
Distribution Date:	08/15/25	WFRBS Commercial Mortgage Trust 2014-C23
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2014-C23


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	RBS Commercial Funding Inc.
Certificate Factor Detail	3		Thomas Conway	(203) 897-2365
Certificate Interest Reconciliation Detail	4		600 Washington Boulevard \| Stamford, CT 06901 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	7	Master Servicer	National Cooperative Bank, N.A.
Bond / Collateral Reconciliation - Cash Flows	8		Tom Klump	(703) 302-8080	tklump@ncb.coop
Bond / Collateral Reconciliation - Balances	9		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Current Mortgage Loan and Property Stratification	10-14	Special Servicer	CWCapital Asset Management LLC
Mortgage Loan Detail (Part 1)	15		Attention: Brian Hanson		bhanson@cwcapital.com
Mortgage Loan Detail (Part 2)	16		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States
Principal Prepayment Detail	17	Administrator	BellOak, LLC
			Attention: Reporting		Reporting@belloakadvisors.com
Historical Detail	18
			200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Delinquency Loan Detail	19
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
Specially Serviced Loan Detail - Part 1	21		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	25		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and special notices. In addition, certificateholders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 27


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class (3)	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	92939HAU9	1.663000%	43,360,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	92939HAV7	3.185000%	33,162,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	92939HAW5	3.711000%	8,500,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	92939HAX3	3.650000%	245,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-5	92939HAY1	3.917000%	257,750,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	92939HAZ8	3.636000%	70,822,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	92939HBA2	4.210000%	56,451,000.00	47,634,270.62	1,404,332.44	167,116.90	0.00	0.00	1,571,449.34	46,229,938.18	83.01%	24.00%
B	92939HBB0	4.422617%	44,691,000.00	44,691,000.00	0.00	164,709.30	0.00	0.00	164,709.30	44,691,000.00	66.58%	19.25%
C	92939HBC8	3.895617%	35,281,000.00	35,281,000.00	0.00	114,534.38	0.00	0.00	114,534.38	35,281,000.00	53.61%	15.50%
D	92939HAJ4	4.038617%	76,444,000.00	76,444,000.00	0.00	257,273.35	0.00	0.00	257,273.35	76,444,000.00	25.51%	7.38%
E	92939HAL9	3.400000%	11,761,000.00	11,761,000.00	0.00	33,322.83	0.00	0.00	33,322.83	11,761,000.00	21.18%	6.13%
F	92939HAN5	3.400000%	17,641,000.00	17,641,000.00	0.00	49,982.83	0.00	0.00	49,982.83	17,641,000.00	14.70%	4.25%
G	92939HAQ8	3.400000%	39,986,629.00	39,986,629.00	0.00	94,673.23	0.00	0.00	94,673.23	39,986,629.00	0.00%	0.00%
R	92939HAS4	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			940,849,630.00	273,438,899.62	1,404,332.44	881,612.82	0.00	0.00	2,285,945.26	272,034,567.18


X-A	92939HBE4	0.212617%	715,045,000.00	47,634,270.62	0.00	8,439.87	0.00	0.00	8,439.87	46,229,938.18
X-B	92939HBF1	0.306539%	156,416,000.00	156,416,000.00	0.00	39,956.32	0.00	0.00	39,956.32	156,416,000.00
X-C	92939HAA3	1.022617%	11,761,000.00	11,761,000.00	0.00	10,022.50	0.00	0.00	10,022.50	11,761,000.00
X-D	92939HAC9	1.022617%	17,641,000.00	17,641,000.00	0.00	15,033.32	0.00	0.00	15,033.32	17,641,000.00
X-E	92939HAE5	1.022617%	39,986,629.00	39,986,629.00	0.00	34,075.83	0.00	0.00	34,075.83	39,986,629.00
X-Y	92939HAG0	0.000000%	39,033,711.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Notional SubTotal			979,883,340.00	273,438,899.62	0.00	107,527.84	0.00	0.00	107,527.84	272,034,567.18

Deal Distribution Total					1,404,332.44	989,140.66	0.00	0.00	2,393,473.10

(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.
(3)	The balances of the Class A-S, Class B, Class C certificates represent the balance of their respective Regular Interest, as detailed in the Pooling and Servicing Agreement. A portion of these classes may be exchanged and held in Class PEX. For details on the current status and
	payments of Class PEX, see page 5.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 27


