
Distribution Date:	01/16/26	WFRBS Commercial Mortgage Trust 2014-LC14
Determination Date:	01/12/26
Next Distribution Date:	02/18/26
Record Date:	12/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2014-LC14


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Additional Information	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Cash Flows	7	Special Servicer	Rialto Capital Advisors, LLC
Bond / Collateral Reconciliation - Balances	8		General	(305) 229-6465
Current Mortgage Loan and Property Stratification	9-13		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 1)	14	Operating Advisor	BellOak, LLC
Mortgage Loan Detail (Part 2)	15		Attention: Reporting		Reporting@belloakadvisors.com
Principal Prepayment Detail	16		200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Historical Detail	17	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Delinquency Loan Detail	18		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Collateral Stratification and Historical Detail	19				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	20
		Trustee	Deutsche Bank Trust Company Americas
Specially Serviced Loan Detail - Part 2	21		Karlene Benvenuto		karlene.benvenuto@db.com
Modified Loan Detail	22		1761 East St. Andrew Place \| Santa Ana, CA 92705 \| United States
Historical Liquidated Loan Detail	23
Historical Bond / Collateral Loss Reconciliation Detail	24-25
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	96221TAA5	1.193000%	66,263,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	96221TAB3	2.862000%	189,675,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3FL	96221TBC0	5.711000%	80,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3FX	96221TBE6	3.567000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	96221TAD9	3.766000%	175,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-5	96221TAE7	4.045000%	278,492,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	96221TAF4	3.522000%	89,487,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	96221TAG2	4.351000%	95,739,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	22.38%
B	96221TAK3	4.907000%	81,614,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	15.88%
C	96221TAL1	4.344000%	47,085,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	12.13%
D	96221TAQ0	4.586000%	64,349,000.00	16,379,896.86	16,379,896.86	62,598.51	0.00	0.00	16,442,495.37	0.00	0.00%	7.00%
E	96221TAS6	3.500000%	21,973,000.00	21,973,000.00	21,973,000.00	843,278.31	0.00	0.00	22,816,278.31	0.00	0.00%	5.25%
F	96221TAU1	3.500000%	12,556,000.00	12,556,000.00	447,788.87	695,811.73	0.00	0.00	1,143,600.60	12,108,211.13	75.22%	4.25%
G	96221TAW7	3.500000%	53,363,034.00	38,733,664.27	0.00	2,487,152.27	0.00	1,986,601.50	2,487,152.27	36,747,062.77	0.00%	0.00%
V	96221TAZ0	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	96221TBA4	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,255,596,036.01	89,642,561.13	38,800,685.73	4,088,840.82	0.00	1,986,601.50	42,889,526.55	48,855,273.90


X-A	96221TAH0	5.067439%	974,656,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	96221TAJ6	0.481439%	193,048,000.00	16,379,896.86	0.00	6,571.60	0.00	0.00	6,571.60	0.00
X-C	96221TAN7	1.567439%	87,892,034.00	73,262,664.27	0.00	95,695.61	0.00	0.00	95,695.61	48,855,273.90
Notional SubTotal			1,255,596,034.00	89,642,561.13	0.00	102,267.21	0.00	0.00	102,267.21	48,855,273.90

Deal Distribution Total					38,800,685.73	4,191,108.03	0.00	1,986,601.50	42,991,793.76

(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 4.




© 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	96221TAA5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	96221TAB3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3FL	96221TBC0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3FX	96221TBE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	96221TAD9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5	96221TAE7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	96221TAF4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	96221TAG2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B	96221TAK3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C	96221TAL1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
D	96221TAQ0	254.54780743	254.54780743	0.97279694	0.00000000	0.00000000	0.00000000	0.00000000	255.52060436	0.00000000
E	96221TAS6	1,000.00000000	1,000.00000000	38.37793246	(35.46126564)	0.00000000	0.00000000	0.00000000	1,038.37793246	0.00000000
F	96221TAU1	1,000.00000000	35.66333785	55.41667171	(52.50000478)	0.00000000	0.00000000	0.00000000	91.08000956	964.33666215
G	96221TAW7	725.85198716	0.00000000	46.60814957	(44.49108122)	41.56031102	0.00000000	37.22804629	46.60814957	688.62394087
V	96221TAZ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	96221TBA4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	96221TAH0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-B	96221TAJ6	84.84882962	0.00000000	0.03404127	0.00000000	0.00000000	0.00000000	0.00000000	0.03404127	0.00000000
X-C	96221TAN7	833.55295054	0.00000000	1.08878593	0.00000000	0.00000000	0.00000000	0.00000000	1.08878593	555.85553863




