jpc14c24_ex991-202003.htm - Generated by SEC Publisher for SEC Filing


		For Additional Information, please contact
	JPMBB Commercial Mortgage Securities Trust 2014-C24	CTSLink Customer Service
		1-866-846-4526

Wells Fargo Bank, N.A.	Commercial Mortgage Pass-Through Certificates	Reports Available www.ctslink.com
Corporate Trust Services	Series 2014-C24	Payment Date:	3/17/20
8480 Stagecoach Circle		Record Date:	2/28/20
Frederick, MD 21701-4747		Determination Date:	3/11/20


		DISTRIBUTION DATE STATEMENT

		Table of Contents

		STATEMENT SECTIONS		PAGE(s)
		Certificate Distribution Detail		2
		Certificate Factor Detail		3
		Exchangeable Certificates Detail		4
		Reconciliation Detail		5
		Other Required Information		6
		Cash Reconciliation		7
		Current Mortgage Loan and Property Stratification Tables		8 - 10
		Mortgage Loan Detail		11 - 12
		NOI Detail		13 - 14
		Principal Prepayment Detail		15
		Historical Detail		16
		Delinquency Loan Detail		17
		Specially Serviced Loan Detail		18 - 19
		Advance Summary		20
		Modified Loan Detail		21
		Historical Liquidated Loan Detail		22
		Historical Bond/Collateral Loss Reconciliation Detail		23
		Interest Shortfall Reconciliation Detail		24 - 25
		Defeased Loan Detail		26

	Depositor	Master Servicer	Special Servicer		Senior Trust Advisor

J.P. Morgan Chase Commercial Mortgage		Wells Fargo Bank, National Association	LNR Partners, LLC		Pentalpha Surveillance LLC
Securities Corp.		Three Wells Fargo, MAC D1050-084	1601 Washington Avenue		PO Box 4839
383 Madison Avenue		401 S. Tryon Street, 8th Floor	Suite 700		Greenwich, CT 06831
New York, NY 10179		Charlotte, NC 28202	Miami Beach, FL 33139
		Contact:	Contact:
Contact:	Brian Baker	REAM_InvestorRelations@wellsfargo.com	lnr.cmbs.notices@lnrproperty.com		Contact:	Don Simon
Phone Number: (212) 834-3813			Phone Number: (305) 695-5600		Phone Number	(203) 660-6100

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, 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.


Copyright 2020, Wells Fargo Bank, N.A.	Page 1 of 26


				Certificate Distribution Detail



		Pass-Through
Class (2)	CUSIP		Original	Beginning	Principal	Interest	Prepayment	Realized Loss /	Total	Ending	Current
		Rate	Balance	Balance	Distribution	Distribution	Penalties	Additional Trust	Distribution	Balance	Subordination
								Fund Expenses			Level (1)

