Bank 2018-BNK14

10/31/2024 | Press release | Distributed by Public on 10/31/2024 13:07

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

BANK 2018-BNK14

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

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

39,483,239.47

64,704.63

135,822.34

0.00

0.00

200,526.97

39,418,534.84

33.57%

30.00%

A-SB

06035RAQ9

4.185000%

46,900,000.00

34,371,407.05

738,702.46

119,870.28

0.00

0.00

858,572.74

33,632,704.59

33.57%

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

33.57%

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

33.57%

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

20.28%

18.13%

B

06035RAV8

4.591343%

47,505,000.00

47,505,000.00

0.00

181,759.77

0.00

0.00

181,759.77

47,505,000.00

16.23%

14.50%

C

06035RAW6

4.618343%

49,142,000.00

49,142,000.00

0.00

189,128.82

0.00

0.00

189,128.82

49,142,000.00

12.03%

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

9.23%

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

7.13%

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

4.90%

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

3.78%

3.38%

H*

06035RBF2

3.940000%

44,228,600.00

44,228,600.00

0.00

113,476.70

0.00

0.00

113,476.70

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

4.618343%

68,971,505.34

61,679,644.63

42,284.58

235,710.88

0.00

0.00

277,995.46

61,637,360.05

0.00%

0.00%

Regular SubTotal

1,379,430,105.34

1,233,592,891.15

845,691.67

4,245,588.97

0.00

0.00

5,091,280.64

1,232,747,199.48

X-A

06035RBH8

0.501102%

917,321,000.00

778,775,646.52

0.00

325,204.84

0.00

0.00

325,204.84

777,972,239.43

X-B

06035RAT3

0.089808%

252,263,000.00

252,263,000.00

0.00

18,879.44

0.00

0.00

18,879.44

252,263,000.00

X-D

06035RAA4

1.618343%

57,332,000.00

57,332,000.00

0.00

77,319.01

0.00

0.00

77,319.01

57,332,000.00

X-F

06035RAC0

0.678343%

26,210,000.00

26,210,000.00

0.00

14,816.13

0.00

0.00

14,816.13

26,210,000.00

X-G

06035RAE6

0.678343%

13,104,000.00

13,104,000.00

0.00

7,407.50

0.00

0.00

7,407.50

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

0.678343%

44,228,600.00

44,228,600.00

0.00

25,001.78

0.00

0.00

25,001.78

44,228,600.00

Notional SubTotal

1,310,458,600.00

1,171,913,246.52

0.00

468,628.70

0.00

0.00

468,628.70

1,171,109,839.43

Deal Distribution Total

845,691.67

4,714,217.67

0.00

0.00

5,559,909.34

*

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

353.15956592

0.57875340

1.21486887

0.00000000

0.00000000

0.00000000

0.00000000

1.79362227

352.58081252

A-SB

06035RAQ9

732.86582196

15.75058550

2.55586951

0.00000000

0.00000000

0.00000000

0.00000000

18.30645501

717.11523646

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

3.82611872

0.00000000

0.00000000

0.00000000

0.00000000

3.82611872

1,000.00000000

C

06035RAW6

1,000.00000000

0.00000000

3.84861870

0.00000000

0.00000000

0.00000000

0.00000000

3.84861870

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

2.56568600

0.71764740

22.99272484

0.00000000

0.00000000

