noodls browser compatibility check

The security settings of your browser are blocking the execution of scripts.

To use noodls, javascript support must be enabled. Please change your browser's security settings to enable javascript.

If you have changed your browser's security settings, you can click here.

related announcements

Finance

Company News

Bank 2020-BNK28

11/29/2024 | Press release | Distributed by Public on 11/29/2024 12:33

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	11/18/24	BANK 2020-BNK28
Determination Date:	11/12/24
Next Distribution Date:	12/17/24
Record Date:	10/31/24	Commercial Mortgage Pass-Through Certificates
		Series 2020-BNK28


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		[email protected]
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Exchangeable Certificate Detail	5
			Investor Relations		[email protected]
Exchangeable Certificate Factor Detail	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Additional Information	7	Master & Special Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	8		Tom Klump	(703) 302-8080	[email protected]
Bond / Collateral Reconciliation - Balances	9		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	10-14	Special Servicer	KeyBank National Association
Mortgage Loan Detail (Part 1)	15-16		Attention: Mike Jenkins	(913) 317-4875	[email protected]
Mortgage Loan Detail (Part 2)	17-18		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Principal Prepayment Detail	19	Asset Representations	Park Bridge Lender Services LLC
		Reviewer & Operating
Historical Detail	20	Advisor
Delinquency Loan Detail	21		David Rodgers	(212) 230-9025
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	22
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Specially Serviced Loan Detail - Part 1	23		Bank, N.A.
Specially Serviced Loan Detail - Part 2	24		Corporate Trust Services (CMBS)		[email protected];
					[email protected]
Modified Loan Detail	25		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	26	Trustee	Wilmington Trust, National Association
Historical Bond / Collateral Loss Reconciliation Detail	27		Attention: CMBS Trustee	(302) 636-4140	[email protected]
Interest Shortfall Detail - Collateral Level	28		1100 North Market Street \| Wilmington, DE 19890 \| United States
Supplemental Notes	29

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

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


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


				Certificate Distribution Detail

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

A-1	06540YAA7	0.628000%	13,537,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06540YAB5	1.725000%	20,310,000.00	20,310,000.00	0.00	29,195.63	0.00	0.00	29,195.63	20,310,000.00	30.77%	30.00%
A-3	06540YAC3	1.584000%	210,000,000.00	206,633,887.27	259,593.92	272,756.73	0.00	0.00	532,350.65	206,374,293.35	30.77%	30.00%
A-4	06540YAH2	1.844000%	235,068,000.00	235,068,000.00	0.00	361,221.16	0.00	0.00	361,221.16	235,068,000.00	30.77%	30.00%
A-S	06540YAQ2	2.140000%	43,615,000.00	43,615,000.00	0.00	77,780.08	0.00	0.00	77,780.08	43,615,000.00	24.23%	23.63%
B	06540YAV1	2.344000%	41,050,000.00	41,050,000.00	0.00	80,184.33	0.00	0.00	80,184.33	41,050,000.00	18.08%	17.63%
C	06540YAW9	3.154000%	35,063,000.00	35,063,000.00	0.00	92,157.25	0.00	0.00	92,157.25	35,063,000.00	12.82%	12.50%
D	06540YBF5	2.500000%	17,104,000.00	17,104,000.00	0.00	35,633.33	0.00	0.00	35,633.33	17,104,000.00	10.26%	10.00%
E	06540YBH1	2.500000%	17,104,000.00	17,104,000.00	0.00	35,633.33	0.00	0.00	35,633.33	17,104,000.00	7.69%	7.50%
F	06540YBK4	2.097616%	7,697,000.00	7,697,000.00	0.00	13,454.46	0.00	0.00	13,454.46	7,697,000.00	6.54%	6.38%
G	06540YBM0	2.097616%	11,118,000.00	11,118,000.00	0.00	19,434.41	0.00	0.00	19,434.41	11,118,000.00	4.87%	4.75%
H	06540YBP3	2.097616%	9,407,000.00	9,407,000.00	0.00	16,443.56	0.00	0.00	16,443.56	9,407,000.00	3.46%	3.38%
J*	06540YBR9	2.097616%	23,091,305.00	23,091,305.00	0.00	40,363.90	0.00	0.00	40,363.90	23,091,305.00	0.00%	0.00%
RR Interest	BCC2PIRT7	3.597616%	36,008,647.64	35,119,010.12	13,662.84	105,287.25	0.00	0.00	118,950.09	35,105,347.28	0.00%	0.00%
R	06540YBT5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal		720,172,952.64	702,380,202.39	273,256.76	1,179,545.42	0.00	0.00	1,452,802.18	702,106,945.63


