
Distribution Date:	01/16/26	BANK 2018-BNK13
Determination Date:	01/12/26
Next Distribution Date:	02/18/26
Record Date:	12/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2018-BNK13


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	4		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	5		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Additional Information	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	7
			550 S. Tryon Street, Suite 2400 \| 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	tklump@ncb.coop
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	Mount Street US (Georgia) LLP, a Georgia limited liability
			partnership
Principal Prepayment Detail	20
			Steve Luther		Special.servicing@mountstreet.com
Historical Detail	21		5910 North Central Expressway, Suite 1665 \| Dallas, TX 75206 \| United States
Delinquency Loan Detail	22	Operating Advisor & Asset	Pentalpha Surveillance LLC
Collateral Stratification and Historical Detail	23	Representations Reviewer
			Attention: BANK 2018-BNK13 Transaction Manager		notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 1	24
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Specially Serviced Loan Detail - Part 2	25
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Modified Loan Detail	26		Bank, N.A.
Historical Liquidated Loan Detail	27		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Historical Bond / Collateral Loss Reconciliation Detail	28		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	29	Trustee	Wilmington Trust, National Association
Supplemental Notes	30		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			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	06539LAW0	3.221000%	63,326,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	06539LAX8	4.074000%	73,996,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	06539LAY6	3.978000%	9,903,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06539LAZ3	4.193000%	35,858,000.00	11,387,509.09	389,751.75	39,789.85	0.00	0.00	429,541.60	10,997,757.34	36.96%	30.00%
A-4	06539LBA7	3.953000%	200,000,000.00	183,177,366.68	1,178,488.26	603,416.78	0.00	0.00	1,781,905.04	181,998,878.42	36.96%	30.00%
A-5	06539LBB5	4.217000%	244,803,000.00	244,803,000.00	0.00	860,278.54	0.00	0.00	860,278.54	244,803,000.00	36.96%	30.00%
A-S	06539LBE9	4.467000%	86,334,000.00	86,334,000.00	0.00	321,378.31	0.00	0.00	321,378.31	86,334,000.00	24.53%	20.38%
B	06539LBF6	4.563550%	49,334,000.00	49,334,000.00	0.00	187,615.14	0.00	0.00	187,615.14	49,334,000.00	17.43%	14.88%
C	06539LBG4	4.563550%	38,122,000.00	38,122,000.00	0.00	144,976.37	0.00	0.00	144,976.37	38,122,000.00	11.94%	10.63%
D	06539LAJ9	3.000000%	41,485,000.00	41,485,000.00	0.00	103,712.50	0.00	0.00	103,712.50	41,485,000.00	5.96%	6.00%
E	06539LAL4	3.713550%	15,697,000.00	15,697,000.00	0.00	48,576.33	0.00	0.00	48,576.33	15,697,000.00	3.70%	4.25%
F	06539LAN0	3.713550%	10,091,000.00	10,091,000.00	0.00	31,227.86	0.00	0.00	31,227.86	10,091,000.00	2.25%	3.13%
G*	06539LAQ3	3.713550%	28,031,455.00	28,031,455.00	0.00	1,210,263.48	0.00	12,397,027.38	1,210,263.48	15,634,427.62	0.00%	0.00%
R	06539LAU4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	06539LAS9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2HBD09	4.563550%	47,209,497.67	37,287,491.13	82,538.95	200,935.22	0.00	652,475.16	283,474.17	36,552,477.02	0.00%	0.00%
Regular SubTotal			944,189,952.67	745,749,821.90	1,650,778.96	3,752,170.38	0.00	13,049,502.54	5,402,949.34	731,049,540.40


X-A	06539LBC3	0.457236%	627,886,000.00	439,367,875.77	0.00	167,412.45	0.00	0.00	167,412.45	437,799,635.76
X-B	06539LBD1	0.047963%	173,790,000.00	173,790,000.00	0.00	6,946.27	0.00	0.00	6,946.27	173,790,000.00
X-D	06539LAA8	1.563550%	41,485,000.00	41,485,000.00	0.00	54,053.22	0.00	0.00	54,053.22	41,485,000.00
X-E	06539LAC4	0.850000%	15,697,000.00	15,697,000.00	0.00	11,118.71	0.00	0.00	11,118.71	15,697,000.00
X-F	06539LAE0	0.850000%	10,091,000.00	10,091,000.00	0.00	7,147.79	0.00	0.00	7,147.79	10,091,000.00

									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-G	06539LAG5	0.850000%	28,031,455.00	28,031,455.00	0.00	19,855.61	0.00	0.00	19,855.61	15,634,427.62
Notional SubTotal			896,980,455.00	708,462,330.77	0.00	266,534.05	0.00	0.00	266,534.05	694,497,063.38