				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	92939HAU9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	92939HAV7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	92939HAW5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	92939HAX3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5	92939HAY1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	92939HAZ8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	92939HBA2	843.81624099	24.87701617	2.96038866	0.00000000	0.00000000	0.00000000	0.00000000	27.83740483	818.93922481
B	92939HBB0	1,000.00000000	0.00000000	3.68551386	0.00000000	0.00000000	0.00000000	0.00000000	3.68551386	1,000.00000000
C	92939HBC8	1,000.00000000	0.00000000	3.24634733	0.00000000	0.00000000	0.00000000	0.00000000	3.24634733	1,000.00000000
D	92939HAJ4	1,000.00000000	0.00000000	3.36551397	0.00000000	0.00000000	0.00000000	0.00000000	3.36551397	1,000.00000000
E	92939HAL9	1,000.00000000	0.00000000	2.83333305	0.00000000	0.00000000	0.00000000	0.00000000	2.83333305	1,000.00000000
F	92939HAN5	1,000.00000000	0.00000000	2.83333314	0.00000000	0.00000000	0.00000000	0.00000000	2.83333314	1,000.00000000
G	92939HAQ8	1,000.00000000	0.00000000	2.36762219	0.46571118	27.23372730	0.00000000	0.00000000	2.36762219	1,000.00000000
R	92939HAS4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	92939HBE4	66.61716482	0.00000000	0.01180327	0.00000000	0.00000000	0.00000000	0.00000000	0.01180327	64.65318711
X-B	92939HBF1	1,000.00000000	0.00000000	0.25544906	0.00000000	0.00000000	0.00000000	0.00000000	0.25544906	1,000.00000000
X-C	92939HAA3	1,000.00000000	0.00000000	0.85218094	0.00000000	0.00000000	0.00000000	0.00000000	0.85218094	1,000.00000000
X-D	92939HAC9	1,000.00000000	0.00000000	0.85218072	0.00000000	0.00000000	0.00000000	0.00000000	0.85218072	1,000.00000000
X-E	92939HAE5	1,000.00000000	0.00000000	0.85218061	0.00000000	0.00000000	0.00000000	0.00000000	0.85218061	1,000.00000000
X-Y	92939HAG0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				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-4	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-A	07/01/25 - 07/30/25	30	0.00	8,439.87	0.00	8,439.87	0.00	0.00	0.00	8,439.87	0.00
X-B	07/01/25 - 07/30/25	30	0.00	39,956.32	0.00	39,956.32	0.00	0.00	0.00	39,956.32	0.00
X-C	07/01/25 - 07/30/25	30	0.00	10,022.50	0.00	10,022.50	0.00	0.00	0.00	10,022.50	0.00
X-D	07/01/25 - 07/30/25	30	0.00	15,033.32	0.00	15,033.32	0.00	0.00	0.00	15,033.32	0.00
X-E	07/01/25 - 07/30/25	30	0.00	34,075.83	0.00	34,075.83	0.00	0.00	0.00	34,075.83	0.00
X-Y	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S	07/01/25 - 07/30/25	30	0.00	167,116.90	0.00	167,116.90	0.00	0.00	0.00	167,116.90	0.00
B	07/01/25 - 07/30/25	30	0.00	164,709.30	0.00	164,709.30	0.00	0.00	0.00	164,709.30	0.00
C	07/01/25 - 07/30/25	30	0.00	114,534.38	0.00	114,534.38	0.00	0.00	0.00	114,534.38	0.00
D	07/01/25 - 07/30/25	30	0.00	257,273.35	0.00	257,273.35	0.00	0.00	0.00	257,273.35	0.00
E	07/01/25 - 07/30/25	30	0.00	33,322.83	0.00	33,322.83	0.00	0.00	0.00	33,322.83	0.00
F	07/01/25 - 07/30/25	30	0.00	49,982.83	0.00	49,982.83	0.00	0.00	0.00	49,982.83	0.00
G	07/01/25 - 07/30/25	30	1,070,362.73	113,295.45	0.00	113,295.45	18,622.22	0.00	0.00	94,673.23	1,088,984.95
Totals			1,070,362.73	1,007,762.88	0.00	1,007,762.88	18,622.22	0.00	0.00	989,140.66	1,088,984.95




