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 2018-BNK14

05/01/2024 | Press release | Distributed by Public on 05/01/2024 11:17

Asset-Backed Issuer Distribution Report - Form 10-D


Distribution Date:	04/17/24	BANK 2018-BNK14
Determination Date:	04/11/24
Next Distribution Date:	05/17/24
Record Date:	03/28/24	Commercial Mortgage Pass-Through Certificates
		Series 2018-BNK14


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	4		General Information Number	(212) 761-4000	[email protected]
Certificate Interest Reconciliation Detail	5		1585 Broadway \| New York, NY 10036 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	6
			Investor Relations		[email protected]
Bond / Collateral Reconciliation - Cash Flows	7
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	8	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	9-13		Tom Klump	(703) 302-8080	[email protected]
Mortgage Loan Detail (Part 1)	14-16		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	17-19	Special Servicer	Rialto Capital Advisors, LLC
Principal Prepayment Detail	20		General	(305) 229-6465
Historical Detail	21		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Delinquency Loan Detail	22	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	23		David Rodgers	(212) 310-9821
Specially Serviced Loan Detail - Part 1	24		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 2	25	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	26		Corporate Trust Services (CMBS)		[email protected];
Historical Liquidated Loan Detail	27				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	28
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	29
			Attention: CMBS Trustee	(302) 636-4140	[email protected]
Supplemental Notes	30
			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 30


				Certificate Distribution Detail

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

A-1	06035RAN6	3.277000%	53,700,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	06035RAP1	4.128000%	111,800,000.00	43,881,756.74	60,150.47	150,953.24	0.00	0.00	211,103.71	43,821,606.27	33.25%	30.00%
A-SB	06035RAQ9	4.185000%	46,900,000.00	41,444,366.09	1,051,780.97	144,537.23	0.00	0.00	1,196,318.20	40,392,585.12	33.25%	30.00%
A-3	06035RAR7	3.966000%	313,000,000.00	313,000,000.00	0.00	1,034,465.00	0.00	0.00	1,034,465.00	313,000,000.00	33.25%	30.00%
A-4	06035RAS5	4.231000%	391,921,000.00	391,921,000.00	0.00	1,381,848.13	0.00	0.00	1,381,848.13	391,921,000.00	33.25%	30.00%
A-S	06035RAU0	4.481000%	155,616,000.00	155,616,000.00	0.00	581,096.08	0.00	0.00	581,096.08	155,616,000.00	20.09%	18.13%
B	06035RAV8	4.738736%	47,505,000.00	47,505,000.00	0.00	187,594.69	0.00	0.00	187,594.69	47,505,000.00	16.07%	14.50%
C	06035RAW6	4.765736%	49,142,000.00	49,142,000.00	0.00	195,164.81	0.00	0.00	195,164.81	49,142,000.00	11.92%	10.75%
D	06035RAX4	3.000000%	32,761,000.00	32,761,000.00	0.00	81,902.50	0.00	0.00	81,902.50	32,761,000.00	9.14%	8.25%
E	06035RAZ9	3.000000%	24,571,000.00	24,571,000.00	0.00	61,427.50	0.00	0.00	61,427.50	24,571,000.00	7.07%	6.38%
F	06035RBB1	3.940000%	26,210,000.00	26,210,000.00	0.00	86,056.17	0.00	0.00	86,056.17	26,210,000.00	4.85%	4.38%
G	06035RBD7	3.940000%	13,104,000.00	13,104,000.00	0.00	43,024.80	0.00	0.00	43,024.80	13,104,000.00	3.74%	3.38%
H*	06035RBF2	3.940000%	44,228,600.00	44,228,600.00	0.00	130,026.79	0.00	0.00	130,026.79	44,228,600.00	0.00%	0.00%
V	06035RAK2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06035RAL0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2HRED5	4.765736%	68,971,505.34	62,283,406.54	58,522.71	246,555.71	0.00	0.00	305,078.42	62,224,883.83	0.00%	0.00%
Regular SubTotal			1,379,430,105.34	1,245,668,129.37	1,170,454.15	4,324,652.65	0.00	0.00	5,495,106.80	1,244,497,675.22


X-A	06035RBH8	0.647828%	917,321,000.00	790,247,122.83	0.00	426,620.41	0.00	0.00	426,620.41	789,135,191.39
X-B	06035RAT3	0.180732%	252,263,000.00	252,263,000.00	0.00	37,993.37	0.00	0.00	37,993.37	252,263,000.00
X-D	06035RAA4	1.765736%	57,332,000.00	57,332,000.00	0.00	84,360.96	0.00	0.00	84,360.96	57,332,000.00
X-F	06035RAC0	0.825736%	26,210,000.00	26,210,000.00	0.00	18,035.44	0.00	0.00	18,035.44	26,210,000.00
X-G	06035RAE6	0.825736%	13,104,000.00	13,104,000.00	0.00	9,017.03	0.00	0.00	9,017.03	13,104,000.00