2.56568600

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

894.27719934

0.61307318

3.41751103

0.02422102

0.79003452

0.00000000

0.00000000

4.03058420

893.66412617

Notional Certificates

X-A

06035RBH8

848.96742418

0.00000000

0.35451586

0.00000000

0.00000000

0.00000000

0.00000000

0.35451586

848.09160526

X-B

06035RAT3

1,000.00000000

0.00000000

0.07484031

0.00000000

0.00000000

0.00000000

0.00000000

0.07484031

1,000.00000000

X-D

06035RAA4

1,000.00000000

0.00000000

1.34861875

0.00000000

0.00000000

0.00000000

0.00000000

1.34861875

1,000.00000000

X-F

06035RAC0

1,000.00000000

0.00000000

0.56528539

0.00000000

0.00000000

0.00000000

0.00000000

0.56528539

1,000.00000000

X-G

06035RAE6

1,000.00000000

0.00000000

0.56528541

0.00000000

0.00000000

0.00000000

0.00000000

0.56528541

1,000.00000000

X-H

06035RAG1

1,000.00000000

0.00000000

0.56528536

0.00000000

0.00000000

0.00000000

0.00000000

0.56528536

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

09/01/24 - 09/30/24

30

0.00

135,822.34

0.00

135,822.34

0.00

0.00

0.00

135,822.34

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

119,870.28

0.00

119,870.28

0.00

0.00

0.00

119,870.28

0.00

A-3

09/01/24 - 09/30/24

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

09/01/24 - 09/30/24

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

09/01/24 - 09/30/24

30

0.00

325,204.84

0.00

325,204.84

0.00

0.00

0.00

325,204.84

0.00

X-B

09/01/24 - 09/30/24

30

0.00

18,879.44

0.00

18,879.44

0.00

0.00

0.00

18,879.44

0.00

X-D

09/01/24 - 09/30/24

30

0.00

77,319.01

0.00

77,319.01

0.00

0.00

0.00

77,319.01

0.00

X-F

09/01/24 - 09/30/24

30

0.00

14,816.13

0.00

14,816.13

0.00

0.00

0.00

14,816.13

0.00

X-G

09/01/24 - 09/30/24

30

0.00

7,407.50

0.00

7,407.50

0.00

0.00

0.00

7,407.50

0.00

X-H

09/01/24 - 09/30/24

30

0.00

25,001.78

0.00

25,001.78

0.00

0.00

0.00

25,001.78

0.00

A-S

09/01/24 - 09/30/24

30

0.00

581,096.08

0.00

581,096.08

0.00

0.00

0.00

581,096.08

0.00

B

09/01/24 - 09/30/24

30

0.00

181,759.77

0.00

181,759.77

0.00

0.00

0.00

181,759.77

0.00

C

09/01/24 - 09/30/24

30

0.00

189,128.82

0.00

189,128.82

0.00

0.00

0.00

189,128.82

0.00

D

09/01/24 - 09/30/24

30

0.00

81,902.50

0.00

81,902.50

0.00

0.00

0.00

81,902.50

0.00

E

09/01/24 - 09/30/24

30

0.00

61,427.50

0.00

61,427.50

0.00

0.00

0.00

61,427.50

0.00

F

09/01/24 - 09/30/24

30

0.00

86,056.17

0.00

86,056.17

0.00

0.00

0.00

86,056.17

0.00

G

09/01/24 - 09/30/24

30

0.00

43,024.80

0.00

43,024.80

0.00

0.00

0.00

43,024.80

0.00

H

09/01/24 - 09/30/24

30

981,971.35

145,217.24

0.00

145,217.24

31,740.54

0.00

0.00

113,476.70

1,016,936.03

RR Interest

09/01/24 - 09/30/24

30

52,616.81

237,381.44

0.00

237,381.44

1,670.56

0.00

0.00

235,710.88

54,489.87

Totals

1,034,588.16

4,747,628.77

0.00

4,747,628.77

33,411.10

0.00

0.00

4,714,217.67

1,071,425.90

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 30

Additional Information

Total Available Distribution Amount (1)

