
Distribution Date:	11/17/23	Morgan Stanley Bank of America Merrill Lynch Trust 2014-C15
Determination Date:	11/13/23
Next Distribution Date:	12/15/23
Record Date:	10/31/23	Commercial Mortgage Pass-Through Certificates
		Series 2014-C15


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 Bank, N.A.
Exchangeable Certificate Detail	5
			Investor Relations		REAM_InvestorRelations@WellsFargo.com
Additional Information	6
			1901 Harrison Street \| Oakland, CA 94612 \| United States
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	CWCapital Asset Management LLC
Bond / Collateral Reconciliation - Balances	8		Attention: Brian Hanson	(202) 715-9500	bhanson@cwcapital.com
Current Mortgage Loan and Property Stratification	9-13		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States
Mortgage Loan Detail (Part 1)	14	Trust Advisor	Situs Holdings, LLC
Mortgage Loan Detail (Part 2)	15		Stacey Ciarlanti		SSNotices@situsamc.com
Principal Prepayment Detail	16		2 Embarcadero Center , 8th Floor \| San Francisco, CA 94111 \| 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
		Trustee	Deutsche Bank Trust Company Americas
Specially Serviced Loan Detail - Part 2	21		Karlene Benvenuto		karlene.benvenuto@db.com
Modified Loan Detail	22		1761 East St. Andrew Place \| Santa Ana, CA 92705 \| United States
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 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 26


				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	61763KAW4	1.313000%	48,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	61763KAX2	2.979000%	89,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	61763KAY0	3.654000%	86,600,000.00	2,962,289.65	1,451,619.54	9,020.17	0.00	0.00	1,460,639.71	1,510,670.11	98.45%	30.00%
A-3	61763KAZ7	3.773000%	210,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	61763KBA1	4.051000%	321,231,000.00	74,256,679.55	70,659,879.83	250,678.17	0.00	0.00	70,910,558.00	3,596,799.72	98.45%	30.00%
A-S	61763KBC7	4.255000%	52,638,000.00	52,638,000.00	0.00	186,645.58	0.00	0.00	186,645.58	52,638,000.00	82.45%	25.13%
B	61763KBD5	4.565000%	80,982,000.00	80,982,000.00	0.00	308,069.03	0.00	0.00	308,069.03	80,982,000.00	57.84%	17.63%
C	61763KBF0	5.200598%	44,540,000.00	44,540,000.00	0.00	193,028.85	0.00	0.00	193,028.85	44,540,000.00	44.30%	13.50%
D	61763KAE4	5.200598%	64,786,000.00	64,786,000.00	0.00	280,771.60	0.00	0.00	280,771.60	64,786,000.00	24.61%	7.50%
E	61763KAG9	5.200598%	13,497,000.00	13,497,000.00	0.00	58,493.72	0.00	0.00	58,493.72	13,497,000.00	20.51%	6.25%
F	61763KAJ3	4.000000%	10,797,000.00	10,797,000.00	0.00	35,990.00	0.00	0.00	35,990.00	10,797,000.00	17.23%	5.25%
G	61763KAL8	4.000000%	10,798,000.00	10,798,000.00	0.00	35,993.33	0.00	0.00	35,993.33	10,798,000.00	13.95%	4.25%
H	61763KAN4	4.000000%	18,896,000.00	18,896,000.00	0.00	62,986.67	0.00	0.00	62,986.67	18,896,000.00	8.20%	2.50%
J	61763KAQ7	4.000000%	26,994,197.00	26,994,197.00	0.00	89,957.60	0.00	0.00	89,957.60	26,994,197.00	0.00%	0.00%
V	61763KAS3	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	61763KAU8	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,079,759,199.00	401,147,166.20	72,111,499.37	1,511,634.72	0.00	0.00	73,623,134.09	329,035,666.83