									Certificate Distribution Detail continued to next page




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


				Certificate Distribution Detail

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

X-H	06035RAG1	0.825736%	44,228,600.00	44,228,600.00	0.00	30,434.27	0.00	0.00	30,434.27	44,228,600.00
Notional SubTotal		1,310,458,600.00	1,183,384,722.83	0.00	606,461.48	0.00	0.00	606,461.48	1,182,272,791.39

Deal Distribution Total				1,170,454.15	4,931,114.13	0.00	0.00	6,101,568.28

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




© 2021 Computershare. All rights reserved. Confidential.								Page 3 of 30


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06035RAN6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	06035RAP1	392.50229642	0.53801852	1.35020787	0.00000000	0.00000000	0.00000000	0.00000000	1.88822639	391.96427791
A-SB	06035RAQ9	883.67518316	22.42603348	3.08181727	0.00000000	0.00000000	0.00000000	0.00000000	25.50785075	861.24914968
A-3	06035RAR7	1,000.00000000	0.00000000	3.30500000	0.00000000	0.00000000	0.00000000	0.00000000	3.30500000	1,000.00000000
A-4	06035RAS5	1,000.00000000	0.00000000	3.52583334	0.00000000	0.00000000	0.00000000	0.00000000	3.52583334	1,000.00000000
A-S	06035RAU0	1,000.00000000	0.00000000	3.73416667	0.00000000	0.00000000	0.00000000	0.00000000	3.73416667	1,000.00000000
B	06035RAV8	1,000.00000000	0.00000000	3.94894622	0.00000000	0.00000000	0.00000000	0.00000000	3.94894622	1,000.00000000
C	06035RAW6	1,000.00000000	0.00000000	3.97144622	0.00000000	0.00000000	0.00000000	0.00000000	3.97144622	1,000.00000000
D	06035RAX4	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E	06035RAZ9	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
F	06035RBB1	1,000.00000000	0.00000000	3.28333346	0.00000000	0.00000000	0.00000000	0.00000000	3.28333346	1,000.00000000
G	06035RBD7	1,000.00000000	0.00000000	3.28333333	0.00000000	0.00000000	0.00000000	0.00000000	3.28333333	1,000.00000000
H	06035RBF2	1,000.00000000	0.00000000	2.93988030	0.34345311	18.20830187	0.00000000	0.00000000	2.93988030	1,000.00000000
V	06035RAK2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06035RAL0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2HRED5	903.03098697	0.84850562	3.57474741	0.01159174	0.62570477	0.00000000	0.00000000	4.42325303	902.18248135

Notional Certificates
X-A	06035RBH8	861.47283539	0.00000000	0.46507211	0.00000000	0.00000000	0.00000000	0.00000000	0.46507211	860.26068453
X-B	06035RAT3	1,000.00000000	0.00000000	0.15061016	0.00000000	0.00000000	0.00000000	0.00000000	0.15061016	1,000.00000000
X-D	06035RAA4	1,000.00000000	0.00000000	1.47144631	0.00000000	0.00000000	0.00000000	0.00000000	1.47144631	1,000.00000000
X-F	06035RAC0	1,000.00000000	0.00000000	0.68811293	0.00000000	0.00000000	0.00000000	0.00000000	0.68811293	1,000.00000000
X-G	06035RAE6	1,000.00000000	0.00000000	0.68811279	0.00000000	0.00000000	0.00000000	0.00000000	0.68811279	1,000.00000000
X-H	06035RAG1	1,000.00000000	0.00000000	0.68811290	0.00000000	0.00000000	0.00000000	0.00000000	0.68811290	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	03/01/24 - 03/30/24	30	0.00	150,953.24	0.00	150,953.24	0.00	0.00	0.00	150,953.24	0.00
A-SB	03/01/24 - 03/30/24	30	0.00	144,537.23	0.00	144,537.23	0.00	0.00	0.00	144,537.23	0.00
A-3	03/01/24 - 03/30/24	30	0.00	1,034,465.00	0.00	1,034,465.00	0.00	0.00	0.00	1,034,465.00	0.00
A-4	03/01/24 - 03/30/24	30	0.00	1,381,848.13	0.00	1,381,848.13	0.00	0.00	0.00	1,381,848.13	0.00
X-A	03/01/24 - 03/30/24	30	0.00	426,620.41	0.00	426,620.41	0.00	0.00	0.00	426,620.41	0.00
X-B	03/01/24 - 03/30/24	30	0.00	37,993.37	0.00	37,993.37	0.00	0.00	0.00	37,993.37	0.00
X-D	03/01/24 - 03/30/24	30	0.00	84,360.96	0.00	84,360.96	0.00	0.00	0.00	84,360.96	0.00
X-F	03/01/24 - 03/30/24	30	0.00	18,035.44	0.00	18,035.44	0.00	0.00	0.00	18,035.44	0.00
X-G	03/01/24 - 03/30/24	30	0.00	9,017.03	0.00	9,017.03	0.00	0.00	0.00	9,017.03	0.00
X-H	03/01/24 - 03/30/24	30	0.00	30,434.27	0.00	30,434.27	0.00	0.00	0.00	30,434.27	0.00
A-S	03/01/24 - 03/30/24	30	0.00	581,096.08	0.00	581,096.08	0.00	0.00	0.00	581,096.08	0.00
B	03/01/24 - 03/30/24	30	0.00	187,594.69	0.00	187,594.69	0.00	0.00	0.00	187,594.69	0.00
C	03/01/24 - 03/30/24	30	0.00	195,164.81	0.00	195,164.81	0.00	0.00	0.00	195,164.81	0.00
D	03/01/24 - 03/30/24	30	0.00	81,902.50	0.00	81,902.50	0.00	0.00	0.00	81,902.50	0.00
E	03/01/24 - 03/30/24	30	0.00	61,427.50	0.00	61,427.50	0.00	0.00	0.00	61,427.50	0.00
F	03/01/24 - 03/30/24	30	0.00	86,056.17	0.00	86,056.17	0.00	0.00	0.00	86,056.17	0.00
G	03/01/24 - 03/30/24	30	0.00	43,024.80	0.00	43,024.80	0.00	0.00	0.00	43,024.80	0.00
H	03/01/24 - 03/30/24	30	787,551.46	145,217.24	0.00	145,217.24	15,190.45	0.00	0.00	130,026.79	805,327.70
RR Interest	03/01/24 - 03/30/24	30	42,188.75	247,355.20	0.00	247,355.20	799.50	0.00	0.00	246,555.71	43,155.80
Totals			829,740.21	4,947,104.07	0.00	4,947,104.07	15,989.95	0.00	0.00	4,931,114.13	848,483.50




