
Distribution Date:	01/16/26	BANK 2020-BNK30
Determination Date:	01/12/26
Next Distribution Date:	02/18/26
Record Date:	12/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2020-BNK30


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.
Certificate Factor Detail	4		Leland F. Bunch, III	(646) 855-3953
Certificate Interest Reconciliation Detail	5		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	7
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	8	Master & Special Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	9		Tom Klump	(703) 302-8080	tklump@ncb.coop
Bond / Collateral Reconciliation - Balances	10		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	11-15	Special Servicer	Midland Loan Services, a Division of PNC Bank, N.A.
Mortgage Loan Detail (Part 1)	16-17		Attention: Executive Vice President – Division Head		NoticeAdmin@midlandls.com
Mortgage Loan Detail (Part 2)	18-19		10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	20	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Historical Detail	21		David Rodgers	(212) 230-9025
Delinquency Loan Detail	22		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	23	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Specially Serviced Loan Detail - Part 1	24		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	25				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	26
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	27
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	28
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	29
Supplemental Notes	30

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

Please visit www.ctslink.com for additional information and 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 30


				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	06541UBN5	0.446000%	33,289,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	06541UBP0	1.357000%	4,146,000.00	0.14	0.02	0.00	0.00	0.00	0.02	0.12	31.58%	30.00%
A-SB	06541UBQ8	1.673000%	34,929,000.00	34,292,795.39	642,294.81	47,809.87	0.00	0.00	690,104.68	33,650,500.58	31.58%	30.00%
A-3	06541UBR6	1.650000%	102,500,000.00	102,500,000.00	0.00	140,937.50	0.00	0.00	140,937.50	102,500,000.00	31.58%	30.00%
A-4	06541UBW5	1.925000%	366,760,000.00	366,760,000.00	0.00	588,344.17	0.00	0.00	588,344.17	366,760,000.00	31.58%	30.00%
A-S	06541UCD6	2.111000%	55,130,000.00	55,130,000.00	0.00	96,982.86	0.00	0.00	96,982.86	55,130,000.00	24.08%	22.88%
B	06541UCJ3	2.445000%	56,097,000.00	56,097,000.00	0.00	114,297.64	0.00	0.00	114,297.64	56,097,000.00	16.45%	15.63%
C	06541UCK0	2.757000%	30,950,000.00	30,950,000.00	0.00	71,107.63	0.00	0.00	71,107.63	30,950,000.00	12.24%	11.63%
D	06541UAJ5	2.500000%	21,278,000.00	21,278,000.00	0.00	44,329.17	0.00	0.00	44,329.17	21,278,000.00	9.34%	8.88%
E	06541UAL0	2.500000%	15,475,000.00	15,475,000.00	0.00	32,239.58	0.00	0.00	32,239.58	15,475,000.00	7.24%	6.88%
F	06541UAN6	2.000000%	16,442,000.00	16,442,000.00	0.00	27,403.33	0.00	0.00	27,403.33	16,442,000.00	5.00%	4.75%
G	06541UAQ9	2.000000%	7,738,000.00	7,738,000.00	0.00	12,896.67	0.00	0.00	12,896.67	7,738,000.00	3.95%	3.75%
H*	06541UAS5	2.000000%	29,015,771.00	29,015,771.00	0.00	48,359.62	0.00	0.00	48,359.62	29,015,771.00	0.00%	0.00%
MCD-D	06541UBA3	2.517000%	9,975,000.00	9,975,000.00	0.00	20,922.56	0.00	0.00	20,922.56	9,975,000.00	57.91%	57.91%
MCD-E	06541UBE5	2.918230%	23,750,000.00	23,750,000.00	0.00	57,756.64	0.00	0.00	57,756.64	23,750,000.00	35.18%	35.18%
MCD-F	06541UBG0	2.918230%	36,765,000.00	36,765,000.00	0.00	89,407.27	0.00	0.00	89,407.27	36,765,000.00	0.00%	0.00%
MCD-G*	06541UBJ4	2.918230%	34,010,000.00	34,010,000.00	0.00	82,707.50	0.00	0.00	82,707.50	34,010,000.00	67.45%	67.45%
RR Interest	06541UAY2	3.100486%	40,723,672.19	38,719,924.57	33,804.99	100,042.14	0.00	0.00	133,847.13	38,686,119.58	0.00%	0.00%
MCRR Interest	06541UBL9	2.918230%	5,500,000.00	5,500,000.00	0.00	13,375.22	0.00	0.00	13,375.22	5,500,000.00	0.00%	0.00%
V	06541UAU0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06541UAW6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			924,473,443.19	884,398,491.10	676,099.82	1,588,919.37	0.00	0.00	2,265,019.19	883,722,391.28

