
Distribution Date:	10/20/25	BANK 2019-BNK20
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2019-BNK20


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.

Certificate Factor Detail	3		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		General Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	NCB Master Servicer & NCB	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12	Special Servicer

Mortgage Loan Detail (Part 1)	13-15		Tom Klump	(703) 302-8080	tklump@ncb.coop
			2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	16-18
		General Special Servicer	LNR Partners,LLC
Principal Prepayment Detail	19
			Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;
Historical Detail	20				lnr.cmbs.notices@lnrproperty.com

Delinquency Loan Detail	21		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Collateral Stratification and Historical Detail	22	Representations Reviewer
Specially Serviced Loan Detail - Part 1	23		David Rodgers	(212) 230-9025

Specially Serviced Loan Detail - Part 2	24		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States

Modified Loan Detail	25	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Historical Liquidated Loan Detail	26		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Bond / Collateral Loss Reconciliation Detail	27				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	28
		Trustee	Wilmington Trust, National Association
Supplemental Notes	29
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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

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


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


				Certificate Distribution Detail

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

A-1	06540AAA9	2.144000%	26,600,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06540AAB7	2.933000%	47,100,000.00	37,784,711.95	814,994.27	92,352.13	0.00	0.00	907,346.40	36,969,717.68	32.89%	30.00%
A-2	06540AAC5	2.758000%	350,000,000.00	283,310,699.19	0.00	651,142.42	0.00	0.00	651,142.42	283,310,699.19	32.89%	30.00%
A-3	06540AAD3	3.011000%	399,221,000.00	399,221,000.00	0.00	1,001,712.03	0.00	0.00	1,001,712.03	399,221,000.00	32.89%	30.00%
A-S	06540AAG6	3.243000%	146,950,000.00	146,950,000.00	0.00	397,132.38	0.00	0.00	397,132.38	146,950,000.00	19.19%	17.50%
B	06540AAH4	3.395000%	45,555,000.00	45,555,000.00	0.00	128,882.69	0.00	0.00	128,882.69	45,555,000.00	14.94%	13.63%
C	06540AAJ0	3.650472%	45,554,000.00	45,554,000.00	0.00	138,578.00	0.00	0.00	138,578.00	45,554,000.00	10.69%	9.75%
D	06540AAM3	2.500000%	27,921,000.00	27,921,000.00	0.00	58,168.75	0.00	0.00	58,168.75	27,921,000.00	8.09%	7.38%
E	06540AAP6	2.500000%	19,103,000.00	19,103,000.00	0.00	39,797.92	0.00	0.00	39,797.92	19,103,000.00	6.30%	5.75%
F	06540AAR2	3.713472%	22,043,000.00	22,043,000.00	0.00	68,213.38	0.00	0.00	68,213.38	22,043,000.00	4.25%	3.88%
G	06540AAT8	3.713472%	11,756,000.00	11,756,000.00	0.00	36,379.65	0.00	0.00	36,379.65	11,756,000.00	3.15%	2.88%
H*	06540AAV3	3.713472%	33,799,042.98	33,799,042.98	0.00	18,745.36	0.00	0.00	18,745.36	33,799,042.98	0.00%	0.00%
V	06540AAY7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06540AAZ4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	99U9CBGL0	3.713472%	61,873,791.74	56,473,550.22	42,894.44	170,242.48	0.00	0.00	213,136.92	56,430,655.78	0.00%	0.00%
Regular SubTotal			1,237,475,834.72	1,129,471,004.34	857,888.71	2,801,347.19	0.00	0.00	3,659,235.90	1,128,613,115.63


X-A	06540AAE1	0.806072%	822,921,000.00	720,316,411.15	0.00	483,855.71	0.00	0.00	483,855.71	719,501,416.87
X-B	06540AAF8	0.363413%	238,059,000.00	238,059,000.00	0.00	72,094.78	0.00	0.00	72,094.78	238,059,000.00
X-D	06540AAK7	1.213472%	47,024,000.00	47,024,000.00	0.00	47,551.92	0.00	0.00	47,551.92	47,024,000.00
Notional SubTotal			1,108,004,000.00	1,005,399,411.15	0.00	603,502.41	0.00	0.00	603,502.41	1,004,584,416.87