5,559,909.34

(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

4,767,574.36

Master Servicing Fee

12,574.85

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,117.25

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

514.00

ARD Interest

0.00

Operating Advisor Fee

1,223.31

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

226.16

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

4,767,574.36

Total Fees

19,945.57

Principal

Expenses/Reimbursements

Scheduled Principal

845,691.67

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

17,825.15

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

13,039.97

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

845,691.67

Total Expenses/Reimbursements

33,411.10

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

4,714,217.67

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

845,691.67

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

5,559,909.34

Total Funds Collected

5,613,266.03

Total Funds Distributed

5,613,266.01

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 30

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

1,233,592,892.61

1,233,592,892.61

Beginning Certificate Balance

1,233,592,891.15

(-) Scheduled Principal Collections

845,691.67

845,691.67

(-) Principal Distributions

845,691.67

(-) 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

1,232,747,200.94

1,232,747,200.94

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

1,234,843,162.93

1,234,843,162.93

Ending Certificate Balance

1,232,747,199.48

Ending Actual Collateral Balance

1,234,034,003.09

1,234,034,003.09

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

4.62%

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

9,052,626.44

0.73%

47

5.1550

NAP

Defeased

1

9,052,626.44

0.73%

47

5.1550

NAP

10,000,000 or less

28

122,244,265.57

9.92%

46

4.7813

1.481387

1.40 or less

20

212,320,454.59

17.22%

46

4.8515

1.133693

10,000,001 to 20,000,000

15

228,643,277.46

18.55%

45

4.6641

2.108085

1.41 to 1.60

5

127,813,119.95

10.37%

46

4.9605

1.525788

20,000,001 to 30,000,000

2

56,654,992.58

4.60%

44

4.2719

2.122279

1.61 to 1.80

6

125,555,146.32

10.18%

46

4.7787

1.741255

30,000,001 to 40,000,000

5

178,873,567.40

14.51%

46

4.8006

1.795047

1.81 to 2.00

7

163,104,065.30

13.23%

29

4.9571

1.932588

40,000,001 to 55,000,000

7

340,214,691.51

27.60%

38

4.5799

2.136364

2.01 to 2.20

7

219,514,331.60

17.81%

46

4.5506

2.112881

55,000,001 or greater

4

297,063,779.98

24.10%

46

4.5800

2.067879

2.21 or greater

16

375,387,456.74

30.45%

45

4.2590

2.696316

Totals

62

1,232,747,200.94

100.00%

44

4.6376

1.996288

Totals

62

1,232,747,200.94

100.00%

44

4.6376

1.996288

(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

9,052,626.44

0.73%

47

5.1550

NAP

Texas

9

24,441,113.63

1.98%

47

4.7122

1.599469

Arizona

5

79,378,168.55

6.44%

46

4.6972

2.164688

Utah

1

2,852,560.38

0.23%

46

4.9800

3.040200

California

11

218,526,845.64

17.73%

46

4.7735

1.994319

Washington

1

1,437,821.00

0.12%

47

4.4200

2.114300

Connecticut

1

2,717,492.64

0.22%

47

4.4850

1.503300

Washington, DC

2

4,585,915.47

0.37%

45

4.2850

1.918200

Florida

12

158,719,924.41

12.88%

45

4.3187

2.231504

Wisconsin

1

2,893,073.00

0.23%

47

5.1500

1.317700

Georgia

3

21,571,295.16

1.75%

45

4.9860

1.641265

Totals

126

1,232,747,200.94

100.00%

44

4.6376

1.996288

Hawaii

1

45,719,301.90

3.71%

(13)

5.7200

1.926800

Property Type³

Illinois

6

89,141,768.41

7.23%

46

4.9232

1.412236

Indiana

1

11,008,593.76

0.89%

43

5.1500

1.547800

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Iowa

2

6,988,476.20

0.57%

47

5.2248

1.568226

Properties

Balance

Agg. Bal.

