Distribution Date:	05/17/24	Morgan Stanley Bank of America Merrill Lynch Trust 2014-C14
Determination Date:	05/13/24
Next Distribution Date:	06/17/24
Record Date:	04/30/24	Commercial Mortgage Pass-Through Certificates
		Series 2014-C14
Servicer Changes to Payment and Reporting
Servicer submitted corrections to the February 2024 reporting for payoffs recieved for sub-serviced loans that need to be reported in February.

Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway | New York, NY 10036 | United States
		Master Servicer	Wells Fargo Commercial Mortgage Securities, Inc.
Exchangeable Certificate Detail	5
			Investor Relations		REAM_InvestorRelations@wellsfargo.com
Additional Information	6
			Three Wells Fargo, MAC D1050-084, 401 South Tryon Street, 8th Floor | Charlotte, NC 28202 | United States
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	Rialto Capital Advisors, LLC
Bond / Collateral Reconciliation - Balances	8		General	(305) 229-6465
Current Mortgage Loan and Property Stratification	9-13		200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States
Mortgage Loan Detail (Part 1)	14	Trust Advisor	Park Bridge Lender Services LLC
Mortgage Loan Detail (Part 2)	15		David Rodgers	(212) 230-9025
Principal Prepayment Detail	16		600 Third Avenue, 40th Floor | New York, NY 10016 | United States
Historical Detail	17	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	18		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	19				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road | Columbia, MD 21045 | United States
Specially Serviced Loan Detail - Part 1	20
Specially Serviced Loan Detail - Part 2	21
Modified Loan Detail	22
Historical Liquidated Loan Detail	23
Historical Bond / Collateral Loss Reconciliation Detail	24
Interest Shortfall Detail - Collateral Level	25
Supplemental Notes	26

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 special notices. In addition, certificateholders 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 26

				Certificate Distribution Detail
											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class (3)	CUSIP	Rate (2)	Original Balance                                      Beginning Balance		Distribution	Distribution	Penalties	Realized Losses             Total Distribution                Ending Balance			Support¹         Support¹
A-1	61690GAA9	1.250000%	59,200,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61690GAB7	2.916000%	295,600,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	61690GAC5	3.581000%	90,400,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	61690GAD3	3.669000%	173,800,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	61690GAE1	3.787000%	160,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-5	61690GAF8	4.064000%	256,038,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	61690GAH4	4.384000%	114,593,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	22.25%
B	61690GAJ0	5.047796%	81,324,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	16.75%
C	61690GAL5	5.237796%	68,387,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	12.13%
D	61690GAT8	5.237796%	66,538,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	7.63%
E	61690GAW1	5.237796%	20,331,000.00	3,545,333.66	3,545,333.66	15,474.78	0.00	0.00	3,560,808.44	0.00	0.00%	6.25%
F	61690GAZ4	3.710000%	16,635,000.00	16,635,000.00	589,596.31	51,429.88	0.00	0.00	641,026.19	16,045,403.69	74.38%	5.13%
G	61690GBC4	3.710000%	12,938,000.00	12,938,000.00	0.00	39,999.98	0.00	0.00	39,999.98	12,938,000.00	53.72%	4.25%
H	61690GBF7	3.710000%	62,841,800.00	33,640,747.02	0.00	94,068.65	0.00	0.00	94,068.65	33,640,747.02	0.00%	0.00%
V	61690GBJ9	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61690GBM2	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,478,625,802.00	66,759,080.68	4,134,929.97	200,973.29	0.00	0.00	4,335,903.26	62,624,150.71
X-A	61690GAG6	5.237796%	1,149,631,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	61690GAM3	5.237796%	81,324,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-C	61690GAQ4	1.527796%	92,414,800.00	63,213,747.02	0.00	80,481.41	0.00	0.00	80,481.41	62,624,150.71
Notional SubTotal			1,323,369,800.00	63,213,747.02	0.00	80,481.41	0.00	0.00	80,481.41	62,624,150.71
Deal Distribution Total					4,134,929.97	281,454.70	0.00	0.00	4,416,384.67
(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.
(3)	Class A-S, Class B, Class C all represent the "Regular Interest" of these respective classes. For details on how the balances and payments of these "Regular Interests" are split between their respective certificates and the Exchangeable Class PST, please refer to page 5.
© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 26