Deal Distribution Total					857,888.71	3,404,849.60	0.00	0.00	4,262,738.31

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06540AAA9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06540AAB7	802.22318365	17.30348769	1.96076709	0.00000000	0.00000000	0.00000000	0.00000000	19.26425478	784.91969597
A-2	06540AAC5	809.45914054	0.00000000	1.86040691	0.00000000	0.00000000	0.00000000	0.00000000	1.86040691	809.45914054
A-3	06540AAD3	1,000.00000000	0.00000000	2.50916668	0.00000000	0.00000000	0.00000000	0.00000000	2.50916668	1,000.00000000
A-S	06540AAG6	1,000.00000000	0.00000000	2.70250003	0.00000000	0.00000000	0.00000000	0.00000000	2.70250003	1,000.00000000
B	06540AAH4	1,000.00000000	0.00000000	2.82916672	0.00000000	0.00000000	0.00000000	0.00000000	2.82916672	1,000.00000000
C	06540AAJ0	1,000.00000000	0.00000000	3.04205997	0.00000000	0.00000000	0.00000000	0.00000000	3.04205997	1,000.00000000
D	06540AAM3	1,000.00000000	0.00000000	2.08333333	0.00000000	0.00000000	0.00000000	0.00000000	2.08333333	1,000.00000000
E	06540AAP6	1,000.00000000	0.00000000	2.08333351	0.00000000	0.00000000	0.00000000	0.00000000	2.08333351	1,000.00000000
F	06540AAR2	1,000.00000000	0.00000000	3.09455972	0.00000000	0.00000000	0.00000000	0.00000000	3.09455972	1,000.00000000
G	06540AAT8	1,000.00000000	0.00000000	3.09456022	0.00000000	0.00000000	0.00000000	0.00000000	3.09456022	1,000.00000000
H	06540AAV3	1,000.00000000	0.00000000	0.55461215	2.53994766	16.67036432	0.00000000	0.00000000	0.55461215	1,000.00000000
V	06540AAY7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06540AAZ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	99U9CBGL0	912.72166505	0.69325701	2.75144734	0.07302462	0.47927999	0.00000000	0.00000000	3.44470436	912.02840804

Notional Certificates
X-A	06540AAE1	875.31659922	0.00000000	0.58797346	0.00000000	0.00000000	0.00000000	0.00000000	0.58797346	874.32623164
X-B	06540AAF8	1,000.00000000	0.00000000	0.30284417	0.00000000	0.00000000	0.00000000	0.00000000	0.30284417	1,000.00000000
X-D	06540AAK7	1,000.00000000	0.00000000	1.01122661	0.00000000	0.00000000	0.00000000	0.00000000	1.01122661	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	92,352.13	0.00	92,352.13	0.00	0.00	0.00	92,352.13	0.00
A-2	09/01/25 - 09/30/25	30	0.00	651,142.42	0.00	651,142.42	0.00	0.00	0.00	651,142.42	0.00
A-3	09/01/25 - 09/30/25	30	0.00	1,001,712.03	0.00	1,001,712.03	0.00	0.00	0.00	1,001,712.03	0.00
X-A	09/01/25 - 09/30/25	30	0.00	483,855.71	0.00	483,855.71	0.00	0.00	0.00	483,855.71	0.00
X-B	09/01/25 - 09/30/25	30	0.00	72,094.78	0.00	72,094.78	0.00	0.00	0.00	72,094.78	0.00
X-D	09/01/25 - 09/30/25	30	0.00	47,551.92	0.00	47,551.92	0.00	0.00	0.00	47,551.92	0.00
A-S	09/01/25 - 09/30/25	30	0.00	397,132.38	0.00	397,132.38	0.00	0.00	0.00	397,132.38	0.00
B	09/01/25 - 09/30/25	30	0.00	128,882.69	0.00	128,882.69	0.00	0.00	0.00	128,882.69	0.00
C	09/01/25 - 09/30/25	30	0.00	138,578.00	0.00	138,578.00	0.00	0.00	0.00	138,578.00	0.00
D	09/01/25 - 09/30/25	30	0.00	58,168.75	0.00	58,168.75	0.00	0.00	0.00	58,168.75	0.00
E	09/01/25 - 09/30/25	30	0.00	39,797.92	0.00	39,797.92	0.00	0.00	0.00	39,797.92	0.00
F	09/01/25 - 09/30/25	30	0.00	68,213.38	0.00	68,213.38	0.00	0.00	0.00	68,213.38	0.00
G	09/01/25 - 09/30/25	30	0.00	36,379.65	0.00	36,379.65	0.00	0.00	0.00	36,379.65	0.00
H	09/01/25 - 09/30/25	30	476,121.17	104,593.16	0.00	104,593.16	85,847.80	0.00	0.00	18,745.36	563,442.36
RR Interest	09/01/25 - 09/30/25	30	25,059.02	174,760.78	0.00	174,760.78	4,518.31	0.00	0.00	170,242.48	29,654.87
Totals			501,180.19	3,495,215.70	0.00	3,495,215.70	90,366.11	0.00	0.00	3,404,849.60	593,097.23