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


	Additional Information
Total Available Distribution Amount (1)	6,101,568.28
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,968,152.92	Master Servicing Fee	13,363.24
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,348.24
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	535.95
ARD Interest	0.00	Operating Advisor Fee	1,275.57
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	235.82
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,968,152.92	Total Fees	21,048.83

Principal		Expenses/Reimbursements
Scheduled Principal	1,170,454.15	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	13,443.97
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)	2,545.98
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	1,170,454.15	Total Expenses/Reimbursements	15,989.95

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,931,114.13
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	1,170,454.15
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	6,101,568.28
Total Funds Collected	6,138,607.07	Total Funds Distributed	6,138,607.06

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	1,245,668,130.83	1,245,668,130.83	Beginning Certificate Balance	1,245,668,129.37
(-) Scheduled Principal Collections	1,170,454.15	1,170,454.15	(-) Principal Distributions	1,170,454.15
(-) 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	1,244,497,676.68	1,244,497,676.68	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	1,247,452,951.32	1,247,452,951.32	Ending Certificate Balance	1,244,497,675.22
Ending Actual Collateral Balance	1,246,342,870.47	1,246,342,870.47



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(1.46)
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	(1.46)
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	4.77%
				UC / (OC) Interest	(0.01)
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance						Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	9,141,842.12	0.73%	53	5.1550	NAP	Defeased	1	9,141,842.12	0.73%	53	5.1550	NAP
	10,000,000 or less	30	130,134,291.69	10.46%	51	4.7426	1.553321	1.40 or less	25	300,739,370.72	24.17%	43	5.0076	1.189404
10,000,001 to 20,000,000	15	229,485,962.15	18.44%	51	4.6648	2.094335	1.41 to 1.60	5	99,403,973.39	7.99%	51	4.8719	1.509807
20,000,001 to 30,000,000	2	56,954,479.46	4.58%	50	4.2749	2.133380	1.61 to 1.80	4	120,116,622.83	9.65%	52	4.5583	1.777261
30,000,001 to 40,000,000	5	180,066,386.23	14.47%	52	4.8001	1.869094	1.81 to 2.00	5	140,124,702.39	11.26%	51	4.8791	1.887612
40,000,001 to 55,000,000	7	341,060,522.13	27.41%	44	4.5814	2.031784	2.01 to 2.20	6	131,795,932.05	10.59%	52	4.3832	2.098323
	55,000,001 or greater	4	297,654,192.90	23.92%	52	4.5805	2.036574	2.21 or greater	18	443,175,233.18	35.61%	51	4.3375	2.657351
	Totals	64	1,244,497,676.68	100.00%	49	4.6352	1.973105	Totals	64	1,244,497,676.68	100.00%	49	4.6352	1.973105
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	1	9,141,842.12	0.73%	53	5.1550	NAP	Texas	9	24,720,813.17	1.99%	53	4.7116	1.774954
Arizona	5	80,108,359.34	6.44%	52	4.6971	2.374580	Utah	1	2,873,236.95	0.23%	52	4.9800	3.005900
California	11	218,976,709.92	17.60%	52	4.7734	2.020261	Washington	1	1,437,821.00	0.12%	53	4.4200	2.101600
Connecticut	1	2,761,106.67	0.22%	53	4.4850	1.506500	Washington, DC	2	4,585,915.47	0.37%	51	4.2850	1.789500
Florida	12	158,790,582.88	12.76%	51	4.3189	2.136552	Wisconsin	1	2,893,073.00	0.23%	53	5.1500	1.289900
Georgia	3	21,706,537.33	1.74%	51	4.9856	1.534737	Totals	128	1,244,497,676.68	100.00%	49	4.6352	1.973105
Hawaii	1	46,128,006.62	3.71%	(7)	5.7200	1.399600
									Property Type³
Illinois	6	89,918,670.13	7.23%	52	4.9230	1.469307