				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	61690GAA9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61690GAB7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61690GAC5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	61690GAD3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	61690GAE1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5	61690GAF8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	61690GAH4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B	61690GAJ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C	61690GAL5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
D	61690GAT8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
E	61690GAW1	174.38068270	174.38068270	0.76114210	0.00000000	0.00000000	0.00000000	0.00000000	175.14182480	0.00000000
F	61690GAZ4	1,000.00000000	35.44312053	3.09166697	0.00000000	0.00000000	0.00000000	0.00000000	38.53478750	964.55687947
G	61690GBC4	1,000.00000000	0.00000000	3.09166641	0.00000000	0.00000000	0.00000000	0.00000000	3.09166641	1,000.00000000
H	61690GBF7	535.32437040	0.00000000	1.49691209	0.15813249	36.07187970	0.00000000	0.00000000	1.49691209	535.32437040
V	61690GBJ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61690GBM2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Notional Certificates
X-A	61690GAG6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-B	61690GAM3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-C	61690GAQ4	684.02189931	0.00000000	0.87087144	0.00000000	0.00000000	0.00000000	0.00000000	0.87087144	677.64200875
© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 26

				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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-A	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-C	04/01/24 - 04/30/24	30	0.00	80,481.41	0.00	80,481.41	0.00	0.00	0.00	80,481.41	0.00
A-S	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
D	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
E	04/01/24 - 04/30/24	30	0.00	15,474.78	0.00	15,474.78	0.00	0.00	0.00	15,474.78	0.00
F	04/01/24 - 04/30/24	30	0.00	51,429.88	0.00	51,429.88	0.00	0.00	0.00	51,429.88	0.00
G	04/01/24 - 04/30/24	30	0.00	39,999.98	0.00	39,999.98	0.00	0.00	0.00	39,999.98	0.00
H	04/01/24 - 04/30/24	30	2,256,884.52	104,005.98	0.00	104,005.98	9,937.33	0.00	0.00	94,068.65	2,266,821.85
Totals			2,256,884.52	291,392.03	0.00	291,392.03	9,937.33	0.00	0.00	281,454.70	2,266,821.85
© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 26

				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance                 Principal Distribution                   Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	61690GAH4	N/A	114,593,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	61690GAJ0	N/A	81,324,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	61690GAL5	N/A	68,387,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			264,304,000.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificate Details
PST	61690GAK7	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 26

	Additional Information
Total Available Distribution Amount (1)	4,416,384.67
(1) The Available Distribution Amount includes any Prepayment Premiums.
© 2021 Computershare. All rights reserved. Confidential.		Page 6 of 26

Bond / Collateral Reconciliation - Cash Flows
Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	292,707.48	Master Servicing Fee	1,112.65
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	131.85
Interest Adjustments	0.00	Trustee Fee	18.92
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	27.82
ARD Interest	0.00	Trust Advisor Fee	24.22
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	292,707.48	Total Fees	1,315.45
Principal		Expenses/Reimbursements
Scheduled Principal	150,014.61	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	(3,984,915.36)	Special Servicing Fees (Monthly)	9,937.33
Collection of Principal after Maturity Date	3,984,915.36	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	3,984,915.36	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	4,134,929.97	Total Expenses/Reimbursements	9,937.33
		Interest Reserve Deposit	0.00
Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	281,454.70
Excess Liquidation Proceeds	0.00	Principal Distribution	4,134,929.97
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,416,384.67
Total Funds Collected	4,427,637.45	Total Funds Distributed	4,427,637.45
© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 26