A-1	46643GAA8	1.538600%	35,864,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
A-2	46643GAB6	2.940300%	184,014,000.00	42,509,075.63	93,650.04	104,157.86	0.00	0.00	197,807.90	42,415,425.59	35.07%
A-3	46643GAC4	3.098300%	41,040,000.00	41,040,000.00	0.00	105,961.86	0.00	0.00	105,961.86	41,040,000.00	35.07%
A-4A1	46643GAD2	3.372600%	190,000,000.00	190,000,000.00	0.00	533,995.00	0.00	0.00	533,995.00	190,000,000.00	35.07%
A-4A2	46643GAQ3	3.372600%	75,000,000.00	75,000,000.00	0.00	210,787.50	0.00	0.00	210,787.50	75,000,000.00	35.07%
A-5	46643GAE0	3.638500%	297,354,000.00	297,354,000.00	0.00	901,602.11	0.00	0.00	901,602.11	297,354,000.00	35.07%
A-SB	46643GAF7	3.367500%	66,649,000.00	61,399,300.78	1,214,970.80	172,301.79	0.00	0.00	1,387,272.59	60,184,329.98	35.07%
A-S	46643GAJ9	3.914200%	76,279,000.00	76,279,000.00	0.00	248,809.38	0.00	0.00	248,809.38	76,279,000.00	28.06%
B	46643GAK6	4.115700%	76,278,000.00	76,278,000.00	0.00	261,614.47	0.00	0.00	261,614.47	76,278,000.00	21.04%
C	46643GAL4	4.408619%	47,675,000.00	47,675,000.00	0.00	175,150.76	0.00	0.00	175,150.76	47,675,000.00	16.66%
D	46643GAY6	3.908619%	81,046,000.00	81,046,000.00	0.00	263,981.61	0.00	0.00	263,981.61	81,046,000.00	9.21%
E	46643GBA7	4.000000%	25,426,000.00	25,426,000.00	0.00	84,753.33	0.00	0.00	84,753.33	25,426,000.00	6.87%
F	46643GBC3	4.000000%	14,303,000.00	14,303,000.00	0.00	47,676.67	0.00	0.00	47,676.67	14,303,000.00	5.55%
NR	46643GBE9	4.000000%	60,387,147.00	60,387,147.00	0.00	202,267.27	0.00	0.00	202,267.27	60,387,147.00	0.00%
ESK	46643GAN0	9.989200%	5,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
R	46643GBG4	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%

Totals			1,276,315,148.00	1,088,696,523.41	1,308,620.84	3,313,059.61	0.00	0.00	4,621,680.45	1,087,387,902.57


			Original	Beginning				Ending
Class	CUSIP	Pass-Through	Notional	Notional	Interest	Prepayment	Total	Notional
		Rate	Amount	Amount	Distribution	Penalties	Distribution	Amount

X-A	46643GAG5	0.920610%	966,200,000.00	783,581,376.41	601,144.24	0.00	601,144.24	782,272,755.57
X-B1	46643GBJ8	0.292919%	76,278,000.00	76,278,000.00	18,619.39	0.00	18,619.39	76,278,000.00
X-B2	46643GAH3	0.500000%	81,046,000.00	81,046,000.00	33,769.17	0.00	33,769.17	81,046,000.00
X-C	46643GAS9	0.408619%	25,426,000.00	25,426,000.00	8,657.95	0.00	8,657.95	25,426,000.00
X-D	46643GAU4	0.408619%	14,303,000.00	14,303,000.00	4,870.40	0.00	4,870.40	14,303,000.00
X-E	46643GAW0	0.408619%	60,387,147.00	60,387,147.00	20,562.78	0.00	20,562.78	60,387,147.00

(1) Calculated by taking (A) the sum of the ending certificate balance of all classes 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) 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 EC. For details on the current status and payments of Class EC, see page 4.




Copyright 2020, Wells Fargo Bank, N.A.											Page 2 of 26


			Certificate Factor Detail


		Beginning	Principal	Interest	Prepayment	Realized Loss /	Ending
Class	CUSIP					Additional Trust
		Balance	Distribution	Distribution	Penalties		Balance
						Fund Expenses

A-1	46643GAA8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46643GAB6	231.01000810	0.50892889	0.56603226	0.00000000	0.00000000	230.50107921
A-3	46643GAC4	1,000.00000000	0.00000000	2.58191667	0.00000000	0.00000000	1,000.00000000
A-4A1	46643GAD2	1,000.00000000	0.00000000	2.81050000	0.00000000	0.00000000	1,000.00000000
A-4A2	46643GAQ3	1,000.00000000	0.00000000	2.81050000	0.00000000	0.00000000	1,000.00000000
A-5	46643GAE0	1,000.00000000	0.00000000	3.03208334	0.00000000	0.00000000	1,000.00000000
A-SB	46643GAF7	921.23363861	18.22939279	2.58521193	0.00000000	0.00000000	903.00424583
A-S	46643GAJ9	1,000.00000000	0.00000000	3.26183327	0.00000000	0.00000000	1,000.00000000
B	46643GAK6	1,000.00000000	0.00000000	3.42974999	0.00000000	0.00000000	1,000.00000000
C	46643GAL4	1,000.00000000	0.00000000	3.67384919	0.00000000	0.00000000	1,000.00000000
D	46643GAY6	1,000.00000000	0.00000000	3.25718246	0.00000000	0.00000000	1,000.00000000
E	46643GBA7	1,000.00000000	0.00000000	3.33333320	0.00000000	0.00000000	1,000.00000000
F	46643GBC3	1,000.00000000	0.00000000	3.33333357	0.00000000	0.00000000	1,000.00000000
NR	46643GBE9	1,000.00000000	0.00000000	3.34950863	0.00000000	0.00000000	1,000.00000000
ESK	46643GAN0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	46643GBG4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
EC	46643GAM2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