									Certificate Distribution Detail continued to next page




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


				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-A	06541UCB0	1.248625%	541,624,000.00	503,552,795.53	0.00	523,957.00	0.00	0.00	523,957.00	502,910,500.70
X-B	06541UCC8	0.717078%	142,177,000.00	142,177,000.00	0.00	84,960.01	0.00	0.00	84,960.01	142,177,000.00
X-D	06541UAA4	0.600486%	36,753,000.00	36,753,000.00	0.00	18,391.38	0.00	0.00	18,391.38	36,753,000.00
X-F	06541UAC0	1.100486%	16,442,000.00	16,442,000.00	0.00	15,078.49	0.00	0.00	15,078.49	16,442,000.00
X-G	06541UAE6	1.100486%	7,738,000.00	7,738,000.00	0.00	7,096.30	0.00	0.00	7,096.30	7,738,000.00
X-H	06541UAG1	1.100486%	29,015,771.00	29,015,771.00	0.00	26,609.53	0.00	0.00	26,609.53	29,015,771.00
MCD-X	06541UBC9	0.401230%	9,975,000.00	9,975,000.00	0.00	3,335.22	0.00	0.00	3,335.22	9,975,000.00
Notional SubTotal			783,724,771.00	745,653,566.53	0.00	679,427.93	0.00	0.00	679,427.93	745,011,271.70