Indiana	1	11,111,957.57	0.89%	49	5.1500	1.547800		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Iowa	2	6,999,439.61	0.56%	53	5.2254	1.434683		Properties	Balance	Agg. Bal.			DSCR¹
Kansas	4	6,779,036.00	0.54%	53	5.1500	1.289900	Defeased	1	9,141,842.12	0.73%	53	5.1550	NAP
Maine	1	2,539,271.00	0.20%	53	4.4200	2.101600	Lodging	32	215,122,536.95	17.29%	39	5.0919	1.818300
Maryland	2	3,543,587.00	0.28%	53	5.1500	1.289900	Mixed Use	5	30,843,806.24	2.48%	51	4.5004	2.036435
Massachusetts	1	12,880,281.63	1.03%	51	4.2850	1.789500	Mobile Home Park	2	2,433,125.86	0.20%	51	5.5910	2.137100
Michigan	4	18,655,702.00	1.50%	52	4.3585	2.136118	Multi-Family	20	139,224,789.99	11.19%	52	4.6306	1.276232
Minnesota	2	25,467,000.00	2.05%	52	4.6766	2.116347	Office	11	287,452,170.58	23.10%	52	4.5918	1.927795
Mississippi	1	3,868,844.00	0.31%	53	5.1500	1.289900	Retail	44	513,995,654.73	41.30%	51	4.4725	2.182014
Missouri	6	22,073,410.65	1.77%	53	4.9566	1.400816	Self Storage	13	46,283,749.97	3.72%	53	4.5403	1.821354
New Jersey	3	85,231,790.44	6.85%	53	4.8051	1.881263	Totals	128	1,244,497,676.68	100.00%	49	4.6352	1.973105
New York	24	250,093,795.36	20.10%	51	4.0466	2.159276
North Carolina	5	9,331,989.00	0.75%	53	4.8294	2.585104
Ohio	6	35,742,924.63	2.87%	51	5.0662	1.589056
Oklahoma	2	3,286,805.00	0.26%	53	5.1500	1.289900
Pennsylvania	6	52,775,012.49	4.24%	52	4.9885	1.579270
Tennessee	4	30,074,155.46	2.42%	49	4.7955	1.857636

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




© 2021 Computershare. All rights reserved. Confidential.										Page 10 of 30


				Current Mortgage Loan and Property Stratification



			Note Rate						Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	9,141,842.12	0.73%	53	5.1550	NAP	Defeased	1	9,141,842.12	0.73%	53	5.1550	NAP
	4.4999% or less	27	505,989,542.30	40.66%	51	4.1726	2.223435	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9999%	24	486,647,394.88	39.10%	52	4.7825	1.950856	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	12	242,718,897.38	19.50%	40	5.2849	1.506144	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	64	1,244,497,676.68	100.00%	49	4.6352	1.973105	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	63	1,235,355,834.56	99.27%	49	4.6314	1.975126
								Totals	64	1,244,497,676.68	100.00%	49	4.6352	1.973105
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		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	9,141,842.12	0.73%	53	5.1550	NAP	Defeased	1	9,141,842.12	0.73%	53	5.1550	NAP
	61 months or less	63	1,235,355,834.56	99.27%	49	4.6314	1.975126	Interest Only	24	740,049,700.00	59.47%	52	4.4668	2.173706
62 months to 71 months	0	0.00	0.00%	0	0.0000	0.000000	296 months or less	34	475,480,953.33	38.21%	46	4.8962	1.712809
	72 months or greater	0	0.00	0.00%	0	0.0000	0.000000	297 months to 300 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	64	1,244,497,676.68	100.00%	49	4.6352	1.973105	301 months to 478 months	5	19,825,181.23	1.59%	53	4.4236	0.853718
								479 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	64	1,244,497,676.68	100.00%	49	4.6352	1.973105
(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 30


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI					Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	1	9,141,842.12	0.73%	53	5.1550	NAP			No outstanding loans in this group
Underwriter's Information	3	74,021,917.22	5.95%	51	4.0347	2.739664
	12 months or less	43	1,055,716,312.84	84.83%	49	4.6803	1.974205
	13 months to 24 months	15	95,643,874.15	7.69%	53	4.5246	1.356359
	25 months or greater	2	9,973,730.35	0.80%	52	4.9009	2.332148
	Totals	64	1,244,497,676.68	100.00%	49	4.6352	1.973105
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