Deal Distribution Total					1,650,778.96	4,018,704.43	0.00	13,049,502.54	5,669,483.39

*	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	06539LAW0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	06539LAX8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	06539LAY6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06539LAZ3	317.57234341	10.86931089	1.10965057	0.00000000	0.00000000	0.00000000	0.00000000	11.97896146	306.70303252
A-4	06539LBA7	915.88683340	5.89244130	3.01708390	0.00000000	0.00000000	0.00000000	0.00000000	8.90952520	909.99439210
A-5	06539LBB5	1,000.00000000	0.00000000	3.51416666	0.00000000	0.00000000	0.00000000	0.00000000	3.51416666	1,000.00000000
A-S	06539LBE9	1,000.00000000	0.00000000	3.72249994	0.00000000	0.00000000	0.00000000	0.00000000	3.72249994	1,000.00000000
B	06539LBF6	1,000.00000000	0.00000000	3.80295820	0.00000000	0.00000000	0.00000000	0.00000000	3.80295820	1,000.00000000
C	06539LBG4	1,000.00000000	0.00000000	3.80295813	0.00000000	0.00000000	0.00000000	0.00000000	3.80295813	1,000.00000000
D	06539LAJ9	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E	06539LAL4	1,000.00000000	0.00000000	3.09462509	0.00000000	0.00000000	0.00000000	0.00000000	3.09462509	1,000.00000000
F	06539LAN0	1,000.00000000	0.00000000	3.09462491	0.00000000	0.00000000	0.00000000	0.00000000	3.09462491	1,000.00000000
G	06539LAQ3	1,000.00000000	0.00000000	43.17519301	(40.08056842)	28.40870301	0.00000000	442.25415270	43.17519301	557.74584730
R	06539LAU4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	06539LAS9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2HBD09	789.83028777	1.74835476	4.25624567	(1.25255410)	0.91466807	0.00000000	13.82084522	6.00460043	774.26108779

Notional Certificates
X-A	06539LBC3	699.75740146	0.00000000	0.26662874	0.00000000	0.00000000	0.00000000	0.00000000	0.26662874	697.25975059
X-B	06539LBD1	1,000.00000000	0.00000000	0.03996933	0.00000000	0.00000000	0.00000000	0.00000000	0.03996933	1,000.00000000
X-D	06539LAA8	1,000.00000000	0.00000000	1.30295818	0.00000000	0.00000000	0.00000000	0.00000000	1.30295818	1,000.00000000
X-E	06539LAC4	1,000.00000000	0.00000000	0.70833344	0.00000000	0.00000000	0.00000000	0.00000000	0.70833344	1,000.00000000
X-F	06539LAE0	1,000.00000000	0.00000000	0.70833317	0.00000000	0.00000000	0.00000000	0.00000000	0.70833317	1,000.00000000
X-G	06539LAG5	1,000.00000000	0.00000000	0.70833319	0.00000000	0.00000000	0.00000000	0.00000000	0.70833319	557.74584730




© 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	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-SB	12/01/25 - 12/30/25	30	0.00	39,789.85	0.00	39,789.85	0.00	0.00	0.00	39,789.85	0.00
A-4	12/01/25 - 12/30/25	30	0.00	603,416.78	0.00	603,416.78	0.00	0.00	0.00	603,416.78	0.00
A-5	12/01/25 - 12/30/25	30	0.00	860,278.54	0.00	860,278.54	0.00	0.00	0.00	860,278.54	0.00
X-A	12/01/25 - 12/30/25	30	0.00	167,412.45	0.00	167,412.45	0.00	0.00	0.00	167,412.45	0.00
X-B	12/01/25 - 12/30/25	30	0.00	6,946.27	0.00	6,946.27	0.00	0.00	0.00	6,946.27	0.00
X-D	12/01/25 - 12/30/25	30	0.00	54,053.22	0.00	54,053.22	0.00	0.00	0.00	54,053.22	0.00
X-E	12/01/25 - 12/30/25	30	0.00	11,118.71	0.00	11,118.71	0.00	0.00	0.00	11,118.71	0.00
X-F	12/01/25 - 12/30/25	30	0.00	7,147.79	0.00	7,147.79	0.00	0.00	0.00	7,147.79	0.00
X-G	12/01/25 - 12/30/25	30	0.00	19,855.61	0.00	19,855.61	0.00	0.00	0.00	19,855.61	0.00
A-S	12/01/25 - 12/30/25	30	0.00	321,378.31	0.00	321,378.31	0.00	0.00	0.00	321,378.31	0.00
B	12/01/25 - 12/30/25	30	0.00	187,615.14	0.00	187,615.14	0.00	0.00	0.00	187,615.14	0.00
C	12/01/25 - 12/30/25	30	0.00	144,976.37	0.00	144,976.37	0.00	0.00	0.00	144,976.37	0.00
D	12/01/25 - 12/30/25	30	0.00	103,712.50	0.00	103,712.50	0.00	0.00	0.00	103,712.50	0.00
E	12/01/25 - 12/30/25	30	0.00	48,576.33	0.00	48,576.33	0.00	0.00	0.00	48,576.33	0.00
F	12/01/25 - 12/30/25	30	0.00	31,227.86	0.00	31,227.86	0.00	0.00	0.00	31,227.86	0.00
G	12/01/25 - 12/30/25	30	1,913,931.03	86,746.84	0.00	86,746.84	(1,123,516.65)	0.00	0.00	1,210,263.48	796,337.28
RR Interest	12/01/25 - 12/30/25	30	101,925.86	141,802.77	0.00	141,802.77	(59,132.45)	0.00	0.00	200,935.22	43,181.02
Totals			2,015,856.89	2,836,055.34	0.00	2,836,055.34	(1,182,649.10)	0.00	0.00	4,018,704.43	839,518.30




