
Distribution Date:	10/20/25	WFRBS Commercial Mortgage Trust 2014-C24
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2014-C24


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
Exchangeable Certificate Detail	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	7
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	8	Trust Advisor	Pentalpha Surveillance LLC
Bond / Collateral Reconciliation - Cash Flows	9		Attention: WFRBS 2014-C24 Transaction Manager		notices@pentalphasurveillance.com
Bond / Collateral Reconciliation - Balances	10		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Current Mortgage Loan and Property Stratification	11-15	Special Servicer	Rialto Capital Advisors, LLC
Mortgage Loan Detail (Part 1)	16		General	(305) 229-6465
Mortgage Loan Detail (Part 2)	17		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Principal Prepayment Detail	18	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Historical Detail	19		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	20				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Collateral Stratification and Historical Detail	21
		Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 1	22		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Specially Serviced Loan Detail - Part 2	23		1100 North Market Street \| Wilmington, DE 19890 \| United States
Modified Loan Detail	24
Historical Liquidated Loan Detail	25
Historical Bond / Collateral Loss Reconciliation Detail	26-27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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 29


				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	92939KAA6	1.390000%	34,202,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	92939KAB4	2.863000%	55,254,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	92939KAC2	3.428000%	86,298,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	92939KAD0	3.343000%	240,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-5	92939KAE8	3.607000%	286,297,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	92939KAF5	3.324000%	59,202,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	92939KAG3	3.931000%	99,234,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	20.88%
B	92939KBR8	4.204000%	44,860,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	16.75%
C	92939KAK4	4.290000%	32,625,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	13.75%
D	92939KAT5	3.692000%	72,047,000.00	17,980,292.88	33,634.76	55,319.37	0.00	0.00	88,954.13	17,946,658.12	0.00%	7.13%
E	92939KAV0	3.016000%	25,829,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	4.75%
F	92939KAX6	3.016000%	10,875,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	3.75%
G	92939KAZ1	3.016000%	40,781,577.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	92939KBB3	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	92939KBD9	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
SJ-A	92939KBF4	0.000000%	34,400,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
SJ-B	92939KBK3	0.000000%	28,400,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
SJ-C	92939KBM9	0.000000%	30,400,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
SJ-D	92939KBP2	0.000000%	53,300,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,234,004,579.00	17,980,292.88	33,634.76	55,319.37	0.00	0.00	88,954.13	17,946,658.12


X-A	92939KAH1	4.562550%	860,487,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	92939KAJ7	0.870550%	149,532,000.00	17,980,292.88	0.00	13,043.95	0.00	0.00	13,043.95	17,946,658.12

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				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

X-C	92939KAM0	4.562550%	25,829,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-D	92939KAP3	4.562550%	10,875,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-E	92939KAR9	4.562550%	40,781,577.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Notional SubTotal			1,087,504,577.00	17,980,292.88	0.00	13,043.95	0.00	0.00	13,043.95	17,946,658.12

Deal Distribution Total					33,634.76	68,363.32	0.00	0.00	101,998.08

(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 3 of 29


				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	92939KAA6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	92939KAB4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	92939KAC2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	92939KAD0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5	92939KAE8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	92939KAF5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	92939KAG3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B	92939KBR8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C	92939KAK4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
D	92939KAT5	249.56338057	0.46684470	0.76782337	0.00000000	0.00000000	0.00000000	0.00000000	1.23466806	249.09653587
E	92939KAV0	0.00000000	0.00000000	0.00000000	0.00000000	14.56557939	0.00000000	0.00000000	0.00000000	0.00000000
F	92939KAX6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
G	92939KAZ1	0.00000000	0.00000000	0.00000000	0.00000000	28.97299901	0.00000000	0.00000000	0.00000000	0.00000000
R	92939KBB3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	92939KBD9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
SJ-A	92939KBF4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
SJ-B	92939KBK3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
SJ-C	92939KBM9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
SJ-D	92939KBP2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	92939KAH1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-B	92939KAJ7	120.24377979	0.00000000	0.08723183	0.00000000	0.00000000	0.00000000	0.00000000	0.08723183	120.01884627
X-C	92939KAM0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-D	92939KAP3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-E	92939KAR9	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 4 of 29


