
Distribution Date:	09/17/25	BANK 2020-BNK29
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2020-BNK29


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	4		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	5		1585 Broadway \| 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	Special Servicer	Rialto Capital Advisors, LLC
Bond / Collateral Reconciliation - Cash Flows	9		General	(305) 229-6465
Bond / Collateral Reconciliation - Balances	10		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Current Mortgage Loan and Property Stratification	11-15	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Mortgage Loan Detail (Part 1)	16-17
			Attention: Transaction Manager		notices@pentalphasurveillance.com
Mortgage Loan Detail (Part 2)	18-19		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Principal Prepayment Detail	20	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Historical Detail	21		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	22				trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	23		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	24	Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 2	25		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Modified Loan Detail	26
Historical Liquidated Loan Detail	27
Historical Bond / Collateral Loss Reconciliation Detail	28
Interest Shortfall Detail - Collateral Level	29
Supplemental Notes	30

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

Please visit www.ctslink.com for additional information and 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	06541TAY5	0.549000%	26,400,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06541TAZ2	1.805000%	29,800,000.00	29,800,000.00	0.00	44,824.17	0.00	0.00	44,824.17	29,800,000.00	31.08%	30.00%
A-3	06541TBA6	1.742000%	188,000,000.00	186,205,465.71	503,091.31	270,308.27	0.00	0.00	773,399.58	185,702,374.40	31.08%	30.00%
A-4	06541TBF5	1.997000%	335,123,000.00	335,123,000.00	0.00	557,700.53	0.00	0.00	557,700.53	335,123,000.00	31.08%	30.00%
A-S	06541TBN8	2.212000%	47,587,000.00	47,587,000.00	0.00	87,718.70	0.00	0.00	87,718.70	47,587,000.00	25.12%	24.25%
B	06541TBT5	2.416000%	41,380,000.00	41,380,000.00	0.00	83,311.73	0.00	0.00	83,311.73	41,380,000.00	19.94%	19.25%
C	06541TBU2	3.135912%	43,450,000.00	43,450,000.00	0.00	113,546.15	0.00	0.00	113,546.15	43,450,000.00	14.50%	14.00%
D	06541TAJ8	2.500000%	25,862,000.00	25,862,000.00	0.00	53,879.17	0.00	0.00	53,879.17	25,862,000.00	11.27%	10.88%
E	06541TAL3	2.500000%	21,725,000.00	21,725,000.00	0.00	45,260.42	0.00	0.00	45,260.42	21,725,000.00	8.55%	8.25%
F	06541TAN9	2.000000%	13,448,000.00	13,448,000.00	0.00	22,413.33	0.00	0.00	22,413.33	13,448,000.00	6.86%	6.63%
G	06541TAQ2	2.000000%	11,380,000.00	11,380,000.00	0.00	18,966.67	0.00	0.00	18,966.67	11,380,000.00	5.44%	5.25%
H	06541TAS8	2.000000%	10,345,000.00	10,345,000.00	0.00	17,241.67	0.00	0.00	17,241.67	10,345,000.00	4.14%	4.00%
J	06541TCB3	2.000000%	8,276,000.00	8,276,000.00	0.00	13,793.33	0.00	0.00	13,793.33	8,276,000.00	3.11%	3.00%
K	06541TCD9	2.000000%	10,345,000.00	10,345,000.00	0.00	17,241.67	0.00	0.00	17,241.67	10,345,000.00	1.81%	1.75%
L*	06541TCF4	2.000000%	14,483,773.00	14,483,773.00	0.00	14,639.62	0.00	0.00	14,639.62	14,483,773.00	0.00%	0.00%
V	06541TAV1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06541TAW9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2Q4108	3.305912%	43,558,145.96	42,074,223.09	26,478.49	115,411.41	0.00	0.00	141,889.90	42,047,744.60	0.00%	0.00%
Regular SubTotal			871,162,918.96	841,484,461.80	529,569.80	1,476,256.84	0.00	0.00	2,005,826.64	840,954,892.00


X-A	06541TBL2	1.405449%	579,323,000.00	551,128,465.71	0.00	645,485.64	0.00	0.00	645,485.64	550,625,374.40
X-B	06541TBM0	0.726999%	132,417,000.00	132,417,000.00	0.00	80,222.56	0.00	0.00	80,222.56	132,417,000.00
X-D	06541TAA7	0.805912%	47,587,000.00	47,587,000.00	0.00	31,959.12	0.00	0.00	31,959.12	47,587,000.00