X-A	06540YAN9	1.875131%	478,915,000.00	462,011,887.27	0.00	721,944.10	0.00	0.00	721,944.10	461,752,293.35
X-B	06540YAP4	1.090717%	119,728,000.00	119,728,000.00	0.00	108,824.43	0.00	0.00	108,824.43	119,728,000.00
X-D	06540YAX7	1.097616%	34,208,000.00	34,208,000.00	0.00	31,289.36	0.00	0.00	31,289.36	34,208,000.00
X-FG	06540YAZ2	1.500000%	18,815,000.00	18,815,000.00	0.00	23,518.75	0.00	0.00	23,518.75	18,815,000.00
X-H	06540YBB4	1.500000%	9,407,000.00	9,407,000.00	0.00	11,758.75	0.00	0.00	11,758.75	9,407,000.00
X-J	06540YBD0	1.500000%	23,091,305.00	23,091,305.00	0.00	28,864.13	0.00	0.00	28,864.13	23,091,305.00
Notional SubTotal		684,164,305.00	667,261,192.27	0.00	926,199.52	0.00	0.00	926,199.52	667,001,598.35

Deal Distribution Total				273,256.76	2,105,744.94	0.00	0.00	2,379,001.70

*	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	06540YAA7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06540YAB5	1,000.00000000	0.00000000	1.43750025	0.00000000	0.00000000	0.00000000	0.00000000	1.43750025	1,000.00000000
A-3	06540YAC3	983.97089176	1.23616152	1.29884157	0.00000000	0.00000000	0.00000000	0.00000000	2.53500310	982.73473024
A-4	06540YAH2	1,000.00000000	0.00000000	1.53666667	0.00000000	0.00000000	0.00000000	0.00000000	1.53666667	1,000.00000000
A-S	06540YAQ2	1,000.00000000	0.00000000	1.78333326	0.00000000	0.00000000	0.00000000	0.00000000	1.78333326	1,000.00000000
B	06540YAV1	1,000.00000000	0.00000000	1.95333325	0.00000000	0.00000000	0.00000000	0.00000000	1.95333325	1,000.00000000
C	06540YAW9	1,000.00000000	0.00000000	2.62833329	0.00000000	0.00000000	0.00000000	0.00000000	2.62833329	1,000.00000000
D	06540YBF5	1,000.00000000	0.00000000	2.08333314	0.00000000	0.00000000	0.00000000	0.00000000	2.08333314	1,000.00000000
E	06540YBH1	1,000.00000000	0.00000000	2.08333314	0.00000000	0.00000000	0.00000000	0.00000000	2.08333314	1,000.00000000
F	06540YBK4	1,000.00000000	0.00000000	1.74801351	0.00000000	0.00000000	0.00000000	0.00000000	1.74801351	1,000.00000000
G	06540YBM0	1,000.00000000	0.00000000	1.74801313	0.00000000	0.00000000	0.00000000	0.00000000	1.74801313	1,000.00000000
H	06540YBP3	1,000.00000000	0.00000000	1.74801318	0.00000000	0.00000000	0.00000000	0.00000000	1.74801318	1,000.00000000
J	06540YBR9	1,000.00000000	0.00000000	1.74801294	0.00000000	0.08084948	0.00000000	0.00000000	1.74801294	1,000.00000000
RR Interest	BCC2PIRT7	975.29378140	0.37943219	2.92394347	0.00000000	0.00283126	0.00000000	0.00000000	3.30337566	974.91434921
R	06540YBT5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	06540YAN9	964.70540131	0.00000000	1.50745769	0.00000000	0.00000000	0.00000000	0.00000000	1.50745769	964.16335540
X-B	06540YAP4	1,000.00000000	0.00000000	0.90893049	0.00000000	0.00000000	0.00000000	0.00000000	0.90893049	1,000.00000000
X-D	06540YAX7	1,000.00000000	0.00000000	0.91467961	0.00000000	0.00000000	0.00000000	0.00000000	0.91467961	1,000.00000000
X-FG	06540YAZ2	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-H	06540YBB4	1,000.00000000	0.00000000	1.25000000	0.00000000	0.00000000	0.00000000	0.00000000	1.25000000	1,000.00000000
X-J	06540YBD0	1,000.00000000	0.00000000	1.24999995	0.00000000	0.00000000	0.00000000	0.00000000	1.24999995	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	10/01/24 - 10/30/24	30	0.00	29,195.63	0.00	29,195.63	0.00	0.00	0.00	29,195.63	0.00
A-3	10/01/24 - 10/30/24	30	0.00	272,756.73	0.00	272,756.73	0.00	0.00	0.00	272,756.73	0.00
A-4	10/01/24 - 10/30/24	30	0.00	361,221.16	0.00	361,221.16	0.00	0.00	0.00	361,221.16	0.00
X-A	10/01/24 - 10/30/24	30	0.00	721,944.10	0.00	721,944.10	0.00	0.00	0.00	721,944.10	0.00
X-B	10/01/24 - 10/30/24	30	0.00	108,824.43	0.00	108,824.43	0.00	0.00	0.00	108,824.43	0.00
X-D	10/01/24 - 10/30/24	30	0.00	31,289.36	0.00	31,289.36	0.00	0.00	0.00	31,289.36	0.00
X-FG	10/01/24 - 10/30/24	30	0.00	23,518.75	0.00	23,518.75	0.00	0.00	0.00	23,518.75	0.00
X-H	10/01/24 - 10/30/24	30	0.00	11,758.75	0.00	11,758.75	0.00	0.00	0.00	11,758.75	0.00
X-J	10/01/24 - 10/30/24	30	0.00	28,864.13	0.00	28,864.13	0.00	0.00	0.00	28,864.13	0.00
A-S	10/01/24 - 10/30/24	30	0.00	77,780.08	0.00	77,780.08	0.00	0.00	0.00	77,780.08	0.00
B	10/01/24 - 10/30/24	30	0.00	80,184.33	0.00	80,184.33	0.00	0.00	0.00	80,184.33	0.00
C	10/01/24 - 10/30/24	30	0.00	92,157.25	0.00	92,157.25	0.00	0.00	0.00	92,157.25	0.00
D	10/01/24 - 10/30/24	30	0.00	35,633.33	0.00	35,633.33	0.00	0.00	0.00	35,633.33	0.00
E	10/01/24 - 10/30/24	30	0.00	35,633.33	0.00	35,633.33	0.00	0.00	0.00	35,633.33	0.00
F	10/01/24 - 10/30/24	30	0.00	13,454.46	0.00	13,454.46	0.00	0.00	0.00	13,454.46	0.00
G	10/01/24 - 10/30/24	30	0.00	19,434.41	0.00	19,434.41	0.00	0.00	0.00	19,434.41	0.00
H	10/01/24 - 10/30/24	30	0.00	16,443.56	0.00	16,443.56	0.00	0.00	0.00	16,443.56	0.00
J	10/01/24 - 10/30/24	30	1,863.66	40,363.90	0.00	40,363.90	0.00	0.00	0.00	40,363.90	1,866.92
RR Interest	10/01/24 - 10/30/24	30	101.65	105,287.25	0.00	105,287.25	0.00	0.00	0.00	105,287.25	101.95
Totals			1,965.31	2,105,744.94	0.00	2,105,744.94	0.00	0.00	0.00	2,105,744.94	1,968.87