© 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-3FL	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3FX	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	12/01/25 - 12/30/25	30	0.00	6,571.60	0.00	6,571.60	0.00	0.00	0.00	6,571.60	0.00
X-C	12/01/25 - 12/30/25	30	0.00	95,695.61	0.00	95,695.61	0.00	0.00	0.00	95,695.61	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	12/01/25 - 12/30/25	30	0.00	62,598.51	0.00	62,598.51	0.00	0.00	0.00	62,598.51	0.00
E	12/01/25 - 12/30/25	30	779,190.39	64,087.92	0.00	64,087.92	(779,190.39)	0.00	0.00	843,278.31	0.00
F	12/01/25 - 12/30/25	30	659,190.06	36,621.67	0.00	36,621.67	(659,190.06)	0.00	0.00	695,811.73	0.00
G	12/01/25 - 12/30/25	30	4,591,963.37	112,973.19	0.00	112,973.19	(2,374,179.08)	0.00	0.00	2,487,152.27	2,217,784.29
Totals			6,030,343.82	378,548.50	0.00	378,548.50	(3,812,559.53)	0.00	0.00	4,191,108.03	2,217,784.29




© 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
Regular Interest
A-S (Cert)	96221TAG2	N/A	95,739,000.00	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)	96221TAK3	N/A	81,614,000.00	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)	96221TAL1	N/A	47,085,000.00	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			224,438,000.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Exchangeable Certificate Details
PEX	96221TAM9	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




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


	Additional Information
Total Available Distribution Amount (1)	42,991,793.76
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	398,980.38	Master Servicing Fee	1,241.17
Interest Reductions due to Nonrecoverability Determination	(78,210.76)	Certificate Administrator Fee	247.02
Interest Adjustments	3,102,147.56	Trustee Fee	30.88
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	38.60
ARD Interest	0.00	Trust Advisor Fee	96.49
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,422,917.18	Total Fees	1,654.15

Principal		Expenses/Reimbursements
Scheduled Principal	135,008.78	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	37,420,221.33	Special Servicing Fees (Monthly)	(780,141.64)
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	368,236.33	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	8,178.42	Non-Recoverable Advances	(869,040.87)
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	37,931,644.86	Total Expenses/Reimbursements	(1,649,182.51)

		Interest Reserve Deposit	10,296.66

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,191,108.03
Excess Liquidation Proceeds	0.00	Principal Distribution	38,800,685.73
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	42,991,793.76
Total Funds Collected	41,354,562.04	Total Funds Distributed	41,354,562.06


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		89,642,561.13	89,642,561.13	Beginning Certificate Balance	89,642,561.13
(-) Scheduled Principal Collections		135,008.78	135,008.78	(-) Principal Distributions	38,800,685.73
(-) Unscheduled Principal Collections		37,788,457.66	37,788,457.66	(-) Realized Losses	1,986,601.50
(-) Principal Adjustments (Cash)		8,178.42	8,178.42	Realized Loss and Realized Loss Adjustments on Collateral	2,855,642.37
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	(869,040.87)
(-) Realized Losses from Collateral		2,855,642.37	2,855,642.37	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		48,855,273.90	48,855,273.90	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		90,258,756.75	90,258,756.75	Ending Certificate Balance	48,855,273.90
Ending Actual Collateral Balance		49,110,036.31	49,110,036.31