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


	Additional Information
Total Available Distribution Amount (1)	4,262,738.31
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,513,220.45	Master Servicing Fee	10,329.54
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,226.45
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	470.69
ARD Interest	0.00	Operating Advisor Fee	950.79
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	188.27
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,513,220.45	Total Fees	17,455.73

Principal		Expenses/Reimbursements
Scheduled Principal	857,888.71	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	71,198.41
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	18,916.67
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)	800.07
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	857,888.71	Total Expenses/Reimbursements	90,915.15

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,404,849.60
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	857,888.71
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,262,738.31
Total Funds Collected	4,371,109.16	Total Funds Distributed	4,371,109.19

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,129,648,425.69	1,129,648,425.69	Beginning Certificate Balance	1,129,471,004.34
(-) Scheduled Principal Collections		857,888.71	857,888.71	(-) Principal Distributions	857,888.71
(-) 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		1,128,790,536.98	1,128,790,536.98	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,129,669,013.55	1,129,669,013.55	Ending Certificate Balance	1,128,613,115.63
Ending Actual Collateral Balance		1,128,816,780.36	1,128,816,780.36



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(177,421.35)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(177,421.35)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	3.71%
				UC / (OC) Interest	(549.04)
(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 7 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	13,424,411.83	1.19%	46	4.6400	NAP	Defeased	1	13,424,411.83	1.19%	46	4.6400	NAP
	10,000,000 or less	45	209,712,669.39	18.58%	46	3.9751	2.041544	1.50 or less	21	224,198,383.12	19.86%	45	4.0286	0.908861
10,000,001 to 20,000,000		15	220,670,943.69	19.55%	46	3.8000	2.482880	1.51 to 1.70	6	89,671,477.18	7.94%	46	4.1047	1.627261
20,000,001 to 30,000,000		5	117,429,901.37	10.40%	45	3.8505	2.254014	1.71 to 1.90	3	27,781,478.05	2.46%	46	4.1283	1.814712
30,000,001 to 40,000,000		3	99,639,669.79	8.83%	46	3.8365	2.020296	1.91 to 2.10	10	105,058,731.52	9.31%	46	3.9570	1.992188
40,000,001 to 50,000,000		3	134,720,667.26	11.93%	45	3.3540	2.712578	2.11 to 2.30	4	35,882,840.21	3.18%	46	4.2094	2.184193
	50,000,001 or greater	4	333,192,273.65	29.52%	46	3.5766	2.465354	2.31 or greater	31	632,773,215.07	56.06%	46	3.4727	3.067661
	Totals	76	1,128,790,536.98	100.00%	46	3.7318	2.346439	Totals	76	1,128,790,536.98	100.00%	46	3.7318	2.346439
(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 8 of 29


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Defeased	1	13,424,411.83	1.19%	46	4.6400	NAP
							Defeased	1	13,424,411.83	1.19%	46	4.6400	NAP
Alabama	1	916,612.25	0.08%	46	4.8500	1.880600
							Industrial	2	24,000,000.00	2.13%	46	3.4802	4.421081
Arizona	2	9,426,335.96	0.84%	46	4.1832	2.069303
							Lodging	4	68,205,859.42	6.04%	46	4.0944	1.866818
California	10	443,574,150.54	39.30%	46	3.4666	3.043196
							Mixed Use	3	16,478,000.00	1.46%	46	4.0790	2.162542
Florida	3	41,826,229.38	3.71%	46	4.1299	1.997673
							Multi-Family	26	138,443,476.96	12.26%	46	3.2148	1.933936
Georgia	7	26,146,267.03	2.32%	46	4.3244	1.030670
							Office	12	493,314,495.59	43.70%	46	3.6873	2.382600
Illinois	5	89,556,048.76	7.93%	45	3.4079	2.216776
							Other	1	22,000,000.00	1.95%	46	3.2000	3.537900
Kansas	1	324,167.59	0.03%	46	4.8500	1.880600
							Retail	38	324,629,293.28	28.76%	46	3.9198	2.342607
Louisiana	2	57,028,911.55	5.05%	44	3.9987	1.506512
							Self Storage	3	28,295,000.00	2.51%	46	4.0006	3.079944
Michigan	4	14,292,547.97	1.27%	47	3.8101	3.180797
							Totals	90	1,128,790,536.98	100.00%	46	3.7318	2.346439
Nevada	2	47,410,000.00	4.20%	45	3.7393	3.034727