									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-F	06541TAC3	1.305912%	13,448,000.00	13,448,000.00	0.00	14,634.92	0.00	0.00	14,634.92	13,448,000.00
X-G	06541TAE9	1.305912%	11,380,000.00	11,380,000.00	0.00	12,384.40	0.00	0.00	12,384.40	11,380,000.00
X-H	06541TAG4	1.305912%	10,345,000.00	10,345,000.00	0.00	11,258.05	0.00	0.00	11,258.05	10,345,000.00
X-J	06541TBV0	1.305912%	8,276,000.00	8,276,000.00	0.00	9,006.44	0.00	0.00	9,006.44	8,276,000.00
X-K	06541TBX6	1.305912%	10,345,000.00	10,345,000.00	0.00	11,258.05	0.00	0.00	11,258.05	10,345,000.00
X-L	06541TBZ1	1.305912%	14,483,773.00	14,483,773.00	0.00	15,762.11	0.00	0.00	15,762.11	14,483,773.00
Notional SubTotal			827,604,773.00	799,410,238.71	0.00	831,971.29	0.00	0.00	831,971.29	798,907,147.40

Deal Distribution Total					529,569.80	2,308,228.13	0.00	0.00	2,837,797.93

*	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	06541TAY5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06541TAZ2	1,000.00000000	0.00000000	1.50416678	0.00000000	0.00000000	0.00000000	0.00000000	1.50416678	1,000.00000000
A-3	06541TBA6	990.45460484	2.67601761	1.43780995	0.00000000	0.00000000	0.00000000	0.00000000	4.11382755	987.77858723
A-4	06541TBF5	1,000.00000000	0.00000000	1.66416668	0.00000000	0.00000000	0.00000000	0.00000000	1.66416668	1,000.00000000
A-S	06541TBN8	1,000.00000000	0.00000000	1.84333326	0.00000000	0.00000000	0.00000000	0.00000000	1.84333326	1,000.00000000
B	06541TBT5	1,000.00000000	0.00000000	2.01333325	0.00000000	0.00000000	0.00000000	0.00000000	2.01333325	1,000.00000000
C	06541TBU2	1,000.00000000	0.00000000	2.61326007	0.00000000	0.00000000	0.00000000	0.00000000	2.61326007	1,000.00000000
D	06541TAJ8	1,000.00000000	0.00000000	2.08333346	0.00000000	0.00000000	0.00000000	0.00000000	2.08333346	1,000.00000000
E	06541TAL3	1,000.00000000	0.00000000	2.08333349	0.00000000	0.00000000	0.00000000	0.00000000	2.08333349	1,000.00000000
F	06541TAN9	1,000.00000000	0.00000000	1.66666642	0.00000000	0.00000000	0.00000000	0.00000000	1.66666642	1,000.00000000
G	06541TAQ2	1,000.00000000	0.00000000	1.66666696	0.00000000	0.00000000	0.00000000	0.00000000	1.66666696	1,000.00000000
H	06541TAS8	1,000.00000000	0.00000000	1.66666699	0.00000000	0.00000000	0.00000000	0.00000000	1.66666699	1,000.00000000
J	06541TCB3	1,000.00000000	0.00000000	1.66666626	0.00000000	0.00000000	0.00000000	0.00000000	1.66666626	1,000.00000000
K	06541TCD9	1,000.00000000	0.00000000	1.66666699	0.00000000	0.00000000	0.00000000	0.00000000	1.66666699	1,000.00000000
L	06541TCF4	1,000.00000000	0.00000000	1.01076011	0.65590644	8.78566862	0.00000000	0.00000000	1.01076011	1,000.00000000
V	06541TAV1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06541TAW9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2Q4108	965.93236839	0.60788836	2.64959418	0.01147891	0.15564666	0.00000000	0.00000000	3.25748254	965.32448003