		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		4,519,858.21	0.00	UC / (OC) Change	0.00
Current Period Advances		(869,040.87)	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		3,650,817.34	0.00	Net WAC Rate	5.07%
				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 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
	2,000,000 or less	0	0.00	0.00%	0	0.0000	0.000000	1.20 or less	1	31,280,699.32	64.03%	(26)	5.1800	0.220000
2,000,001 to 3,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.21 to 1.30	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	1.31 to 1.40	1	17,574,574.58	35.97%	(25)	5.1680	1.370000
4,000,001 to 5,000,000		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
5,000,001 to 6,000,000		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
6,000,001 to 7,000,000		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
7,000,001 to 8,000,000		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
8,000,001 to 9,000,000		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
9,000,001 to 10,000,000		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
10,000,001 to 15,000,000		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
15,000,001 to 20,000,000		1	17,574,574.58	35.97%	(25)	5.1680	1.370000	2.26 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		1	31,280,699.32	64.03%	(26)	5.1800	0.220000	3.01 or greater	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	Totals	2	48,855,273.90	100.00%	(26)	5.1757	0.633686
70,000,001 to 80,000,000		0	0.00	0.00%	0	0.0000	0.000000
	80,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	2	48,855,273.90	100.00%	(26)	5.1757	0.633686
(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 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

Minnesota

31,280,699.32

64.03%

(26)

5.1800

0.220000

Mixed Use

17,574,574.58

35.97%

(25)

5.1680

1.370000

New York

17,574,574.58

35.97%

(25)

5.1680

1.370000

Office

31,280,699.32

64.03%

(26)

5.1800

0.220000

Totals

48,855,273.90

100.00%

(26)

5.1757

0.633686

Totals

48,855,273.90

100.00%

(26)

5.1757

0.633686

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

Page 10 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
	3.500% or less	0	0.00	0.00%	0	0.0000	0.000000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 4.000%	0	0.00	0.00%	0	0.0000	0.000000	13 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 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 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	0	0.00	0.00%	0	0.0000	0.000000	49 months or greater	2	48,855,273.90	100.00%	(26)	5.1757	0.633686
	4.751% to 5.000%	0	0.00	0.00%	0	0.0000	0.000000	Totals	2	48,855,273.90	100.00%	(26)	5.1757	0.633686
	5.001% to 5.250%	2	48,855,273.90	100.00%	(26)	5.1757	0.633686
	5.251% to 5.500%	0	0.00	0.00%	0	0.0000	0.000000
	5.501% to 5.750%	0	0.00	0.00%	0	0.0000	0.000000
	5.751% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	2	48,855,273.90	100.00%	(26)	5.1757	0.633686
(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 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
	60 months or less	2	48,855,273.90	100.00%	(26)	5.1757	0.633686	180 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	181 months to 240 months	2	48,855,273.90	100.00%	(26)	5.1757	0.633686
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	241 months to 300 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	2	48,855,273.90	100.00%	(26)	5.1757	0.633686	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	2	48,855,273.90	100.00%	(26)	5.1757	0.633686
(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

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

31,280,699.32

64.03%

(26)

5.1800

0.220000

No outstanding loans in this group

13 to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

17,574,574.58

35.97%

(25)

5.1680

1.370000

Totals

48,855,273.90

100.00%

(26)

5.1757

0.633686

(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 13 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

300571066

Tulsa

Actual/360

5.160%

3,289,285.07

37,420,221.33

0.00 N/A

02/06/24

40,275,863.70

0.00

01/06/26

28000385

Minneapolis

Actual/360

5.180%

133,632.11

511,423.53

8,178.42 11/06/23

11/06/28

31,792,122.85

31,280,699.32

01/06/26

28000400

New York

Actual/360

5.168%

0.00

0.00 N/A

12/11/23

17,574,574.58

10/11/23

Totals

3,422,917.18

37,931,644.86

8,178.42

89,642,561.13

48,855,273.90

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 14 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
6	0.00	926,982.00	01/01/25	03/31/25	--	0.00	28,190.78	0.00	0.00	0.00	(1,528,814.13)
8	1,448,001.50	738,054.16	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,942,956.00	0.00	--	--	07/11/25	3,059,111.00	0.00	0.00	0.00	0.00	659,773.26
Totals	3,390,957.50	1,665,036.16				3,059,111.00	28,190.78	0.00	0.00	0.00	(869,040.87)