New Jersey	1	16,000,000.00	1.42%	47	3.3500	3.562000

New York	34	177,648,230.96	15.74%	46	3.8903	1.196971

North Carolina	5	53,928,725.21	4.78%	46	3.9106	1.986878

Oregon	1	25,911,322.69	2.30%	44	4.1500	2.313200

Pennsylvania	2	22,970,003.60	2.03%	46	3.8656	2.047657

South Carolina	2	8,494,637.96	0.75%	45	3.8573	1.915001

Texas	5	52,001,933.80	4.61%	46	4.5390	1.727280

Washington	2	27,910,000.00	2.47%	46	3.4223	3.288858

Totals	90	1,128,790,536.98	100.00%	46	3.7318	2.346439


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	13,424,411.83	1.19%	46	4.6400	NAP	Defeased	1	13,424,411.83	1.19%	46	4.6400	NAP
	4.4999% or less	67	1,062,700,389.71	94.15%	46	3.6689	2.394038	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9999%	7	48,665,735.44	4.31%	47	4.7473	1.583484	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	1	4,000,000.00	0.35%	46	5.0500	1.924600	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	76	1,128,790,536.98	100.00%	46	3.7318	2.346439	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	75	1,115,366,125.15	98.81%	46	3.7209	2.356988
								Totals	76	1,128,790,536.98	100.00%	46	3.7318	2.346439
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		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	13,424,411.83	1.19%	46	4.6400	NAP	Defeased	1	13,424,411.83	1.19%	46	4.6400	NAP
	119 months or less	75	1,115,366,125.15	98.81%	46	3.7209	2.356988	Interest Only	34	680,444,250.00	60.28%	46	3.5595	2.696077
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	300 months or less	38	417,884,179.89	37.02%	46	4.0037	1.841151
	Totals	76	1,128,790,536.98	100.00%	46	3.7318	2.346439	301 months or greater	3	17,037,695.26	1.51%	47	3.2293	1.466558
								Totals	76	1,128,790,536.98	100.00%	46	3.7318	2.346439
(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 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	1	13,424,411.83	1.19%	46	4.6400	NAP			No outstanding loans in this group
Underwriter's Information		5	62,881,406.00	5.57%	45	3.7589	2.512972
	12 months or less	56	937,386,776.63	83.04%	46	3.6955	2.497925
	13 months to 24 months	13	112,997,942.52	10.01%	46	3.9179	1.103575
	25 months or greater	1	2,100,000.00	0.19%	47	3.3300	2.220000
	Totals	76	1,128,790,536.98	100.00%	46	3.7318	2.346439
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