Notional Certificates
X-A	06541TBL2	951.33192659	0.00000000	1.11420682	0.00000000	0.00000000	0.00000000	0.00000000	1.11420682	950.46351414
X-B	06541TBM0	1,000.00000000	0.00000000	0.60583279	0.00000000	0.00000000	0.00000000	0.00000000	0.60583279	1,000.00000000
X-D	06541TAA7	1,000.00000000	0.00000000	0.67159350	0.00000000	0.00000000	0.00000000	0.00000000	0.67159350	1,000.00000000
X-F	06541TAC3	1,000.00000000	0.00000000	1.08825996	0.00000000	0.00000000	0.00000000	0.00000000	1.08825996	1,000.00000000
X-G	06541TAE9	1,000.00000000	0.00000000	1.08826011	0.00000000	0.00000000	0.00000000	0.00000000	1.08826011	1,000.00000000
X-H	06541TAG4	1,000.00000000	0.00000000	1.08826003	0.00000000	0.00000000	0.00000000	0.00000000	1.08826003	1,000.00000000
X-J	06541TBV0	1,000.00000000	0.00000000	1.08826003	0.00000000	0.00000000	0.00000000	0.00000000	1.08826003	1,000.00000000
X-K	06541TBX6	1,000.00000000	0.00000000	1.08826003	0.00000000	0.00000000	0.00000000	0.00000000	1.08826003	1,000.00000000
X-L	06541TBZ1	1,000.00000000	0.00000000	1.08825994	0.00000000	0.00000000	0.00000000	0.00000000	1.08825994	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-SB	08/01/25 - 08/30/25	30	0.00	44,824.17	0.00	44,824.17	0.00	0.00	0.00	44,824.17	0.00
X-A	08/01/25 - 08/30/25	30	0.00	645,485.64	0.00	645,485.64	0.00	0.00	0.00	645,485.64	0.00
X-B	08/01/25 - 08/30/25	30	0.00	80,222.56	0.00	80,222.56	0.00	0.00	0.00	80,222.56	0.00
X-D	08/01/25 - 08/30/25	30	0.00	31,959.12	0.00	31,959.12	0.00	0.00	0.00	31,959.12	0.00
X-F	08/01/25 - 08/30/25	30	0.00	14,634.92	0.00	14,634.92	0.00	0.00	0.00	14,634.92	0.00
X-G	08/01/25 - 08/30/25	30	0.00	12,384.40	0.00	12,384.40	0.00	0.00	0.00	12,384.40	0.00
X-H	08/01/25 - 08/30/25	30	0.00	11,258.05	0.00	11,258.05	0.00	0.00	0.00	11,258.05	0.00
X-J	08/01/25 - 08/30/25	30	0.00	9,006.44	0.00	9,006.44	0.00	0.00	0.00	9,006.44	0.00
X-K	08/01/25 - 08/30/25	30	0.00	11,258.05	0.00	11,258.05	0.00	0.00	0.00	11,258.05	0.00
X-L	08/01/25 - 08/30/25	30	0.00	15,762.11	0.00	15,762.11	0.00	0.00	0.00	15,762.11	0.00
A-3	08/01/25 - 08/30/25	30	0.00	270,308.27	0.00	270,308.27	0.00	0.00	0.00	270,308.27	0.00
A-4	08/01/25 - 08/30/25	30	0.00	557,700.53	0.00	557,700.53	0.00	0.00	0.00	557,700.53	0.00
A-S	08/01/25 - 08/30/25	30	0.00	87,718.70	0.00	87,718.70	0.00	0.00	0.00	87,718.70	0.00
B	08/01/25 - 08/30/25	30	0.00	83,311.73	0.00	83,311.73	0.00	0.00	0.00	83,311.73	0.00
C	08/01/25 - 08/30/25	30	0.00	113,546.15	0.00	113,546.15	0.00	0.00	0.00	113,546.15	0.00
D	08/01/25 - 08/30/25	30	0.00	53,879.17	0.00	53,879.17	0.00	0.00	0.00	53,879.17	0.00
E	08/01/25 - 08/30/25	30	0.00	45,260.42	0.00	45,260.42	0.00	0.00	0.00	45,260.42	0.00
F	08/01/25 - 08/30/25	30	0.00	22,413.33	0.00	22,413.33	0.00	0.00	0.00	22,413.33	0.00
G	08/01/25 - 08/30/25	30	0.00	18,966.67	0.00	18,966.67	0.00	0.00	0.00	18,966.67	0.00
H	08/01/25 - 08/30/25	30	0.00	17,241.67	0.00	17,241.67	0.00	0.00	0.00	17,241.67	0.00
J	08/01/25 - 08/30/25	30	0.00	13,793.33	0.00	13,793.33	0.00	0.00	0.00	13,793.33	0.00
K	08/01/25 - 08/30/25	30	0.00	17,241.67	0.00	17,241.67	0.00	0.00	0.00	17,241.67	0.00
L	08/01/25 - 08/30/25	30	117,553.71	24,139.62	0.00	24,139.62	9,500.00	0.00	0.00	14,639.62	127,249.63
RR Interest	08/01/25 - 08/30/25	30	6,262.43	115,911.41	0.00	115,911.41	500.00	0.00	0.00	115,411.41	6,779.68
Totals			123,816.14	2,318,228.13	0.00	2,318,228.13	10,000.00	0.00	0.00	2,308,228.13	134,029.31