X-A	61763KBB9	1.075962%	808,469,000.00	129,856,969.20	0.00	116,434.28	0.00	0.00	116,434.28	57,745,469.83
X-B	61763KAA2	0.635598%	80,982,000.00	80,982,000.00	0.00	42,893.30	0.00	0.00	42,893.30	80,982,000.00
X-C	61763KAC8	1.200598%	67,485,197.00	67,485,197.00	0.00	67,518.80	0.00	0.00	67,518.80	67,485,197.00
Notional SubTotal			956,936,197.00	278,324,166.20	0.00	226,846.38	0.00	0.00	226,846.38	206,212,666.83

Deal Distribution Total					72,111,499.37	1,738,481.10	0.00	0.00	73,849,980.47

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




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 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	61763KAW4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	61763KAX2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	61763KAY0	34.20657794	16.76235035	0.10415901	0.00000000	0.00000000	0.00000000	0.00000000	16.86650935	17.44422760
A-3	61763KAZ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	61763KBA1	231.16286893	219.96594298	0.78036731	0.00000000	0.00000000	0.00000000	0.00000000	220.74631029	11.19692595
A-S	61763KBC7	1,000.00000000	0.00000000	3.54583343	0.00000000	0.00000000	0.00000000	0.00000000	3.54583343	1,000.00000000
B	61763KBD5	1,000.00000000	0.00000000	3.80416673	0.00000000	0.00000000	0.00000000	0.00000000	3.80416673	1,000.00000000
C	61763KBF0	1,000.00000000	0.00000000	4.33383139	0.00000000	0.00000000	0.00000000	0.00000000	4.33383139	1,000.00000000
D	61763KAE4	1,000.00000000	0.00000000	4.33383138	0.00000000	0.00000000	0.00000000	0.00000000	4.33383138	1,000.00000000
E	61763KAG9	1,000.00000000	0.00000000	4.33383122	0.00000000	0.00000000	0.00000000	0.00000000	4.33383122	1,000.00000000
F	61763KAJ3	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
G	61763KAL8	1,000.00000000	0.00000000	3.33333302	0.00000000	0.00000000	0.00000000	0.00000000	3.33333302	1,000.00000000
H	61763KAN4	1,000.00000000	0.00000000	3.33333351	0.00000000	0.00000000	0.00000000	0.00000000	3.33333351	1,000.00000000
J	61763KAQ7	1,000.00000000	0.00000000	3.33247920	0.00085426	0.02816791	0.00000000	0.00000000	3.33247920	1,000.00000000
V	61763KAS3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	61763KAU8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	61763KBB9	160.62083914	0.00000000	0.14401824	0.00000000	0.00000000	0.00000000	0.00000000	0.14401824	71.42570690
X-B	61763KAA2	1,000.00000000	0.00000000	0.52966462	0.00000000	0.00000000	0.00000000	0.00000000	0.52966462	1,000.00000000
X-C	61763KAC8	1,000.00000000	0.00000000	1.00049793	0.00000000	0.00000000	0.00000000	0.00000000	1.00049793	1,000.00000000




© 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	10/01/23 - 10/30/23	30	0.00	9,020.17	0.00	9,020.17	0.00	0.00	0.00	9,020.17	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	10/01/23 - 10/30/23	30	0.00	250,678.17	0.00	250,678.17	0.00	0.00	0.00	250,678.17	0.00
X-A	10/01/23 - 10/30/23	30	0.00	116,434.28	0.00	116,434.28	0.00	0.00	0.00	116,434.28	0.00
X-B	10/01/23 - 10/30/23	30	0.00	42,893.30	0.00	42,893.30	0.00	0.00	0.00	42,893.30	0.00
X-C	10/01/23 - 10/30/23	30	0.00	67,518.80	0.00	67,518.80	0.00	0.00	0.00	67,518.80	0.00
A-S	10/01/23 - 10/30/23	30	0.00	186,645.58	0.00	186,645.58	0.00	0.00	0.00	186,645.58	0.00
B	10/01/23 - 10/30/23	30	0.00	308,069.03	0.00	308,069.03	0.00	0.00	0.00	308,069.03	0.00
C	10/01/23 - 10/30/23	30	0.00	193,028.85	0.00	193,028.85	0.00	0.00	0.00	193,028.85	0.00
D	10/01/23 - 10/30/23	30	0.00	280,771.60	0.00	280,771.60	0.00	0.00	0.00	280,771.60	0.00
E	10/01/23 - 10/30/23	30	0.00	58,493.72	0.00	58,493.72	0.00	0.00	0.00	58,493.72	0.00
F	10/01/23 - 10/30/23	30	0.00	35,990.00	0.00	35,990.00	0.00	0.00	0.00	35,990.00	0.00
G	10/01/23 - 10/30/23	30	0.00	35,993.33	0.00	35,993.33	0.00	0.00	0.00	35,993.33	0.00
H	10/01/23 - 10/30/23	30	0.00	62,986.67	0.00	62,986.67	0.00	0.00	0.00	62,986.67	0.00
J	10/01/23 - 10/30/23	30	737.31	89,980.66	0.00	89,980.66	23.06	0.00	0.00	89,957.60	760.37
Totals			737.31	1,738,504.16	0.00	1,738,504.16	23.06	0.00	0.00	1,738,481.10	760.37