		Beginning			Ending
Class	CUSIP	Notional	Interest	Prepayment	Notional
		Amount	Distribution	Penalties	Amount

X-A	46643GAG5	810.99293770	0.62217371	0.00000000	809.63853816
X-B1	46643GBJ8	1,000.00000000	0.24409908	0.00000000	1,000.00000000
X-B2	46643GAH3	1,000.00000000	0.41666671	0.00000000	1,000.00000000
X-C	46643GAS9	1,000.00000000	0.34051561	0.00000000	1,000.00000000
X-D	46643GAU4	1,000.00000000	0.34051598	0.00000000	1,000.00000000
X-E	46643GAW0	1,000.00000000	0.34051584	0.00000000	1,000.00000000




Copyright 2020, Wells Fargo Bank, N.A.							Page 3 of 26


				Exchangeable Class Detail

Class\		Pass-Through	Original	Beginning	Principal	Interest	Prepayment	Realized Loss /	Total	Ending
Component	CUSIP	Rate	Balance	Balance	Distribution	Distribution	Premium	Additional Trust	Distribution	Balance
								Fund Expenses

A-S Regular Interest Breakdown
A-S (Cert)	46643GAJ9	3.914200%	76,279,000.00	76,279,000.00	0.00	248,809.38	0.00	0.00	248,809.38	76,279,000.00
A-S (EC)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			76,279,000.01	76,279,000.00	0.00	248,809.38	0.00	0.00	248,809.38	76,279,000.00

B Regular Interest Breakdown
B (Cert)	46643GAK6	4.115700%	76,278,000.00	76,278,000.00	0.00	261,614.47	0.00	0.00	261,614.47	76,278,000.00
B (EC)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			76,278,000.01	76,278,000.00	0.00	261,614.47	0.00	0.00	261,614.47	76,278,000.00

C Regular Interest Breakdown
C (Cert)	46643GAL4	4.408619%	47,675,000.00	47,675,000.00	0.00	175,150.76	0.00	0.00	175,150.76	47,675,000.00
C (EC)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			47,675,000.01	47,675,000.00	0.00	175,150.76	0.00	0.00	175,150.76	47,675,000.00


Class EC Detail

Class\		Pass-Through	Original	Beginning	Principal	Interest	Prepayment	Realized Loss /	Total	Ending
Component	CUSIP	Rate	Balance	Balance	Distribution	Distribution	Premium	Additional Trust	Distribution	Balance
								Fund Expenses
EC	46643GAM2	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




Copyright 2020, Wells Fargo Bank, N.A.											Page 4 of 26


					Reconciliation Detail
Principal Reconciliation

Loan Group	Stated Beginning Principal		Unpaid Beginning	Scheduled Principal		Unscheduled	Principal	Realized Loss	Stated Ending	Unpaid Ending	Current Principal
	Balance		Principal Balance			Principal	Adjustments		Principal Balance	Principal Balance	Distribution Amount

Total	1,088,696,523.96		1,088,696,523.96		1,308,620.84	0.00	0.00	0.00	1,087,387,903.12	1,087,398,627.82	1,308,620.84