						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	300801824	RT	New York	NY	Actual/360	3.871%	333,366.25	0.00	0.00	N/A	07/01/28	--	100,000,000.00	100,000,000.00	04/01/24
2	310731012	RT	Aventura	FL	Actual/360	4.121%	177,442.71	0.00	0.00	N/A	07/01/28	--	50,000,000.00	50,000,000.00	04/01/24
2A	310946572				Actual/360	4.121%	177,442.71	0.00	0.00	N/A	07/01/28	--	50,000,000.00	50,000,000.00	04/01/24
3	310945548	OF	Saddle Brook	NJ	Actual/360	4.825%	313,510.26	0.00	0.00	N/A	09/11/28	--	75,450,000.00	75,450,000.00	04/11/24
5	310946687	LO	Various	Various	Actual/360	5.150%	288,256.94	0.00	0.00	N/A	09/11/28	--	65,000,000.00	65,000,000.00	04/11/24
6	1853052	OF	Downers Grove	IL	Actual/360	4.850%	239,295.99	93,149.86	0.00	N/A	08/01/28	--	57,297,342.76	57,204,192.90	04/01/24
7	300801830	RT	Various	Various	Actual/360	4.420%	195,768.09	0.00	0.00	N/A	09/01/28	--	51,435,200.00	51,435,200.00	04/01/24
8	1853712	MF	Tracy	CA	Actual/360	4.780%	207,863.61	0.00	0.00	N/A	08/01/28	--	50,500,000.00	50,500,000.00	04/01/24
9	453011949	Various Various	Various	Actual/360	4.285%	169,652.74	0.00	0.00	N/A	07/07/28	--	45,978,082.78	45,978,082.78	04/07/24
9A	453011973				Actual/360	4.285%	14,840.32	0.00	0.00	N/A	07/07/28	--	4,021,917.22	4,021,917.22	04/07/24
10	310946156	OF	New York	NY	Actual/360	3.768%	97,340.00	0.00	0.00	N/A	06/11/28	--	30,000,000.00	30,000,000.00	04/11/24
10A	310946157				Actual/360	3.768%	64,893.33	0.00	0.00	N/A	06/11/28	--	20,000,000.00	20,000,000.00	04/11/24
11	300801790	LO	Phoenix	AZ	Actual/360	4.696%	190,413.48	68,785.23	0.00	N/A	07/01/28	--	47,088,017.96	47,019,232.73	04/01/24
12	310946337	LO	Hilo	HI	Actual/360	5.720%	227,517.93	63,316.30	0.00	N/A	09/11/23	--	46,191,322.92	46,128,006.62	11/11/21
13	300801831	SS	Various	Various	Actual/360	4.485%	147,559.18	96,632.64	0.00	09/01/28	09/01/43	--	38,207,145.66	38,110,513.02	04/01/24
14	320491114	OF	Los Angeles	CA	Actual/360	4.465%	153,794.44	0.00	0.00	N/A	09/01/28	--	40,000,000.00	40,000,000.00	04/01/24
15	1751324	RT	Bridgeville	PA	Actual/360	5.190%	157,394.40	40,063.19	0.00	N/A	08/01/28	--	35,217,839.77	35,177,776.58	04/01/24
16	453011912	RT	Chino Hills	CA	Actual/360	5.175%	155,968.75	0.00	0.00	N/A	06/01/28	--	35,000,000.00	35,000,000.00	04/01/24
17	453011978	LO	Various	Various	Actual/360	4.755%	130,332.41	52,349.65	0.00	N/A	09/01/28	--	31,830,446.28	31,778,096.63	04/01/24
18	310945579	RT	Franklin	TN	30/360	4.839%	108,892.40	49,215.18	0.00	N/A	05/11/28	--	27,003,694.64	26,954,479.46	04/11/24
19	453011954	OF	New York	NY	Actual/360	3.585%	9,828.60	426,069.80	0.00	N/A	08/08/24	--	3,183,783.47	2,757,713.67	04/08/24
20	470110810	MF	New York	NY	Actual/360	4.380%	70,997.83	28,918.21	0.00	N/A	09/01/28	--	18,823,994.87	18,795,076.66	04/01/24
21	310945432	OF	San Diego	CA	Actual/360	4.670%	77,964.68	0.00	0.00	N/A	08/11/28	--	19,387,500.00	19,387,500.00	04/11/24
22	1852377	RT	Encino	CA	Actual/360	4.665%	74,316.04	0.00	0.00	N/A	07/01/28	--	18,500,000.00	18,500,000.00	04/01/24
23	310945085	RT	Jacksonville	FL	Actual/360	4.605%	73,161.94	0.00	0.00	N/A	07/11/28	--	18,450,000.00	18,450,000.00	04/11/24
24	320491124	RT	Cincinnati	OH	Actual/360	5.280%	72,202.96	24,287.16	0.00	N/A	05/01/28	--	15,880,415.76	15,856,128.60	04/01/24
25	310944346	LO	Roseville	CA	Actual/360	4.970%	69,990.85	20,957.39	0.00	N/A	08/11/28	--	16,354,064.03	16,333,106.64	04/11/24
26	310942574	RT	Schaumburg	IL	Actual/360	4.885%	68,075.16	18,284.75	0.00	N/A	09/11/28	--	16,183,218.46	16,164,933.71	04/11/24