						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	300801935	OF	San Francisco	CA	Actual/360	3.450%	287,500.00	0.00	0.00	08/01/29	08/01/34	--	100,000,000.00	100,000,000.00	10/01/25
1A	300801965				Actual/360	3.450%	57,500.00	0.00	0.00	08/01/29	08/01/34	--	20,000,000.00	20,000,000.00	10/01/25
2	310951022	OF	Burbank	CA	Actual/360	3.130%	260,833.33	0.00	0.00	N/A	08/11/29	--	100,000,000.00	100,000,000.00	10/11/25
3	300801925	OF	New York	NY	Actual/360	4.233%	261,035.00	0.00	0.00	N/A	07/01/29	--	74,000,000.00	74,000,000.00	04/01/25
5	300801939	RT	Apple Valley	CA	30/360	3.724%	183,995.53	95,302.03	0.00	N/A	08/01/29	--	59,287,575.68	59,192,273.65	10/01/25
6	310949401	OF	New Orleans	LA	Actual/360	3.970%	147,337.84	114,700.69	0.00	N/A	06/11/29	--	44,535,367.95	44,420,667.26	10/11/25
7	300801941	OF	Rancho Cordova	CA	Actual/360	3.350%	126,462.50	0.00	0.00	N/A	08/01/29	--	45,300,000.00	45,300,000.00	10/01/25
8	1957527	MF	Chicago	IL	Actual/360	2.750%	103,125.00	0.00	0.00	N/A	07/01/29	--	45,000,000.00	45,000,000.00	10/01/25
9	322360009	RT	Las Vegas	NV	Actual/360	3.741%	31,173.33	0.00	0.00	N/A	07/01/29	--	10,000,000.00	10,000,000.00	10/01/25
9A	322360109				Actual/360	3.741%	31,173.33	0.00	0.00	N/A	07/01/29	--	10,000,000.00	10,000,000.00	10/01/25
9B	310951469				Actual/360	3.741%	62,346.67	0.00	0.00	N/A	07/01/29	--	20,000,000.00	20,000,000.00	10/01/25
10	1956439	RT	Cicero	IL	Actual/360	4.060%	114,023.80	62,166.46	0.00	N/A	08/01/29	--	33,701,836.25	33,639,669.79	10/01/25
11	310950396	RT	San Francisco	CA	Actual/360	3.570%	104,125.00	0.00	0.00	N/A	07/11/29	--	35,000,000.00	35,000,000.00	10/11/25
12	1957166	OF	Los Angeles	CA	Actual/360	3.895%	100,620.83	0.00	0.00	N/A	08/01/29	--	31,000,000.00	31,000,000.00	10/01/25
13	310949800	OF	Salem	OR	Actual/360	4.150%	89,745.12	39,072.26	0.00	N/A	06/11/29	--	25,950,394.95	25,911,322.69	10/11/25
14	300801937	LO	Orlando	FL	Actual/360	4.150%	78,804.92	45,734.75	0.00	N/A	08/01/29	--	22,786,964.13	22,741,229.38	10/01/25
15	310950458	RT	Various	Various	Actual/360	3.840%	77,457.58	40,444.58	0.00	N/A	07/11/29	--	24,205,493.04	24,165,048.46	10/11/25
16	300801930	RT	Lebanon	PA	Actual/360	3.850%	72,675.61	39,838.37	0.00	N/A	08/01/29	--	22,652,139.21	22,612,300.84	10/01/25
17	310950034	98	Seattle	WA	Actual/360	3.200%	58,666.67	0.00	0.00	N/A	08/11/29	--	22,000,000.00	22,000,000.00	10/11/25
18	300801932	LO	Charlotte	NC	Actual/360	3.911%	64,640.00	34,542.71	0.00	N/A	08/01/29	--	19,833,291.21	19,798,748.50	10/01/25
19	410949616	IN	Hayward	CA	Actual/360	3.400%	52,416.67	0.00	0.00	N/A	08/11/29	--	18,500,000.00	18,500,000.00	10/11/25
20	1957741	RT	Plano	TX	Actual/360	4.750%	66,033.56	30,471.20	0.00	N/A	10/01/29	--	16,682,162.95	16,651,691.75	10/01/25
21	322360021	OF	Atlanta	GA	Actual/360	4.180%	34,833.33	0.00	0.00	N/A	07/01/29	--	10,000,000.00	10,000,000.00	10/01/25
21A	322360121				Actual/360	4.180%	24,383.33	0.00	0.00	N/A	07/01/29	--	7,000,000.00	7,000,000.00	10/01/25
22	1957531	RT	Bridgewater	NJ	Actual/360	3.350%	44,666.67	0.00	0.00	N/A	09/01/29	--	16,000,000.00	16,000,000.00	10/01/25
23	453012140	RT	Plano	TX	Actual/360	4.400%	35,993.56	14,082.53	0.00	N/A	07/01/29	--	9,816,426.05	9,802,343.52	10/01/25
23A	453012141				Actual/360	4.400%	21,596.14	8,449.52	0.00	N/A	07/01/29	--	5,889,855.52	5,881,406.00	10/01/25
24	310951465	OF	Pleasanton	CA	Actual/360	3.780%	45,072.88	26,974.15	0.00	08/11/29	08/11/32	--	14,308,851.04	14,281,876.89	10/11/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
25	1957524	SS	League City	TX	Actual/360	4.640%	52,005.36	25,250.29	0.00	N/A	08/01/29	--	13,449,662.12	13,424,411.83	10/01/25
26	300801928	LO	New Orleans	LA	Actual/360	4.100%	43,203.91	36,802.19	0.00	N/A	07/01/29	--	12,645,046.48	12,608,244.29	10/01/25
27	310951147	LO	San Antonio	TX	Actual/360	4.270%	46,555.70	25,931.68	0.00	N/A	08/11/29	--	13,083,568.93	13,057,637.25	10/11/25
28	300801923	SS	North Lauderdale	FL	Actual/360	4.250%	48,113.54	0.00	0.00	N/A	07/01/29	--	13,585,000.00	13,585,000.00	10/01/25
29	300801936	RT	San Diego	CA	Actual/360	3.700%	40,083.33	0.00	0.00	N/A	08/01/29	--	13,000,000.00	13,000,000.00	10/01/25
30	470115350	MF	New York	NY	Actual/360	3.090%	28,913.46	19,822.85	0.00	N/A	09/01/29	--	11,228,529.05	11,208,706.20	10/01/25
31	470114980	MF	Beechhurst	NY	Actual/360	3.390%	28,434.45	22,502.15	0.00	N/A	09/01/29	--	10,065,290.96	10,042,788.81	10/01/25
32	470114560	MF	West Harrision	NY	Actual/360	3.720%	34,100.00	0.00	0.00	N/A	09/01/29	--	11,000,000.00	11,000,000.00	10/01/25
33	1956836	RT	Charlotte	NC	Actual/360	4.100%	37,365.52	0.00	0.00	N/A	10/01/29	--	10,936,250.00	10,936,250.00	10/01/25
34	1957835	MF	Kalamazoo	MI	Actual/360	3.530%	27,945.83	0.00	0.00	N/A	09/01/29	--	9,500,000.00	9,500,000.00	10/01/25
35	300801934	RT	Prescott	AZ	Actual/360	4.150%	31,105.23	15,074.59	0.00	N/A	08/01/29	--	8,994,282.10	8,979,207.51	10/01/25
36	322360036	OF	Rochester	NY	Actual/360	4.990%	34,768.80	10,809.10	0.00	N/A	07/01/29	--	8,361,234.89	8,350,425.79	10/05/25