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
6	300571066	37,420,221.33	Disposition	0.00	0.00
8	28000385	368,236.33	Partial Liquidation (Curtailment)	0.00	0.00
Totals		37,788,457.66		0.00	0.00
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 16 of 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
01/16/26	0	0.00	0	0.00	0	0.00	1	0.00	0	0.00	0	0.00	1	368,236.33	1	37,420,221.33	5.175683%	5.060401%	(26)
12/17/25	0	0.00	0	0.00	0	0.00	1	40,275,863.70	0	0.00	0	0.00	0	0.00	0	0.00	5.168662%	4.981975%	(23)
11/18/25	0	0.00	0	0.00	0	0.00	1	40,275,863.70	0	0.00	0	0.00	0	0.00	0	0.00	5.168679%	4.982242%	(22)
10/20/25	0	0.00	0	0.00	0	0.00	1	40,275,863.70	0	0.00	0	0.00	0	0.00	1	5,311,714.00	5.168696%	4.982499%	(21)
09/17/25	0	0.00	0	0.00	0	0.00	1	40,275,863.70	0	0.00	0	0.00	0	0.00	0	0.00	5.171018%	4.980077%	(20)
08/15/25	0	0.00	0	0.00	0	0.00	1	40,275,863.70	0	0.00	0	0.00	0	0.00	0	0.00	5.171035%	4.980314%	(19)
07/17/25	0	0.00	0	0.00	0	0.00	1	40,275,863.70	0	0.00	0	0.00	0	0.00	0	0.00	5.171052%	4.980549%	(18)
06/17/25	0	0.00	0	0.00	0	0.00	1	40,275,863.70	0	0.00	0	0.00	0	0.00	0	0.00	5.171069%	4.980791%	(17)
05/16/25	0	0.00	0	0.00	0	0.00	1	40,275,863.70	0	0.00	0	0.00	0	0.00	0	0.00	5.171086%	4.981023%	(16)
04/17/25	0	0.00	0	0.00	0	0.00	1	40,275,863.70	0	0.00	0	0.00	0	0.00	0	0.00	5.171103%	4.981261%	(15)
03/17/25	0	0.00	0	0.00	0	0.00	1	40,275,863.70	0	0.00	0	0.00	0	0.00	0	0.00	5.171119%	4.981489%	(14)
02/18/25	0	0.00	0	0.00	0	0.00	1	40,275,863.70	0	0.00	0	0.00	0	0.00	0	0.00	5.171138%	4.981740%	(13)
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 17 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

28000400

10/11/23

0.00

17,829,336.99

10/31/23

Totals

0.00

17,829,336.99

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 18 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		17,574,575	0	17,574,575			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		31,280,699	31,280,699		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

Jan-26	48,855,274	31,280,699	0	0	17,574,575		0
Dec-25	89,642,561	31,792,123	0	0	57,850,438		0
Nov-25	89,781,545	31,931,106	0	0	57,850,438		0
Oct-25	89,915,337	32,064,898	0	0	57,850,438		0
Sep-25	95,376,793	37,526,355	0	0	57,850,438		0
Aug-25	95,520,491	37,670,052	0	0	57,850,438		0
Jul-25	95,663,549	37,813,111	0	0	57,850,438		0
Jun-25	95,811,415	37,960,977	0	0	57,850,438		0
May-25	95,953,182	38,102,743	0	0	57,850,438		0
Apr-25	96,099,802	32,869,115	0	0	63,230,687		0
Mar-25	96,240,287	38,389,849	0	0	57,850,438		0
Feb-25	96,396,727	38,546,288	0	0	57,850,438		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 19 of 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
6	300571066	0.00	-	41,800,000.00	06/04/25	784,670.00	1.05000	03/31/25	02/06/24	216
16	28000400	17,574,574.58	17,829,336.99	17,700,000.00	05/16/25	1,804,179.00	1.37000	12/31/23	12/11/23	216
Totals		17,574,574.58	17,829,336.99	59,500,000.00		2,588,849.00




© 2021 Computershare. All rights reserved. Confidential.										Page 20 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
6	300571066	OF	OK	04/27/18	98
	The Loan transferred to Special Servicing on 4/27/18 for Imminent Monetary Default due to a large tenant (Bank of Oklahoma) vacating, causing DSCR to drop below 1.0x. The Loan is in cash management. The property has benefitted from
	positive leasing activity and DSCR is over 1.0x. The Loan defaulted at maturity on 2/6/2024. A receiver was appointed in September 2024 and is operating the property. A receivership sale is in process with a targeted closing by 12/31/2025.