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution	Penalties		Losses		Total Distribution	Ending Balance
Regular Interest
A-3 (Cert)	06540YAC3	1.584000%	210,000,000.00	206,633,887.27	259,593.92	272,756.73	0.00		0.00		532,350.65	206,374,293.35
A-3 (Exch)	06540YAC3	1.584000%	210,000,000.00	206,633,887.27	259,593.92	272,756.73	0.00		0.00		532,350.65	206,374,293.35
A-3-1	06540YAD1	N/A	210,000,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-3-2	06540YAE9	N/A	210,000,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4 (Cert)	06540YAH2	1.844000%	235,068,000.00	235,068,000.00	0.00	361,221.16	0.00		0.00		361,221.16	235,068,000.00
A-4 (Exch)	06540YAH2	1.844000%	235,068,000.00	235,068,000.00	0.00	361,221.16	0.00		0.00		361,221.16	235,068,000.00
A-4-1	06540YAJ8	N/A	235,068,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-2	06540YAK5	N/A	235,068,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S (Cert)	06540YAQ2	2.140000%	43,615,000.00	43,615,000.00	0.00	77,780.08	0.00		0.00		77,780.08	43,615,000.00
A-S (Exch)	06540YAQ2	2.140000%	43,615,000.00	43,615,000.00	0.00	77,780.08	0.00		0.00		77,780.08	43,615,000.00
A-S-1	06540YAR0	N/A	43,615,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-2	06540YAS8	N/A	43,615,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
Regular Interest Total			1,954,732,000.00	970,633,774.54	519,187.84	1,423,515.94	0.00		0.00		1,942,703.78	970,114,586.70

Exchangeable Certificate Details
A-3-1	06540YAD1	N/A	210,000,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-3-2	06540YAE9	N/A	210,000,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-3-X1	06540YAF6	N/A	210,000,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-3-X2	06540YAG4	N/A	210,000,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-1	06540YAJ8	N/A	235,068,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-2	06540YAK5	N/A	235,068,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-X1	06540YAL3	N/A	235,068,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-4-X2	06540YAM1	N/A	235,068,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-1	06540YAR0	N/A	43,615,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-2	06540YAS8	N/A	43,615,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-X1	06540YAT6	N/A	43,615,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
A-S-X2	06540YAU3	N/A	43,615,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00
Exchangeable Certificates Total		1,954,732,000.00	0.00	0.00	0.00	0.00		0.00		0.00	0.00