Certificate Interest Reconciliation

			Accrued		Net Aggregate	Distributable	Distributable				Remaining Unpaid
	Accrual	Accrual						WAC CAP	Interest	Interest
Class			Certificate		Prepayment	Certificate	Certificate Interest				Distributable
	Dates	Days						Shortfall	Shortfall/(Excess)	Distribution
			Interest		Interest Shortfall	Interest	Adjustment				Certificate Interest

A-1	N/A	N/A	0.00		0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	02/01/2020 - 02/29/2020	30	104,157.86		0.00	104,157.86	0.00	0.00	0.00	104,157.86	0.00
A-3	02/01/2020 - 02/29/2020	30	105,961.86		0.00	105,961.86	0.00	0.00	0.00	105,961.86	0.00
A-4A1	02/01/2020 - 02/29/2020	30	533,995.00		0.00	533,995.00	0.00	0.00	0.00	533,995.00	0.00
A-4A2	02/01/2020 - 02/29/2020	30	210,787.50		0.00	210,787.50	0.00	0.00	0.00	210,787.50	0.00
A-5	02/01/2020 - 02/29/2020	30	901,602.11		0.00	901,602.11	0.00	0.00	0.00	901,602.11	0.00
A-SB	02/01/2020 - 02/29/2020	30	172,301.79		0.00	172,301.79	0.00	0.00	0.00	172,301.79	0.00
X-A	02/01/2020 - 02/29/2020	30	601,144.24		0.00	601,144.24	0.00	0.00	0.00	601,144.24	0.00
X-B1	02/01/2020 - 02/29/2020	30	18,619.39		0.00	18,619.39	0.00	0.00	0.00	18,619.39	0.00
X-B2	02/01/2020 - 02/29/2020	30	33,769.17		0.00	33,769.17	0.00	0.00	0.00	33,769.17	0.00
A-S	02/01/2020 - 02/29/2020	30	248,809.38		0.00	248,809.38	0.00	0.00	0.00	248,809.38	0.00
B	02/01/2020 - 02/29/2020	30	261,614.47		0.00	261,614.47	0.00	0.00	0.00	261,614.47	0.00
C	02/01/2020 - 02/29/2020	30	175,150.76		0.00	175,150.76	0.00	0.00	0.00	175,150.76	0.00
X-C	02/01/2020 - 02/29/2020	30	8,657.95		0.00	8,657.95	0.00	0.00	0.00	8,657.95	0.00
X-D	02/01/2020 - 02/29/2020	30	4,870.40		0.00	4,870.40	0.00	0.00	0.00	4,870.40	0.00
X-E	02/01/2020 - 02/29/2020	30	20,562.78		0.00	20,562.78	0.00	0.00	0.00	20,562.78	0.00
D	02/01/2020 - 02/29/2020	30	263,981.61		0.00	263,981.61	0.00	0.00	0.00	263,981.61	0.00
E	02/01/2020 - 02/29/2020	30	84,753.33		0.00	84,753.33	0.00	0.00	0.00	84,753.33	0.00
F	02/01/2020 - 02/29/2020	30	47,676.67		0.00	47,676.67	0.00	0.00	0.00	47,676.67	0.00
NR	02/01/2020 - 02/29/2020	30	201,290.49		0.00	201,290.49	976.78	0.00	0.00	202,267.27	8,439.08
ESK	N/A	N/A	0.00		0.00	0.00	0.00	0.00	0.00	0.00	0.00