DSCR¹

Kansas

4

6,779,036.00

0.55%

47

5.1500

1.317700

Defeased

1

9,052,626.44

0.73%

47

5.1550

NAP

Maine

1

2,539,271.00

0.21%

47

4.4200

2.114300

Lodging

32

213,675,692.16

17.33%

34

5.0922

1.845679

Maryland

2

3,543,587.00

0.29%

47

5.1500

1.317700

Mixed Use

5

30,835,826.15

2.50%

45

4.5002

1.910047

Massachusetts

1

12,880,281.63

1.04%

45

4.2850

1.918200

Mobile Home Park

2

2,410,825.29

0.20%

45

5.5910

2.794900

Michigan

4

18,655,702.00

1.51%

46

4.3585

2.186085

Multi-Family

19

134,329,788.02

10.90%

46

4.6392

1.281372

Minnesota

2

25,467,000.00

2.07%

46

4.6766

2.343762

Office

10

283,873,969.53

23.03%

46

4.6008

1.981544

Mississippi

1

3,868,844.00

0.31%

47

5.1500

1.317700

Retail

44

512,907,387.69

41.61%

45

4.4714

2.205655

Missouri

6

22,003,986.36

1.78%

47

4.9581

1.420924

Self Storage

13

45,661,085.42

3.70%

47

4.5409

1.793527

New Jersey

3

85,109,090.71

6.90%

47

4.8054

1.989364

Totals

126

1,232,747,200.94

100.00%

44

4.6376

1.996288

New York

22

242,540,306.90

19.67%

45

4.0454

2.172482

North Carolina

5

9,331,989.00

0.76%

47

4.8294

2.444302

Ohio

6

35,431,044.71

2.87%

45

5.0656

1.591866

Oklahoma

2

3,286,805.00

0.27%

47

5.1500

1.317700

Pennsylvania

6

52,500,611.24

4.26%

46

4.9874

1.645183

Tennessee

4

29,774,668.58

2.42%

43

4.7951

1.829529

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

9,052,626.44

0.73%

47

5.1550

NAP

Defeased

1

9,052,626.44

0.73%

47

5.1550

NAP

4.4999% or less

25

497,896,373.76

40.39%

46

4.1735

2.250183

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.5000% to 4.9999%

24

484,138,217.31

39.27%

46

4.7823

1.926620

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

5.0000% or greater

12

241,659,983.43

19.60%

34

5.2843

1.623856

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

62

1,232,747,200.94

100.00%

44

4.6376

1.996288

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

49 months or greater

61

1,223,694,574.50

99.27%

44

4.6338

1.998480

Totals

62

1,232,747,200.94

100.00%

44

4.6376

1.996288

(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

9,052,626.44

0.73%

47

5.1550

NAP

Defeased

1

9,052,626.44

0.73%

47

5.1550

NAP

61 months or less

61

1,223,694,574.50

99.27%

44

4.6338

1.998480

Interest Only

24

740,049,700.00

60.03%

46

4.4668

2.216250

62 months to 71 months

0

0.00

0.00%

0

0.0000

0.000000

296 months or less

33

468,160,148.06

37.98%

40

4.9041

1.697245

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

62

1,232,747,200.94

100.00%

44

4.6376

1.996288

301 months to 478 months

4

15,484,726.44

1.26%

47

4.4383

0.698213

479 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

62

1,232,747,200.94

100.00%

44

4.6376

1.996288

(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

9,052,626.44

0.73%

47

5.1550

NAP

No outstanding loans in this group

Underwriter's Information

3

74,021,917.22

6.00%

45

4.0347

2.739664

12 months or less

47

1,073,809,561.70

87.11%

43

4.6792

1.963325

13 months to 24 months

11

75,863,095.58

6.15%

46

4.5756

1.772891

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

62

1,232,747,200.94

100.00%

44

4.6376

1.996288

(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%

322,612.50

0.00