37	1856368	RT	Various	Various	Actual/360	4.850%	28,828.31	18,970.07	0.00	N/A	08/01/29	--	7,132,776.56	7,113,806.49	10/01/25
38	300801942	RT	Sandy Springs	GA	Actual/360	4.550%	29,775.67	12,271.32	0.00	N/A	09/01/29	--	7,852,925.16	7,840,653.84	10/01/25
39	1957127	OF	Downers Grove	IL	Actual/360	4.280%	25,511.23	12,478.81	0.00	N/A	08/01/29	--	7,152,681.77	7,140,202.96	10/01/25
40	300801938	SS	Las Vegas	NV	Actual/360	3.731%	23,038.92	0.00	0.00	N/A	08/01/29	--	7,410,000.00	7,410,000.00	10/01/25
41	322360041	MU	Chapel Hill	NC	Actual/360	3.780%	23,240.70	0.00	0.00	N/A	07/01/29	--	7,378,000.00	7,378,000.00	10/01/25
42	410950908	SS	Palmdale	CA	Actual/360	3.810%	23,177.50	0.00	0.00	N/A	08/11/29	--	7,300,000.00	7,300,000.00	10/11/25
43	1957834	OF	Redmond	WA	Actual/360	4.250%	20,931.25	0.00	0.00	N/A	09/01/29	--	5,910,000.00	5,910,000.00	10/01/25
44	1957596	IN	Miami Lakes	FL	Actual/360	3.750%	17,187.50	0.00	0.00	N/A	08/05/29	--	5,500,000.00	5,500,000.00	10/05/25
45	1957500	MU	Brooklyn	NY	Actual/360	3.750%	15,937.50	0.00	0.00	09/01/29	09/01/34	--	5,100,000.00	5,100,000.00	10/01/25
46	470115050	MF	New York	NY	Actual/360	3.280%	12,846.67	0.00	0.00	N/A	09/01/29	--	4,700,000.00	4,700,000.00	10/01/25
47	470114320	MF	Forest Hills	NY	Actual/360	3.500%	12,163.77	5,268.82	0.00	N/A	09/01/29	--	4,170,435.14	4,165,166.32	10/01/25
48	470115090	MF	Middle Island	NY	Actual/360	3.360%	11,020.71	8,836.27	0.00	N/A	09/01/29	--	3,935,968.44	3,927,132.17	10/01/25
49	470114710	MF	New York	NY	Actual/360	3.380%	10,821.74	8,642.67	0.00	N/A	08/01/29	--	3,842,036.65	3,833,393.98	10/01/25
50	1956537	MU	Austin	TX	Actual/360	5.050%	16,833.33	0.00	0.00	N/A	08/01/29	--	4,000,000.00	4,000,000.00	10/01/25
51	410950661	RT	Silvis	IL	Actual/360	3.560%	9,233.19	6,827.03	0.00	N/A	08/11/29	--	3,112,310.79	3,105,483.76	10/11/25
52	1957904	MF	Sterling Heights	MI	Actual/360	4.100%	10,606.15	6,305.79	0.00	N/A	08/01/29	--	3,104,238.78	3,097,932.99	10/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
53	410948799	RT	Newark	NY	Actual/360	4.500%	11,084.77	5,635.85	0.00	N/A	09/11/29	--	2,955,938.25	2,950,302.40	04/11/25
54	1957578	RT	Woodmere	NY	Actual/360	4.710%	12,363.75	0.00	0.00	N/A	09/01/29	--	3,150,000.00	3,150,000.00	10/01/25
55	470114790	MF	Yonkers	NY	Actual/360	3.420%	7,783.85	6,109.62	0.00	N/A	08/01/29	--	2,731,176.21	2,725,066.59	10/01/25
56	470114520	MF	Brooklyn	NY	Actual/360	3.350%	7,567.76	6,094.36	0.00	N/A	09/01/29	--	2,710,841.01	2,704,746.65	10/01/25
57	470114950	MF	New York	NY	Actual/360	3.570%	7,711.77	5,650.59	0.00	N/A	09/01/29	--	2,592,191.96	2,586,541.37	10/01/25
58	470115430	MF	Forest Hills	NY	Actual/360	3.190%	6,253.94	5,407.90	0.00	N/A	09/01/29	--	2,352,581.13	2,347,173.23	10/01/25
59	1957739	RT	Cedar Park	TX	Actual/360	4.590%	9,993.53	3,831.74	0.00	N/A	08/01/29	--	2,612,686.91	2,608,855.17	10/01/25
60	470113650	MF	Brooklyn	NY	Actual/360	3.510%	6,403.82	4,836.26	0.00	N/A	08/01/29	--	2,189,339.22	2,184,502.96	10/01/25
61	470110030	MF	Bronx	NY	Actual/360	3.950%	6,401.02	8,682.70	0.00	N/A	08/01/29	--	1,944,612.45	1,935,929.75	10/01/25
62	470115130	MF	Mt Vernon	NY	Actual/360	3.220%	5,322.70	4,540.82	0.00	N/A	09/01/29	--	1,983,613.95	1,979,073.13	10/01/25
63	470114730	MF	Yonkers	NY	Actual/360	3.270%	5,351.97	4,464.89	0.00	N/A	09/01/29	--	1,964,027.01	1,959,562.12	10/01/25
64	470114630	MF	New York	NY	Actual/360	3.540%	6,268.75	0.00	0.00	N/A	09/01/29	--	2,125,000.00	2,125,000.00	10/01/25
65	470114860	MF	New York	NY	Actual/360	3.330%	5,827.50	0.00	0.00	N/A	09/01/29	--	2,100,000.00	2,100,000.00	10/01/25
66	470115260	MF	Riverdale	NY	Actual/360	3.230%	4,694.89	3,987.30	0.00	N/A	09/01/29	--	1,744,229.85	1,740,242.55	10/01/25
67	470115160	MF	Mt Vernon	NY	Actual/360	3.340%	4,866.77	3,936.45	0.00	N/A	09/01/29	--	1,748,540.12	1,744,603.67	10/01/25
68	1957371	RT	Pleasant Valley	NY	Actual/360	3.900%	6,500.00	0.00	0.00	N/A	09/01/29	--	2,000,000.00	2,000,000.00	10/01/25
69	470114210	MF	New York	NY	Actual/360	3.550%	5,768.75	0.00	0.00	N/A	08/01/29	--	1,950,000.00	1,950,000.00	10/01/25
70	470114610	MF	New Rochelle	NY	Actual/360	3.490%	4,845.11	2,117.14	0.00	N/A	08/01/29	--	1,665,939.88	1,663,822.74	10/01/25
71	470114690	MF	New York	NY	Actual/360	3.470%	3,921.62	3,012.64	0.00	N/A	08/01/29	--	1,356,181.31	1,353,168.67	10/01/25
72	470115190	MF	New York	NY	Actual/360	3.170%	2,300.71	2,007.57	0.00	N/A	09/01/29	--	870,930.63	868,923.06	10/01/25
Totals							3,513,220.45	857,888.71	0.00				1,129,648,425.69	1,128,790,536.98
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 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	70,044,587.27	33,290,758.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	15,913,928.83	8,419,311.32	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	3,306,237.48	0.00	--	--	10/14/25	18,500,000.00	65,181.67	195,078.18	1,525,251.02	0.00	0.00