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


	Additional Information
Total Available Distribution Amount (1)	5,669,483.39
(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	2,944,690.21	Master Servicing Fee	9,125.28
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,651.96
Interest Adjustments	1,070,290.53	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	320.91
ARD Interest	0.00	Operating Advisor Fee	1,288.81
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	160.45
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,014,980.74	Total Fees	15,837.41

Principal		Expenses/Reimbursements
Scheduled Principal	423,925.27	Reimbursement for Interest on Advances	(34.27)
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	1,226,853.69	Special Servicing Fees (Monthly)	(114,500.00)
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	2,175.70
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	1,650,778.96	Total Expenses/Reimbursements	(112,358.57)

		Interest Reserve Deposit	92,797.48

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,018,704.43
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	1,650,778.96
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	5,669,483.39
Total Funds Collected	5,665,759.70	Total Funds Distributed	5,665,759.71

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		745,749,822.55	745,749,822.55	Beginning Certificate Balance	745,749,821.90
(-) Scheduled Principal Collections		423,925.27	423,925.27	(-) Principal Distributions	1,650,778.96
(-) Unscheduled Principal Collections		1,226,853.69	1,226,853.69	(-) Realized Losses	13,049,502.54
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	13,049,503.19
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		13,049,503.19	13,049,503.19	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		731,049,540.40	731,049,540.40	Certificate Other Adjustments**	(0.65)
Beginning Actual Collateral Balance		746,294,225.10	746,294,225.10	Ending Certificate Balance	731,049,540.40
Ending Actual Collateral Balance		731,068,754.34	731,068,754.34