0.00

N/A

07/01/28

--

100,000,000.00

100,000,000.00

10/01/24

2

310731012

RT

Aventura

FL

Actual/360

4.121%

171,718.75

0.00

0.00

N/A

07/01/28

--

50,000,000.00

50,000,000.00

10/01/24

2A

310946572

Actual/360

4.121%

171,718.75

0.00

0.00

N/A

07/01/28

--

50,000,000.00

50,000,000.00

10/01/24

3

310945548

OF

Saddle Brook

NJ

Actual/360

4.825%

303,397.03

0.00

0.00

N/A

09/11/28

--

75,450,000.00

75,450,000.00

10/11/24

5

310946687

LO

Various

Various

Actual/360

5.150%

278,958.33

0.00

0.00

N/A

09/11/28

--

65,000,000.00

65,000,000.00

10/11/24

6

1853052

OF

Downers Grove

IL

Actual/360

4.850%

229,231.19

103,214.66

0.00

N/A

08/01/28

--

56,716,994.64

56,613,779.98

10/01/24

7

300801830

RT

Various

Various

Actual/360

4.420%

189,452.99

0.00

0.00

N/A

09/01/28

--

51,435,200.00

51,435,200.00

10/01/24

8

1853712

MF

Tracy

CA

Actual/360

4.780%

201,158.33

0.00

0.00

N/A

08/01/28

--

50,500,000.00

50,500,000.00

10/01/24

9

453011949

Various Various

Various

Actual/360

4.285%

164,180.07

0.00

0.00

N/A

07/07/28

--

45,978,082.78

45,978,082.78

10/07/24

9A

453011973

Actual/360

4.285%

14,361.60

0.00

0.00

N/A

07/07/28

--

4,021,917.22

4,021,917.22

10/07/24

10

310946156

OF

New York

NY

Actual/360

3.768%

94,200.00

0.00

0.00

N/A

06/11/28

--

30,000,000.00

30,000,000.00

10/11/24

10A

310946157

Actual/360

3.768%

62,800.00

0.00

0.00

N/A

06/11/28

--

20,000,000.00

20,000,000.00

10/11/24

11

300801790

LO

Phoenix

AZ

Actual/360

4.696%

182,591.10

76,607.61

0.00

N/A

07/01/28

--

46,658,714.44

46,582,106.83

10/01/24

12

310946337

LO

Hilo

HI

Actual/360

5.720%

218,274.54

72,559.69

0.00

N/A

09/11/23

--

45,791,861.59

45,719,301.90

03/11/23

13

300801831

SS

Various

Various

Actual/360

4.485%

140,575.38

103,616.44

0.00

09/01/28

09/01/43

--

37,612,141.48

37,508,525.04

10/01/24

14

320491114

OF

Los Angeles

CA

Actual/360

4.465%

148,833.33

0.00

0.00

N/A

09/01/28

--

40,000,000.00

40,000,000.00

10/01/24

15

1751324

RT

Bridgeville

PA

Actual/360

5.190%

151,221.43

46,236.16

0.00

N/A

08/01/28

--

34,964,491.66

34,918,255.50

10/01/24

16

453011912

RT

Chino Hills

CA

Actual/360

5.175%

150,937.50

0.00

0.00

N/A

06/01/28

--

35,000,000.00

35,000,000.00

10/01/24

17

453011978

LO

Various

Various

Actual/360

4.755%

124,837.10

57,844.96

0.00

N/A

09/01/28

--

31,504,631.82

31,446,786.86

10/01/24

18

310945579

RT

Franklin

TN

30/360

4.839%

107,689.57

50,418.01

0.00

N/A

05/11/28

--

26,705,410.59

26,654,992.58

10/11/24

20

470110810

MF

New York

NY

Actual/360

4.380%

68,051.42

31,864.62

0.00

N/A

09/01/28

--

18,644,223.29

18,612,358.67

10/01/24

21

310945432

OF

San Diego

CA

Actual/360

4.670%

75,363.15

24,838.47

0.00

N/A

08/11/28

--

19,365,263.06

19,340,424.59

10/11/24

22

1852377

RT

Encino

CA

Actual/360

4.665%

71,918.75

0.00

0.00

N/A

07/01/28

--

18,500,000.00

18,500,000.00

10/01/24

23

310945085

RT

Jacksonville

FL

Actual/360

4.605%

70,801.88

0.00

0.00

N/A

07/11/28

--

18,450,000.00

18,450,000.00

10/11/24

24

320491124

RT

Cincinnati

OH

Actual/360

5.280%

69,204.60

27,285.52

0.00

N/A

05/01/28

--

15,728,319.00

15,701,033.48

10/01/24

25

310944346

LO

Roseville

CA

Actual/360

4.970%

67,187.79