© 2021 Computershare. All rights reserved. Confidential.										Page 14 of 30


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
27	300801826	OF	Peoria	AZ	Actual/360	4.706%	54,448.50	15,888.77	0.00	N/A	08/01/28	--	13,436,147.74	13,420,258.97	04/01/24
28	1852503	RT	Sterling Heights	MI	Actual/360	4.335%	50,394.38	0.00	0.00	N/A	07/01/28	--	13,500,000.00	13,500,000.00	04/01/24
29	320491129	RT	Coon Rapids	MN	Actual/360	4.750%	53,173.61	0.00	0.00	N/A	08/01/28	--	13,000,000.00	13,000,000.00	04/01/24
30	320491130	RT	Arden Hills	MN	Actual/360	4.600%	49,383.17	0.00	0.00	N/A	08/01/28	--	12,467,000.00	12,467,000.00	04/01/24
31	1852253	OF	San Francisco	CA	Actual/360	5.141%	53,123.67	0.00	0.00	N/A	08/01/28	--	12,000,000.00	12,000,000.00	04/01/24
32	610944439	RT	Avon	IN	Actual/360	5.150%	49,350.17	16,172.98	0.00	N/A	05/11/28	--	11,128,130.55	11,111,957.57	04/11/24
33	470108590	MF	Briarwood	NY	Actual/360	4.520%	40,868.33	0.00	0.00	N/A	09/01/28	--	10,500,000.00	10,500,000.00	04/01/24
34	300801781	LO	Newnan	GA	Actual/360	4.930%	37,722.27	21,606.76	0.00	N/A	06/01/28	--	8,885,701.09	8,864,094.33	04/01/24
35	1852167	MF	New Albany	OH	Actual/360	4.985%	40,665.69	12,924.84	0.00	N/A	09/01/28	--	9,473,355.07	9,460,430.23	04/01/24
36	310945364	LO	Raleigh	NC	Actual/360	5.155%	40,643.00	13,990.43	0.00	N/A	09/11/28	--	9,155,832.55	9,141,842.12	04/11/24
37	320491137	RT	Mesa	AZ	Actual/360	4.680%	39,732.48	11,726.57	0.00	N/A	08/01/28	--	9,859,176.90	9,847,450.33	04/01/24
38	1852981	OF	Chamblee	GA	Actual/360	4.975%	39,616.55	0.00	0.00	N/A	07/01/28	--	9,247,500.00	9,247,500.00	04/01/24
39	1853370	MF	Chicago	IL	Actual/360	5.285%	34,775.54	10,683.09	0.00	N/A	07/01/28	--	7,641,342.61	7,630,659.52	03/01/24
40	300801783	OF	Beavercreek	OH	Actual/360	4.987%	31,215.25	11,666.94	0.00	N/A	06/01/28	--	7,268,891.74	7,257,224.80	04/01/24
41	320491141	MU	Kissimmee	FL	Actual/360	5.101%	30,747.69	0.00	0.00	N/A	08/01/28	--	7,000,000.00	7,000,000.00	04/01/24
42	470110640	MF	Rockville Centre	NY	Actual/360	4.400%	24,213.79	5,699.17	0.00	N/A	09/01/28	--	6,390,736.99	6,385,037.82	04/01/24
43	320491143	RT	Chandler	AZ	Actual/360	4.867%	24,010.72	8,003.44	0.00	N/A	09/01/28	--	5,729,076.01	5,721,072.57	04/01/24
44	470110670	MF	Forest Hills	NY	Actual/360	4.470%	20,428.91	4,638.72	0.00	N/A	09/01/28	--	5,307,358.40	5,302,719.68	04/01/24
45	410945661	SS	Various	NC	Actual/360	4.700%	21,450.28	0.00	0.00	N/A	09/11/28	--	5,300,000.00	5,300,000.00	04/11/24
46	470110570	MF	Jamaica	NY	Actual/360	4.370%	16,011.37	3,844.46	0.00	N/A	08/01/28	--	4,254,884.51	4,251,040.05	04/01/24
47	320491147	RT	Deer Park	TX	Actual/360	5.170%	16,987.95	4,081.53	0.00	N/A	07/01/28	--	3,815,850.25	3,811,768.72	04/01/24
48	470110360	MF	Hewlett	NY	Actual/360	4.310%	11,700.29	5,640.77	0.00	N/A	08/01/28	--	3,152,537.79	3,146,897.02	04/01/24
49	470110300	MF	Yonkers	NY	Actual/360	4.430%	11,363.87	5,219.77	0.00	N/A	08/01/28	--	2,978,950.12	2,973,730.35	04/01/24
50	470110200	MF	Bronx	NY	Actual/360	4.340%	10,627.95	5,034.58	0.00	N/A	09/01/28	--	2,843,809.14	2,838,774.56	04/01/24
51	410946083	SS	Riverdale	UT	Actual/360	4.980%	12,335.11	3,197.29	0.00	N/A	08/11/28	--	2,876,434.24	2,873,236.95	04/11/24
52	470110000	MF	New York	NY	Actual/360	4.340%	9,430.61	4,491.63	0.00	N/A	08/01/28	--	2,523,427.80	2,518,936.17	04/01/24
53	470110050	MF	Rego Park	NY	Actual/360	4.370%	10,160.25	0.00	0.00	N/A	08/01/28	--	2,700,000.00	2,700,000.00	04/01/24
54	470109860	MF	New York	NY	Actual/360	4.310%	9,025.94	4,351.45	0.00	N/A	08/01/28	--	2,431,957.64	2,427,606.19	04/01/24