Deal Distribution Total					676,099.82	2,268,347.30	0.00	0.00	2,944,447.12

*	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 30


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06541UBN5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	06541UBP0	0.00003377	0.00000482	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000482	0.00002894
A-SB	06541UBQ8	981.78577658	18.38858284	1.36877294	0.00000000	0.00000000	0.00000000	0.00000000	19.75735578	963.39719374
A-3	06541UBR6	1,000.00000000	0.00000000	1.37500000	0.00000000	0.00000000	0.00000000	0.00000000	1.37500000	1,000.00000000
A-4	06541UBW5	1,000.00000000	0.00000000	1.60416668	0.00000000	0.00000000	0.00000000	0.00000000	1.60416668	1,000.00000000
A-S	06541UCD6	1,000.00000000	0.00000000	1.75916670	0.00000000	0.00000000	0.00000000	0.00000000	1.75916670	1,000.00000000
B	06541UCJ3	1,000.00000000	0.00000000	2.03750004	0.00000000	0.00000000	0.00000000	0.00000000	2.03750004	1,000.00000000
C	06541UCK0	1,000.00000000	0.00000000	2.29750016	0.00000000	0.00000000	0.00000000	0.00000000	2.29750016	1,000.00000000
D	06541UAJ5	1,000.00000000	0.00000000	2.08333349	0.00000000	0.00000000	0.00000000	0.00000000	2.08333349	1,000.00000000
E	06541UAL0	1,000.00000000	0.00000000	2.08333312	0.00000000	0.00000000	0.00000000	0.00000000	2.08333312	1,000.00000000
F	06541UAN6	1,000.00000000	0.00000000	1.66666646	0.00000000	0.00000000	0.00000000	0.00000000	1.66666646	1,000.00000000
G	06541UAQ9	1,000.00000000	0.00000000	1.66666710	0.00000000	0.00000000	0.00000000	0.00000000	1.66666710	1,000.00000000
H	06541UAS5	1,000.00000000	0.00000000	1.66666672	0.00000000	19.10700977	0.00000000	0.00000000	1.66666672	1,000.00000000
MCD-D	06541UBA3	1,000.00000000	0.00000000	2.09749975	0.00000000	0.00000000	0.00000000	0.00000000	2.09749975	1,000.00000000
MCD-E	06541UBE5	1,000.00000000	0.00000000	2.43185853	0.00000000	0.00000000	0.00000000	0.00000000	2.43185853	1,000.00000000
MCD-F	06541UBG0	1,000.00000000	0.00000000	2.43185829	0.00000000	0.00000000	0.00000000	0.00000000	2.43185829	1,000.00000000
MCD-G	06541UBJ4	1,000.00000000	0.00000000	2.43185828	0.00000000	26.21466039	0.00000000	0.00000000	2.43185828	1,000.00000000
RR Interest	06541UAY2	950.79648980	0.83010662	2.45660901	0.00000000	0.72857059	0.00000000	0.00000000	3.28671563	949.96638318
MCRR Interest	06541UBL9	1,000.00000000	0.00000000	2.43185818	0.00000000	8.53186364	0.00000000	0.00000000	2.43185818	1,000.00000000
V	06541UAU0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06541UAW6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	06541UCB0	929.70916268	0.00000000	0.96738143	0.00000000	0.00000000	0.00000000	0.00000000	0.96738143	928.52329420
X-B	06541UCC8	1,000.00000000	0.00000000	0.59756508	0.00000000	0.00000000	0.00000000	0.00000000	0.59756508	1,000.00000000
X-D	06541UAA4	1,000.00000000	0.00000000	0.50040486	0.00000000	0.00000000	0.00000000	0.00000000	0.50040486	1,000.00000000
X-F	06541UAC0	1,000.00000000	0.00000000	0.91707152	0.00000000	0.00000000	0.00000000	0.00000000	0.91707152	1,000.00000000
X-G	06541UAE6	1,000.00000000	0.00000000	0.91707159	0.00000000	0.00000000	0.00000000	0.00000000	0.91707159	1,000.00000000
X-H	06541UAG1	1,000.00000000	0.00000000	0.91707127	0.00000000	0.00000000	0.00000000	0.00000000	0.91707127	1,000.00000000
MCD-X	06541UBC9	1,000.00000000	0.00000000	0.33435789	0.00000000	0.00000000	0.00000000	0.00000000	0.33435789	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	12/01/25 - 12/30/25	30	0.00	47,809.87	0.00	47,809.87	0.00	0.00	0.00	47,809.87	0.00
A-3	12/01/25 - 12/30/25	30	0.00	140,937.50	0.00	140,937.50	0.00	0.00	0.00	140,937.50	0.00
A-4	12/01/25 - 12/30/25	30	0.00	588,344.17	0.00	588,344.17	0.00	0.00	0.00	588,344.17	0.00
X-A	12/01/25 - 12/30/25	30	0.00	523,957.00	0.00	523,957.00	0.00	0.00	0.00	523,957.00	0.00
X-B	12/01/25 - 12/30/25	30	0.00	84,960.01	0.00	84,960.01	0.00	0.00	0.00	84,960.01	0.00
X-D	12/01/25 - 12/30/25	30	0.00	18,391.38	0.00	18,391.38	0.00	0.00	0.00	18,391.38	0.00
X-F	12/01/25 - 12/30/25	30	0.00	15,078.49	0.00	15,078.49	0.00	0.00	0.00	15,078.49	0.00
X-G	12/01/25 - 12/30/25	30	0.00	7,096.30	0.00	7,096.30	0.00	0.00	0.00	7,096.30	0.00
X-H	12/01/25 - 12/30/25	30	0.00	26,609.53	0.00	26,609.53	0.00	0.00	0.00	26,609.53	0.00
A-S	12/01/25 - 12/30/25	30	0.00	96,982.86	0.00	96,982.86	0.00	0.00	0.00	96,982.86	0.00
B	12/01/25 - 12/30/25	30	0.00	114,297.64	0.00	114,297.64	0.00	0.00	0.00	114,297.64	0.00
C	12/01/25 - 12/30/25	30	0.00	71,107.63	0.00	71,107.63	0.00	0.00	0.00	71,107.63	0.00
D	12/01/25 - 12/30/25	30	0.00	44,329.17	0.00	44,329.17	0.00	0.00	0.00	44,329.17	0.00
E	12/01/25 - 12/30/25	30	0.00	32,239.58	0.00	32,239.58	0.00	0.00	0.00	32,239.58	0.00
F	12/01/25 - 12/30/25	30	0.00	27,403.33	0.00	27,403.33	0.00	0.00	0.00	27,403.33	0.00
G	12/01/25 - 12/30/25	30	0.00	12,896.67	0.00	12,896.67	0.00	0.00	0.00	12,896.67	0.00
H	12/01/25 - 12/30/25	30	553,482.15	48,359.62	0.00	48,359.62	0.00	0.00	0.00	48,359.62	554,404.62
MCD-D	12/01/25 - 12/30/25	30	0.00	20,922.56	0.00	20,922.56	0.00	0.00	0.00	20,922.56	0.00
MCD-X	12/01/25 - 12/30/25	30	0.00	3,335.22	0.00	3,335.22	0.00	0.00	0.00	3,335.22	0.00
MCD-E	12/01/25 - 12/30/25	30	0.00	57,756.64	0.00	57,756.64	0.00	0.00	0.00	57,756.64	0.00
MCD-F	12/01/25 - 12/30/25	30	0.00	89,407.27	0.00	89,407.27	0.00	0.00	0.00	89,407.27	0.00
MCD-G	12/01/25 - 12/30/25	30	889,397.71	82,707.50	0.00	82,707.50	0.00	0.00	0.00	82,707.50	891,560.60
RR Interest	12/01/25 - 12/30/25	30	29,593.61	100,042.14	0.00	100,042.14	0.00	0.00	0.00	100,042.14	29,670.07
MCRR
	12/01/25 - 12/30/25	30	46,811.41	13,375.22	0.00	13,375.22	0.00	0.00	0.00	13,375.22	46,925.25
Interest
Totals			1,519,284.88	2,268,347.30	0.00	2,268,347.30	0.00	0.00	0.00	2,268,347.30	1,522,560.54