				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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	09/01/25 - 09/30/25	30	0.00	13,043.95	0.00	13,043.95	0.00	0.00	0.00	13,043.95	0.00
X-C	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-D	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-E	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
D	09/01/25 - 09/30/25	30	0.00	55,319.37	0.00	55,319.37	0.00	0.00	0.00	55,319.37	0.00
E	N/A	N/A	376,214.35	0.00	0.00	0.00	0.00	0.00	0.00	0.00	376,214.35
F	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
G	N/A	N/A	1,181,564.59	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1,181,564.59
V	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
SJ-A	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
SJ-B	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
SJ-C	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
SJ-D	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			1,557,778.94	68,363.32	0.00	68,363.32	0.00	0.00	0.00	68,363.32	1,557,778.94




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 29


				Exchangeable Certificate Detail
		Pass-Through					Prepayment
Class	CUSIP	Rate	Original Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	92939KAG3	N/A	99,234,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	92939KBR8	N/A	44,860,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	92939KAK4	N/A	32,625,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (PEX)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			176,719,000.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Exchangeable Certificate Details
PEX	92939KAL2	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 29


			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
PEX	92939KAL2	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 7 of 29


	Additional Information
Total Available Distribution Amount (1)	101,998.08
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	68,774.62	Master Servicing Fee	299.67
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	0.00
Interest Adjustments	0.00	Trustee Fee	62.93
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	7.49
ARD Interest	0.00	Trust Advisor Fee	41.20
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	68,774.62	Total Fees	411.30

Principal		Expenses/Reimbursements
Scheduled Principal	33,634.76	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
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)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	33,634.76	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	68,363.32
Excess Liquidation Proceeds	0.00	Principal Distribution	33,634.76
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	101,998.08
Total Funds Collected	102,409.38	Total Funds Distributed	102,409.38


© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		17,980,292.88	17,980,292.88	Beginning Certificate Balance	17,980,292.88
(-) Scheduled Principal Collections		33,634.76	33,634.76	(-) Principal Distributions	33,634.76
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		17,946,658.12	17,946,658.12	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		17,980,292.88	17,980,292.88	Ending Certificate Balance	17,946,658.12
Ending Actual Collateral Balance		17,946,658.12	17,946,658.12



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




© 2021 Computershare. All rights reserved. Confidential.					Page 10 of 29


				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
	2,000,000 or less	0	0.00	0.00%	0	0.0000	0.000000	1.30 or less	1	17,946,658.12	100.00%	(12)	4.5900	1.013600
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	0	0.00	0.00%	0	0.0000	0.000000
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		1	17,946,658.12	100.00%	(12)	4.5900	1.013600	2.51 to 2.75	0	0.00	0.00%	0	0.0000	0.000000
20,000,001 to 30,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.76 to 3.00	0	0.00	0.00%	0	0.0000	0.000000
30,000,001 to 50,000,000		0	0.00	0.00%	0	0.0000	0.000000	3.01 to 3.50	0	0.00	0.00%	0	0.0000	0.000000
50,000,001 to 70,000,000		0	0.00	0.00%	0	0.0000	0.000000	3.51 to 4.00	0	0.00	0.00%	0	0.0000	0.000000
70,000,001 to 90,000,000		0	0.00	0.00%	0	0.0000	0.000000	4.01 or greater	0	0.00	0.00%	0	0.0000	0.000000
90,000,001 to 100,000,000		0	0.00	0.00%	0	0.0000	0.000000	Totals	1	17,946,658.12	100.00%	(12)	4.5900	1.013600
	100,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	1	17,946,658.12	100.00%	(12)	4.5900	1.013600
(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 29

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

New Jersey

17,946,658.12

100.00%

(12)

4.5900

1.013600

Retail

17,946,658.12

100.00%

(12)