© 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
Exchangeable Certificate Details
A-3 (Exch)	06541TBA6	1.742000%	188,000,000.00	186,205,465.71	503,091.31	270,308.27	0.00	0.00	773,399.58	185,702,374.40
A-3-1	06541TBB4	N/A	188,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06541TBC2	N/A	188,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	06541TBD0	N/A	188,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	06541TBE8	N/A	188,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4 (Exch)	06541TBF5	1.997000%	335,123,000.00	335,123,000.00	0.00	557,700.53	0.00	0.00	557,700.53	335,123,000.00
A-4-1	06541TBF5	N/A	335,123,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541TBH1	N/A	335,123,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06541TBJ7	N/A	335,123,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06541TBK4	N/A	335,123,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (Exch)	06541TBN8	2.212000%	47,587,000.00	47,587,000.00	0.00	87,718.70	0.00	0.00	87,718.70	47,587,000.00
A-S-1	06541TBP3	N/A	47,587,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541TBQ1	N/A	47,587,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06541TBR9	N/A	47,587,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06541TBS7	N/A	47,587,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			2,853,550,000.00	568,915,465.71	503,091.31	915,727.50	0.00	0.00	1,418,818.81	568,412,374.40




© 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 (Exch)	06541TBA6	990.45460484	2.67601761	1.43780995	0.00000000	0.00000000	0.00000000	0.00000000	4.11382755	987.77858723
A-3-1	06541TBB4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	06541TBC2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4 (Exch)	06541TBF5	1,000.00000000	0.00000000	1.66416668	0.00000000	0.00000000	0.00000000	0.00000000	1.66416668	1,000.00000000
A-4-1	06541TBF5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06541TBH1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S (Exch)	06541TBN8	1,000.00000000	0.00000000	1.84333326	0.00000000	0.00000000	0.00000000	0.00000000	1.84333326	1,000.00000000
A-S-1	06541TBP3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06541TBQ1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-3-X1	06541TBD0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	06541TBE8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X1	06541TBJ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06541TBK4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06541TBR9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06541TBS7	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)	2,837,797.93
(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	2,330,544.29	Master Servicing Fee	4,215.00
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,115.57
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	362.31
ARD Interest	0.00	Operating Advisor Fee	1,123.15
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	210.14
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,330,544.29	Total Fees	12,316.16

Principal		Expenses/Reimbursements
Scheduled Principal	529,569.80	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	10,000.00
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	529,569.80	Total Expenses/Reimbursements	10,000.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,308,228.13
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	529,569.80
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,837,797.93
Total Funds Collected	2,860,114.09	Total Funds Distributed	2,860,114.09


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		841,484,461.85	841,484,461.85	Beginning Certificate Balance	841,484,461.80
(-) Scheduled Principal Collections		529,569.80	529,569.80	(-) Principal Distributions	529,569.80
(-) 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		840,954,892.05	840,954,892.05	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		841,494,936.59	841,494,936.59	Ending Certificate Balance	840,954,892.00
Ending Actual Collateral Balance		840,975,874.29	840,975,874.29