16	28000400	MU	NY	10/31/23	98
	The loan matured in December 2023. A Hello Letter was sent and a PNL was executed. Borrower requested an extension and subsequently withdrew the request. A Receiver has been appointed and has taken over operations at the Property.
	Special Service r is pursuing foreclosure.


1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 21 of 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
2	28000410	0.00	5.72430%	0.00	5.72430%	8	11/09/23	11/09/23	--
19	300571067	17,875,589.95	5.40000%	17,847,921.41	5.40000%		08/11/20	06/06/20	07/07/20
19	300571067	0.00	5.40000%	0.00	5.40000%	10	07/07/20	06/06/20	08/11/20
35	28000407	0.00	5.42600%	0.00	5.42600%	10	09/06/21	04/06/20	--
37	310920743	0.00	5.45000%	0.00	5.45000%	10	07/30/20	06/01/20	09/11/20
Totals		0.00		0.00
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 22 of 27


					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	28000410	01/18/24	51,725,199.21	165,000,000.00	52,261,792.19	536,592.98	52,261,792.19	51,725,199.21	0.00	0.00	0.00	0.00	0.00%
6	300571066	01/16/26	40,275,863.70	41,800,000.00	43,566,236.96	6,146,015.63	43,566,236.96	37,420,221.33	2,855,642.37	0.00	0.00	2,855,642.37	6.27%
14	28000393	03/15/24	22,682,808.52	23,900,000.00	23,701,550.15	834,137.21	23,701,550.15	22,867,412.94	0.00	0.00	0.00	0.00	0.00%
19	300571067	01/17/25	16,279,214.28	27,540,000.00	18,204,837.61	1,434,396.86	18,204,837.61	16,770,440.75	0.00	0.00	0.00	0.00	0.00%
33	28000404	01/17/20	8,900,250.85	8,800,000.00	9,351,153.63	2,996,958.14	9,351,153.63	6,354,195.49	2,546,055.36	0.00	180,758.59	2,365,296.77	18.19%
35	28000407	11/18/24	9,391,827.39	15,000,000.00	10,060,418.04	258,926.52	10,060,418.04	9,801,491.52	0.00	0.00	0.00	0.00	0.00%
41	300571068	06/17/20	7,506,702.07	5,100,000.00	3,223,702.36	580,457.94	3,223,702.36	2,643,244.42	4,863,457.65	0.00	(72,802.85)	4,936,260.50	57.39%
50	28000399	02/16/24	5,374,926.53	9,900,000.00	5,667,731.08	173,150.88	5,667,731.08	5,494,580.20	0.00	0.00	0.00	0.00	0.00%
51	310922284	10/20/25	5,323,645.71	4,900,000.00	5,388,845.40	47,454.20	5,388,845.40	5,341,391.20	0.00	0.00	0.00	0.00	0.00%
59	28000411	01/17/20	4,145,897.56	3,000,000.00	3,094,327.88	725,044.67	3,094,327.88	2,369,283.21	1,776,614.35	0.00	6,877.32	1,769,737.03	37.65%
63	28000402	11/17/23	3,187,444.78	5,900,000.00	3,314,775.43	127,330.65	3,314,775.43	3,187,444.78	0.00	0.00	(3,404.80)	3,404.80	0.08%
Current Period Totals			40,275,863.70	41,800,000.00	43,566,236.96	6,146,015.63	43,566,236.96	37,420,221.33	2,855,642.37	0.00	0.00	2,855,642.37
Cumulative Totals			174,793,780.60	310,840,000.00	177,835,370.73	13,860,465.68	177,835,370.73	163,974,905.05	12,041,769.73	0.00	111,428.26	11,930,341.47