4.5900

1.013600

Totals

17,946,658.12

100.00%

(12)

4.5900

1.013600

Totals

17,946,658.12

100.00%

(12)

4.5900

1.013600

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

Page 12 of 29


				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
	3.750% 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
	3.751% to 4.000%	0	0.00	0.00%	0	0.0000	0.000000	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	0	0.00	0.00%	0	0.0000	0.000000	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	0	0.00	0.00%	0	0.0000	0.000000	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	1	17,946,658.12	100.00%	(12)	4.5900	1.013600	49 months or greater	1	17,946,658.12	100.00%	(12)	4.5900	1.013600
	4.751% to 5.000%	0	0.00	0.00%	0	0.0000	0.000000	Totals	1	17,946,658.12	100.00%	(12)	4.5900	1.013600
	5.001% to 5.250%	0	0.00	0.00%	0	0.0000	0.000000
	5.251% to 5.500%	0	0.00	0.00%	0	0.0000	0.000000
	5.501% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	1	17,946,658.12	100.00%	(12)	4.5900	1.013600
(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 29


				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
	60 months or less	1	17,946,658.12	100.00%	(12)	4.5900	1.013600	178 months or less	0	0.00	0.00%	0	0.0000	0.000000
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	179 months to 300 months	1	17,946,658.12	100.00%	(12)	4.5900	1.013600
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	1	17,946,658.12	100.00%	(12)	4.5900	1.013600	Totals	1	17,946,658.12	100.00%	(12)	4.5900	1.013600
(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 14 of 29

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

17,946,658.12

100.00%

(12)

4.5900

1.013600

No outstanding loans in this group

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

17,946,658.12

100.00%

(12)

4.5900

1.013600

(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 15 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal Anticipated

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

300571172

Greenwich Township NJ

Actual/360

4.590%

68,774.62

33,634.76

0.00 N/A

10/06/24

17,980,292.88

17,946,658.12

10/06/25

Totals

68,774.62

33,634.76

0.00

17,980,292.88

17,946,658.12

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 29

Mortgage Loan Detail (Part 2)

Most Recent

Appraisal

Cumulative

Current

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Reduction Amount

ASER

Advances

from Principal

Defease Status

1,563,257.13

354,770.67

01/01/25

03/31/25

09/11/25

0.00

Totals

1,563,257.13

354,770.67

0.00

Page 17 of 29


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 18 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
10/20/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.590000%	4.312550%	(12)
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.590000%	4.312550%	(11)
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.590000%	4.312550%	(10)
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.590000%	4.312550%	(9)
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.590000%	4.312550%	(8)
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	18,106,719.45	0	0.00	0	0.00	4.590000%	4.312550%	(7)
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	9,926,139.03	4.590000%	4.312550%	(6)
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	4.674085%	4.389094%	(5)
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.674116%	4.430469%	(4)
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	8,433,984.08	4.714145%	4.504308%	(3)
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	3,437,406.19	4.795158%	4.562112%	(2)
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	19,939,133.61	4.828902%	4.667490%	(1)
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 19 of 29

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

No delinquent loans this period

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 20 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		17,946,658	17,946,658	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		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

Oct-25	17,946,658	17,946,658	0	0		0	0
Sep-25	17,980,293	17,980,293	0	0		0	0
Aug-25	18,011,512	18,011,512	0	0		0	0
Jul-25	18,042,608	18,042,608	0	0		0	0
Jun-25	18,075,877	18,075,877	0	0		0	0
May-25	18,106,719	0	0	0	18,106,719		0
Apr-25	18,139,744	0	0	0	18,139,744		0
Mar-25	28,119,954	0	0	0	28,119,954		0
Feb-25	28,184,741	0	0	0	28,184,741		0
Jan-25	33,471,385	9,904,894	0	0	23,566,491		0
Dec-24	51,074,850	0	0	0	51,074,850		0
Nov-24	90,078,196	37,765,384	0	0	52,312,812		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 21 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
12	300571172	17,946,658.12	17,946,658.12	20,200,000.00	08/01/25	311,407.42	1.01360	03/31/25	10/06/24	228
Totals		17,946,658.12	17,946,658.12	20,200,000.00		311,407.42




© 2021 Computershare. All rights reserved. Confidential.										Page 22 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
12	300571172	RT	NJ	10/03/24	4
	The Loan transferred back to the Special Servicer after failing to payoff the loan at maturity. Borrower requested a one year extension. Loan maturity extension agreement executed 4/28/2025. The loan remains current as of October 2025.