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.05)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.05)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.31%
				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 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	5	52,110,326.52	6.20%	62	3.5029	NAP	Defeased	5	52,110,326.52	6.20%	62	3.5029	NAP
	$10,000,000 or less	17	100,529,190.54	11.95%	61	3.5923	2.714400	1.60 or less	6	102,901,145.64	12.24%	62	3.2716	1.422417
$10,000,001 to $20,000,000		8	103,033,982.10	12.25%	60	3.6797	2.673127	1.61 to 1.80	1	9,842,901.03	1.17%	55	3.7500	1.777400
$20,000,001 to $30,000,000		3	76,157,655.31	9.06%	57	2.9476	2.426739	1.81 to 2.00	4	26,090,257.84	3.10%	62	3.8575	1.941010
$30,000,001 to $40,000,000		4	137,923,737.58	16.40%	62	3.2959	2.051849	2.01 to 2.20	3	73,295,220.35	8.72%	62	3.4686	2.126553
$40,000,001 to $50,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.21 to 2.40	1	6,350,000.00	0.76%	61	4.3120	2.355100
$50,000,001 to $60,000,000		1	54,200,000.00	6.45%	62	3.4512	2.575900	2.41 or greater	22	570,365,040.67	67.82%	61	3.0970	3.292787
	$60,000,001 or greater	4	317,000,000.00	37.70%	62	2.8891	3.494290	Totals	42	840,954,892.05	100.00%	61	3.2163	2.840794
	Totals	42	840,954,892.05	100.00%	61	3.2163	2.840794
(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						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	5	52,110,326.52	6.20%	62	3.5029	NAP	Virginia	2	9,875,164.40	1.17%	62	3.5160	2.569056
Alabama	3	3,526,141.00	0.42%	62	3.4512	2.575900	Washington	1	5,265,000.00	0.63%	61	3.6100	1.974400
Arizona	1	12,220,000.00	1.45%	54	3.2500	3.850700	Wisconsin	1	1,211,895.66	0.14%	61	4.0250	2.515300
California	5	127,290,307.28	15.14%	61	3.0103	3.761047	Totals	88	840,954,892.05	100.00%	61	3.2163	2.840794
Colorado	2	11,606,438.17	1.38%	62	4.0343	2.083503
									Property Type³
Connecticut	1	4,310,000.00	0.51%	62	3.6700	2.831100
Florida	1	3,550,000.00	0.42%	61	4.2200	1.982100		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Georgia	5	8,822,754.38	1.05%	62	3.5203	2.568602		Properties	Balance	Agg. Bal.			DSCR¹
Illinois	4	44,711,904.24	5.32%	62	3.0270	1.685502	Defeased	5	52,110,326.52	6.20%	62	3.5029	NAP
Indiana	1	245,353.11	0.03%	61	4.0250	2.515300	Industrial	1	34,190,000.00	4.07%	63	3.5630	2.149200
Kansas	1	511,078.45	0.06%	61	4.0250	2.515300	Lodging	2	20,083,208.31	2.39%	54	3.6735	2.152733
Kentucky	7	5,076,427.11	0.60%	61	4.0650	1.478500	Mixed Use	4	62,200,000.00	7.40%	59	3.4366	2.943771
Louisiana	5	15,293,810.54	1.82%	62	3.4904	3.200732	Mobile Home Park	2	9,778,255.18	1.16%	62	3.9810	1.481963
Massachusetts	1	4,872,587.00	0.58%	62	3.4512	2.575900	Multi-Family	4	37,319,921.92	4.44%	62	2.9815	1.687337
Michigan	2	6,555,363.00	0.78%	62	3.4512	2.575900	Office	8	412,196,778.28	49.02%	62	2.9780	3.157172
Missouri	2	317,844.56	0.04%	61	4.0250	2.515300	Retail	58	183,401,401.85	21.81%	60	3.4470	2.587267
New York	9	325,719,921.92	38.73%	62	2.9896	3.058887	Self Storage	4	29,675,000.00	3.53%	62	3.4692	3.834614
North Carolina	2	66,990,403.34	7.97%	61	3.3575	2.309015	Totals	88	840,954,892.05	100.00%	61	3.2163	2.840794
Ohio	5	14,123,941.01	1.68%	57	3.8334	2.001061
Oklahoma	2	990,334.37	0.12%	61	4.0250	2.515300
Pennsylvania	4	5,880,404.00	0.70%	62	3.4512	2.575900
South Carolina	1	34,190,000.00	4.07%	63	3.5630	2.149200
Tennessee	2	1,406,349.38	0.17%	61	4.0650	1.478500
Texas	11	64,531,142.62	7.67%	58	3.4571	2.491837
Utah	2	9,750,000.00	1.16%	61	3.9995	3.070146