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-3 (Cert)	06541UBR6	1.650000%	102,500,000.00	102,500,000.00	0.00	140,937.50	0.00	0.00	140,937.50	102,500,000.00
A-3 (Exch)	06541UBR6	1.650000%	102,500,000.00	102,500,000.00	0.00	140,937.50	0.00	0.00	140,937.50	102,500,000.00
A-3-1	06541UBS4	N/A	102,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06541UBT2	N/A	102,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4 (Cert)	06541UBW5	1.925000%	366,760,000.00	366,760,000.00	0.00	588,344.17	0.00	0.00	588,344.17	366,760,000.00
A-4 (Exch)	06541UBW5	1.925000%	366,760,000.00	366,760,000.00	0.00	588,344.17	0.00	0.00	588,344.17	366,760,000.00
A-4-1	06541UBX3	N/A	366,760,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541UBY1	N/A	366,760,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (Cert)	06541UCD6	2.111000%	55,130,000.00	55,130,000.00	0.00	96,982.86	0.00	0.00	96,982.86	55,130,000.00
A-S (Exch)	06541UCD6	2.111000%	55,130,000.00	55,130,000.00	0.00	96,982.86	0.00	0.00	96,982.86	55,130,000.00
A-S-1	06541UCE4	N/A	55,130,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541UCF1	N/A	55,130,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			2,097,560,000.00	1,048,780,000.00	0.00	1,652,529.06	0.00	0.00	1,652,529.06	1,048,780,000.00

Exchangeable Certificate Details
A-3-1	06541UBS4	N/A	102,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06541UBT2	N/A	102,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	06541UBU9	N/A	102,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	06541UBV7	N/A	102,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-1	06541UBX3	N/A	366,760,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541UBY1	N/A	366,760,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06541UBZ8	N/A	366,760,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06541UCA2	N/A	366,760,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-1	06541UCE4	N/A	55,130,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541UCF1	N/A	55,130,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06541UCG9	N/A	55,130,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06541UCH7	N/A	55,130,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			2,097,560,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00




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


			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-3-1	06541UBS4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	06541UBT2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-1	06541UBX3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06541UBY1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06541UCE4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06541UCF1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-3-X1	06541UBU9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	06541UBV7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X1	06541UBZ8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06541UCA2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06541UCG9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06541UCH7	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 7 of 30


	Additional Information
Total Available Distribution Amount (1)	2,944,447.12
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,360,010.17	Master Servicing Fee	7,087.70
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,906.79
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	380.78
ARD Interest	0.00	Operating Advisor Fee	1,149.96
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	236.09
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Interest Reserve Withdrawal (Non-Pooled)	0.00	Total Fees	16,051.33
Total Interest Collected	2,360,010.17

Principal		Expenses/Reimbursements
Scheduled Principal	676,099.82	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	676,099.82	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	66,694.76
		Interest Reserve Deposit (Non-Pooled)	8,916.81

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,268,347.30
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	676,099.82
		Prepayment Penalties / Yield Maintenance	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,944,447.12
Total Funds Collected	3,036,109.99	Total Funds Distributed	3,036,110.02

© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		774,398,491.43	774,398,491.43	Beginning Certificate Balance	884,398,491.10
(-) Scheduled Principal Collections		676,099.82	676,099.82	(-) Principal Distributions	676,099.82
(-) 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		773,722,391.61	773,722,391.61	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		774,398,491.42	774,398,491.42	Ending Certificate Balance	883,722,391.28
Ending Actual Collateral Balance		773,722,391.60	773,722,391.60



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	5,499,999.67
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	5,499,999.67
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.02%
				UC / (OC) Interest	27,591.67
(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 10 of 30


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	748,909.15	0.10%	57	3.3580	NAP	Defeased	1	748,909.15	0.10%	57	3.3580	NAP
	$5,000,000 or less	16	41,045,764.28	5.30%	59	3.2161	2.303668	1.70 or less	16	96,901,646.77	12.52%	57	3.1699	1.122018
$5,000,001 to $10,000,000		7	49,531,015.10	6.40%	57	3.5117	1.574376	1.71 to 2.20	7	113,460,588.36	14.66%	55	3.6412	2.010357
$10,000,001 to $20,000,000		5	90,788,082.40	11.73%	56	3.3603	2.402374	2.21 to 2.80	5	100,122,460.39	12.94%	59	3.3285	2.648357
$20,000,001 to $30,000,000		5	127,998,362.12	16.54%	55	3.4921	2.702234	2.81 to 3.20	4	99,704,699.84	12.89%	56	2.8959	3.066646
$30,000,001 to $60,000,000		5	247,910,258.56	32.04%	57	3.1378	3.090733	3.21 to 4.00	5	270,700,000.00	34.99%	57	3.2470	3.760159
$60,000,001 to $70,000,000		1	60,700,000.00	7.85%	58	2.8675	3.813600	4.01 or greater	4	92,084,087.10	11.90%	59	2.0839	4.598487
	$70,000,001 or greater	2	155,000,000.00	20.03%	59	2.6011	3.966635	Totals	42	773,722,391.61	100.00%	57	3.1221	3.037700
	Totals	42	773,722,391.61	100.00%	57	3.1221	3.037700
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 30


			Current Mortgage Loan and Property Stratification




			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	0	748,909.15	0.10%	57	3.3580	0.000000
							Defeased	0	748,909.15	0.10%	57	3.3580	0.000000
Alabama	1	4,808,580.90	0.62%	59	3.2050	2.805800
							Industrial	2	80,244,000.00	10.37%	59	3.3136	3.432575
Arizona	2	9,506,195.54	1.23%	59	3.2050	2.805800
							Lodging	2	30,587,596.32	3.95%	49	3.8283	1.925086
Arkansas	1	2,361,753.44	0.31%	59	3.2050	2.805800
							Mixed Use	2	19,725,000.00	2.55%	52	3.1346	3.477334
California	6	165,405,535.78	21.38%	59	3.1697	3.572935
							Multi-Family	15	43,810,716.08	5.66%	59	3.2056	1.183769
Florida	1	75,000,000.00	9.69%	50	4.1325	3.897600
							Office	10	339,322,560.47	43.86%	59	2.6736	3.364871
Georgia	1	1,327,907.99	0.17%	59	3.2050	2.805800
							Retail	26	245,123,510.79	31.68%	55	3.5489	3.045516
Illinois	2	51,985,401.03	6.72%	58	2.9450	1.455673
							Self Storage	3	14,160,098.81	1.83%	59	3.5819	3.502028
Indiana	2	18,105,083.62	2.34%	59	3.2970	1.946889
							Totals	60	773,722,391.61	100.00%	57	3.1221	3.037700
Louisiana	6	25,758,530.05	3.33%	59	3.5908	1.961096

Massachusetts	1	30,000,000.00	3.88%	58	3.1500	3.984600

Michigan	1	3,489,087.91	0.45%	59	3.5600	1.750300

New York	19	253,810,716.08	32.80%	58	2.6002	3.357818

North Carolina	1	21,544,107.38	2.78%	57	3.3580	2.133500

Ohio	1	2,089,883.32	0.27%	59	3.2050	2.805800

Pennsylvania	3	31,941,280.11	4.13%	58	3.2447	2.721940

Texas	5	24,463,474.12	3.16%	53	3.1931	2.874133

Utah	3	37,439,509.49	4.84%	51	3.8103	1.897948

Virginia	2	7,952,653.99	1.03%	59	3.2050	2.805800

Wisconsin	2	5,983,781.72	0.77%	59	3.3584	2.852160

Totals	60	773,722,391.61	100.00%	57	3.1221	3.037700


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




© 2021 Computershare. All rights reserved. Confidential.													Page 12 of 30