5	8,282,140.14	4,242,662.30	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	5,529,681.95	2,364,740.41	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	6,957,397.69	3,550,481.31	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	8,251,802.08	4,422,713.24	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	100,371,430.00	42,362,854.08	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	3,941,687.10	2,205,018.15	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,630,852.89	1,784,415.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,238,748.66	1,126,530.11	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	2,874,875.48	1,300,190.74	07/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,622,958.11	2,621,214.04	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,924,285.48	1,475,832.18	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,975,088.16	1,530,768.01	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,413,735.00	622,685.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,016,998.34	2,400,529.73	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,882,009.84	1,539,641.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,871,544.55	1,053,156.73	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,479,681.23	323,953.22	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	2,060,470.88	1,050,957.39	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	3,593,144.00	1,289,512.26	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,621,711.81	878,488.57	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 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
26	2,686,823.40	2,512,206.56	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	2,167,335.36	2,207,566.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,388,099.70	665,423.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,428,855.54	991,827.27	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	619,209.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,222,329.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	279,990.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,211,496.00	605,748.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,152,721.34	664,032.67	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,137,610.04	635,645.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,120,253.00	1,250,823.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,045,539.84	311,607.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	993,871.98	562,524.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	986,354.43	521,797.17	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	1,127,555.24	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	610,937.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	901,204.97	530,799.63	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	519,855.64	317,610.44	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	678,380.83	393,723.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	562,562.01	258,585.85	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	648,115.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	567,112.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	345,599.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	445,296.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	482,116.71	206,651.80	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	627,424.16	285,917.74	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	560,974.73	259,580.77	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 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
53	0.00	320,035.00	04/01/24	03/31/25	07/11/25	1,606,249.19	24,468.09	10,672.92	75,780.16	45,084.10	0.00
54	304,464.57	152,232.77	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	252,606.59	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	265,510.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	1,321,080.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	205,146.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	284,367.00	166,510.06	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	(88,213.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	88,607.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	114,899.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
63	70,504.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
64	(1,011,307.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	157,693.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
66	116,180.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
67	89,065.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	297,978.06	152,190.03	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
69	220,328.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	97,205.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
71	63,820.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
72	185,546.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	286,358,099.14	133,829,453.37				20,106,249.19	89,649.76	205,751.10	1,601,031.18	45,084.10	0.00