23,760.45

0.00

N/A

08/11/28

--

16,222,404.86

16,198,644.41

10/11/24

26

310942574

RT

Schaumburg

IL

Actual/360

4.885%

65,409.79

20,950.12

0.00

N/A

09/11/28

--

16,067,912.45

16,046,962.33

10/11/24

27

300801826

OF

Peoria

AZ

Actual/360

4.706%

52,300.51

18,036.76

0.00

N/A

08/01/28

--

13,336,296.98

13,318,260.22

10/01/24

© 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

28

1852503

RT

Sterling Heights

MI

Actual/360

4.335%

48,768.75

0.00

0.00

N/A

07/01/28

--

13,500,000.00

13,500,000.00

10/01/24

29

320491129

RT

Coon Rapids

MN

Actual/360

4.750%

51,458.33

0.00

0.00

N/A

08/01/28

--

13,000,000.00

13,000,000.00

10/01/24

30

320491130

RT

Arden Hills

MN

Actual/360

4.600%

47,790.17

0.00

0.00

N/A

08/01/28

--

12,467,000.00

12,467,000.00

10/01/24

31

1852253

OF

San Francisco

CA

Actual/360

5.141%

51,410.00

0.00

0.00

N/A

08/01/28

--

12,000,000.00

12,000,000.00

10/01/24

32

610944439

RT

Avon

IN

Actual/360

5.150%

47,323.32

18,199.83

0.00

N/A

05/11/28

--

11,026,793.59

11,008,593.76

10/11/24

33

470108590

MF

Briarwood

NY

Actual/360

4.520%

39,550.00

0.00

0.00

N/A

09/01/28

--

10,500,000.00

10,500,000.00

10/01/24

34

300801781

LO

Newnan

GA

Actual/360

4.930%

35,957.05

23,371.98

0.00

N/A

06/01/28

--

8,752,224.14

8,728,852.16

10/01/24

35

1852167

MF

New Albany

OH

Actual/360

4.985%

39,017.26

14,573.27

0.00

N/A

09/01/28

--

9,392,318.92

9,377,745.65

10/01/24

36

310945364

LO

Raleigh

NC

Actual/360

5.155%

38,955.92

15,677.51

0.00

N/A

09/11/28

--

9,068,303.95

9,052,626.44

10/11/24

37

320491137

RT

Mesa

AZ

Actual/360

4.680%

38,163.51

13,295.54

0.00

N/A

08/01/28

--

9,785,516.63

9,772,221.09

10/01/24

38

1852981

OF

Chamblee

GA

Actual/360

4.975%

38,338.59

0.00

0.00

N/A

07/01/28

--

9,247,500.00

9,247,500.00

10/01/24

39

1853370

MF

Chicago

IL

Actual/360

5.285%

33,358.23

12,100.40

0.00

N/A

07/01/28

--

7,574,242.50

7,562,142.10

08/01/24

40

300801783

OF

Beavercreek

OH

Actual/360

4.987%

29,905.80

12,976.39

0.00

N/A

06/01/28

--

7,196,100.97

7,183,124.58

09/01/24

41

320491141

MU

Kissimmee

FL

Actual/360

5.101%

29,755.83

0.00

0.00

N/A

08/01/28

--

7,000,000.00

7,000,000.00

10/01/24

42

470110640

MF

Rockville Centre

NY

Actual/360

4.400%

23,300.34

6,612.62

0.00

N/A

09/01/28

--

6,354,639.35

6,348,026.73

10/01/24

43

320491143

RT

Chandler

AZ

Actual/360

4.867%

23,033.02

8,981.14

0.00

N/A

09/01/28

--

5,678,985.24

5,670,004.10

10/01/24

44

470110670

MF

Forest Hills

NY

Actual/360

4.470%

19,660.27

5,407.36

0.00

N/A

09/01/28

--

5,277,925.99

5,272,518.63

10/01/24

45

410945661

SS

Various

NC

Actual/360

4.700%

20,758.33

0.00

0.00

N/A

09/11/28

--

5,300,000.00

5,300,000.00

10/11/24

47

320491147

RT

Deer Park

TX

Actual/360

5.170%

16,328.49

4,740.99

0.00

N/A

07/01/28

--

3,789,978.65

3,785,237.66

10/01/24

48

470110360

MF

Hewlett

NY

Actual/360

4.310%

11,197.44

6,143.62

0.00

N/A

08/01/28

--

3,117,617.09

3,111,473.47

10/01/24

49

470110300

MF

Yonkers

NY

Actual/360

4.430%

10,877.84

5,705.80

0.00

N/A

08/01/28

--

2,946,592.35

2,940,886.55

10/01/24

50

470110200

MF

Bronx

NY

Actual/360

4.340%

10,172.33

5,490.20

0.00

N/A

09/01/28

--

2,812,627.11