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 23 of 29


				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	310926137	0.00	4.30000%	0.00	4.30000%	10	09/11/24	09/11/24	09/11/24
11	300571171	22,100,000.00	4.17000%	22,100,000.00	4.17000%	10	07/22/21	07/23/21	08/11/21
12	300571172	0.00	4.59000%	0.00	4.59000%	8	10/01/21	09/30/21	--
12	300571172	0.00	4.59000%	0.00	4.59000%	10	04/25/25	04/25/25	--
15	310925419	18,791,790.83	5.25000%	18,791,790.83	5.25000%	10	08/04/20	08/11/20	09/11/20
15	310925419	0.00	5.25000%	0.00	5.25000%	10	10/11/24	10/11/24	10/11/24
16	302800016	0.00	4.59000%	0.00	4.59000%	10	10/11/24	10/05/24	10/11/24
48	300571174	0.00	4.93000%	0.00	4.93000%	10	10/11/24	10/06/24	10/11/24
Totals		22,100,000.00		22,100,000.00
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 24 of 29


					Historical Liquidated Loan Detail

			Loan		Gross Sales					Current		Loss to Loan	Percent of
			Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
	Loan		Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹	Number	Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
2	780924458	01/15/21	87,510,601.50	24,100,000.00	18,090,546.65	2,261,631.96	18,090,546.65	15,828,914.69	71,681,686.81	0.00	718,224.10	70,963,462.71	77.98%
13	300571178	01/17/25	17,539,066.02	15,100,000.00	11,280,285.36	2,846,301.28	11,280,285.36	8,433,984.08	9,105,081.94	0.00	0.00	9,105,081.94	45.98%
35	310925604	01/18/24	8,046,105.64	12,000,000.00	5,174,596.88	143,421.18	5,174,596.88	5,031,175.70	3,014,929.94	0.00	7,100.00	3,007,829.94	34.69%
39	300571173	11/18/24	7,285,616.87	11,900,000.00	7,293,620.64	3,168,322.89	7,293,620.64	4,125,297.75	3,160,319.12	0.00	0.00	3,160,319.12	38.07%
43	300571168	10/17/18	7,003,483.90	8,100,000.00	9,050,457.05	789,820.85	9,050,457.05	8,260,636.20	0.00	0.00	(166.18)	166.18	0.00%
44	540924932	04/17/25	5,300,658.65	5,000,000.00	5,610,000.00	309,341.35	5,610,000.00	5,300,658.65	0.00	0.00	0.00	0.00	0.00%
51	300571170	04/17/25	4,648,959.61	8,400,000.00	4,897,994.81	131,797.80	4,897,994.81	4,766,197.01	0.00	0.00	0.00	0.00	0.00%
52	416000163	11/18/19	5,164,498.31	7,300,000.00	5,272,082.83	107,584.52	5,272,082.83	5,164,498.31	0.00	0.00	0.00	0.00	0.00%
59	300571144	11/18/21	4,158,965.64	4,300,000.00	4,876,779.39	717,813.75	4,876,779.39	4,158,965.64	0.00	0.00	0.00	0.00	0.00%
63	410925705	12/17/24	3,446,294.39	5,725,000.00	3,537,324.64	68,843.92	3,537,324.64	3,468,480.72	0.00	0.00	0.00	0.00	0.00%
73	300571163	01/17/20	2,835,423.92	1,800,000.00	1,493,650.10	1,168,998.21	1,493,650.10	324,651.89	2,510,772.03	0.00	124,152.91	2,386,619.12	72.32%
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			152,939,674.45	103,725,000.00	76,577,338.35	11,713,877.71	76,577,338.35	64,863,460.64	89,472,789.84	0.00	849,310.83	88,623,479.01