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
PEX	92939HBD6	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (Cert)	92939HBA2	4.210000%	56,451,000.00	47,634,270.62	1,404,332.44	167,116.90	0.00	0.00	1,571,449.34	46,229,938.18
A-S (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	92939HBB0	4.422617%	44,691,000.00	44,691,000.00	0.00	164,709.30	0.00	0.00	164,709.30	44,691,000.00
B (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	92939HBC8	3.895617%	35,281,000.00	35,281,000.00	0.00	114,534.38	0.00	0.00	114,534.38	35,281,000.00
C (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			136,423,000.04	127,606,270.62	1,404,332.44	446,360.58	0.00	0.00	1,850,693.02	126,201,938.18




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 27


			Exchangeable 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-S (Cert)	92939HBA2	843.81624099	24.87701617	2.96038866	0.00000000	0.00000000	0.00000000	0.00000000	27.83740483	818.93922481
A-S (PEX)	NA	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B (Cert)	92939HBB0	1,000.00000000	0.00000000	3.68551386	0.00000000	0.00000000	0.00000000	0.00000000	3.68551386	1,000.00000000
B (PEX)	NA	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C (Cert)	92939HBC8	1,000.00000000	0.00000000	3.24634733	0.00000000	0.00000000	0.00000000	0.00000000	3.24634733	1,000.00000000
C (PEX)	NA	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 27


	Additional Information
Total Available Distribution Amount (1)	2,393,473.10
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,013,343.22	Master Servicing Fee	4,899.21
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	916.99
Interest Adjustments	565.09	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	117.64
ARD Interest	0.00	Trust Advisor Fee	214.18
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	1,013,908.31	Total Fees	6,358.02

Principal		Expenses/Reimbursements
Scheduled Principal	186,075.00	Reimbursement for Interest on Advances	(7,706.82)
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	26,116.46
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	1,364,085.64	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	(145,828.20)	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	1,404,332.44	Total Expenses/Reimbursements	18,409.64

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	989,140.66
Excess Liquidation Proceeds	0.00	Principal Distribution	1,404,332.44
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,393,473.10
Total Funds Collected	2,418,240.75	Total Funds Distributed	2,418,240.76


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		273,227,893.30	273,227,893.30	Beginning Certificate Balance	273,438,899.62
(-) Scheduled Principal Collections		186,075.00	186,075.00	(-) Principal Distributions	1,404,332.44
(-) Unscheduled Principal Collections		1,364,085.64	1,364,085.64	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		(145,828.20)	(145,828.20)	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		271,823,560.86	271,823,560.86	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		273,608,523.33	273,608,523.33	Ending Certificate Balance	272,034,567.18
Ending Actual Collateral Balance		272,100,564.93	272,100,564.93



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	211,006.32
Beginning Cumulative Advances		0.00	211,006.68	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	211,006.32
Ending Cumulative Advances		0.00	211,006.68	Net WAC Rate	4.42%
				UC / (OC) Interest	777.67
(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 or Realized Losses absorbed by overcollateralization, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 9 of 27


				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
	1,000,000 or less	0	0.00	0.00%	0	0.0000	0.000000	1.20 or less	3	114,136,790.72	41.99%	(9)	4.4979	0.976950
1,000,001 to 2,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.21 to 1.30	1	41,016,770.14	15.09%	(12)	4.5000	1.210600
2,000,001 to 3,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.31 to 1.40	0	0.00	0.00%	0	0.0000	0.000000
3,000,001 to 4,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.41 to 1.50	0	0.00	0.00%	0	0.0000	0.000000
4,000,001 to 5,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.51 to 1.60	1	116,670,000.00	42.92%	(11)	4.0500	1.609100
5,000,001 to 6,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.61 to 1.70	0	0.00	0.00%	0	0.0000	0.000000
6,000,001 to 7,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.71 to 1.80	0	0.00	0.00%	0	0.0000	0.000000
7,000,001 to 8,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.81 to 1.90	0	0.00	0.00%	0	0.0000	0.000000
8,000,001 to 9,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.91 to 2.00	0	0.00	0.00%	0	0.0000	0.000000
9,000,001 to 10,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.01 to 2.25	0	0.00	0.00%	0	0.0000	0.000000
10,000,001 to 15,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.26 to 2.50	0	0.00	0.00%	0	0.0000	0.000000
15,000,001 to 20,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.51 to 3.50	0	0.00	0.00%	0	0.0000	0.000000
20,000,001 to 30,000,000		2	46,501,948.51	17.11%	(6)	4.3931	0.715803	3.51 to 4.00	0	0.00	0.00%	0	0.0000	0.000000
30,000,001 to 50,000,000		1	41,016,770.14	15.09%	(12)	4.5000	1.210600	4.01 or Greater	0	0.00	0.00%	0	0.0000	0.000000
50,000,001 to 70,000,000		1	67,634,842.21	24.88%	(12)	4.5700	1.156500	Totals	5	271,823,560.86	100.00%	(11)	4.3060	1.283533
70,000,001 to 90,000,000		0	0.00	0.00%	0	0.0000	0.000000
	90,000,001 or greater	1	116,670,000.00	42.92%	(11)	4.0500	1.609100
	Totals	5	271,823,560.86	100.00%	(11)	4.3060	1.283533
(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 10 of 27