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


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-3-1	06540YAD1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	06540YAE9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-1	06540YAJ8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06540YAK5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06540YAR0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06540YAS8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-3-X1	06540YAF6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	06540YAG4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X1	06540YAL3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06540YAM1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06540YAT6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06540YAU3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




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


	Additional Information
Total Available Distribution Amount (1)	2,379,001.70
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,122,019.68	Master Servicing Fee	8,254.71
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	6,181.65
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	302.41
ARD Interest	0.00	Operating Advisor Fee	1,034.26
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	211.69
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,122,019.68	Total Fees	16,274.73

Principal		Expenses/Reimbursements
Scheduled Principal	273,256.76	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	273,256.76	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,105,744.94
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	273,256.76
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	2,379,001.70
Total Funds Collected	2,395,276.44	Total Funds Distributed	2,395,276.43


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	702,380,202.41	702,380,202.41	Beginning Certificate Balance	702,380,202.39
(-) Scheduled Principal Collections	273,256.76	273,256.76	(-) Principal Distributions	273,256.76
(-) 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	702,106,945.65	702,106,945.65	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	702,380,202.40	702,380,202.40	Ending Certificate Balance	702,106,945.63
Ending Actual Collateral Balance	702,106,945.64	702,106,945.64



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.02)
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	(0.02)
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	3.60%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance						Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	12,791,815.55	1.82%	69	3.9507	NAP	Defeased	2	12,791,815.55	1.82%	69	3.9507	NAP
	1,000,000 or less	2	1,883,030.74	0.27%	65	3.2450	(0.434737)	1.75 or less	18	127,133,025.03	18.11%	65	3.6783	1.349775
1,000,001 to 2,000,000	7	10,905,444.43	1.55%	64	3.1965	1.350713	1.76 to 2.00	5	40,914,467.09	5.83%	69	3.8300	1.825487
2,000,001 to 3,000,000	3	7,536,257.93	1.07%	64	3.5370	1.179966	2.01 to 2.25	13	163,639,615.66	23.31%	70	3.7230	2.126295
3,000,001 to 4,000,000	8	27,129,133.92	3.86%	67	3.7327	2.055695	2.26 to 2.50	0	0.00	0.00%	0	0.0000	0.000000
4,000,001 to 5,000,000	4	18,470,534.98	2.63%	67	3.3615	2.172703	2.51 to 2.75	4	112,550,000.00	16.03%	65	3.3054	2.669754
5,000,001 to 6,000,000	4	22,407,255.18	3.19%	69	3.7593	1.808724	2.76 to 3.00	2	20,378,485.44	2.90%	70	3.8230	2.807967
6,000,001 to 7,000,000	1	6,055,301.76	0.86%	70	3.4900	4.268400	3.01 or greater	12	224,699,536.88	32.00%	69	3.2457	4.368801
7,000,001 to 8,000,000	2	14,411,431.33	2.05%	64	3.5697	1.529726	Totals	56	702,106,945.65	100.00%	68	3.5085	2.792705
8,000,001 to 9,000,000	2	16,900,000.00	2.41%	70	3.4873	3.792219
9,000,001 to 10,000,000	4	39,236,000.00	5.59%	71	3.6052	2.435373
10,000,001 to 15,000,000	5	63,967,485.44	9.11%	69	3.4529	2.428102
15,000,001 to 20,000,000	2	40,000,000.00	5.70%	70	3.6000	2.591900
20,000,001 to 30,000,000	2	58,284,297.80	8.30%	71	3.7524	1.967695
30,000,001 to 50,000,000	6	238,328,956.59	33.94%	69	3.3410	3.863485
	50,000,001 or greater	2	123,800,000.00	17.63%	65	3.5929	2.200140
	Totals	56	702,106,945.65	100.00%	68	3.5085	2.792705
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³						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	2	12,791,815.55	1.82%	69	3.9507	NAP	Wisconsin	3	13,089,126.40	1.86%	66	3.6511	2.453824
Alabama	1	3,374,325.75	0.48%	70	4.2650	1.491700	Totals	91	702,106,945.65	100.00%	68	3.5085	2.792705
Arkansas	1	3,726,011.69	0.53%	71	3.6800	1.851700
									Property Type³
California	3	57,368,956.59	8.17%	70	3.0408	4.948311
Connecticut	8	9,811,000.00	1.40%	70	3.8800	2.800500		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Florida	2	49,120,534.98	7.00%	69	3.2409	3.906113		Properties	Balance	Agg. Bal.			DSCR¹
Georgia	2	3,334,511.71	0.47%	71	4.0250	2.192400	Defeased	2	12,791,815.55	1.82%	69	3.9507	NAP
Illinois	1	3,100,000.00	0.44%	70	3.5100	3.013300	Industrial	7	92,625,000.00	13.19%	68	3.4818	3.260303
Indiana	2	13,989,359.17	1.99%	64	3.5270	2.540617	Mixed Use	4	145,750,000.00	20.76%	67	3.1496	3.662436
Kansas	1	1,603,934.55	0.23%	71	4.0250	2.192400	Multi-Family	35	175,204,522.55	24.95%	67	3.4722	2.509578
Louisiana	3	14,954,151.19	2.13%	70	3.8448	2.632295	Office	4	112,095,963.55	15.97%	71	3.6732	2.101794
Maryland	1	12,800,000.00	1.82%	70	3.1340	2.011100	Other	1	12,800,000.00	1.82%	70	3.1340	2.011100
Massachusetts	1	6,512,952.65	0.93%	64	3.4980	2.560900	Retail	25	85,170,288.45	12.13%	69	3.8251	2.478693
Minnesota	1	5,706,894.15	0.81%	64	3.4980	2.560900	Self Storage	13	65,669,355.55	9.35%	70	3.7348	2.836890
Missouri	2	997,502.15	0.14%	71	4.0250	2.192400	Totals	91	702,106,945.65	100.00%	68	3.5085	2.792705
New Jersey	1	49,500,000.00	7.05%	70	3.4640	3.847300
New York	28	235,449,565.96	33.53%	65	3.3872	2.419728
North Carolina	1	4,750,000.00	0.68%	70	3.7800	3.605500
Ohio	4	13,435,330.52	1.91%	71	4.0250	2.192400
Oklahoma	3	11,507,999.34	1.64%	70	3.6564	2.557437
Pennsylvania	2	11,805,301.76	1.68%	68	3.7725	3.182723
Tennessee	1	5,305,722.51	0.76%	69	3.3500	2.084200
Texas	15	84,571,949.76	12.05%	69	3.8930	2.259280
Virginia	1	3,499,999.27	0.50%	71	4.0250	2.192400
Washington	1	70,000,000.00	9.97%	71	3.6000	2.130000