© 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)	61763KBC7	4.255000%	52,638,000.00	52,638,000.00	0.00	186,645.58	0.00	0.00	186,645.58	52,638,000.00
A-S (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	61763KBD5	4.565000%	80,982,000.00	80,982,000.00	0.00	308,069.03	0.00	0.00	308,069.03	80,982,000.00
B (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	61763KBF0	5.200598%	44,540,000.00	44,540,000.00	0.00	193,028.85	0.00	0.00	193,028.85	44,540,000.00
C (PST)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			178,160,000.03	178,160,000.00	0.00	687,743.46	0.00	0.00	687,743.46	178,160,000.00

Exchangeable Certificate Details
PST	61763KBE3	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
		Excess Liquidation Proceeds Reserve Account Summary
Total Available Distribution Amount (1)	73,849,980.47	Beginning Reserve Account Balance	113,068.94
		Reserve Account Deposit	0.00
		Reserve Account Withdrawal	737.31
		Ending Reserve Account Balance	112,331.63
(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	1,747,071.01	Master Servicing Fee	6,908.65
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	1,119.20
Interest Adjustments	0.00	Trustee Fee	162.35
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	172.72
ARD Interest	0.00	Trust Advisor Fee	203.95
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,747,071.01	Total Fees	8,566.87

Principal		Expenses/Reimbursements
Scheduled Principal	13,750,966.73	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	58,360,532.64	Special Servicing Fees (Monthly)	760.37
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
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	72,111,499.37	Total Expenses/Reimbursements	760.37

		Interest Reserve Deposit	0.00
		Gain on Sale / Excess Liquidation Proceeds Reserve Account Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,738,481.10
Borrower Option Extension Fees	0.00	Principal Distribution	72,111,499.37
Gain on Sale / Excess Liquidation Proceeds	737.31	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	737.31	Total Payments to Certificateholders and Others	73,849,980.47
Total Funds Collected	73,859,307.69	Total Funds Distributed	73,859,307.71

© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 26


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		401,147,166.34	401,147,166.34	Beginning Certificate Balance	401,147,166.20
(-) Scheduled Principal Collections		13,750,966.73	13,750,966.73	(-) Principal Distributions	72,111,499.37
(-) Unscheduled Principal Collections		58,360,532.64	58,360,532.64	(-) 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		329,035,666.97	329,035,666.97	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		401,180,606.34	401,180,606.34	Ending Certificate Balance	329,035,666.83
Ending Actual Collateral Balance		329,075,686.61	329,075,686.61