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

California	2	139,113,369.58	51.18%	(11)	4.0903	1.508945
							Mixed Use	5	81,468,614.06	29.97%	(12)	4.5581	1.165686
Maryland	1	1,162,909.02	0.43%	(12)	4.5000	1.210600
							Office	5	155,361,850.73	57.16%	(9)	4.1590	1.393870
New York	2	91,693,421.14	33.73%	(9)	4.5464	0.974172
							Retail	9	34,993,096.06	12.87%	(13)	4.3717	1.068024
Virginia	4	9,085,226.70	3.34%	(12)	4.5000	1.210600
							Totals	19	271,823,560.86	100.00%	(11)	4.3060	1.283533
Washington, DC	10	30,768,634.42	11.32%	(12)	4.5000	1.210600

Totals	19	271,823,560.86	100.00%	(11)	4.3060	1.283533



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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 27


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	4.000% or less	0	0.00	0.00%	0	0.0000	0.000000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	1	116,670,000.00	42.92%	(11)	4.0500	1.609100	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	3	87,518,718.65	32.20%	(9)	4.4432	0.947696	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	1	67,634,842.21	24.88%	(12)	4.5700	1.156500	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.751% to 5.000%	0	0.00	0.00%	0	0.0000	0.000000	49 months or greater	5	271,823,560.86	100.00%	(11)	4.3060	1.283533
	5.001% or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	5	271,823,560.86	100.00%	(11)	4.3060	1.283533
	Totals	5	271,823,560.86	100.00%	(11)	4.3060	1.283533
(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 27


				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
	61 months or less	5	271,823,560.86	100.00%	(11)	4.3060	1.283533	Interest Only	1	116,670,000.00	42.92%	(11)	4.0500	1.609100
62 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	240 months or less	3	87,518,718.65	32.20%	(9)	4.4432	0.947696
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	241 months to 300 months	1	67,634,842.21	24.88%	(12)	4.5700	1.156500
	Totals	5	271,823,560.86	100.00%	(11)	4.3060	1.283533	301 months to 360 months	0	0.00	0.00%	0	0.0000	0.000000
								361 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	5	271,823,560.86	100.00%	(11)	4.3060	1.283533
(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 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

12 months or less

184,304,842.21

67.80%

(11)

4.2408

1.443008

No outstanding loans in this group

13 months to 24 months

63,460,139.72

23.35%

(12)

4.4293

1.131981

25 months or greater

24,058,578.93

8.85%

4.4800

0.461600

Totals

271,823,560.86

100.00%

(11)

4.3060

1.283533

(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.

Page 14 of 27

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

310925932

Los Angeles

Actual/360

4.050%

406,886.62

0.00

N/A

09/01/24

116,670,000.00

04/01/25

310925839

New York

Actual/360

4.570%

266,522.67

91,678.15

0.00

N/A

08/11/24

08/11/27

67,726,520.36

67,634,842.21

06/11/25

440000401

Various Various

Various

Actual/360

4.500%

164,225.82

1,218,257.44

(145,828.20)

