO	OR	06/23/20	98
	11/6/2025 - Loan transferred for Imminent Monetary Default at borrower''s request as a result of the Covid-19 pandemic. Borrower has requested a bring current statement and a non-permitted equity transfer. Lender approved the equity
	transfer/property mana ger change. Borrower has indicated they wish to transition the Property to a receiver. Special Servicer has received approval to file foreclosure and appoint a receiver. Receiver has been appointed and is evaluating
	Property needs.

31	30310182	MU	PA	12/11/18	2
	11/6/2025 - The loan matured on 10/6/2026. Borrower did not pay off the loan at maturity and Borrower has communicated their intent to cooperate in a friendly foreclosure process.



34	30310183	RT	IL	03/20/25	2
	11/6/2025 - Loan has recently transferred to SS. Borrower has executed a PNL. Borrower is in discussions with a group that has issued an LOI to purchase the Property. Special Servicer is dual tracking workout discussions and enforcement of
	remedies unde r the Loan Documents. Special Servicer has received approval to initiate the foreclosure process and appoint a receiver.


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 21 of 26


				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
02A1	30310133	0.00	4.93800%	0.00	4.93800%	8	01/12/22	01/06/22	01/21/22
6	30310172	0.00	4.33000%	0.00	4.33000%	9	08/08/25	08/06/25	09/15/25
14	30310177	19,000,000.00	4.21000%	19,000,000.00	4.21000%	8	09/23/20	09/23/20	10/01/20
29	30310168	0.00	4.60000%	0.00	4.60000%	8	02/10/23	12/14/22	02/10/23
57	30310189	3,200,000.00	4.66000%	3,200,000.00	4.66000%	8	11/18/16	11/18/16	11/23/16
61	30310191	0.00	4.54000%	0.00	4.54000%	10	09/06/25	09/06/25	09/18/25
Totals		22,200,000.00		22,200,000.00
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 22 of 26

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

30310179 01/12/21

7,845,131.98

0.00

8,010,337.38

126,041.76

7,962,495.62

7,836,453.86

8,678.12

0.00

8,678.12

0.00

0.00%

30310169 07/12/24

6,477,143.09

1,540,000.00

830,653.71

953,262.72

830,653.71

(122,609.01)

6,599,752.10

0.00

(156.09)

6,599,908.19

92.00%

Current Period Totals

0.00

Cumulative Totals

14,322,275.07

1,540,000.00

8,840,991.09

1,079,304.48

8,793,149.33

7,713,844.85

6,608,430.22

0.00

8,522.03

6,599,908.19

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

Page 23 of 26


				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
18	30310179	04/12/21	0.00	0.00	0.00	0.00	8,678.12	(8,678.12)	0.00	0.00	0.00
		01/12/21	0.00	0.00	8,678.12	0.00	0.00	8,678.12	0.00	0.00
39	30310169	03/12/25	0.00	0.00	6,599,908.19	0.00	76.69	0.00	0.00	0.00	6,477,143.09
		10/11/24	0.00	0.00	6,599,831.50	0.00	79.40	0.00	0.00	0.00
		07/12/24	0.00	0.00	6,599,752.10	0.00	0.00	6,477,143.09	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	6,599,908.19	0.00	8,834.21	6,477,143.09	0.00	0.00	6,477,143.09




© 2021 Computershare. All rights reserved. Confidential.											Page 24 of 26


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
6	(114,384.02)	0.00	0.00	0.00	0.00	0.00	0.00	116,533.93	0.00	107,236.71	0.00	0.00
7	0.00	0.00	6,346.69	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	5,729.34	0.00	0.00	0.00	0.00	105,190.65	0.00	84,085.68	0.00	0.00
31	0.00	0.00	2,152.78	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	1,701.51	0.00	0.00	8,037.09	0.00	0.00	28.32	0.00	0.00	0.00
Total	(114,384.02)	0.00	15,930.32	0.00	0.00	8,037.09	0.00	221,724.59	28.32	191,322.39	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		322,658.69




© 2021 Computershare. All rights reserved. Confidential.												Page 25 of 26


	Supplemental Notes
	None




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

COMM 2015-CCRE27 Mortgage Trust 10-D