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




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


				Current Mortgage Loan and Property Stratification



			Note Rate						Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	12,791,815.55	1.82%	69	3.9507	NAP	Defeased	2	12,791,815.55	1.82%	69	3.9507	NAP
	3.000% or less	2	71,443,956.59	10.18%	70	2.8887	5.247587	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.001% to 3.250%	17	178,579,367.55	25.43%	66	3.1799	2.732313	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.251% to 3.500%	11	125,001,757.66	17.80%	68	3.4483	3.168931	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	9	111,109,188.15	15.83%	70	3.5984	2.350584	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	10	150,318,998.33	21.41%	68	3.9421	2.026702	49 months or greater	54	689,315,130.10	98.18%	68	3.5003	2.805113
	4.001% to 4.250%	3	46,996,518.57	6.69%	70	4.0324	2.141079	Totals	56	702,106,945.65	100.00%	68	3.5085	2.792705
	4.251% to 4.500%	1	3,374,325.75	0.48%	70	4.2650	1.491700
	4.501% or greater	1	2,491,017.50	0.35%	64	4.5100	1.269100
	Totals	56	702,106,945.65	100.00%	68	3.5085	2.792705
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)				Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	12,791,815.55	1.82%	69	3.9507	NAP	Defeased	2	12,791,815.55	1.82%	69	3.9507	NAP
	120 months or less	54	689,315,130.10	98.18%	68	3.5003	2.805113	Interest Only	25	485,960,000.00	69.21%	68	3.5087	2.853235
	121 months or greater	0	0.00	0.00%	0	0.0000	0.000000	294 months or less	1	1,650,278.53	0.24%	64	3.0600	3.650000
	Totals	56	702,106,945.65	100.00%	68	3.5085	2.792705	295 months to 360 months	23	192,989,015.98	27.49%	68	3.4914	2.780530
								361 months or greater	5	8,715,835.59	1.24%	64	3.3135	0.506311
								Totals	56	702,106,945.65	100.00%	68	3.5085	2.792705
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI					Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	2	12,791,815.55	1.82%	69	3.9507	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information	3	40,000,000.00	5.70%	71	3.6000	2.130000	61 months to 240 months	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	44	622,479,215.60	88.66%	68	3.5079	2.921585	241 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	13 months to 24 months	7	26,835,914.50	3.82%	65	3.1759	1.109728	Totals	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	56	702,106,945.65	100.00%	68	3.5085	2.792705
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
1	300802107				Actual/360	3.600%	93,000.00	0.00	0.00	N/A	10/01/30	--	30,000,000.00	30,000,000.00	11/01/24
1A	300802109	OF	Seattle	WA	Actual/360	3.600%	62,000.00	0.00	0.00	N/A	10/01/30	--	20,000,000.00	20,000,000.00	11/01/24
1B	300802110				Actual/360	3.600%	31,000.00	0.00	0.00	N/A	10/01/30	--	10,000,000.00	10,000,000.00	11/01/24
1C	300802111				Actual/360	3.600%	31,000.00	0.00	0.00	N/A	10/01/30	--	10,000,000.00	10,000,000.00	11/01/24
2	1959924	MF	Bronx	NY	Actual/360	4.000%	219,755.56	0.00	0.00	N/A	04/01/30	--	63,800,000.00	63,800,000.00	11/01/24
3	323511042	MU	New York	NY	Actual/360	3.160%	163,266.67	0.00	0.00	N/A	03/06/30	--	60,000,000.00	60,000,000.00	11/06/24
4	2062422	IN	East Windsor	NJ	Actual/360	3.464%	147,653.00	0.00	0.00	N/A	09/01/30	--	49,500,000.00	49,500,000.00	11/01/24
5	1960887	MU	West Palm Beach	FL	Actual/360	3.230%	125,162.50	0.00	0.00	N/A	08/01/30	--	45,000,000.00	45,000,000.00	11/01/24
6	300802112	MF	Sunnyvale	CA	Actual/360	2.900%	91,196.69	75,295.30	0.00	N/A	10/01/30	--	36,519,251.89	36,443,956.59	11/01/24
7	300802105	Various Various	Various	Actual/360	4.025%	130,528.51	0.00	0.00	N/A	10/01/30	--	37,660,000.00	37,660,000.00	11/01/24
8	300802103	MU	New York	NY	Actual/360	2.877%	86,709.58	0.00	0.00	N/A	07/01/30	--	35,000,000.00	35,000,000.00	11/01/24
9	300802043	IN	Various	Various	Actual/360	3.498%	104,597.49	0.00	0.00	N/A	03/01/30	--	34,725,000.00	34,725,000.00	11/01/24
10	1960684	OF	Houston	TX	Actual/360	3.914%	95,484.98	46,256.21	0.00	N/A	09/01/30	--	28,330,554.01	28,284,297.80	11/01/24
11	2061347	RT	New York	NY	Actual/360	3.600%	62,000.00	0.00	0.00	N/A	08/01/30	--	20,000,000.00	20,000,000.00	11/01/24
12	470118500	MF	Bronx	NY	Actual/360	3.190%	41,204.17	0.00	0.00	N/A	04/01/30	--	15,000,000.00	15,000,000.00	11/01/24
13	323910013	SS	Austin	TX	Actual/360	3.950%	47,959.58	0.00	0.00	N/A	09/01/30	--	14,100,000.00	14,100,000.00	11/01/24
14	310955592	98	Baltimore	MD	Actual/360	3.134%	34,543.64	0.00	0.00	N/A	09/11/30	--	12,800,000.00	12,800,000.00	11/11/24
15	300802104	SS	Corte Madera	CA	Actual/360	3.250%	32,184.03	0.00	0.00	N/A	08/01/30	--	11,500,000.00	11,500,000.00	11/01/24
16	2061007	SS	Zachary	LA	Actual/360	3.770%	34,360.41	16,707.22	0.00	N/A	09/01/30	--	10,584,192.66	10,567,485.44	11/01/24
17	1960833	MF	Hartford	CT	Actual/360	3.880%	32,779.64	0.00	0.00	N/A	09/01/30	--	9,811,000.00	9,811,000.00	11/01/24
18	310955612	OF	San Diego	CA	Actual/360	3.330%	27,026.19	0.00	0.00	N/A	09/11/30	--	9,425,000.00	9,425,000.00	11/11/24
19	310954592	SS	Roseville	CA	Actual/360	3.903%	29,038.32	0.00	0.00	N/A	08/11/30	--	8,640,000.00	8,640,000.00	11/11/24
20	2062171	MF	Waco	TX	Actual/360	3.455%	25,288.68	0.00	0.00	N/A	09/01/30	--	8,500,000.00	8,500,000.00	11/01/24
21	2062130	IN	Oklahoma City	OK	Actual/360	3.520%	25,461.33	0.00	0.00	N/A	08/01/30	--	8,400,000.00	8,400,000.00	11/01/24
22	470118150	MF	Garden City	NY	Actual/360	3.140%	19,538.92	14,796.44	0.00	N/A	03/01/30	--	7,226,227.77	7,211,431.33	11/01/24
23	1960514	RT	Houston	TX	Actual/360	4.000%	24,800.00	0.00	0.00	N/A	04/01/30	--	7,200,000.00	7,200,000.00	11/01/24
25	1960230	RT	Lancaster	PA	Actual/360	3.490%	18,232.03	11,368.09	0.00	N/A	09/01/30	--	6,066,669.85	6,055,301.76	11/01/24
26	2062120	SS	Tyler	TX	Actual/360	3.680%	18,671.27	8,877.88	0.00	N/A	10/01/30	--	5,892,054.34	5,883,176.46	11/01/24