Totals			3,999,706.76		0.00	3,999,706.76	976.78	0.00	0.00	4,000,683.54	8,439.08




Copyright 2020, Wells Fargo Bank, N.A.											Page 5 of 26


	Cash Reconciliation Detail


Total Funds Collected		Total Funds Distributed
Interest:		Fees:
Scheduled Interest	3,879,075.72	Master Servicing Fee - Wells Fargo Bank, N.A.	7,741.64
Interest reductions due to Nonrecoverability Determinations	0.00	Trustee Fee - Wilmington Trust National Association	210.00
Interest Adjustments	0.00	Certificate Administrator Fee - Wells Fargo Bank, N.A.	2,947.22
Deferred Interest	0.00	CREFC Royalty License Fee	438.50
ARD Interest	0.00	Senior Trust Advisor Fee - Pentalpha Surveillance LLC	1,490.91
Net Prepayment Interest Shortfall	0.00	Total Fees	12,828.27
Net Prepayment Interest Excess	0.00	Additional Trust Fund Expenses:
Extension Interest	0.00
Interest Reserve Withdrawal	133,459.29	Reimbursement for Interest on Advances	0.00
		ASER Amount	0.00
Total Interest Collected	4,012,535.01	Special Servicing Fee	(976.78)
Principal:		Rating Agency Expenses	0.00
Scheduled Principal	1,308,620.84	Attorney Fees & Expenses	0.00
Unscheduled Principal	0.00	Bankruptcy Expense	0.00
Principal Prepayments	0.00	Taxes Imposed on Trust Fund	0.00
Collection of Principal after Maturity Date	0.00	Non-Recoverable Advances	0.00
Recoveries from Liquidation and Insurance Proceeds	0.00	Workout-Delayed Reimbursement Amounts	0.00
Excess of Prior Principal Amounts paid	0.00	Other Expenses	0.00
Curtailments	0.00	Total Additional Trust Fund Expenses	(976.78)
Negative Amortization	0.00
Principal Adjustments	0.00	Interest Reserve Deposit	0.00

Total Principal Collected	1,308,620.84	Payments to Certificateholders & Others:
Other:		Interest Distribution	4,000,683.54
Prepayment Penalties/Yield Maintenance	0.00	Principal Distribution	1,308,620.84
Repayment Fees	0.00	Prepayment Penalties/Yield Maintenance	0.00
Borrower Option Extension Fees	0.00	Borrower Option Extension Fees	0.00
Excess Liquidation Proceeds	0.00	Equity Payments Paid	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 & Others	5,309,304.38
Total Funds Collected	5,321,155.85	Total Funds Distributed	5,321,155.87

Copyright 2020, Wells Fargo Bank, N.A.			Page 7 of 26


		Current Mortgage Loan and Property Stratification Tables

		Scheduled Balance				Aggregate Pool			State (3)


Scheduled	# of	Scheduled	% of	WAM		Weighted		# of	Scheduled	% of	WAM	WAC	Weighted
			Agg.		WAC		State			Agg.
Balance	Loans	Balance		(2)		Avg DSCR (1)		Props	Balance		(2)		Avg DSCR (1)
			Bal.							Bal.

Defeased	6	54,796,770.56	5.04	60	4.7853	NAP	Defeased	6	54,796,770.56	5.04	60	4.7853	NAP
							Arizona	1	18,783,122.39	1.73	54	4.1300	2.028100
9,999,999 or less	19	104,158,814.23	9.58	53	4.6210	1.732479	California	1	115,000,000.00	10.58	54	3.9655	2.354100
10,000,000 to 19,999,999	7	112,769,305.61	10.37	44	4.6272	1.572611	Connecticut	2	28,078,502.59	2.58	54	4.4306	1.864528
20,000,000 to 24,999,999	2	43,850,951.23	4.03	54	4.4672	2.012634	Florida	1	8,929,782.34	0.82	54	4.4470	2.366900
25,000,000 to 49,999,999	4	137,502,172.88	12.65	55	4.3315	1.539198	Illinois	1	68,537,311.20	6.30	(5)	4.9350	1.444800
							Indiana	4	24,203,597.76	2.23	54	4.5129	1.133823
50,000,000 or greater	8	634,309,888.61	58.33	48	4.3395	2.148439	Kentucky	1	3,398,227.01	0.31	54	4.5500	1.500900
Totals	46	1,087,387,903.12	100.00	50	4.4229	1.930049	Louisiana	1	20,466,484.97	1.88	55	4.5000	2.653200
							Massachusetts	1	10,968,246.65	1.01	54	4.1300	2.028100
							Michigan	3	37,499,368.94	3.45	23	4.9585	1.613855
							Missouri	1	1,183,213.25	0.11	16	4.9500	1.432800
							New York	5	339,041,002.78	31.18	54	4.5218	1.752713
							North Carolina	2	12,307,719.97	1.13	54	4.5800	1.625016
							Ohio	9	44,991,035.23	4.14	51	4.5424	1.515178
							Pennsylvania	3	28,897,209.01	2.66	55	4.5886	1.761775
							Rhode Island	1	16,740,800.90	1.54	54	4.4700	1.461700
							Tennessee	1	5,869,218.45	0.54	55	4.5900	2.036700
							Texas	7	233,884,766.83	21.51	55	4.1232	2.455058
							Wisconsin	2	13,811,522.29	1.27	54	4.6921	1.729966