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.65)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.65
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.56%
				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 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	2	5,549,898.13	0.76%	29	5.0635	NAP	Defeased	2	5,549,898.13	0.76%	29	5.0635	NAP
	1,000,000 or less	3	2,491,859.16	0.34%	30	4.5505	0.567102	1.20 or less	15	78,548,489.85	10.74%	29	4.9356	0.277771
1,000,001 to 2,000,000		12	19,472,990.79	2.66%	29	4.5743	1.485989	1.21 to 1.30	1	2,490,014.35	0.34%	30	4.2900	1.260000
2,000,001 to 3,000,000		7	18,399,474.89	2.52%	29	4.7647	2.196106	1.31 to 1.40	2	17,053,529.02	2.33%	29	4.6092	1.395294
3,000,001 to 4,000,000		4	13,696,592.31	1.87%	25	4.6245	1.911519	1.41 to 1.50	4	83,423,899.88	11.41%	8	4.6891	1.470607
4,000,001 to 5,000,000		2	9,878,973.58	1.35%	30	5.2340	2.998982	1.51 to 1.75	6	69,925,663.05	9.57%	29	5.1115	1.649193
5,000,001 to 7,000,000		5	31,233,940.01	4.27%	27	4.6175	1.364519	1.76 to 2.00	7	129,003,384.43	17.65%	29	4.8473	1.797903
7,000,001 to 8,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.01 to 2.25	3	8,885,001.03	1.22%	30	4.3190	2.079664
8,000,001 to 9,000,000		2	17,090,455.68	2.34%	30	4.6689	1.460733	2.26 to 2.50	3	122,516,800.00	16.76%	29	4.0935	2.399176
9,000,001 to 10,000,000		2	19,216,493.68	2.63%	30	4.7879	2.994036	2.51 to 2.75	2	4,284,691.50	0.59%	28	4.9637	2.622804
10,000,001 to 15,000,000		4	47,414,543.12	6.49%	29	4.9235	1.628648	2.76 to 3.00	6	156,276,675.48	21.38%	30	4.3228	2.993281
15,000,001 to 20,000,000		2	34,100,933.40	4.66%	30	5.0661	2.298490	3.01 or greater	10	135,091,493.68	18.48%	29	4.3628	3.187589
20,000,001 to 30,000,000		5	124,531,785.65	17.03%	14	4.5164	2.066694	Totals	59	731,049,540.40	100.00%	27	4.5815	2.056254
30,000,001 to 50,000,000		9	387,971,600.00	53.07%	30	4.4678	2.132624
50,000,001 to 80,000,000		0	0.00	0.00%	0	0.0000	0.000000
80,000,001 to 90,000,000		0	0.00	0.00%	0	0.0000	0.000000
	90,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	59	731,049,540.40	100.00%	27	4.5815	2.056254
(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
									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	2	5,549,898.13	0.76%	29	5.0635	NAP
							Defeased	2	5,549,898.13	0.76%	29	5.0635	NAP
Alabama	1	12,273,668.16	1.68%	28	4.3150	2.378100
							Industrial	4	22,235,012.14	3.04%	29	4.3894	2.571546
Arizona	2	11,090,000.00	1.52%	25	4.5057	2.264478
							Lodging	5	50,136,505.23	6.86%	28	5.1703	1.866445
California	5	109,653,231.50	15.00%	29	4.6488	2.133963
							Mixed Use	1	10,000,000.00	1.37%	30	4.8100	2.785500
Colorado	1	5,750,000.00	0.79%	30	5.0400	1.405700
							Multi-Family	27	87,763,137.55	12.01%	29	4.5871	1.704828
Florida	5	57,623,865.90	7.88%	30	4.9594	1.625512
							Office	11	254,165,694.22	34.77%	29	4.2994	2.177377
Idaho	1	15,397,701.90	2.11%	30	5.1100	2.965700
							Retail	22	297,765,115.61	40.73%	23	4.7142	1.942589
Illinois	2	8,138,010.56	1.11%	29	4.3167	2.405521
							Self Storage	2	3,434,177.52	0.47%	29	5.0058	1.297710
Indiana	1	4,749,200.00	0.65%	30	4.3200	2.458800
							Totals	74	731,049,540.40	100.00%	27	4.5815	2.056254
Louisiana	3	43,587,200.00	5.96%	29	4.2525	2.992434