		Bond / Collateral Reconciliation - Balances
		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		66,759,080.68	66,759,080.68	Beginning Certificate Balance	66,759,080.68
(-) Scheduled Principal Collections		150,014.61	150,014.61	(-) Principal Distributions	4,134,929.97
(-) Unscheduled Principal Collections		3,984,915.36	3,984,915.36	(-) 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		62,624,150.71	62,624,150.71	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		66,879,913.27	66,879,913.27	Ending Certificate Balance	62,624,150.71
Ending Actual Collateral Balance		66,751,039.33	66,751,039.33
		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	5.24%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.
© 2021 Computershare. All rights reserved. Confidential.					Page 8 of 26

				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
	10,000,000 or less	4	26,833,930.67	42.85%	34	5.2408	1.626667	1.30 or less	2	44,931,812.26	71.75%	(4)	5.2883	0.931516
10,000,001 to 20,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.31 - 1.40	0	0.00	0.00%	0	0.0000	0.000000
20,000,001 to 30,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.41 - 1.50	0	0.00	0.00%	0	0.0000	0.000000
30,000,001 to 40,000,000		1	35,790,220.04	57.15%	(4)	5.2751	0.960000	1.51 - 1.60	0	0.00	0.00%	0	0.0000	0.000000
40,000,001 to 50,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.61 - 1.70	1	7,850,000.00	12.54%	(5)	4.9600	1.630000
50,000,001 to 60,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.71 - 1.80	0	0.00	0.00%	0	0.0000	0.000000
60,000,001 to 70,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.81 - 1.90	0	0.00	0.00%	0	0.0000	0.000000
70,000,001 to 80,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.91 - 2.60	1	7,376,406.28	11.78%	114	5.3300	2.030000
80,000,001 to 90,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.61 - 2.70	0	0.00	0.00%	0	0.0000	0.000000
110,000,001 to 120,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.71 - 3.20	0	0.00	0.00%	0	0.0000	0.000000
	120,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	3.21 - 3.70	1	2,465,932.17	3.94%	56	5.5000	3.400000
	Totals	5	62,624,150.71	100.00%	12	5.2604	1.245661	3.71 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	5	62,624,150.71	100.00%	12	5.2604	1.245661
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.
© 2021 Computershare. All rights reserved. Confidential.														Page 9 of 26

			Current Mortgage Loan and Property Stratification
			State³
									Property Type³
	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹
California	2	38,256,152.21	61.09%	0	5.2896	1.117279
							Lodging	4	47,397,744.43	75.69%	(1)	5.2993	1.059943
Illinois	2	9,141,592.22	14.60%	(4)	5.3400	0.820000
							Mixed Use	1	7,376,406.28	11.78%	114	5.3300	2.030000
Minnesota	1	7,850,000.00	12.54%	(5)	4.9600	1.630000
							Retail	1	7,850,000.00	12.54%	(5)	4.9600	1.630000
New York	1	7,376,406.28	11.78%	114	5.3300	2.030000
							Totals	6	62,624,150.71	100.00%	12	5.2604	1.245661
Totals	6	62,624,150.71	100.00%	12	5.2604	1.245661
Note: Please refer to footnotes on the next page of the report.
© 2021 Computershare. All rights reserved. Confidential.													Page 10 of 26

				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
	4.500% or less	0	0.00	0.00%	0	0.0000	0.000000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 5.000%	1	7,850,000.00	12.54%	(5)	4.9600	1.630000	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% to 5.500%	4	54,774,150.71	87.46%	15	5.3034	1.190580	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.501% or greater	0	0.00	0.00%	0	0.0000	0.000000	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	5	62,624,150.71	100.00%	12	5.2604	1.245661	49 months or greater	5	62,624,150.71	100.00%	12	5.2604	1.245661
								Totals	5	62,624,150.71	100.00%	12	5.2604	1.245661
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.
© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 26