							Totals	53	1,087,387,903.12	100.00	50	4.4229	1.930049

See footnotes on last page of this section.




Copyright 2020, Wells Fargo Bank, N.A.													Page 8 of 26


		Current Mortgage Loan and Property Stratification Tables
						Aggregate Pool
	Debt Service Coverage Ratio (1)								Property Type (3)

			% of							% of
Debt Service	# of	Scheduled		WAM	WAC	Weighted	Property	# of	Scheduled	Agg.	WAM	WAC	Weighted
			Agg.
Coverage Ratio	Loans	Balance	Bal.	(2)		Avg DSCR (1)	Type	Props	Balance	Bal.	(2)		Avg DSCR (1)

Defeased	6	54,796,770.56	5.04	60	4.7853	NAP	Defeased	6	54,796,770.56	5.04	60	4.7853	NAP
1.35 or less	7	189,051,176.99	17.39	54	4.5055	1.177895	Industrial	4	22,933,713.70	2.11	54	4.6042	1.698340
1.36 to 1.45	6	194,187,076.88	17.86	33	4.6863	1.426350	Lodging	4	83,859,533.81	7.71	55	4.3631	1.846849
1.46 to 1.55	6	139,370,009.14	12.82	51	4.5483	1.515156	Mixed Use	2	183,348,159.91	16.86	54	4.5257	1.339271
1.56 to 1.65	2	58,325,493.50	5.36	45	4.5336	1.645832	Mobile Home Park	4	11,710,762.90	1.08	55	4.7371	1.628973
1.66 to 1.80	4	38,283,564.79	3.52	54	4.6505	1.738753	Multi-Family	3	90,849,924.94	8.35	55	4.3658	1.491899
1.81 to 2.00	4	19,497,252.94	1.79	54	4.6066	1.862832	Office	6	207,884,920.90	19.12	54	4.5094	2.136386
2.01 or greater	11	393,876,558.32	36.22	54	4.1110	2.820077	Retail	22	423,627,826.12	38.96	42	4.2926	2.279180

Totals	46	1,087,387,903.12	100.00	50	4.4229	1.930049	Self Storage	2	8,376,290.27	0.77	55	4.5271	2.009284
							Totals	53	1,087,387,903.12	100.00	50	4.4229	1.930049




		Note Rate							Seasoning

										% of
Note	# of	Scheduled	% of	WAM		Weighted		# of	Scheduled		WAM		Weighted
			Agg.		WAC		Seasoning			Agg.		WAC
Rate	Loans	Balance		(2)		Avg DSCR (1)		Loans	Balance		(2)		Avg DSCR (1)
			Bal.							Bal.