Maryland	1	3,300,000.00	0.45%	30	4.8800	4.201000

Michigan	5	18,536,781.18	2.54%	30	4.4445	2.554288

Missouri	1	40,000,000.00	5.47%	31	4.4330	3.054000

Nevada	3	57,288,822.25	7.84%	28	4.8389	1.825273

New Jersey	2	3,668,000.00	0.50%	30	4.3200	2.458800

New York	23	199,226,114.10	27.25%	30	4.3152	1.568896

Ohio	5	38,301,913.92	5.24%	26	4.9548	1.486760

Oregon	2	7,800,000.00	1.07%	30	4.9090	3.272154

South Carolina	1	11,177,914.06	1.53%	30	5.3230	1.835400

Tennessee	1	12,936,929.96	1.77%	28	4.8390	1.831600

Texas	3	9,632,229.73	1.32%	30	5.0987	2.373732

Virginia	1	29,582,237.74	4.05%	(32)	4.2580	1.461400

Washington	2	18,159,821.31	2.48%	30	4.8064	2.538020

Wisconsin	1	7,626,000.00	1.04%	30	4.3200	2.458800

Totals	74	731,049,540.40	100.00%	27	4.5815	2.056254


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	2	5,549,898.13	0.76%	29	5.0635	NAP	Defeased	2	5,549,898.13	0.76%	29	5.0635	NAP
	3.750% or less	1	22,000,000.00	3.01%	27	3.7086	3.364600	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	2	94,000,000.00	12.86%	29	3.7680	2.659309	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	3	52,013,341.81	7.11%	29	4.2397	2.569101	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	17	185,227,086.21	25.34%	20	4.3484	2.145305	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	8	53,330,505.00	7.30%	30	4.6404	1.658429	49 months or greater	57	725,499,642.27	99.24%	27	4.5778	2.056587
	4.751% to 5.000%	13	160,549,018.25	21.96%	28	4.8667	1.944246	Totals	59	731,049,540.40	100.00%	27	4.5815	2.056254
	5.001% to 5.250%	8	80,349,759.63	10.99%	30	5.1143	1.966766
	5.251% to 5.500%	4	73,150,957.79	10.01%	30	5.3657	0.886780
	5.501% to 5.750%	1	4,878,973.58	0.67%	30	5.5670	2.781500
	5.751% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	59	731,049,540.40	100.00%	27	4.5815	2.056254
(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	2	5,549,898.13	0.76%	29	5.0635	NAP	Defeased	2	5,549,898.13	0.76%	29	5.0635	NAP
	60 months or less	57	725,499,642.27	99.24%	27	4.5778	2.056587	Interest Only	20	441,414,000.00	60.38%	29	4.5154	2.225967
	61 months to 84	0	0.00	0.00%	0	0.0000	0.000000	120 months or less	4	65,417,383.47	8.95%	29	4.3526	2.288751
	85 or greater	0	0.00	0.00%	0	0.0000	0.000000	121 months to 180	1	5,983,581.18	0.82%	30	4.2800	2.091600
	Totals	59	731,049,540.40	100.00%	27	4.5815	2.056254	181 months to 240	1	11,303,529.02	1.55%	29	4.3900	1.390000
								241 months to 300	26	186,177,536.39	25.47%	19	4.8469	1.713653
								301 months to 420	5	15,203,612.21	2.08%	30	4.3188	0.821179
								421 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	59	731,049,540.40	100.00%	27	4.5815	2.056254
(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	2	5,549,898.13	0.76%	29	5.0635	NAP			No outstanding loans in this group
Underwriter's Information		2	45,812,200.00	6.27%	29	3.7896	2.960838
	12 months or less	35	619,090,548.02	84.69%	26	4.6513	2.081772
	13 months to 24 months	17	54,045,605.83	7.39%	29	4.3914	1.066671
	25 months or greater	3	6,551,288.42	0.90%	21	4.6818	1.519741
	Totals	59	731,049,540.40	100.00%	27	4.5815	2.056254
(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	310946154	OF	New York	NY	Actual/360	3.768%	162,233.33	0.00	0.00	N/A	06/11/28	--	50,000,000.00	50,000,000.00	01/11/26