				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
	78 months or less	3	52,781,812.26	84.28%	(4)	5.2394	1.035399	Interest Only	1	7,850,000.00	12.54%	(5)	4.9600	1.630000
79 months to 114 months		1	7,376,406.28	11.78%	114	5.3300	2.030000	230 months or less	0	0.00	0.00%	0	0.0000	0.000000
115 months to 174 months		0	0.00	0.00%	0	0.0000	0.000000	231 months to 300 months	3	52,308,218.54	83.53%	13	5.2942	1.086422
	175 months or greater	0	0.00	0.00%	0	0.0000	0.000000	301 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	4	60,158,218.54	96.06%	10	5.2505	1.157353	351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	4	60,158,218.54	96.06%	10	5.2505	1.157353
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.
© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 26

				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
	12 months or less	5	62,624,150.71	100.00%	12	5.2604	1.245661	230 months or less	1	2,465,932.17	3.94%	56	5.5000	3.400000
	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000	231 months to 300 months	0	0.00	0.00%	0	0.0000	0.000000
	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000	301 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000	351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	1	2,465,932.17	3.94%	56	5.5000	3.400000
	Totals	5	62,624,150.71	100.00%	12	5.2604	1.245661
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.
© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 26

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

10

300801015

LO

San Francisco

CA

Actual/360

5.275%

175,171.95

4,058,933.77

0.00

N/A

01/01/24

--

39,849,153.81

35,790,220.04

05/01/24

29

1341346

LO

Various

IL

Actual/360

5.340%

40,774.16

21,140.67

0.00

N/A

01/01/24

--

9,162,732.89

9,141,592.22

10/01/23

36

1340673

MU

New York

NY

Actual/360

5.330%

32,840.40

17,304.82

0.00

N/A

11/01/33

--

7,393,711.10

7,376,406.28

05/01/24

39

301581039

RT

Roseville

MN

Actual/360

4.960%

32,446.67

0.00

0.00

N/A

12/01/23

--

7,850,000.00

7,850,000.00

01/01/24

52

1341374

LO

Livermore

CA

Actual/360

5.500%

11,474.30

37,550.71

0.00

N/A

01/01/29

--

2,503,482.88

2,465,932.17

05/01/24

Totals

292,707.48

4,134,929.97

0.00

66,759,080.68

62,624,150.71

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 14 of 26

					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
10	8,625,067.00	7,883,876.95	07/01/22	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	699,932.50	01/01/23	06/30/23	03/11/24	0.00	0.00	61,741.43	432,312.31	45,658.55	0.00
36	1,228,747.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	641,732.00	646,253.00	10/01/22	09/30/23	05/13/24	0.00	0.00	32,298.11	161,871.40	0.00	0.00
52	2,295,791.32	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	12,791,337.36	9,230,062.45				0.00	0.00	94,039.53	594,183.71	45,658.55	0.00
© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 26

		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
10	300801015	3,984,915.36	Partial Liquidation (Curtailment)	0.00	0.00
Totals		3,984,915.36		0.00	0.00
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 16 of 26

								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
05/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	3,984,915.36	0	0.00	5.260370%	5.062483%	12
04/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.261441%	5.059171%	12
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	5.261626%	5.059478%	13
02/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.261820%	5.059796%	14
01/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	9,196,338.59	5.166971%	5.090573%	6
12/15/23	1	9,243,651.09	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	8,088,034.90	5.036330%	4.979913%	5
11/17/23	0	0.00	0	0.00	0	0.00	0	0.00	1	0.00	0	0.00	0	0.00	2	8,425,381.39	5.060921%	5.017957%	4
10/17/23	0	0.00	0	0.00	2	17,980,736.53	0	0.00	1	8,697,171.02	0	0.00	0	0.00	3	12,922,712.36	5.072198%	5.040484%	4
09/15/23	0	0.00	0	0.00	2	18,001,248.22	0	0.00	1	8,697,171.02	0	0.00	0	0.00	0	0.00	5.077088%	5.045617%	5
08/17/23	0	0.00	1	9,323,121.21	1	8,697,171.02	0	0.00	1	8,697,171.02	0	0.00	0	0.00	1	10,462,702.86	5.077237%	5.045775%	6
07/17/23	1	9,342,078.05	0	0.00	1	8,697,171.02	0	0.00	1	8,697,171.02	0	0.00	0	0.00	1	9,786,443.75	5.079919%	5.048588%	7
06/16/23	0	0.00	0	0.00	1	8,697,171.02	0	0.00	1	8,697,171.02	0	0.00	0	0.00	0	0.00	5.082114%	5.050902%	8
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.
© 2021 Computershare. All rights reserved. Confidential.																		Page 17 of 26