2,807,136.91

10/01/24

51

410946083

SS

Riverdale

UT

Actual/360

4.980%

11,853.39

3,679.01

0.00

N/A

08/11/28

--

2,856,239.39

2,852,560.38

10/11/24

52

470110000

MF

New York

NY

Actual/360

4.340%

9,025.80

4,896.44

0.00

N/A

08/01/28

--

2,495,611.92

2,490,715.48

10/01/24

53

470110050

MF

Rego Park

NY

Actual/360

4.370%

9,832.50

0.00

0.00

N/A

08/01/28

--

2,700,000.00

2,700,000.00

10/01/24

54

470109860

MF

New York

NY

Actual/360

4.310%

8,638.03

4,739.36

0.00

N/A

08/01/28

--

2,405,018.80

2,400,279.44

10/01/24

55

300801794

MH

Various

Various

Actual/360

5.591%

11,250.83

3,947.23

0.00

N/A

07/01/28

--

2,414,772.52

2,410,825.29

10/01/24

56

470110460

MF

Bronx

NY

Actual/360

4.420%

8,235.15

4,313.43

0.00

N/A

09/01/28

--

2,235,787.04

2,231,473.61

10/01/24

© 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

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

57

470109780

MF

Belle Harbor

NY

Actual/360

4.450%

8,734.84

2,424.01

0.00

N/A

09/01/28

--

2,355,463.40

2,353,039.39

10/01/24

58

470110130

MF

Bayside

NY

Actual/360

4.350%

5,827.32

3,133.29

0.00

N/A

09/01/28

--

1,607,535.90

1,604,402.61

10/01/24

59

300801822

Various Pittsburgh

PA

Actual/360

5.393%

6,998.40

2,624.36

0.00

N/A

07/01/28

--

1,557,218.10

1,554,593.74

10/01/24

60

470109980

MF

Freeport

NY

Actual/360

4.470%

5,634.78

1,549.78

0.00

N/A

09/01/28

--

1,512,691.47

1,511,141.69

10/01/24

61

470110160

MF

New York

NY

Actual/360

4.420%

3,945.86

2,077.46

0.00

N/A

08/01/28

--

1,071,273.00

1,069,195.54

10/01/24

62

470110480

MF

New York

NY

Actual/360

4.510%

3,529.26

1,797.18

0.00

N/A

08/01/28

--

939,048.73

937,251.55

10/01/24

Totals

4,767,574.36

845,691.67

0.00

1,233,592,892.61

1,232,747,200.94

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 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

9,606,399.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

151,859,218.60

81,242,400.82

01/01/24

06/30/24

--

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

4,198,299.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

22,061,788.06

22,537,752.77

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

6,279,954.74

3,251,181.17

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

5,064,891.00

2,553,774.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

4,445,514.44

2,213,664.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

61,561,490.15

31,446,011.96

01/01/24

06/30/24

--

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

14,908,783.20

01/01/24

06/30/24

--

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

8,343,339.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

4,877,254.00

1,815,289.05

01/01/24

03/31/24

05/13/24

3,742,814.37

285,797.74

272,544.67

5,413,379.99

704,141.38

0.00

13

4,483,544.90

4,474,285.76

04/01/23

03/31/24

--

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

1,966,346.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

9,073,590.00

4,790,642.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

9,710,897.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

18

18,930,044.00

9,302,246.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,162,808.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,805,457.11