N/A

08/01/24

08/01/27

42,235,027.58

41,016,770.14

08/01/25

440000420

Albany

Actual/360

4.480%

93,016.90

52,945.55

0.00

N/A

09/01/25

09/01/26

24,111,524.48

24,058,578.93

08/06/25

820923764

Antioch

Actual/360

4.300%

83,256.30

41,451.30

0.00

N/A

07/11/24

07/11/25

22,484,820.88

22,443,369.58

06/11/25

Totals

1,013,908.31

1,404,332.44

(145,828.20)

273,227,893.30

271,823,560.86

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 15 of 27


					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	36,700,416.00	7,304,740.46	01/01/25	03/31/25	01/08/25	59,123,165.00	0.00	404,396.07	1,593,388.10	0.00	0.00
3	27,593,331.00	6,753,042.64	01/01/25	03/31/25	--	0.00	0.00	356,755.07	714,104.80	0.00	0.00
4	4,995,361.07	1,170,019.90	01/01/24	03/31/24	02/11/25	0.00	0.00	0.00	0.00	0.00	0.00
6	789,122.45	514,955.05	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1,639,843.00	405,488.00	01/01/24	03/31/24	--	0.00	0.00	123,979.79	245,776.22	0.00	0.00
Totals	71,718,073.52	16,148,246.05				59,123,165.00	0.00	885,130.92	2,553,269.12	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 27


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
4	440000401	1,364,085.64	Partial Liquidation (Curtailment)	0.00	0.00
Totals		1,364,085.64		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 17 of 27


								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
08/15/25	1	67,634,842.21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	1,364,085.64	0	0.00	4.305988%	4.113303%	(11)
07/17/25	1	67,726,520.36	0	0.00	0	0.00	0	0.00	0	0.00	1	42,235,027.58	0	0.00	0	0.00	4.306975%	4.112494%	(10)
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	2,019,777.04	0	0.00	4.307208%	4.112752%	(9)
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	24,219,790.36	0	0.00	0	0.00	4.308830%	4.093335%	(8)
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.309068%	4.093580%	(7)
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.309274%	4.093797%	(6)
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	22,703,213.13	1	6,022,256.98	0	0.00	4.309521%	4.094063%	(5)
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	7,290,658.01	4.313754%	4.096979%	(4)
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.321120%	4.102820%	(3)
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.321317%	4.103033%	(2)
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	2,344,469.96	4.321498%	4.103227%	(1)
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3	20,834,383.14	4.359414%	4.211208%	0
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 27

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

310925932

04/01/25

404,396.07

1,593,388.10

0.00

116,670,000.00

07/01/24

310925839

06/11/25

356,755.07

714,104.80

0.00

67,826,415.58

820923764

06/11/25

123,979.79

245,776.22

2,900.00

22,528,800.28

07/17/25

Totals

885,130.92

2,553,269.12

2,900.00

207,025,215.86

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 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		139,113,370	0	139,113,370			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		132,710,191	65,075,349	67,634,842			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

Aug-25	271,823,561	65,075,349	90,078,212	0	116,670,000		0
Jul-25	273,227,893	66,346,552	90,211,341	0	116,670,000		0
Jun-25	273,573,334	156,903,334	0	0	116,670,000		0
May-25	275,909,894	114,707,070	0	0	161,202,825		0
Apr-25	276,268,828	114,905,252	0	0	161,363,577		0
Mar-25	276,583,008	115,088,370	0	0	161,494,638		0
Feb-25	276,955,832	92,610,626	0	0	184,345,205		0
Jan-25	283,266,375	209,421,680	0	0	73,844,695		0
Dec-24	290,861,783	166,883,551	0	0	123,978,232		0
Nov-24	291,187,101	209,713,847	0	0	81,473,254		0
Oct-24	291,489,421	209,853,215	0	0	81,636,206		0
Sep-24	413,403,242	148,602,316	0	0	264,800,925		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 20 of 27


			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
1	310925932	116,670,000.00	116,670,000.00	212,500,000.00	12/16/24	6,516,983.71	1.60910	03/31/25	09/01/24	I/O
4	440000401	41,016,770.14	41,016,770.14	80,410,000.00	08/29/24	1,106,830.65	1.21060	03/31/24	08/01/24	228
9	820923764	22,443,369.58	22,528,800.28	24,500,000.00	08/22/24	369,765.00	0.98830	03/31/24	07/11/24	228
Totals		180,130,139.72	180,215,570.42	317,410,000.00		7,993,579.36