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.14)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.14)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	5.20%
				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
	Defeased	7	68,580,701.20	20.84%	4	4.9960	NAP	Defeased	7	68,580,701.20	20.84%	4	4.9960	NAP
	10,000,000 or less	10	47,415,499.11	14.41%	3	4.8249	2.206535	1.30 or less	2	8,399,313.07	2.55%	3	4.6763	(0.372234)
10,000,001 to 20,000,000		4	60,276,557.00	18.32%	5	4.8008	1.726992	1.31 - 1.40	3	38,712,648.87	11.77%	5	4.8950	1.342343
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		0	0.00	0.00%	0	0.0000	0.000000	1.51 - 1.60	0	0.00	0.00%	0	0.0000	0.000000
40,000,001 to 50,000,000		1	46,023,111.54	13.99%	2	4.6610	4.364700	1.61 - 1.70	1	53,369,899.06	16.22%	1	5.4510	1.684603
50,000,001 to 60,000,000		2	106,739,798.12	32.44%	1	5.4510	2.057052	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 - 2.00	1	3,807,528.79	1.16%	3	5.4335	1.904200
	80,000,001or greater	0	0.00	0.00%	0	0.0000	0.000000	2.01 - 2.10	1	10,847,643.92	3.30%	4	4.9050	2.051200
	Totals	24	329,035,666.97	100.00%	3	5.0363	2.219126	2.11 - 2.20	1	18,398,499.19	5.59%	4	4.5410	2.195000
								2.21 - 2.40	0	0.00	0.00%	0	0.0000	0.000000
								2.41 - 2.90	3	63,408,862.01	19.27%	1	5.3866	2.488415
								2.91 or greater	5	63,510,570.86	19.30%	2	4.6576	4.137075
								Totals	24	329,035,666.97	100.00%	3	5.0363	2.219126
(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.
(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

Defeased	7	68,580,701.20	20.84%	4	4.9960	NAP
							Defeased	7	68,580,701.20	20.84%	4	4.9960	NAP
Alabama	2	1,739,132.25	0.53%	4	4.9050	2.051200
							Lodging	2	46,023,111.54	13.99%	2	4.6610	4.364700
California	4	17,487,459.32	5.31%	4	4.6487	3.538015
							Mixed Use	1	8,037,047.61	2.44%	4	4.6300	2.922100
Florida	1	897,949.59	0.27%	4	4.9050	2.051200
							Mobile Home Park	1	4,239,183.74	1.29%	4	5.0500	2.664700
Georgia	3	108,690,516.18	33.03%	1	5.4412	2.422710
							Multi-Family	1	3,525,455.23	1.07%	4	4.9200	(0.001500)
Illinois	3	18,142,268.45	5.51%	5	4.9939	1.397312
							Office	3	11,808,975.61	3.59%	3	4.8041	1.358018
Indiana	3	49,548,566.77	15.06%	2	4.6794	4.054038
							Other	1	106,739,798.10	32.44%	1	5.4510	2.429500
Kentucky	1	7,682,234.98	2.33%	4	4.8000	1.367300
							Retail	21	70,630,982.23	21.47%	4	4.8332	1.692211
Nevada	1	4,239,183.74	1.29%	4	5.0500	2.664700
							Self Storage	3	9,450,411.71	2.87%	3	4.6645	4.061816
New York	1	18,398,499.19	5.59%	4	4.5410	2.195000
							Totals	40	329,035,666.97	100.00%	3	5.0363	2.219126
Ohio	4	3,137,662.94	0.95%	4	4.9050	2.051200

Oregon	1	5,799,779.21	1.76%	3	5.0400	2.901700

Pennsylvania	5	17,856,815.98	5.43%	5	4.9508	1.441655

Texas	3	6,009,196.40	1.83%	2	4.5765	(0.131867)