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	5	52,110,326.52	6.20%	62	3.5029	NAP	Defeased	5	52,110,326.52	6.20%	62	3.5029	NAP
	3.249% or less	14	474,450,989.55	56.42%	61	2.9174	3.204358	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.250% to 3.490%	5	136,810,403.34	16.27%	61	3.3865	2.604555	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.500% to 3.990%	13	143,768,957.98	17.10%	61	3.7177	2.221784	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.000% or greater	5	33,814,214.66	4.02%	61	4.1477	1.991823	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	42	840,954,892.05	100.00%	61	3.2163	2.840794	49 months or greater	37	788,844,565.53	93.80%	61	3.1974	2.869281
								Totals	42	840,954,892.05	100.00%	61	3.2163	2.840794
(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	5	52,110,326.52	6.20%	62	3.5029	NAP	Defeased	5	52,110,326.52	6.20%	62	3.5029	NAP
	119 months or less	37	788,844,565.53	93.80%	61	3.1974	2.869281	Interest Only	25	598,042,000.00	71.11%	62	3.1661	3.151751
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	270 months or less	1	36,743,334.24	4.37%	62	2.9350	1.492400
	Totals	42	840,954,892.05	100.00%	61	3.2163	2.840794	271 months or greater	11	154,059,231.29	18.32%	59	3.3815	2.101148
								Totals	42	840,954,892.05	100.00%	61	3.2163	2.840794
(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	5	52,110,326.52	6.20%	62	3.5029	NAP			No outstanding loans in this group
Underwriter's Information		1	10,000,000.00	1.19%	61	3.2010	2.740000
	12 months or less	34	736,625,973.45	87.59%	61	3.2072	2.946358
	13 months to 24 months	1	5,475,257.84	0.65%	61	3.6290	1.975600
	25 months or greater	1	36,743,334.24	4.37%	62	2.9350	1.492400
	Totals	42	840,954,892.05	100.00%	61	3.2163	2.840794
(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	2062975	OF	New York	NY	Actual/360	2.829%	211,939.25	0.00	0.00	N/A	12/01/30	--	87,000,000.00	87,000,000.00	09/01/25
2	310956320	OF	San Jose	CA	Actual/360	2.868%	209,885.07	0.00	0.00	11/06/30	11/06/32	--	85,000,000.00	85,000,000.00	09/06/25
3	310955626	OF	New York	NY	Actual/360	3.201%	192,949.17	0.00	0.00	N/A	10/11/30	--	70,000,000.00	70,000,000.00	09/11/25
3A	310956410				Actual/360	3.201%	27,564.17	0.00	0.00	N/A	10/11/30	--	10,000,000.00	10,000,000.00	09/11/25
4	300802130	OF	New York	NY	Actual/360	2.692%	173,864.79	0.00	0.00	N/A	12/06/30	--	75,000,000.00	75,000,000.00	09/06/25
5	2062803	RT	Various	Various	Actual/360	3.451%	161,075.17	0.00	0.00	N/A	11/01/30	--	54,200,000.00	54,200,000.00	09/01/25
6	300802123	OF	Chicago	IL	Actual/360	2.935%	93,474.90	241,843.57	0.00	N/A	11/01/30	--	36,985,177.81	36,743,334.24	09/01/25
7	310955584	RT	Charlotte	NC	Actual/360	3.358%	100,709.69	69,824.55	0.00	N/A	10/11/30	--	34,828,227.89	34,758,403.34	09/11/25
7A	324131584				Actual/360	3.358%	3,500.84	2,427.21	0.00	N/A	10/11/30	--	1,210,687.29	1,208,260.08	09/11/25
8	310956129	IN	Summerville	SC	Actual/360	3.563%	104,899.67	0.00	0.00	N/A	12/01/30	--	34,190,000.00	34,190,000.00	09/01/25
9	310956012	OF	Durham	NC	Actual/360	3.357%	93,174.65	0.00	0.00	N/A	11/01/30	--	32,232,000.00	32,232,000.00	09/01/25
10	1960408	RT	Cedar Park	TX	Actual/360	3.190%	78,531.78	51,044.25	0.00	N/A	04/01/30	--	28,588,777.64	28,537,733.39	09/01/25
11	310955927	OF	Portland	OR	Actual/360	3.400%	81,977.78	0.00	0.00	N/A	11/11/30	--	28,000,000.00	28,000,000.00	09/11/25
12	323511044	MU	New York	NY	Actual/360	3.160%	69,388.33	0.00	0.00	N/A	03/06/30	--	25,500,000.00	25,500,000.00	09/06/25
13	1960578	MF	Brooklyn	NY	Actual/360	2.390%	45,630.48	51,725.92	0.00	N/A	11/01/30	--	22,171,647.84	22,119,921.92	09/01/25
14	2061336	MU	New York	NY	Actual/360	3.950%	58,844.03	0.00	0.00	N/A	12/01/30	--	17,300,000.00	17,300,000.00	09/01/25
15	453012411	OF	Houston	TX	Actual/360	3.914%	50,047.65	25,547.65	0.00	N/A	09/01/30	--	14,849,222.47	14,823,674.82	09/01/25
16	300802119	SS	Seattle	WA	Actual/360	3.250%	41,979.17	0.00	0.00	N/A	11/01/30	--	15,000,000.00	15,000,000.00	09/01/25
17	310955310	SS	Sacramento	CA	Actual/360	2.983%	32,493.98	0.00	0.00	N/A	10/11/30	--	12,650,000.00	12,650,000.00	09/11/25
18	300802052	RT	Glendale	AZ	Actual/360	3.250%	34,199.03	0.00	0.00	N/A	03/01/30	--	12,220,000.00	12,220,000.00	09/01/25
19	1960212	MU	Rialto	CA	Actual/360	3.615%	37,355.00	0.00	0.00	N/A	11/01/30	--	12,000,000.00	12,000,000.00	09/01/25
20	300802113	Various Various		Various	Actual/360	4.025%	41,591.67	0.00	0.00	N/A	10/01/30	--	12,000,000.00	12,000,000.00	09/01/25
21	2061383	MF	New York	NY	Actual/360	3.965%	40,288.81	0.00	0.00	N/A	12/01/30	--	11,800,000.00	11,800,000.00	09/01/25
22	310956736	LO	Solana Beach	CA	Actual/360	3.600%	31,808.43	20,475.78	0.00	N/A	03/11/30	--	10,260,783.06	10,240,307.28	09/11/25
23	300802093	LO	Columbus	OH	Actual/360	3.750%	31,846.03	19,096.69	0.00	N/A	04/01/30	--	9,861,997.72	9,842,901.03	09/01/25
24	2061682	RT	Carrollton	TX	Actual/360	3.550%	24,455.56	0.00	0.00	N/A	10/01/30	--	8,000,000.00	8,000,000.00	09/01/25
25	2061148	MU	Palo Alto	CA	Actual/360	2.900%	18,479.44	0.00	0.00	N/A	12/01/30	--	7,400,000.00	7,400,000.00	09/01/25
26	410954120	RT	New York	NY	Actual/360	3.015%	18,173.75	0.00	0.00	N/A	11/11/30	--	7,000,000.00	7,000,000.00	09/11/25