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




© 2021 Computershare. All rights reserved. Confidential.													Page 23 of 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
Deal	Deal	12/17/25	46,144.68	0.00	0.00	0.00	0.00	46,144.68	0.00	0.00	1,489,382.40
		11/18/25	54,650.70	0.00	0.00	0.00	0.00	54,650.70	0.00	0.00
		10/20/25	604,297.05	0.00	0.00	0.00	0.00	604,297.05	0.00	0.00
		06/17/25	40,963.74	0.00	0.00	0.00	0.00	40,963.74	0.00	0.00
		05/16/25	32,239.51	0.00	0.00	0.00	0.00	32,239.51	0.00	0.00
		04/17/25	40,825.55	0.00	0.00	0.00	0.00	40,825.55	0.00	0.00
		03/17/25	15,724.57	0.00	0.00	0.00	0.00	15,724.57	0.00	0.00
		02/18/25	40,551.65	0.00	0.00	0.00	0.00	40,551.65	0.00	0.00
		12/17/24	98,767.18	0.00	0.00	0.00	0.00	98,767.18	0.00	0.00
		11/18/24	52,285.31	0.00	0.00	0.00	0.00	52,285.31	0.00	0.00
		10/18/24	110,588.38	0.00	0.00	0.00	0.00	110,588.38	0.00	0.00
		09/17/24	121,555.17	0.00	0.00	0.00	0.00	121,555.17	0.00	0.00
		08/16/24	121,208.33	0.00	0.00	0.00	0.00	121,208.33	0.00	0.00
		07/17/24	109,580.58	0.00	0.00	0.00	0.00	109,580.58	0.00	0.00
2	28000410	01/18/24	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
6	300571066	01/16/26	0.00	0.00	2,855,642.37	0.00	0.00	2,855,642.37	0.00	(1,528,814.13)	1,326,828.24
14	28000393	03/15/24	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
19	300571067	01/17/25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
33	28000404	07/17/23	0.00	0.00	2,365,296.77	0.00	0.00	(1,648.35)	0.00	0.00	2,365,296.77
		08/17/22	0.00	0.00	2,366,945.12	0.00	0.00	(495.44)	0.00	0.00
		05/15/20	0.00	0.00	2,367,440.56	0.00	0.00	(178,614.80)	0.00	0.00
		01/17/20	0.00	0.00	2,546,055.36	0.00	0.00	2,546,055.36	0.00	0.00
35	28000407	11/18/24	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
41	300571068	10/17/22	0.00	0.00	4,936,260.50	0.00	0.00	(1,551.24)	0.00	0.00	4,936,260.50
		04/16/21	0.00	0.00	4,937,811.74	0.00	0.00	41,698.75	0.00	0.00
		08/17/20	0.00	0.00	4,896,112.99	0.00	0.00	32,655.34	0.00	0.00
		06/17/20	0.00	0.00	4,863,457.65	0.00	0.00	4,863,457.65	0.00	0.00
50	28000399	02/16/24	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
51	310922284	10/20/25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
59	28000411	12/15/23	0.00	0.00	1,769,737.03	0.00	0.00	51.00	0.00	0.00	1,775,667.43




© 2021 Computershare. All rights reserved. Confidential.											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
59	28000411	07/17/23	0.00	0.00	1,769,686.03	0.00	0.00	(997.92)	0.00	0.00
		08/17/22	0.00	0.00	1,770,683.95	0.00	(1,000.00)	0.00	0.00	0.00
		12/17/21	0.00	0.00	1,771,683.95	0.00	(4,930.40)	0.00	0.00	0.00
		01/17/20	0.00	0.00	1,776,614.35	0.00	0.00	1,776,614.35	0.00	0.00
63	28000402	11/27/23	0.00	0.00	0.00	0.00	0.00	3,404.80	0.00	0.00	3,404.80
Current Period Totals			0.00	0.00	2,855,642.37	0.00	0.00	2,855,642.37	0.00	(1,528,814.13)	1,326,828.24
Cumulative Totals			1,489,382.40	0.00	11,926,936.67	0.00	(5,930.40)	13,425,654.27	0.00	(1,528,814.13)	11,896,840.14




© 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

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

(3,110,325.98)

0.00

(783,925.06)

0.00

3,783.42

0.00

78,210.76

0.00

Total

(3,110,325.98)

0.00

(780,141.64)

0.00

78,210.76

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

(3,812,256.86)

Page 26 of 27


Supplemental Notes
Exchange of Exchangeable Certificates--November 2015
In November 2015 an exchange of exchangeable certificates took effect in which $112,219,000.00 of Class PEX was exchanged for $47,869,000.00 of Class A-S, $40,807,000.00 of Class B, and $23,543,000.00 of Class C.




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

WFRBS Commercial Mortgage Trust 2014-LC14 10-D