1A	310946155				Actual/360	3.768%	142,765.33	0.00	0.00	N/A	06/11/28	--	44,000,000.00	44,000,000.00	01/11/26
2	320131102	Various Various		Various	Actual/360	4.315%	107,737.30	0.00	0.00	N/A	05/01/28	--	28,995,200.00	28,995,200.00	01/01/26
2A	320131163				Actual/360	4.315%	6,733.58	0.00	0.00	N/A	05/01/28	--	1,812,200.00	1,812,200.00	01/01/26
4	310943327	RT	Las Vegas	NV	Actual/360	4.896%	210,812.92	0.00	0.00	N/A	05/11/28	--	50,000,000.00	50,000,000.00	01/11/26
5	300801792	Various Various		Various	Actual/360	4.320%	161,900.35	0.00	0.00	N/A	07/01/28	--	43,521,600.00	43,521,600.00	01/01/26
6	300801789	OF	Metairie	LA	Actual/360	4.250%	153,708.33	0.00	0.00	N/A	06/01/28	--	42,000,000.00	42,000,000.00	01/01/26
7	1852902	RT	Chula Vista	CA	Actual/360	4.672%	164,746.40	0.00	0.00	07/01/28	11/01/29	--	40,950,000.00	40,950,000.00	01/01/26
8	453011953	RT	Frontenac	MO	Actual/360	4.433%	152,692.22	0.00	0.00	N/A	08/01/28	--	40,000,000.00	40,000,000.00	01/01/26
9	310942683	RT	Aventura	FL	Actual/360	4.890%	168,433.33	0.00	0.00	N/A	07/11/28	--	40,000,000.00	40,000,000.00	01/11/26
11	1852535	OF	New York	NY	Actual/360	5.430%	175,343.75	0.00	0.00	N/A	08/01/28	--	37,500,000.00	37,500,000.00	01/01/26
12	300801774	RT	Fairfax	VA	Actual/360	4.258%	108,656.16	51,710.33	0.00	N/A	05/10/23	11/10/26	29,633,948.07	29,582,237.74	01/10/26
13	320131113	RT	Cincinnati	OH	Actual/360	5.280%	99,994.25	38,521.58	0.00	N/A	05/01/28	--	21,992,869.49	21,954,347.91	01/01/26
14	656120811	OF	San Francisco	CA	Actual/360	3.709%	70,257.37	0.00	0.00	04/06/28	04/06/31	--	22,000,000.00	22,000,000.00	01/06/26
15	453011911	RT	Chino Hills	CA	Actual/360	5.175%	98,037.50	0.00	0.00	N/A	06/01/28	--	22,000,000.00	22,000,000.00	01/01/26
16	310944507	OF	Ontario	CA	Actual/360	5.030%	81,112.27	23,387.11	0.00	N/A	07/11/28	--	18,726,618.61	18,703,231.50	01/11/26
17	1852676	RT	Lincolnshire	IL	Actual/360	4.930%	1,130,897.63	1,226,853.69	0.00	N/A	07/01/28	--	14,276,356.88	0.00	01/01/26
18	320131118	LO	Boise	ID	Actual/360	5.110%	67,843.71	20,349.61	0.00	N/A	07/01/28	--	15,418,051.51	15,397,701.90	01/01/26
19	310946883	RT	Franklin	TN	30/360	4.839%	52,276.15	26,777.64	0.00	N/A	05/11/28	--	12,963,707.60	12,936,929.96	01/11/26
20	470109290	MF	White Plains	NY	Actual/360	4.390%	42,859.33	34,085.70	0.00	N/A	06/01/28	--	11,337,614.72	11,303,529.02	01/01/26
21	310945278	LO	Orlando	FL	Actual/360	5.145%	53,228.93	18,260.16	0.00	N/A	07/11/28	--	12,014,430.24	11,996,170.08	01/11/26
22	300801793	LO	Myrtle Beach	SC	Actual/360	5.323%	51,324.21	19,213.96	0.00	N/A	07/01/28	--	11,197,128.02	11,177,914.06	12/01/25
23	300801795	MF	Vancouver	WA	Actual/360	4.850%	37,420.43	16,667.98	0.00	N/A	07/01/28	--	8,959,995.61	8,943,327.63	01/01/26
24	300801821	MU	New York	NY	Actual/360	4.810%	41,419.44	0.00	0.00	N/A	07/01/28	--	10,000,000.00	10,000,000.00	01/01/26
25	300801817	OF	Tacoma	WA	Actual/360	4.764%	37,866.63	14,016.78	0.00	N/A	07/01/28	--	9,230,510.46	9,216,493.68	01/01/26
26	470109720	MF	Suffern	NY	Actual/360	4.470%	31,421.88	16,165.35	0.00	N/A	07/01/28	--	8,163,293.40	8,147,128.05	01/01/26
27	1852910	IN	Farmington Hills	MI	Actual/360	4.280%	22,159.92	29,059.03	0.00	N/A	07/01/28	--	6,012,640.21	5,983,581.18	01/01/26
28	600940064	LO	Oregon	OH	Actual/360	4.810%	27,744.59	12,701.20	0.00	N/A	05/11/27	--	6,698,446.81	6,685,745.61	01/11/26