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	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	2061549	SS	Beaumont	TX	Actual/360	3.915%	18,465.34	8,941.28	0.00	N/A	09/01/30	--	5,477,297.49	5,468,356.21	11/01/24
28	1960508	MU	Philadelphia	PA	Actual/360	4.070%	20,152.15	0.00	0.00	N/A	04/01/30	--	5,750,000.00	5,750,000.00	11/01/24
29	410953889	RT	Knoxville	TN	Actual/360	3.350%	15,331.87	9,127.73	0.00	N/A	08/11/30	--	5,314,850.24	5,305,722.51	11/11/24
30	470118450	MF	Brooklyn	NY	Actual/360	3.090%	12,772.00	0.00	0.00	N/A	03/01/30	--	4,800,000.00	4,800,000.00	11/01/24
31	470118310	MF	New York	NY	Actual/360	3.220%	13,309.33	0.00	0.00	N/A	03/01/30	--	4,800,000.00	4,800,000.00	11/01/24
32	2062267	SS	Kernersville	NC	Actual/360	3.780%	15,461.25	0.00	0.00	N/A	09/01/30	--	4,750,000.00	4,750,000.00	11/01/24
33	2062103	RT	Pembroke Pines	FL	Actual/360	3.360%	11,944.97	7,912.01	0.00	N/A	09/01/30	--	4,128,446.99	4,120,534.98	11/01/24
34	2062034	SS	Spicewood	TX	Actual/360	4.050%	14,499.83	5,840.97	0.00	N/A	09/01/30	--	4,157,656.52	4,151,815.55	11/01/24
35	470118660	MF	Larchmont	NY	Actual/360	3.140%	10,034.01	7,562.86	0.00	N/A	04/01/30	--	3,710,955.22	3,703,392.36	11/01/24
36	610950834	RT	Houston	TX	Actual/360	4.050%	12,529.93	6,291.92	0.00	N/A	03/11/30	--	3,592,810.49	3,586,518.57	11/11/24
37	2062129	SS	Little Rock	AR	Actual/360	3.680%	11,825.13	5,622.67	0.00	N/A	10/01/30	--	3,731,634.36	3,726,011.69	11/01/24
38	2061941	SS	Huntsville	AL	Actual/360	4.265%	12,410.45	4,838.20	0.00	N/A	09/01/30	--	3,379,163.95	3,374,325.75	11/01/24
39	470115840	MF	Bronx	NY	Actual/360	3.400%	9,675.43	3,674.14	0.00	N/A	03/01/30	--	3,304,700.81	3,301,026.67	11/01/24
40	610954030	RT	Manvel	TX	Actual/360	4.000%	10,827.31	5,554.00	0.00	N/A	03/11/30	--	3,143,412.88	3,137,858.88	11/11/24
41	2062375	SS	New Braunfels	TX	Actual/360	3.860%	10,636.44	0.00	0.00	N/A	10/01/30	--	3,200,000.00	3,200,000.00	11/01/24
42	2061980	SS	Crystal Lake	IL	Actual/360	3.510%	9,369.75	0.00	0.00	N/A	09/01/30	--	3,100,000.00	3,100,000.00	11/01/24
43	470118200	MF	Brooklyn	NY	Actual/360	3.070%	7,393.59	5,793.46	0.00	N/A	03/01/30	--	2,796,775.24	2,790,981.78	11/01/24
44	323910044	RT	Katy	TX	Actual/360	4.510%	9,688.72	3,754.19	0.00	N/A	03/01/30	--	2,494,771.69	2,491,017.50	11/01/24
45	470118410	MF	Sunnyside	NY	Actual/360	3.040%	5,913.40	4,680.71	0.00	N/A	04/01/30	--	2,258,939.36	2,254,258.65	11/01/24
46	470117350	MF	Brooklyn	NY	Actual/360	3.310%	5,509.82	2,199.79	0.00	N/A	03/01/30	--	1,933,080.70	1,930,880.91	11/01/24
47	470117740	MF	New York	NY	Actual/360	3.140%	4,884.73	3,699.11	0.00	N/A	03/01/30	--	1,806,556.92	1,802,857.81	11/01/24
48	470117960	MF	New York	NY	Actual/360	3.060%	4,360.89	4,708.53	0.00	N/A	03/01/30	--	1,654,987.06	1,650,278.53	11/01/24
49	470118380	MF	Great Neck	NY	Actual/360	3.170%	4,440.55	3,314.35	0.00	N/A	03/01/30	--	1,626,740.21	1,623,425.86	11/01/24
50	470118240	MF	Bronxville	NY	Actual/360	3.220%	4,444.09	1,859.15	0.00	N/A	04/01/30	--	1,602,756.42	1,600,897.27	11/01/24
51	470118090	MF	New York	NY	Actual/360	3.270%	3,377.61	2,403.43	0.00	N/A	03/01/30	--	1,199,507.48	1,197,104.05	11/01/24
52	470118720	MF	New York	NY	Actual/360	3.220%	3,050.06	0.00	0.00	N/A	04/01/30	--	1,100,000.00	1,100,000.00	11/01/24
53	470118130	MF	Brooklyn	NY	Actual/360	3.230%	2,622.67	1,090.99	0.00	N/A	04/01/30	--	942,934.95	941,843.96	11/01/24
54	470117680	MF	New York	NY	Actual/360	3.260%	2,645.17	1,086.13	0.00	N/A	03/01/30	--	942,272.91	941,186.78	11/01/24
Totals							2,122,019.68	273,256.76	0.00				702,380,202.41	702,106,945.65
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 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	7,354,238.68	5,613,452.14	01/01/24	09/30/24	--	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
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	4,643,732.14	2,266,869.63	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3	49,917,843.00	24,164,762.92	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4	6,903,864.42	3,461,348.97	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5	6,525,387.91	6,462,762.77	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