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

29

1341346

10/01/23

6

5

61,741.43

432,312.31

68,576.80

9,283,565.51

08/26/20

13

39

301581039

01/01/24

3

5

32,298.11

161,871.40

600.00

7,850,000.00

02/07/24

4

Totals

94,039.53

594,183.71

69,176.80

17,133,565.51

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 18 of 26

				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹
		Total	Performing	Non-Performing		REO/Foreclosure
Past Maturity		52,781,812	35,790,220	16,991,592			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		2,465,932	2,465,932	0			0
> 60 Months		7,376,406	7,376,406	0			0
Historical Delinquency Information
	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure
May-24	62,624,151	45,632,558	0	0	16,991,592		0
Apr-24	66,759,081	49,746,348	0	0	17,012,733		0
Mar-24	66,899,772	49,867,348	0	0	17,032,424		0
Feb-24	67,057,178	10,006,178	0	0	57,051,000		0
Jan-24	191,382,620	142,094,915	0	0	49,287,705		0
Dec-23	310,925,416	301,681,765	9,243,651	0	0		0
Nov-23	527,096,908	527,096,908	0	0	0		0
Oct-23	577,386,533	559,405,797	0	0	9,283,566		8,697,171
Sep-23	597,620,040	579,618,792	0	0	9,304,077		8,697,171
Aug-23	598,895,433	580,875,141	0	9,323,121	0		8,697,171
Jul-23	610,649,561	592,610,312	9,342,078	0	0		8,697,171
Jun-23	621,820,603	613,123,432	0	0	0		8,697,171
(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 19 of 26

			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
10	300801015	35,790,220.04	39,775,135.40	179,800,000.00	10/11/13	6,202,808.07	0.96000	06/30/23	01/01/24	236
29	1341346	9,141,592.22	9,283,565.51	15,500,000.00	11/07/23	608,598.00	0.82000	06/30/23	01/01/24	235
39	301581039	7,850,000.00	7,850,000.00	10,200,000.00	04/03/24	643,253.00	1.63000	09/30/23	12/01/23	I/O
Totals		52,781,812.26	56,908,700.91	205,500,000.00		7,454,659.07
© 2021 Computershare. All rights reserved. Confidential.										Page 20 of 26

					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
10	300801015	LO	CA	10/06/23	0
	The Property is a 543-room, full-service, 26-story hotel situated at the corner of Kearny St. and Washington St. on the edge of the downtown San Francisco financial district. The Loan transferred to the SS on 10/19/2023 for imminent default as
	the Borrow er indicated they would not be able to pay off the Loan at its maturity on 1/1/2024. The Loan subsequently defaulted on 1/1/2024 and Lender sent out a notice of default. The Loan is currently hard cash management. Discussions
	with the Borrower are ongoing. Lender has engaged counsel to begin enforcement remedies. Lender and Borrower in discussions for a 12-month extension. Additionally, there is a $20MM mezzanine loan. Lender has submitted approvals for
	the forbearance.
29	1341346	LO	IL	08/26/20	13
	Loan is now in Maturity Default. Borrower attempting to provide update regarding refinancing options.
39	301581039	RT	MN	02/07/24	4
	The Loan transferred due to Maturity Default. The Loan matured in 12/2023 and was not paid off. A Hello Letter was sent and a PNL was signed. Borrower requested an extension. Special Servicer is evaluating the request.
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 21 of 26