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




© 2021 Computershare. All rights reserved. Confidential.													Page 25 of 29


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
Deal	Deal	06/17/25	0.00	36,763.02	0.00	0.00	0.00	0.00	0.00	0.00	1,998,352.48
		05/16/25	5,256.57	0.00	0.00	0.00	0.00	5,256.57	0.00	0.00
		04/17/25	0.00	3,649.76	0.00	0.00	0.00	0.00	0.00	0.00
		03/17/25	8,610.73	0.00	0.00	0.00	0.00	8,610.73	0.00	0.00
		02/18/25	8,642.77	0.00	0.00	0.00	0.00	8,642.77	0.00	0.00
		01/17/25	0.00	126,420.83	0.00	0.00	0.00	0.00	0.00	0.00
		12/17/24	1,422,560.91	0.00	0.00	0.00	0.00	1,422,560.91	0.00	0.00
		11/18/24	552,805.28	0.00	0.00	0.00	0.00	552,805.28	0.00	0.00
		05/17/24	476.22	0.00	0.00	0.00	0.00	476.22	0.00	0.00
		02/18/21	0.00	5,946.03	0.00	0.00	0.00	0.00	0.00	0.00
2	780924458	11/17/23	0.00	0.00	70,963,462.71	0.00	0.00	(24,904.11)	0.00	0.00	70,963,462.71
		04/17/23	0.00	0.00	70,988,366.82	0.00	0.00	(7,493.00)	0.00	0.00
		03/17/23	0.00	0.00	70,995,859.82	0.00	0.00	(25,976.72)	0.00	0.00
		09/17/21	0.00	0.00	71,021,836.54	0.00	0.00	(659,850.27)	0.00	0.00
		01/15/21	0.00	0.00	71,681,686.81	0.00	0.00	71,681,686.81	0.00	0.00
13	300571178	01/17/25	0.00	0.00	9,105,081.94	0.00	0.00	9,105,081.94	0.00	(2,446,202.93)	6,658,879.01
35	310925604	05/17/24	0.00	0.00	3,007,829.94	0.00	0.00	(7,100.00)	0.00	0.00	3,007,829.94
		01/18/24	0.00	0.00	3,014,929.94	0.00	0.00	3,014,929.94	0.00	0.00
39	300571173	11/18/24	0.00	0.00	3,160,319.12	0.00	0.00	3,160,319.12	0.00	0.00	3,160,319.12
43	300571168	07/16/21	0.00	0.00	166.18	0.00	0.00	166.18	0.00	0.00	166.18
		10/17/18	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
44	540924932	04/17/25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
51	300571170	04/17/25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
52	416000163	11/18/19	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
59	300571144	11/18/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
63	410925705	12/17/24	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
73	300571163	02/16/24	0.00	0.00	2,386,619.12	0.00	0.00	(396.00)	0.00	0.00	2,071,790.01
		07/16/21	0.00	0.00	2,387,015.12	0.00	0.00	388.78	0.00	0.00
		03/17/21	0.00	0.00	2,386,626.34	0.00	0.00	808.00	0.00	0.00
		05/15/20	0.00	0.00	2,385,818.34	0.00	0.00	(124,953.69)	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.											Page 26 of 29


				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
73	300571163	01/17/20	0.00	0.00	2,510,772.03	0.00	0.00	2,510,772.03	0.00	(314,829.11)
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			1,998,352.48	172,779.64	88,623,479.01	0.00	0.00	90,621,831.49	0.00	(2,761,032.04)	87,860,799.45




© 2021 Computershare. All rights reserved. Confidential.											Page 27 of 29

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

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.

Page 28 of 29


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 29 of 29

WFRBS Commercial Mortgage Trust 2014-C24 10-D