6	10,788,856.94	8,358,062.11	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,293,960.81	2,274,591.26	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8	5,551,501.50	4,182,265.83	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,267,890.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	6,684,741.71	2,749,245.14	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,484,719.72	577,727.86	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	449,418.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,252,520.00	596,521.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	794,375.00	614,054.00	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,860,213.65	964,829.08	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,831,828.84	872,148.95	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,046,414.79	280,052.75	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	921,398.56	483,394.43	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
20	1,302,909.44	381,569.88	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	752,057.63	678,174.73	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
22	358,473.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	627,163.00	509,077.15	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,677,378.06	824,128.21	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	782,172.93	545,776.18	01/01/24	09/30/24	--	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
27	277,208.91	154,352.16	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
28	455,975.41	247,556.59	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
29	571,500.00	488,525.77	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	253,298.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	274,586.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	673,858.51	166,028.19	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33	460,944.00	230,472.00	01/01/24	06/30/24	--	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	225,885.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	408,068.01	208,142.35	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
37	406,634.45	198,876.80	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
38	291,866.72	163,905.23	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	2,743.76	0.00
39	191,576.23	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	433,378.27	110,247.81	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
41	612,731.10	401,956.13	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
42	199,154.01	174,679.91	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	101,584.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	225,007.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	240,543.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	2,095.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	226,475.69	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	397,922.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	20,806.14	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	91,320.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	123,235.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	32,045.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	14,641.54	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	(53,644.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	130,231,754.83	69,405,557.93				0.00	0.00	0.00	0.00	2,743.76	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
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508504%	3.481600%	68
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508471%	3.481563%	69
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508440%	3.481527%	70
08/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508407%	3.481490%	71
07/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508375%	3.481453%	72
06/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508343%	3.481417%	73
05/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508311%	3.481380%	74
04/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508280%	3.481344%	75
03/15/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508248%	3.481308%	76
02/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508217%	3.481272%	77
01/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508185%	3.481235%	78
12/15/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	3.508153%	3.481199%	79
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing	REO/Foreclosure