© 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
29	470109300	MF	Bayside	NY	Actual/360	4.190%	24,613.54	7,215.55	0.00	N/A	07/01/28	--	6,821,828.77	6,814,613.22	01/01/26
30	300801765	MF	Davis	CA	Actual/360	4.820%	24,903.33	0.00	0.00	N/A	05/01/28	--	6,000,000.00	6,000,000.00	01/01/26
31	610945607	OF	Colorado Springs	CO	Actual/360	5.040%	24,955.00	0.00	0.00	N/A	07/11/28	--	5,750,000.00	5,750,000.00	01/11/26
32	300801816	LO	Brenham	TX	Actual/360	5.567%	23,427.36	8,032.63	0.00	N/A	07/01/28	--	4,887,006.21	4,878,973.58	01/01/26
33	300801820	MF	Beaverton	OR	Actual/360	4.909%	21,135.97	0.00	0.00	N/A	07/01/28	--	5,000,000.00	5,000,000.00	01/01/26
35	410935318	RT	Phoenix	AZ	Actual/360	4.840%	16,504.40	0.00	0.00	N/A	04/11/27	--	3,960,000.00	3,960,000.00	01/11/26
36	410944844	OF	West Deptford	NJ	Actual/360	5.165%	14,925.80	5,995.07	0.00	N/A	05/11/28	--	3,355,893.20	3,349,898.13	01/11/26
37	470109320	MF	White Plains	NY	Actual/360	4.510%	12,599.55	6,423.44	0.00	N/A	06/01/28	--	3,244,287.16	3,237,863.72	01/01/26
38	470108890	MF	Amityville	NY	Actual/360	4.210%	11,620.27	6,617.37	0.00	N/A	07/01/28	--	3,205,345.96	3,198,728.59	01/01/26
39	600945697	IN	Laurel	MD	Actual/360	4.880%	13,867.33	0.00	0.00	N/A	07/11/28	--	3,300,000.00	3,300,000.00	01/11/26
40	470109060	MF	Mount Vernon	NY	Actual/360	4.520%	11,539.37	2,887.81	0.00	N/A	06/01/28	--	2,964,725.27	2,961,837.46	01/01/26
42	470108430	MF	New York	NY	Actual/360	4.570%	10,250.61	5,074.98	0.00	N/A	07/01/28	--	2,604,799.79	2,599,724.81	01/01/26
43	300801797	MF	Saint Clair	MI	Actual/360	5.206%	12,888.47	0.00	0.00	N/A	07/01/28	--	2,875,000.00	2,875,000.00	01/01/26
44	410944306	SS	Las Vegas	NV	Actual/360	4.870%	7,220.41	15,242.29	0.00	N/A	07/11/28	--	1,721,763.66	1,706,521.37	01/11/26
45	300801819	MF	Hillsboro	OR	Actual/360	4.909%	11,836.14	0.00	0.00	N/A	07/01/28	--	2,800,000.00	2,800,000.00	01/01/26
46	300801779	MF	Jacksonville	FL	Actual/360	5.345%	11,609.85	3,737.97	0.00	N/A	05/01/28	--	2,522,433.79	2,518,695.82	01/01/26
47	470109470	MF	Yonkers	NY	Actual/360	4.290%	9,208.02	2,568.13	0.00	N/A	07/01/28	--	2,492,582.48	2,490,014.35	01/01/26
48	470109270	MF	New York	NY	Actual/360	4.430%	8,234.20	4,329.16	0.00	N/A	06/01/28	--	2,158,531.61	2,154,202.45	01/01/26
49	300801818	MF	Canby	OR	Actual/360	4.909%	9,299.83	0.00	0.00	N/A	07/01/28	--	2,200,000.00	2,200,000.00	01/01/26
50	470108870	MF	Lynbrook	NY	Actual/360	4.280%	6,815.66	3,798.84	0.00	N/A	06/01/28	--	1,849,290.90	1,845,492.06	01/01/26
51	470108960	MF	Great Neck	NY	Actual/360	4.420%	6,735.11	3,554.72	0.00	N/A	06/01/28	--	1,769,550.40	1,765,995.68	01/01/26
52	470109940	MF	Yonkers	NY	Actual/360	4.380%	6,976.78	1,860.79	0.00	N/A	07/01/28	--	1,849,788.12	1,847,927.33	01/01/26
53	470110090	MF	Woodsburgh	NY	Actual/360	4.400%	6,551.95	3,463.27	0.00	N/A	07/01/28	--	1,729,253.16	1,725,789.89	01/01/26
54	470109210	MF	Mount Kisco	NY	Actual/360	4.470%	6,653.51	3,444.58	0.00	N/A	06/01/28	--	1,728,558.38	1,725,113.80	01/01/26
55	300801778	MF	Palatka	FL	Actual/360	5.145%	8,417.79	0.00	0.00	N/A	05/01/28	--	1,900,000.00	1,900,000.00	01/01/26
56	410944935	SS	Houston	TX	Actual/360	5.140%	7,658.53	2,649.72	0.00	N/A	06/11/28	--	1,730,305.87	1,727,656.15	01/11/26
57	470109040	MF	Elmhurst	NY	Actual/360	4.410%	4,915.74	2,604.54	0.00	N/A	06/01/28	--	1,294,466.42	1,291,861.88	01/01/26
58	470109560	MF	New York	NY	Actual/360	4.620%	3,054.69	6,970.14	0.00	N/A	06/01/28	--	767,832.24	760,862.10	01/01/26