970,651.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

0.00

505,834.84

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

2,206,643.60

729,523.14

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

3,641,483.40

1,841,609.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

2,923,315.34

2,779,936.64

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,990,053.05

996,907.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,947,449.69

920,786.86

01/01/24

06/30/24

--

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

28

1,548,592.36

795,145.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,446,564.40

773,093.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

1,480,715.04

828,949.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

1,447,722.25

727,120.88

01/01/24

06/30/24

--

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

449,421.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

34

1,527,594.14

1,697,656.28

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

970,797.71

473,309.52

01/01/24

06/30/24

--

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

575,098.18

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

600,916.13

317,184.99

01/01/24

06/30/24

--

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

45,381.81

90,853.04

0.00

0.00

40

777,452.00

244,012.00

01/01/23

06/30/23

--

0.00

0.00

42,852.21

42,852.21

0.00

0.00

41

724,489.00

189,769.00

01/01/24

03/31/24

--

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

347,283.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

264,673.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

45

886,722.67

410,769.63

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

329,786.00

148,567.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

209,139.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

49

191,369.35

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

50

298,915.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

51

484,987.83

245,229.32

01/01/24

06/30/24

--

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

55

394,759.00

257,357.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

68,696.00

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

57

(26,856.30)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

58

238,069.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

59

151,638.94

58,283.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

60

147,009.00

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

407,089,550.87

222,457,728.32

3,742,814.37

285,797.74

360,778.70

5,547,085.24

704,141.38

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

10/18/24

1

7,562,142.10

0

0.00

0

0.00

0

0.00

1

45,719,301.90

0

0.00

0

0.00

0

0.00

4.637586%

4.602052%

44

09/17/24

1

7,574,242.50

0

0.00

0

0.00

0

0.00

1

45,791,861.59

0

0.00

0

0.00

0

0.00

4.637745%

4.602192%

45

08/16/24

0

0.00

0

0.00

1

7,208,029.28

0

0.00

1

45,856,825.48

0

0.00

0

0.00

0

0.00

4.637888%

4.602317%

46

07/17/24

0

0.00

1

7,219,906.58

0

0.00

0

0.00

1

45,921,470.95

0

0.00

0

0.00

1

4,238,384.70

4.636778%

4.601216%

46

06/17/24

1

7,232,730.75

0

0.00

0

0.00

0

0.00

1

45,993,071.54

0

0.00

0

0.00

0

0.00

4.635658%

4.599909%

47

05/17/24

0

0.00

0

0.00

0

0.00

0

0.00

1

46,057,049.22

0

0.00

0

0.00

0

0.00

4.635436%

4.599677%

48

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

(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

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

12

310946337

03/11/23

18

5

272,544.67

5,413,379.99

716,761.87

46,970,088.63

06/04/20

7

02/23/24

39

1853370

08/01/24

1

1

45,381.81

90,853.04

0.00

7,585,181.15

40

300801783

09/01/24

0

B

42,852.21

42,852.21

11,208.85

7,196,100.96

11/30/23

98

Totals

360,778.70

5,547,085.24

727,970.72

61,751,370.74

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

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 30

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

45,719,302

0

0

45,719,302

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

1,149,519,374

1,141,957,232

7,562,142

0

49 - 60 Months

0

0

0

0

> 60 Months

37,508,525

37,508,525

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

1,232,747,201

1,179,465,757

7,562,142

0

0

45,719,302

Sep-24

1,233,592,893

1,180,226,789

7,574,243

0

0

45,791,862

Aug-24

1,234,371,822

1,181,306,967

0

0

7,208,029

45,856,825

Jul-24

1,236,596,491

1,183,455,114

0

7,219,907

0

45,921,471

Jun-24

1,242,080,925

1,188,855,123

7,232,731

0

0

45,993,072

May-24

1,243,260,519

1,197,203,469

0

0

0

46,057,049

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

(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

45,719,301.90

46,970,088.63

58,000,000.00

04/08/24

1,681,147.05

1.92680

03/31/24

09/11/23

286

40

300801783

7,183,124.58

7,196,100.96

12,200,000.00

04/03/18

165,386.00

0.64270

06/30/23

06/01/28

283

Totals

52,902,426.48

54,166,189.59

70,200,000.00

1,846,533.05

© 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

Property is a 381 full service Doubletree located in Hilo, HI. Property has suffered since COVID & the significant reduction in flights into Hilo from the mainland. Title conveyed 2/22/2024. Sales strategies were explored and a sale is expected by

Q4 20 25. Hotel is due for PIP no later than 6/2027. T12 8/2024 KPI's - 109.6% occ index, 85.2% ADR index, 93.3% revPAR index.

40

300801783

OF

OH

11/30/23

98

The Loan transferred to Special Servicing on 11/30/2023. Counsel engaged. SS is pursuing CMA implementation while negotiating potential settlement agreements. Borrower has agreed to modification terms. Special Servicer is seeking required

approvals.

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

9,539.97

0.00

0.00

17,825.15

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

13,039.97

0.00

2,545.98

17,825.15

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

33,411.10

© 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