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	748,909.15	0.10%	57	3.3580	NAP	Defeased	1	748,909.15	0.10%	57	3.3580	NAP
	2.999% or less	7	310,261,968.30	40.10%	59	2.5977	3.470746	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.000% to 3.499%	26	302,825,362.88	39.14%	58	3.2519	2.815157	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.500% or greater	8	159,886,151.28	20.66%	53	3.8926	2.625129	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	42	773,722,391.61	100.00%	57	3.1221	3.037700	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	41	772,973,482.46	99.90%	57	3.1219	3.038996
								Totals	42	773,722,391.61	100.00%	57	3.1221	3.037700
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				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	748,909.15	0.10%	57	3.3580	NAP	Defeased	1	748,909.15	0.10%	57	3.3580	NAP
	114 months or less	41	772,973,482.46	99.90%	57	3.1219	3.038996	Interest Only	17	545,819,000.00	70.54%	57	3.0261	3.527182
	115 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	22	217,353,010.47	28.09%	56	3.3581	1.924595
	Totals	42	773,722,391.61	100.00%	57	3.1221	3.037700	300 months or greater	2	9,801,471.99	1.27%	58	3.2172	0.565603
								Totals	42	773,722,391.61	100.00%	57	3.1221	3.037700
(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 30


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	1	748,909.15	0.10%	57	3.3580	NAP			No outstanding loans in this group
Underwriter's Information		2	32,151,709.74	4.16%	52	3.8661	1.986519
	12 months or less	26	702,774,246.18	90.83%	57	3.0800	3.198887
	13 months to 24 months	13	38,047,526.54	4.92%	59	3.2670	0.975041
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	42	773,722,391.61	100.00%	57	3.1221	3.037700
(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 15 of 30