				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
8	453000193	48,459,824.01	4.39000%	48,459,824.01                     4.39000%		10	09/17/20	04/23/20	09/11/20
40	301581040	6,971,641.47	5.28000%	6,971,641.47                     5.28000%		10	08/04/20	08/01/20	09/11/20
44	301581044	6,709,396.70	5.08000%	6,709,396.70                     5.08000%		10	07/29/20	08/01/20	09/11/20
47	301581047	6,114,554.27	5.07000%	6,114,554.27                     5.07000%		10	07/27/20	05/01/20	08/11/20
Totals		68,255,416.45		68,255,416.45
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 22 of 26

				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
7	301581007               10/18/21	48,712,523.90	35,200,000.00	37,490,694.89	8,752,288.85	37,490,694.89	28,738,406.04	19,974,117.86	0.00	665,001.12	19,309,116.74	38.16%
14	301581014               04/18/22	29,156,769.11	40,200,000.00	37,990,816.78	1,089,753.15	37,990,816.78	36,901,063.63	0.00	0.00	245,643.69	(245,643.69)	0.74%
33	301581033               11/17/23	8,697,171.02	5,230,000.00	3,399,989.61	3,399,989.61	3,399,989.61	0.00	8,697,171.02	0.00	0.00	8,697,171.02	87.85%
Current Period Totals		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals		86,566,464.03	80,630,000.00	78,881,501.28	13,242,031.61	78,881,501.28	65,639,469.67	28,671,288.88	0.00	910,644.81	27,760,644.07
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).
© 2021 Computershare. All rights reserved. Confidential.												Page 23 of 26

				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
Deal	Deal	04/17/24	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	2,919,701.12
		11/17/23	739,530.55	0.00	0.00	0.00	0.00	739,530.55	0.00	0.00
		08/17/23	2,180,170.57	0.00	0.00	0.00	0.00	2,180,170.57	0.00	0.00
		03/17/23	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00
7	301581007	04/17/24	0.00	0.00	19,309,116.74	0.00	0.00	(73.74)	0.00	0.00	19,309,116.74
		02/16/24	0.00	0.00	19,309,190.48	0.00	0.00	(387.51)	0.00	0.00
		11/17/23	0.00	0.00	19,309,577.99	0.00	0.00	(50.00)	0.00	0.00
		10/17/23	0.00	0.00	19,309,627.99	0.00	0.00	(313.58)	0.00	0.00
		06/16/23	0.00	0.00	19,309,941.57	0.00	0.00	(51.09)	0.00	0.00
		03/17/23	0.00	0.00	19,309,992.66	0.00	0.00	(664,125.20)	0.00	0.00
		10/18/21	0.00	0.00	19,974,117.86	0.00	0.00	19,974,117.86	0.00	0.00
14	301581014	11/17/23	0.00	0.00	(245,643.69)	0.00	0.00	(230.79)	0.00	0.00	(245,874.48)
		08/17/23	0.00	0.00	(245,643.69)	0.00	0.00	34,029.00	0.00	0.00
		04/25/22	0.00	0.00	0.00	0.00	0.00	(279,672.69)	0.00	0.00
33	301581033	11/17/23	0.00	0.00	8,697,171.02	0.00	0.00	8,697,171.02	0.00	(739,530.55)	7,957,640.47
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			2,919,701.12	0.02	27,760,644.07	0.00	0.00	30,680,114.40	0.00	(739,530.55)	29,940,583.85
© 2021 Computershare. All rights reserved. Confidential.											Page 24 of 26

			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)
10	0.00	0.00	8,301.91	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	1,635.42	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	9,937.33	0.00	0.00	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		9,937.33
© 2021 Computershare. All rights reserved. Confidential.												Page 25 of 26

	Supplemental Notes
	None
© 2021 Computershare. All rights reserved. Confidential.		Page 26 of 26