© 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	2062469	RT	Various	Various	Actual/360	4.065%	22,727.91	10,140.35	0.00	N/A	10/01/30	--	6,492,916.84	6,482,776.49	09/01/25
28	300802114	SS	Sandy	UT	Actual/360	4.312%	23,578.26	0.00	0.00	N/A	10/01/30	--	6,350,000.00	6,350,000.00	09/01/25
29	300802120	SS	Boulder	CO	Actual/360	3.820%	20,312.32	0.00	0.00	N/A	11/01/30	--	6,175,000.00	6,175,000.00	09/01/25
30	410955860	RT	Various	Various	Actual/360	3.629%	17,142.86	10,507.49	0.00	N/A	10/11/30	--	5,485,765.33	5,475,257.84	07/11/25
31	300802118	MH	Woodland Park	CO	Actual/360	4.278%	20,036.52	7,603.99	0.00	N/A	11/01/30	--	5,439,042.16	5,431,438.17	09/01/25
32	2062427	RT	Tumwater	WA	Actual/360	3.610%	16,366.84	0.00	0.00	N/A	10/01/30	--	5,265,000.00	5,265,000.00	08/01/25
33	300802128	SS	Arabi	LA	Actual/360	3.165%	12,264.38	0.00	0.00	N/A	12/01/30	--	4,500,000.00	4,500,000.00	09/01/25
34	2062425	MH	Various	TX	Actual/360	4.370%	15,860.51	6,594.06	0.00	N/A	11/01/30	--	4,214,795.05	4,208,200.99	09/01/25
35	324130035	MH	Saint Rose	LA	Actual/360	3.610%	13,534.17	6,950.17	0.00	N/A	11/01/30	--	4,353,767.18	4,346,817.01	09/01/25
36	2062624	RT	New London	CT	Actual/360	3.670%	13,620.80	0.00	0.00	N/A	11/01/30	--	4,310,000.00	4,310,000.00	09/01/25
37	2062540	MH	Arlington	TX	Actual/360	4.370%	13,922.00	5,788.12	0.00	N/A	11/01/30	--	3,699,653.57	3,693,865.45	09/01/25
38	2062363	RT	Deltona	FL	Actual/360	4.220%	12,900.31	0.00	0.00	N/A	10/01/30	--	3,550,000.00	3,550,000.00	09/01/25
40	310956035	MF	Provo	UT	Actual/360	3.416%	10,001.29	0.00	0.00	N/A	11/11/30	--	3,400,000.00	3,400,000.00	09/11/25
41	410956019	RT	Dallas	TX	Actual/360	3.154%	8,147.83	0.00	0.00	N/A	11/11/30	--	3,000,000.00	3,000,000.00	09/11/25
Totals							2,330,544.29	529,569.80	0.00				841,484,461.85	840,954,892.05
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	20,407,243.52	10,718,654.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	15,960,602.25	9,207,531.81	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	18,121,176.17	8,645,785.45	01/01/25	06/30/25	--	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	103,878,419.00	55,120,328.61	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	5,065,779.39	2,508,985.85	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	5,344,720.00	01/01/21	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
7	10,671,285.80	5,691,839.74	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
8	2,824,995.79	1,436,927.14	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,092,565.27	1,558,442.55	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	7,229,453.57	3,839,555.34	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
12	46,467,367.55	27,575,275.51	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,402,075.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	826,448.77	273,921.92	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	5,493,533.84	1,209,991.25	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
17	1,543,093.68	840,253.21	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,566,468.97	821,705.63	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,432,267.44	420,380.95	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	5,054,658.34	2,600,943.38	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	906,497.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	3,901,422.74	3,908,301.36	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	297,547.31	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,243,406.99	482,114.61	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	927,431.91	489,561.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	800,534.00	379,636.45	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	713,308.74	148,781.94	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	612,511.56	329,107.69	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	792,140.56	364,190.06	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	658,350.00	164,587.50	01/01/24	03/31/24	--	0.00	0.00	27,573.92	55,253.42	0.00	0.00
31	347,476.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	471,240.00	286,991.00	01/01/24	09/30/24	--	0.00	0.00	16,344.17	16,344.17	0.00	0.00
33	728,631.33	402,502.49	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
35	508,379.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	480,150.00	240,075.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
38	297,297.00	151,125.48	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	436,564.11	273,830.72	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
41	296,870.00	148,370.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	265,159,646.52	145,881,966.31				0.00	0.00	43,918.09	71,597.59	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
09/17/25	1	5,475,257.84	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.216300%	3.212607%	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	3.216267%	3.212573%	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	3.216234%	3.212538%	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	3.216203%	3.212507%	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	3.216170%	3.212473%	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	3.216140%	3.212441%	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	3.216107%	3.212407%	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	1	3,500,000.00	3.216082%	3.212381%	68
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.216148%	3.212459%	69
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.216115%	3.212425%	70
11/18/24	0	0.00	1	5,582,179.15	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.216085%	3.212394%	71
10/18/24	1	5,592,353.55	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.216052%	3.212360%	72
(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