© 2021 Computershare. All rights reserved. Confidential.										Page 15 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

300801794

Various

Actual/360

5.591%

11,730.91

3,467.15

0.00

N/A

07/01/28

2,436,593.01

2,433,125.86

04/01/24

470110460

Bronx

Actual/360

4.420%

8,602.75

3,945.83

0.00

N/A

09/01/28

2,260,247.81

2,256,301.98

04/01/24

470109780

Belle Harbor

Actual/360

4.450%

9,076.61

2,082.24

0.00

N/A

09/01/28

2,368,668.42

2,366,586.18

04/01/24

470110130

Bayside

Actual/360

4.350%

6,088.21

2,872.40

0.00

N/A

09/01/28

1,625,328.29

1,622,455.89

04/01/24

300801822

Various Pittsburgh

Actual/360

5.393%

7,299.38

2,323.38

0.00

N/A

07/01/28

1,571,797.29

1,569,473.91

04/01/24

470109980

Freeport

Actual/360

4.470%

5,855.07

1,329.49

0.00

N/A

09/01/28

1,521,126.99

1,519,797.50

04/01/24

470110160

New York

Actual/360

4.420%

4,122.23

1,901.09

0.00

N/A

08/01/28

1,083,056.65

1,081,155.56

04/01/24

470110480

New York

Actual/360

4.510%

3,686.42

1,640.02

0.00

N/A

08/01/28

949,224.65

947,584.63

04/01/24

Totals

4,968,152.92

1,170,454.15

0.00

1,245,668,130.83

1,244,497,676.68

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 16 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	19,728,145.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	142,125,035.00	116,592,086.80	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	7,743,732.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	22,061,788.06	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	6,279,954.74	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,064,891.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	4,445,514.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	44,107,633.36	01/01/23	09/30/23	--	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
10	29,670,426.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	8,297,618.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	7,520,027.90	2,965,004.00	01/01/23	06/30/23	06/13/22	0.00	177,064.31	290,350.16	8,329,179.11	1,091,688.87	0.00
13	4,483,544.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	4,516,443.00	2,478,973.47	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
15	3,685,059.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	9,073,590.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	3,261,018.00	01/01/23	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
18	18,930,044.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	23,139,162.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,104,408.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	2,110,657.37	1,316,835.24	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
22	2,039,247.00	1,690,042.00	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
23	2,206,643.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	3,641,483.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	2,923,315.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	2,004,636.00	1,503,434.75	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
27	1,947,449.69	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,548,592.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,446,564.40	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,480,715.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,382,697.00	1,004,001.90	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,295,879.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	456,715.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,325,645.24	1,548,738.07	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
35	970,797.71	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	1,381,896.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	600,916.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	661,929.73	494,260.98	01/01/23	09/30/23	--	0.00	0.00	45,425.73	45,425.73	8,892.87	0.00
40	777,452.00	244,012.00	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1,102,957.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	233,624.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	662,618.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	257,265.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	886,722.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	433,904.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	329,786.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	262,642.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	178,928.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	217,456.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	484,987.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	146,795.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	53,890.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	336,866.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
55	394,759.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
56	21,209.33	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
57	(26,856.30)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	138,896.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
59	151,638.94	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	105,420.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	32,614.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	3,441.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	354,482,185.57	177,206,040.57				0.00	177,064.31	335,775.89	8,374,604.84	1,100,581.74	0.00