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

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

470109540

New York

Actual/360

4.390%

3,921.26

2,080.78

0.00

N/A

07/01/28

1,037,293.56

1,035,212.78

01/01/26

470109610

Bronx

Actual/360

4.540%

4,262.35

1,050.26

0.00

N/A

07/01/28

1,090,270.11

1,089,219.85

01/01/26

470109880

New York

Actual/360

4.520%

3,375.34

1,703.40

0.00

N/A

07/01/28

867,201.93

865,498.53

01/01/26

470109810

New York

Actual/360

4.520%

3,375.34

1,703.40

0.00

N/A

07/01/28

867,201.93

865,498.53

01/01/26

Totals

4,014,980.74

1,650,778.96

0.00

745,749,822.55

731,049,540.40

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 16 of 30


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	30,006,132.84	21,843,182.13	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	28,397,384.49	20,476,970.34	01/01/25	09/30/25	--	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
4	12,517,549.88	8,532,163.52	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	4,859,276.15	3,638,054.42	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	6,907,231.20	4,567,118.78	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	3,247,139.70	2,662,091.61	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	14,122,942.00	10,768,079.25	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	6,729,939.16	4,522,583.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	147,963.74	167,152.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	15,796,614.00	7,931,690.96	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,832,497.19	2,377,366.64	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	30,234,427.35	23,808,519.31	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	9,166,812.70	6,982,673.36	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,963,503.34	1,645,136.04	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	(331,001.00)	(149,401.00)	01/01/25	06/30/25	--	0.00	526,013.40	0.00	0.00	0.00	0.00
18	3,251,308.37	3,355,918.43	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	19,854,139.22	14,213,919.41	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,291,451.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,667,098.16	1,469,887.90	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	10,858.46	0.00
22	1,729,529.64	1,770,096.25	07/01/24	06/30/25	--	0.00	0.00	70,489.96	70,489.96	0.00	0.00
23	1,066,681.96	907,887.05	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,189,106.99	1,031,033.23	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	2,307,982.00	1,631,165.84	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	603,656.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,781,065.27	1,146,905.59	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	783,194.70	(181,084.47)	07/01/24	06/30/25	--	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 Recet 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
29	293,791.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,054,248.85	506,915.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	710,543.80	371,417.39	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	946,699.51	1,163,134.16	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	663,257.41	613,401.96	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	387,463.70	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	199,551.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	140,343.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	715,618.00	535,915.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	262,085.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	309,288.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	591,766.83	301,345.99	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	365,669.50	313,141.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	497,178.68	363,083.25	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
46	409,321.41	370,266.54	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	178,488.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	100,463.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
50	189,992.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	331,321.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	(151,413.67)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	131,585.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	120,623.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
55	434,135.21	308,337.46	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	124,391.32	103,387.23	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
57	41,964.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
58	8,251.00	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
59	150,942.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
60	135,896.27	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	35,311.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	61,694.86	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	212,564,099.93	150,069,456.68				0.00	526,013.40	70,489.96	70,489.96	10,858.46	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
17	1852676	1,226,853.69	Disposition	0.00	0.00
Totals		1,226,853.69		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 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
01/16/26	0	0.00	0	0.00	0	0.00	0	0.00	1	0.00	0	0.00	0	0.00	1	1,226,853.69	4.581461%	4.556637%	27
12/17/25	0	0.00	0	0.00	1	14,276,356.88	0	0.00	1	14,276,356.88	0	0.00	2	16,942,200.00	0	0.00	4.588219%	4.558764%	28
11/18/25	0	0.00	0	0.00	1	14,276,356.88	0	0.00	1	14,276,356.88	0	0.00	0	0.00	0	0.00	4.582242%	4.553071%	29
10/20/25	0	0.00	0	0.00	1	14,276,356.88	0	0.00	1	14,276,356.88	0	0.00	0	0.00	0	0.00	4.582325%	4.553147%	30
09/17/25	0	0.00	0	0.00	1	14,276,356.88	0	0.00	1	14,276,356.88	0	0.00	2	37,250,400.00	0	0.00	4.582416%	4.553231%	31
08/15/25	0	0.00	0	0.00	1	14,276,356.88	0	0.00	1	14,276,356.88	0	0.00	0	0.00	0	0.00	4.570069%	4.541476%	32
07/17/25	0	0.00	0	0.00	1	14,276,356.88	1	14,276,356.88	0	0.00	0	0.00	0	0.00	0	0.00	4.570153%	4.541553%	33
06/17/25	0	0.00	0	0.00	1	14,276,356.88	1	14,276,356.88	0	0.00	0	0.00	0	0.00	0	0.00	4.570245%	4.541638%	34
05/16/25	0	0.00	0	0.00	1	14,276,356.88	1	14,276,356.88	0	0.00	0	0.00	0	0.00	0	0.00	4.570329%	4.541715%	35
04/17/25	0	0.00	0	0.00	1	14,276,356.88	1	14,276,356.88	0	0.00	0	0.00	0	0.00	0	0.00	4.570420%	4.541798%	36
03/17/25	0	0.00	0	0.00	1	14,276,356.88	1	14,276,356.88	0	0.00	0	0.00	0	0.00	0	0.00	4.570502%	4.541874%	37
02/18/25	0	0.00	0	0.00	1	14,276,356.88	1	14,276,356.88	0	0.00	0	0.00	0	0.00	0	0.00	4.570608%	4.541972%	38
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

300801793

12/01/25

70,489.96

0.00

11,197,128.02

Totals

70,489.96

0.00

11,197,128.02

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 22 of 30


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		29,582,238	29,582,238		0		0
13 - 24 Months		10,645,746	10,645,746		0		0
25 - 36 Months		627,871,557	627,871,557		0		0
37 - 48 Months		40,950,000	40,950,000		0		0
49 - 60 Months		0	0		0		0
> 60 Months		22,000,000	22,000,000		0		0




Historical Delinquency Information

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

Jan-26	731,049,540	731,049,540	0	0	0		0
Dec-25	745,749,823	731,473,466	0	0	0		14,276,357
Nov-25	763,143,105	748,866,748	0	0	0		14,276,357

BANK 2018-BNK13 10-D