410955860

07/11/25

27,573.92

55,253.42

13,425.15

5,496,240.08

08/27/24

2062427

08/01/25

16,344.17

2,665.96

5,265,000.00

09/26/24

Totals

43,918.09

71,597.59

16,091.11

10,761,240.08

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		0	0		0		0
49 - 60 Months		101,164,617	101,164,617		0		0
> 60 Months		739,790,276	734,315,018		5,475,258		0




Historical Delinquency Information

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

Sep-25	840,954,892	835,479,634	5,475,258	0	0		0
Aug-25	841,484,462	841,484,462	0	0	0		0
Jul-25	842,012,593	842,012,593	0	0	0		0
Jun-25	842,559,344	842,559,344	0	0	0		0
May-25	843,084,552	843,084,552	0	0	0		0
Apr-25	843,628,482	843,628,482	0	0	0		0
Mar-25	844,150,784	844,150,784	0	0	0		0
Feb-25	844,732,402	844,732,402	0	0	0		0
Jan-25	848,751,697	848,751,697	0	0	0		0
Dec-24	849,269,581	849,269,581	0	0	0		0
Nov-24	849,806,442	844,224,263	0	5,582,179	0		0
Oct-24	850,321,460	844,729,107	5,592,354	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
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
30	410955860	5,475,257.84	5,496,240.08	11,460,000.00	02/17/20	163,884.00	1.97560	03/31/24	10/11/30	300
32	2062427	5,265,000.00	5,265,000.00	8,275,000.00	08/07/20	285,368.75	1.97440	09/30/24	10/01/30	I/O
Totals		10,740,257.84	10,761,240.08	19,735,000.00		449,252.75




© 2021 Computershare. All rights reserved. Confidential.										Page 24 of 30


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
30	410955860	RT	Various	08/27/24	13
	The Loan transferred to Special Servicing on 8/27/2024. A Trigger Event occurred. Special Servicer has engaged counsel to establish a line of communication with the Borrower. Ongoing efforts regarding implementation of cash management
	with Borrower's Counsel. Receivership efforts are currently in-place for New Orleans property.


32	2062427	RT	WA	09/26/24	1
	The Loan transferred to special servicing on 9/26/2024 due to the Borrower's failure to comply with cash management. Special Servicer is in contact with the Borrower who has executed the Pre-Negotiation Letter. At this time, the Special
	Servicer and Borrower are moving forward with a loan modification. A draft agreement has been circulated and is pending Borrower execution. Special Servicer and Borrower are currently discussing the draft agreement.


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 25 of 30


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				No modified loans this period

BANK 2020-BNK29 10-D