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
1	310925932	OF	CA	07/01/24	13
	08.01.2025: The loan transferred to Special Servicing on 7/2/2024 for imminent maturity default and subsequently defaulted on the maturity date of 9/1/2024. The loan is secured by the fee simple interest in a 1,421,711 SF, high-rise office
	property l ocated in Los Angeles, CA. Special Servicing transferred to Mount Street effective 11/26/2024. The Borrower has executed a PNA and as such the replacement Special Servicer has had preliminary modification/extension
	discussions with the Borrower. Loan is cash managed. In April 2025, Special Servicer filed a foreclosure complaint and will continue to pursue rights and remedies as appropriate. A receiver was appointed on 5/20/2025. The property is 66.7%
	occupied as of August 2025.

4	440000401	Various	Various	07/18/24	1
	The loan transferred to Special Servicing effective 7/18/2024 for imminent maturity default. The Loan is secured by an 11-property portfolio comprised of 1 office property, 5 retail properties, 4 mixed-use (Office/Retail ), and 1 mixed-use
	(Retail/Multifa mily) throughout the DC Metro Area(DC/MD/VA). The eleven buildings total to 135,857 SF. The portfolio as of April 2025 featured an occupancy of 58.35%. The loan was originally secured by 14 commercial properties across the
	greater DC area. As of 4/23/25, 4 assets have been sold. During the most recent site inspection, all properties were reported to be in good condition, with minimal to no notable deferred maintenance. Each property received a rating of good to
	very good. A loan modification that extende d the loan's maturity date in exchange for Borrower committing new cash equity closed in June 2025. In July 2025, the Borrower released another asset as contemplated in the June 2025 loan
	modification. The special servicer is working to board the loan mod ification while monitoring the loan for timely payments.
9	820923764	RT	CA	07/17/25	13
	The loan transferred to Special Servicing effective 7/17/2025 for maturity default. The subject is a 118,250 SF retail property located in Antioch, CA and was built in 2003.The loan matured on 7/11/2025. A loan modification was executed in
	January 2025 that extended the maturity date to 7/11/2025, which was done in order to provide Borrower with additional time to complete the lease up of two of the anchor suites at the property and either refinance or sell the property. Two
	new leases were exec uted, and Borrower decided to sell the property. After running a full marketing process with JLL, Borrower accepted an offer well-above the debt in early July. A fully signed PSA is expected in the first week of August,
	and a full payoff of the loan is expected.

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 22 of 27


				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
4	440000401	0.00	4.50000%	0.00	4.50000%	1	06/13/25	06/13/25	--
6	440000420	0.00	4.48000%	0.00	2.00000%	9	03/30/21	03/30/21	--
6	440000420	0.00	4.48000%	0.00	4.48000%	9	04/10/25	03/30/21	--
9	820923764	0.00	4.30000%	0.00	4.30000%	1	01/24/25	01/24/25	--
26	302530026	0.00	4.66000%	0.00	4.66000%	9	10/28/20	10/15/20	--
42	416000159	4,119,101.43	4.80000%	4,119,101.43	4.80000%	10	07/01/20	06/01/20	08/11/20
42	416000159	0.00	4.80000%	0.00	4.80000%	10	08/11/20	06/01/20	07/01/20
Totals		4,119,101.43		4,119,101.43
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 23 of 27

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

440000412 01/17/25

7,308,231.77

10,200,000.00

7,932,696.12

624,464.35

7,932,696.12

7,308,231.77

0.00

0.00%

410922481 10/18/24

977,576.76

2,430,000.00

1,047,203.61

63,238.80

1,047,203.61

983,964.81

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

8,285,808.53

12,630,000.00

8,979,899.73

687,703.15

8,979,899.73

8,292,196.58

0.00

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

Page 24 of 27


				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
27	440000412	01/17/25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
88	410922481	10/18/24	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 25 of 27


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
1	0.00	0.00	25,116.46	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
4	(565.09)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(7,706.82)	0.00	0.00	0.00
6	0.00	0.00	1,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	(565.09)	0.00	26,116.46	0.00	0.00	0.00	0.00	0.00	(7,706.82)	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		17,844.55




© 2021 Computershare. All rights reserved. Confidential.												Page 26 of 27


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 27 of 27

WFRBS Commercial Mortgage Trust 2014-C23 10-D