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


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




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
10/20/25	0	0.00	0	0.00	2	76,950,302.40	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.731823%	3.696241%	46
09/17/25	0	0.00	0	0.00	2	76,955,938.25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.732015%	3.696441%	47
08/15/25	0	0.00	0	0.00	2	76,961,184.28	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.732192%	3.696626%	48
07/17/25	0	0.00	1	74,000,000.00	1	2,966,410.06	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.732368%	3.696809%	49
06/17/25	1	74,000,000.00	0	0.00	1	2,971,985.73	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.732557%	3.697006%	50
05/16/25	1	74,000,000.00	0	0.00	1	2,977,169.82	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.732732%	3.697188%	51
04/17/25	1	74,000,000.00	1	2,982,705.30	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.732919%	3.697382%	52
03/17/25	1	74,000,000.00	0	0.00	1	2,987,848.01	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.733091%	3.697562%	53
02/18/25	1	74,000,000.00	0	0.00	1	2,994,089.32	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.733303%	3.697782%	54
01/17/25	0	0.00	1	74,000,000.00	1	2,999,188.09	0	0.00	0	0.00	1	8,442,720.92	0	0.00	0	0.00	3.733474%	3.697960%	55
12/17/24	0	0.00	1	3,004,267.17	1	74,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.733576%	3.698728%	56
11/18/24	1	3,009,701.41	0	0.00	2	82,401,685.70	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3.733758%	3.698919%	57
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

300801925

04/01/25

195,078.18

1,525,251.02

75,304.54

74,000,000.00

09/10/24

410948799

04/11/25

10,672.92

75,780.16

79,322.91

2,982,705.30

01/03/25

Totals

205,751.10

1,601,031.18

154,627.45

76,982,705.30

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		989,408,660	912,458,358	76,950,302			0
49 - 60 Months		0	0	0			0
> 60 Months		139,381,877	139,381,877	0			0




Historical Delinquency Information

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

Oct-25	1,128,790,537	1,051,840,235	0	0	76,950,302		0
Sep-25	1,129,648,426	1,052,692,487	0	0	76,955,938		0
Aug-25	1,130,459,163	1,053,497,979	0	0	76,961,184		0
Jul-25	1,131,267,107	1,054,300,697	0	74,000,000	2,966,410		0
Jun-25	1,132,116,705	1,055,144,719	74,000,000	0	2,971,986		0
May-25	1,132,918,934	1,055,941,764	74,000,000	0	2,977,170		0
Apr-25	1,133,763,001	1,056,780,296	74,000,000	2,982,705	0		0
Mar-25	1,134,559,555	1,057,571,707	74,000,000	0	2,987,848		0
Feb-25	1,135,487,689	1,058,493,599	74,000,000	0	2,994,089		0
Jan-25	1,136,278,287	1,059,279,099

BANK 2019-BNK20 10-D