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


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




© 2021 Computershare. All rights reserved. Confidential.			Page 20 of 30


								Historical Detail

						Delinquencies¹							Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications			Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance		#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
04/17/24	0	0.00	0	0.00	0	0.00	0	0.00	1	46,128,006.62	0	0.00		0	0.00	0	0.00	4.635229%	4.599459%	49
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	4.635009%	4.599229%	50
02/16/24	1	7,282,517.83	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.634818%	4.604450%	51
01/18/24	1	7,294,076.62	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.634600%	4.592399%	52
12/15/23	1	7,305,585.99	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.634382%	4.592167%	53
11/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.634179%	4.593412%	54
10/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.633963%	4.593183%	55
09/15/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.633762%	4.592968%	56
08/17/23	0	0.00	0	0.00	1	46,654,707.97	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.633544%	4.592736%	57
07/17/23	0	0.00	0	0.00	1	46,715,442.69	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.633324%	4.592504%	58
06/16/23	0	0.00	0	0.00	1	46,783,276.63	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.633117%	4.592282%	59
05/17/23	0	0.00	0	0.00	1	46,843,381.18	0	0.00	0	0.00	0	0.00		0	0.00	0	0.00	4.632898%	4.592050%	60
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

310946337

11/11/21

290,350.16

8,329,179.11

1,104,309.36

47,962,517.38

06/04/20

02/23/24

1853370

03/01/24

45,425.73

8,892.87

7,641,342.58

Totals

335,775.89

8,374,604.84

1,113,202.23

55,603,859.96

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 22 of 30


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing	REO/Foreclosure

Past Maturity		46,128,007	0	0			46,128,007
0 - 6 Months		2,757,714	2,757,714	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	1,157,501,443	1,157,501,443	0			0
> 60 Months		38,110,513	38,110,513	0			0




Historical Delinquency Information

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

Apr-24	1,244,497,677	1,198,369,670	0	0		0	46,128,007
Mar-24	1,245,668,131	1,199,476,808	0	0	46,191,323	0
Feb-24	1,246,958,774	1,193,407,296	7,282,518	0	46,268,960	0
Jan-24	1,248,119,896	1,194,494,234	7,294,077	0	46,331,585	0
Dec-23	1,249,276,642	1,195,577,152	7,305,586	0	46,393,904	0
Nov-23	1,250,491,741	1,204,028,478	0	0	46,463,263	0
Oct-23	1,251,639,522	1,205,114,586	0	0	46,524,936	0
Sep-23	1,252,845,966	1,206,252,292	0	0	46,593,674	0
Aug-23	1,253,967,131	1,207,312,423	0	0	46,654,708	0
Jul-23	1,255,054,308	1,208,338,865	0	0	46,715,443	0
Jun-23	1,256,190,663	1,209,407,387	0	0	46,783,277	0
May-23	1,257,265,563	1,210,422,181	0	0	46,843,381	0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.				Page 23 of 30


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
12	310946337	46,128,006.62	47,962,517.38	64,000,000.00	06/01/22	2,442,409.00	1.39960	06/30/23	09/11/23	292
40	300801783	7,257,224.80	7,257,224.79	12,200,000.00	04/03/18	165,386.00	0.64270	06/30/23	06/01/28	289
Totals		53,385,231.42	55,219,742.17	76,200,000.00		2,607,795.00




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
12	310946337	LO	HI	06/04/20	7




40	300801783	OF	OH	11/30/23	13




1 Property Type Codes					2 Resolution Strategy Code
HC - Health Care		MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family		SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail		SF - Single Family Rental	98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial		OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities		CH - Cooperative Housing	ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.				Page 25 of 30


				Modified Loan Detail
		Pre-Modification	Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
16	453011912	35,000,000.00	5.17500%	35,000,000.00	5.17500%	8	10/29/20	06/01/20	--
17	453011978	33,806,081.98	4.75500%	33,806,081.98	4.75500%	8	06/03/20	05/01/20	--
17	453011978	0.00	4.75500%	0.00	4.75500%	8	04/21/23	05/01/20	--
18	310945579	28,943,052.90	4.83900%	28,943,052.90	4.83900%	10	07/08/20	06/11/20	08/11/20
18	310945579	0.00	4.83900%	0.00	4.83900%	10	12/29/21	12/29/21	01/11/22
18	310945579	0.00	4.83900%	0.00	4.83900%	10	01/11/22	12/29/21	12/29/21
34	300801781	9,762,471.05	4.93000%	9,762,471.05	4.93000%	10	07/27/20	08/01/20	09/11/20
34	300801781	0.00	4.93000%	0.00	4.93000%	10	09/11/20	08/01/20	07/27/20
Totals		78,568,553.03		78,568,553.03
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 26 of 30


			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 27 of 30


			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 28 of 30


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees								Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
12	0.00	0.00	9,943.97	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	0.00	0.00	1,581.08	0.00	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	0.00	0.00	964.90	0.00	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	13,443.97	0.00	2,545.98	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.			Collateral Shortfall Total	15,989.95




© 2021 Computershare. All rights reserved. Confidential.									Page 29 of 30


Supplemental Notes
Risk Retention
Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com, specifically under the "Risk Retention" tab for the BANK 2018-BNK14 transaction, certain information
provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.




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

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format