Wisconsin	1	825,700.77	0.25%	4	4.9050	2.051200

Totals	40	329,035,666.97	100.00%	3	5.0363	2.219126


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
	Defeased	7	68,580,701.20	20.84%	4	4.9960	NAP	Defeased	7	68,580,701.20	20.84%	4	4.9960	NAP
	4.500% or less	1	4,873,857.84	1.48%	2	4.5000	(0.640400)	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 5.000%	11	134,994,818.07	41.03%	3	4.7365	2.795246	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% or greater	5	120,586,289.86	36.65%	1	5.4166	2.114212	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	24	329,035,666.97	100.00%	3	5.0363	2.219126	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	17	260,454,965.77	79.16%	2	5.0470	2.415648
								Totals	24	329,035,666.97	100.00%	3	5.0363	2.219126
(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.
(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
	Defeased	7	68,580,701.20	20.84%	4	4.9960	NAP	Defeased	7	68,580,701.20	20.84%	4	4.9960	NAP
	60 months or less	17	260,454,965.77	79.16%	2	5.0470	2.415648	Interest Only	0	0.00	0.00%	0	0.0000	0.000000
61 months to 114 months		0	0.00	0.00%	0	0.0000	0.000000	300 months or less	17	260,454,965.77	79.16%	2	5.0470	2.415648
	115 months or greater	0	0.00	0.00%	0	0.0000	0.000000	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	24	329,035,666.97	100.00%	3	5.0363	2.219126	Totals	24	329,035,666.97	100.00%	3	5.0363	2.219126
(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.
(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
	Defeased	7	68,580,701.20	20.84%	4	4.9960	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		1	53,369,899.06	16.22%	1	5.4510	1.684603	79 months to 84 months	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	15	203,813,063.92	61.94%	3	4.9476	2.582408	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	13 to 24 months	1	3,272,002.79	0.99%	3	4.6420	3.952300	Totals	0	0.00	0.00%	0	0.0000	0.000000
	25 to 36 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
	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	24	329,035,666.97	100.00%	3	5.0363	2.219126
(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.
(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)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
2A	300801014	98	Atlanta	GA	Actual/360	5.451%	251,342.21	176,473.07	0.00	N/A	12/01/23	--	53,546,372.13	53,369,899.06	11/01/23
2B	310922432				Actual/360	5.451%	251,342.21	176,473.07	0.00	N/A	12/01/23	--	53,546,372.13	53,369,899.06	11/01/23
5	1341648	LO	Philadelphia	PA	Actual/360	5.240%	263,887.18	58,482,754.60	0.00	N/A	02/01/24	--	58,482,754.60	0.00	11/01/23
7	301591005	LO	Indianapolis	IN	Actual/360	4.661%	185,013.69	73,134.46	0.00	N/A	01/01/24	--	46,096,246.00	46,023,111.54	11/01/23
12	301821012	RT	Chicago	IL	Actual/360	4.860%	93,763.19	48,877.31	0.00	N/A	04/01/24	--	22,404,586.35	22,355,709.04	11/01/23
13	301821013	RT	Colonie	NY	Actual/360	4.541%	72,109.72	42,443.26	0.00	N/A	03/01/24	--	18,440,942.45	18,398,499.19	11/01/23
14	301821014	RT	Chicago	IL	Actual/360	5.000%	73,257.72	33,569.78	0.00	N/A	04/01/24	--	17,014,696.51	16,981,126.73	11/01/23
19	301821019	RT	Ephrata	PA	Actual/360	4.820%	58,400.63	21,269.42	0.00	N/A	04/01/24	--	14,070,556.58	14,049,287.16	11/01/23
20	301821020	MF	Indianapolis	IN	Actual/360	4.770%	52,831.17	12,862,122.70	0.00	N/A	11/01/23	--	12,862,122.70	0.00	11/01/23
21	301821021	MF	Pensacola	FL	Actual/360	5.420%	58,685.57	21,510.56	0.00	N/A	03/01/24	--	12,573,982.10	12,552,471.54	11/01/23
22	301821022	Various Various		Various	Actual/360	4.905%	45,881.66	15,133.76	0.00	N/A	03/01/24	--	10,862,777.68	10,847,643.92	11/01/23
24	301821024	IN	Boothwyn	PA	Actual/360	4.940%	34,037.97	26,977.49	0.00	N/A	04/01/24	--	8,001,612.51	7,974,635.02	11/01/23
25	301821025	MU	La Crescenta	CA	Actual/360	4.630%	32,116.22	18,298.78	0.00	N/A	03/01/24	--	8,055,346.39	8,037,047.61	11/01/23
26	301821026	SS	Nottingham	MD	Actual/360	4.760%	37,709.78	0.00	0.00	N/A	02/01/24	--	9,200,000.00	9,200,000.00	11/01/23
27	301821027	RT	Crescent Springs	KY	Actual/360	4.800%	31,809.34	13,574.21	0.00	N/A	03/01/24	--	7,695,809.19	7,682,234.98	11/01/23
30	301821030	RT	Fenton	MO	Actual/360	4.860%	28,153.59	12,657.44	0.00	N/A	03/01/24	12/01/23	6,727,262.35	6,714,604.91	11/01/23