Past Maturity		0	0		0	0
0 - 6 Months		0	0		0	0
7 - 12 Months		0	0		0	0
13 - 24 Months		0	0		0	0
25 - 36 Months		0	0		0	0
37 - 48 Months		0	0		0	0
49 - 60 Months		0	0		0	0
> 60 Months		702,106,946	702,106,946		0	0




Historical Delinquency Information

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

Nov-24	702,106,946	702,106,946	0	0	0	0
Oct-24	702,380,202	702,380,202	0	0	0	0
Sep-24	702,667,487	702,667,487	0	0	0	0
Aug-24	702,939,094	702,939,094	0	0	0	0
Jul-24	703,209,902	703,209,902	0	0	0	0
Jun-24	703,494,824	703,494,824	0	0	0	0
May-24	703,763,997	703,763,997	0	0	0	0
Apr-24	704,047,341	704,047,341	0	0	0	0
Mar-24	704,314,888	704,314,888	0	0	0	0
Feb-24	704,611,681	704,611,681	0	0	0	0
Jan-24	704,877,566	704,877,566	0	0	0	0
Dec-23	705,142,671	705,142,671	0	0	0	0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


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




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


					Specially Serviced Loan Detail - Part 2

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




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


				Modified Loan Detail

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

Note: Please refer to Servicer Reports for modification comments.




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


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




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


			Historical Bond / Collateral Loss Reconciliation Detail

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




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

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

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

Page 28 of 29


Supplemental Notes
Risk Retention
Pursuant to the PSA, the Certificate Administrator has made available on www.ctslink.com <_http3a_ www.ctslink.com="">, specifically under the “E.U. Risk Retention” tab for the BANK 2020-BNK28 transaction, certain information provided to the Certificate
Administrator regarding the Retaining Sponsor’s compliance with the Retention Covenant and the Hedging Covenant. Investors should refer to the Certificate Administrator’s website for all such information.




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

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format