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	2061341	OF	New York	NY	Actual/360	1.938%	133,473.60	0.00	0.00	N/A	12/05/30	--	80,000,000.00	80,000,000.00	01/05/26
2	310956797	IN	McClellan	CA	Actual/360	3.309%	213,706.25	0.00	0.00	N/A	12/11/30	--	75,000,000.00	75,000,000.00	01/11/26
3	300802136	RT	Miami	FL	Actual/360	4.133%	177,927.08	0.00	0.00	N/A	03/01/30	--	50,000,000.00	50,000,000.00	01/01/26
3A	300802139				Actual/360	4.133%	88,963.54	0.00	0.00	N/A	03/01/30	--	25,000,000.00	25,000,000.00	01/01/26
4	300802122	OF	Chicago	IL	Actual/360	2.935%	109,190.72	293,191.44	0.00	N/A	11/01/30	--	43,203,450.00	42,910,258.56	01/01/26
4A	300802126				Actual/360	2.935%	18,198.45	48,865.24	0.00	N/A	11/01/30	--	7,200,574.98	7,151,709.74	01/01/26
5	310956701	OF	San Jose	CA	Actual/360	2.868%	149,882.63	0.00	0.00	11/06/30	11/06/32	--	60,700,000.00	60,700,000.00	01/06/26
6	300802131	OF	New York	NY	Actual/360	2.692%	139,091.83	0.00	0.00	N/A	12/06/30	--	60,000,000.00	60,000,000.00	01/06/26
7	453012422	OF	New York	NY	Actual/360	2.829%	133,984.58	0.00	0.00	N/A	12/01/30	--	55,000,000.00	55,000,000.00	01/01/26
8	2063139	Various Various		Various	Actual/360	3.205%	110,394.44	0.00	0.00	N/A	12/01/30	--	40,000,000.00	40,000,000.00	01/01/26
9	2061070	RT	Cambridge	MA	Actual/360	3.150%	81,375.00	0.00	0.00	N/A	11/01/30	--	30,000,000.00	30,000,000.00	01/01/26
			Springettsbury
10	310955701	RT		PA	Actual/360	3.248%	82,508.22	0.00	0.00	N/A	11/11/30	--	29,500,000.00	29,500,000.00	01/11/26
			Townsh
11	310956801	RT	Charlotte	NC	Actual/360	3.358%	62,424.87	44,159.03	0.00	N/A	10/11/30	--	21,588,266.41	21,544,107.38	01/11/26
11A	324221801				Actual/360	3.358%	2,169.99	1,535.04	0.00	N/A	10/11/30	--	750,444.19	748,909.15	01/11/26
12	310954233	LO	Salt Lake City	UT	Actual/360	3.690%	69,876.14	36,663.41	0.00	N/A	03/11/30	--	21,990,918.15	21,954,254.74	01/11/26
13	2062956	RT	Various	Various	Actual/360	3.560%	59,355.57	37,910.57	0.00	N/A	12/01/30	--	19,362,091.97	19,324,181.40	01/01/26
14	453012421	RT	Cedar Park	TX	Actual/360	3.190%	53,554.88	35,463.86	0.00	N/A	04/01/30	--	19,496,163.70	19,460,699.84	01/01/26
15	310956192	RT	Jeffersonville	IN	Actual/360	3.300%	49,921.46	35,917.76	0.00	N/A	12/11/30	--	17,567,670.24	17,531,752.48	01/11/26
16	310952573	OF	Oakland	CA	Actual/360	3.541%	59,459.29	28,551.32	0.00	N/A	12/11/30	--	19,500,000.00	19,471,448.68	01/11/26
17	323511114	MU	New York	NY	Actual/360	3.160%	40,816.67	0.00	0.00	N/A	03/06/30	--	15,000,000.00	15,000,000.00	01/06/26
18	410955965	SS	Baton Rouge	LA	Actual/360	3.704%	27,645.71	16,563.18	0.00	N/A	12/11/30	--	8,667,574.89	8,651,011.71	01/11/26
19	324220019	LO	Moab	UT	Actual/360	4.180%	31,133.50	16,188.01	0.00	N/A	01/01/30	--	8,649,529.59	8,633,341.58	01/01/26
20	310954209	RT	Murray	UT	Actual/360	3.730%	22,049.91	13,060.68	0.00	N/A	12/11/30	--	6,864,973.85	6,851,913.17	01/11/26
21	470121820	MF	Bayside	NY	Actual/360	3.200%	19,309.42	8,411.04	0.00	N/A	11/01/30	--	7,007,449.94	6,999,038.90	01/01/26
22	470122160	MF	Rockaway	NY	Actual/360	3.190%	16,481.67	0.00	0.00	N/A	12/01/30	--	6,000,000.00	6,000,000.00	01/01/26
24	610956298	IN	Mazomanie	WI	Actual/360	3.380%	15,262.95	0.00	0.00	N/A	12/11/30	--	5,244,000.00	5,244,000.00	01/11/26
25	300802134	MU	Cardiff by the Sea	CA	Actual/360	3.054%	12,425.96	0.00	0.00	N/A	12/01/30	--	4,725,000.00	4,725,000.00	01/01/26
26	2062898	MF	Yonkers	NY	Actual/360	2.860%	11,082.50	0.00	0.00	N/A	12/01/30	--	4,500,000.00	4,500,000.00	01/01/26




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 30


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
27	470120910	MF	Brooklyn	NY	Actual/360	3.180%	10,996.07	8,415.75	0.00	N/A	11/01/30	--	4,015,605.29	4,007,189.54	01/01/26
28	470122540	MF	New Rochelle	NY	Actual/360	3.220%	8,685.53	6,489.12	0.00	N/A	12/01/30	--	3,132,429.90	3,125,940.78	01/01/26
29	410955059	SS	San Jacinto	CA	Actual/360	3.354%	8,274.37	5,835.54	0.00	N/A	11/11/30	--	2,864,922.64	2,859,087.10	01/11/26
30	470121730	MF	Yonkers	NY	Actual/360	3.260%	7,876.37	3,317.52	0.00	N/A	11/01/30	--	2,805,750.61	2,802,433.09	01/01/26
31	470120250	MF	Pelham Manor	NY	Actual/360	3.350%	6,990.38	10,178.07	0.00	N/A	11/01/30	--	2,423,243.08	2,413,065.01	01/01/26
32	470122860	MF	White Plains	NY	Actual/360	3.200%	6,403.47	6,682.86	0.00	N/A	12/01/30	--	2,323,840.54	2,317,157.68	01/01/26
33	300802133	SS	North Highlands	CA	Actual/360	3.429%	7,824.79	0.00	0.00	N/A	12/01/30	--	2,650,000.00	2,650,000.00	01/01/26
34	470121560	MF	New York	NY	Actual/360	3.300%	7,104.17	0.00	0.00	N/A	11/01/30	--	2,500,000.00	2,500,000.00	01/01/26
35	470122520	MF	Yonkers	NY	Actual/360	3.290%	5,839.30	4,221.01	0.00	N/A	12/01/30	--	2,061,131.07	2,056,910.06	01/01/26
36	470122380	MF	Brooklyn	NY	Actual/360	3.150%	5,091.36	3,933.11	0.00	N/A	12/01/30	--	1,876,997.44	1,873,064.33	01/01/26
37	470122340	MF	Farmingdale	NY	Actual/360	3.350%	4,528.98	3,183.51	0.00	N/A	12/01/30	--	1,569,987.29	1,566,803.78	01/01/26
38	470000020	MF	New York	NY	Actual/360	3.420%	4,157.78	2,844.53	0.00	N/A	11/01/30	--	1,411,810.75	1,408,966.22	01/01/26
39	470122460	MF	New York	NY	Actual/360	3.390%	3,669.13	2,531.85	0.00	N/A	12/01/30	--	1,256,911.04	1,254,379.19	01/01/26
40	470122220	MF	Brooklyn	NY	Actual/360	3.400%	2,891.92	1,986.37	0.00	N/A	12/01/30	--	987,753.87	985,767.50	01/01/26
Totals							2,082,000.45	676,099.82	0.00				774,398,491.43	773,722,391.61
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