31	301821031	RT	Lake Elsinore	CA	Actual/360	5.274%	28,693.19	11,172.57	0.00	N/A	02/01/24	--	6,317,998.34	6,306,825.77	11/01/23
32	1341586	OF	Hillsboro	OR	Actual/360	5.040%	25,225.39	12,523.43	0.00	N/A	02/01/24	--	5,812,302.64	5,799,779.21	11/01/23
33	1341340	OF	Houston	TX	Actual/360	4.500%	18,930.65	11,470.47	0.00	N/A	01/01/24	--	4,885,328.31	4,873,857.84	11/01/23
36	301821036	SS	Simi Valley	CA	Actual/360	4.630%	18,125.28	8,882.76	0.00	N/A	03/01/24	--	4,546,157.93	4,537,275.17	11/01/23
38	301821038	MH	Carson City	NV	Actual/360	5.050%	18,473.96	9,060.00	0.00	N/A	03/01/24	--	4,248,243.74	4,239,183.74	11/01/23
39	301821039	RT	Various	PA	Actual/360	5.434%	17,851.05	7,737.47	0.00	N/A	02/01/24	--	3,815,266.26	3,807,528.79	11/01/23
40	301821040	MU	San Diego	CA	Actual/360	4.850%	14,550.82	7,612.24	0.00	N/A	04/01/24	--	3,484,067.16	3,476,454.92	11/01/23
42	301821042	MF	South Bend	IN	Actual/360	4.920%	14,964.05	6,579.64	0.00	N/A	03/01/24	--	3,532,034.87	3,525,455.23	05/01/23
43	301821043	SS	Harbor City	CA	Actual/360	4.642%	13,109.07	7,497.23	0.00	N/A	02/01/24	--	3,279,500.02	3,272,002.79	11/01/23
47	301821047	SS	Vernon	CA	Actual/360	4.805%	6,805.70	3,693.65	0.00	N/A	01/01/24	--	1,644,827.40	1,641,133.75	11/01/23
Totals							1,747,071.01	72,111,499.37	0.00				401,147,166.34	329,035,666.97
(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
2A	85,570,370.67	77,117,068.94	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	25,283,838.39	29,662,624.68	07/01/22	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
7	39,323,958.78	39,674,960.78	07/01/22	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
13	3,334,871.64	2,402,751.48	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,820,602.00	896,795.00	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,247,782.00	1,275,963.00	07/01/22	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	1,509,750.00	1,201,389.00	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	1,696,767.30	1,341,190.15	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
27	1,048,453.00	398,837.50	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
32	1,365,702.00	703,418.00	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
33	245,017.00	(9,407.00)	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,158,912.76	804,824.42	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
38	780,008.02	444,726.81	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
39	584,725.65	292,363.30	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
42	43,645.00	2,560.75	01/01/23	03/31/23	--	0.00	0.00	21,466.25	128,779.55	0.00	0.00
43	903,791.65	738,314.54	02/01/22	10/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
47	801,118.58	613,928.39	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	166,719,314.44	157,562,309.74				0.00	0.00	21,466.25	128,779.55	0.00	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
5	1341648	58,360,532.64	Payoff Prior to Maturity	0.00	0.00
Totals		58,360,532.64		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
11/17/23	0	0.00	0	0.00	1	3,525,455.23	0	0.00	0	0.00	0	0.00	0	0.00	1	58,360,532.64	5.036321%	5.008763%	3
10/17/23	0	0.00	0	0.00	1	3,532,034.87	0	0.00	0	0.00	0	0.00	0	0.00	3	152,908,835.75	5.057637%	5.030635%	4
09/15/23	0	0.00	0	0.00	1	3,539,068.38	0	0.00	0	0.00	0	0.00	0	0.00	2	31,876,314.43	4.851454%	4.824909%	5
08/17/23	0	0.00	1	3,545,590.58	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.876045%	4.849589%	6
07/17/23	1	3,552,085.27	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.876467%	4.851435%	7
06/16/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.883290%	4.858248%	7
05/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.883694%	4.858653%	8
04/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.914730%	4.889647%	10
03/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.915100%	4.890016%	11
02/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.915531%	4.890448%	12
01/18/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.915893%	4.890811%	13
12/16/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.916253%	4.891171%	14
Note: 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

Balance

Date

Code²

Date

REO Date

301821042

05/01/23

21,466.25

128,779.55

60,642.29

3,565,474.87

07/19/23

Totals

21,466.25

128,779.55

60,642.29

3,565,474.87

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 18 of 26


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0		0
0 - 6 Months		329,035,667	325,510,212	3,525,455	0
7 - 12 Months		0	0	0		0
13 - 24 Months		0	0	0		0
25 - 36 Months		0	0	0		0
37 - 48 Months		0	0	0		0
49 - 60 Months		0	0	0		0
> 60 Months		0	0	0		0




Historical Delinquency Information

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

Nov-23	329,035,667	325,510,212	0	0		3,525,455	0
Oct-23	401,147,166	397,615,131	0	0		3,532,035	0
Sep-23	570,886,354	567,347,286	0	0		3,539,068	0
Aug-23	622,618,285	619,072,695	0	3,545,591		0	0
Jul-23	623,619,471	620,067,386	3,552,085	0		0	0
Jun-23	639,623,758	639,623,758	0	0		0	0
May-23	640,636,862	640,636,862	0	0		0	0
Apr-23	713,860,369	713,860,369	0	0		0	0
Mar-23	715,007,441	715,007,441	0	0		0	0
Feb-23	716,377,519	716,377,519	0	0		0	0
Jan-23	717,513,494	717,513,494	0	0		0	0
Dec-22	718,644,458	718,644,458	0	0		0	0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 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
42	301821042	3,525,455.23	3,565,474.87	3,220,000.00	08/29/23	(101.75)	(0.00150)	03/31/23	03/01/24	244
Totals		3,525,455.23	3,565,474.87	3,220,000.00		(101.75)




© 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
42	301821042	MF	IN	07/19/23	2
	Loan transferred to Special Servicing on 7/19/2023 for imminent monetary default. The loan is secured by 2 multifamily (student housing) properties located in South Bend, IN. Both properties were constructed in 2012. An August 2023 inspection
	found the property to be in good overall condition. A Receiver was appointed on 8/9/23. Foreclosure has been filed and is expected in Q1 2024.


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	301821008	19,883,584.41	5.43000%	19,883,584.41	5.43000%	10	05/01/20	05/01/20	06/11/20
8	301821008	0.00	5.43000%	0.00	5.43000%	10	06/11/20	05/01/20	05/01/20
9	301821009	14,460,789.16	5.43000%	14,460,789.16	5.43000%	10	05/01/20	05/01/20	06/11/20
9	301821009	0.00	5.43000%	0.00	5.43000%	10	06/11/20	05/01/20	05/01/20
42	301821042	0.00	4.92000%	0.00	4.92000%	8	06/01/22	06/01/22	--
Totals		34,344,373.57		34,344,373.57
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

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

301821023 10/17/17

10,616,896.30

13,270,000.00

13,029,544.19

2,412,647.89

13,029,544.19

10,616,896.30

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

10,616,896.30

13,270,000.00

13,029,544.19

2,412,647.89

13,029,544.19

10,616,896.30

0.00

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

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
23	301821023	10/17/17	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 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

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

760.37

0.00

Total

0.00

760.37

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

760.37

Page 25 of 26


	Supplemental Notes
	None




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

Morgan Stanley Bank of America Merrill Lynch Trust 2014-C15 10-D