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	23,436,675.99	24,800,975.26	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	43,752,902.98	33,388,604.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	63,166,456.05	62,116,469.14	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	17,998,317.75	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	15,960,602.25	13,958,138.34	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	103,878,419.00	81,438,891.28	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	20,407,243.52	16,314,056.52	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	6,206,276.31	4,708,154.96	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	6,350,959.86	5,060,523.38	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,184,175.00	1,407,212.22	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	10,671,285.80	8,611,862.73	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
12	3,503,823.57	3,075,612.66	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,020,293.93	1,558,239.21	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	7,229,453.57	5,976,354.56	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,114,317.48	1,616,855.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,552,561.71	1,325,419.15	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	46,467,367.55	41,663,863.97	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,121,819.30	895,455.35	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,069,414.00	938,681.80	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	929,220.42	603,588.21	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	305,157.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	132,709.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	546,659.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	680,948.00	501,855.22	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	597,514.80	323,312.39	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
27	121,412.00	83,742.87	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	116,277.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,608,277.95	1,196,871.80	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	25,397.31	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	128,515.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	172,408.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	259,224.25	116,934.14	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	(18,663.00)	160,499.99	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	72,772.09	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	109,022.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	90,820.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	82,139.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	131,610.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	(103,016.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	368,082,455.13	329,840,493.01				0.00	0.00	0.00	0.00	0.00	0.00




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


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			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 20 of 30


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
01/16/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.122110%	3.116973%	57
12/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.122174%	3.117034%	58
11/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.122228%	3.117084%	59
10/20/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126668%	3.121546%	60
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.126734%	3.121609%	61
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	3.126795%	3.121667%	62
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	3.126855%	3.121724%	63
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	3.126921%	3.121786%	64
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	3.126980%	3.121842%	65
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	3.127045%	3.121904%	66
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	3.127104%	3.121959%	67
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	3.127179%	3.122031%	68
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

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 22 of 30


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		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		8,633,342	8,633,342	0			0
49 - 60 Months		704,389,050	704,389,050	0			0
> 60 Months		60,700,000	60,700,000	0			0




Historical Delinquency Information

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

Jan-26	773,722,392	773,722,392	0	0	0		0
Dec-25	774,398,491	774,398,491	0	0	0		0
Nov-25	775,067,320	775,067,320	0	0	0		0
Oct-25	780,093,787	780,093,787	0	0	0		0
Sep-25	780,776,798	780,776,798	0	0	0		0
Aug-25	781,434,291	781,434,291	0	0	0		0
Jul-25	782,089,978	782,089,978	0	0	0		0
Jun-25	782,767,680	782,767,680	0	0	0		0
May-25	783,419,702	783,419,702	0	0	0		0
Apr-25	784,093,867	784,093,867	0	0	0		0
Mar-25	784,742,244	784,742,244	0	0	0		0
Feb-25	785,461,007	785,461,007	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 23 of 30


			Specially Serviced Loan Detail - Part 1

BANK 2020-BNK30 10-D