Defeased	6	54,796,770.56	5.04	60	4.7853	NAP	Defeased	6	54,796,770.56	5.04	60	4.7853	NAP
4.40000% or less	8	348,173,700.32	32.02	55	4.0333	2.493681	12 months or less	0	0.00	0.00	0	0.0000	0.000000
4.40001% to 4.60000%	18	514,479,215.38	47.31	54	4.5054	1.730435	13 to 24 months	0	0.00	0.00	0	0.0000	0.000000
4.60001% to 4.80000%	7	51,018,559.55	4.69	55	4.6651	1.619160	25 to 36 months	0	0.00	0.00	0	0.0000	0.000000
4.80001% to 5.00000%	7	118,919,657.31	10.94	9	4.9356	1.508213	37 to 48 months	0	0.00	0.00	0	0.0000	0.000000
5.00001% or greater	0	0.00	0.00	0	0.0000	0.000000	49 months or greater	40	1,032,591,132.56	94.96	49	4.4037	1.956699

Totals	46	1,087,387,903.12	100.00	50	4.4229	1.930049	Totals	46	1,087,387,903.12	100.00	50	4.4229	1.930049

See footnotes on last page of this section.




Copyright 2020, Wells Fargo Bank, N.A.													Page 9 of 26


			Current Mortgage Loan and Property Stratification Tables
							Aggregate Pool
	Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Stated Term (Fully Amortizing Loans)

				% of							% of
Anticipated Remaining		# of	Scheduled		WAM	WAC	Weighted	Remaining Stated	# of	Scheduled		WAM	WAC	Weighted
				Agg.							Agg.
	Term (2)	Loans	Balance		(2)		Avg DSCR (1)	Term	Loans	Balance		(2)		Avg DSCR (1)
				Bal.							Bal.

	Defeased	6	54,796,770.56	5.04	60	4.7853	NAP	120 months or less	1	1,515,208.20	0.14	53	4.8445	1.208900
60 months or less		39	1,031,075,924.36	94.82	49	4.4030	1.957798	121 months or greater	0	0.00	0.00	0	0.0000	0.000000
61 months to 120 months		0	0.00	0.00	0	0.0000	0.000000
121 months or greater		0	0.00	0.00	0	0.0000	0.000000	Totals	1	1,515,208.20	0.14	53	4.8445	1.208900

	Totals	45	1,085,872,694.92	99.86	50	4.4223	1.931056

	Remaining Amortization Term (ARD and Balloon Loans)								Age of Most Recent NOI

				% of
Remaining Amortization		# of	Scheduled		WAM		Weighted	Age of Most	# of	Scheduled	% of	WAM	WAC	Weighted
				Agg.		WAC					Agg.
	Term	Loans	Balance		(2)		Avg DSCR (1)	Recent NOI	Loans	Balance		(2)		Avg DSCR (1)
				Bal.							Bal.

	Defeased	6	54,796,770.56	5.04	60	4.7853	NAP	Defeased	6	54,796,770.56	5.04	60	4.7853	NAP
Interest Only		4	305,000,000.00	28.05	54	4.0352	2.981779	Underwriter's Information	2	74,100,907.84	6.81	47	4.0875	2.930208
299 months or less		34	632,151,152.41	58.13	46	4.5557	1.582092	12 months or less	38	958,490,224.72	88.15	49	4.4281	1.881437
300 to 359 months		1	93,924,771.95	8.64	53	4.5700	1.161300	13 to 24 months	0	0.00	0.00	0	0.0000	0.000000
360 months or greater		0	0.00	0.00	0	0.0000	0.000000	25 months or greater	0	0.00	0.00	0	0.0000	0.000000

	Totals	45	1,085,872,694.92	99.86	50	4.4223	1.931056	Totals	46	1,087,387,903.12	100.00	50	4.4229	1.930049

(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 initial
property count differs from the prospectus supplement by one property due to Pros ID 1 being split into two components: 1 and 1A. This will continue for as long as Pros ID’s 1 and 1A have a balance.
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.




Copyright 2020, Wells Fargo Bank, N.A.													Page 10 of 26


							Mortgage Loan Detail

Loan		Property			Interest	Principal	Gross	Anticipated	Maturity	Neg.	Beginning	Ending	Paid	Appraisal	Appraisal	Res.	Mod.
Number	ODCR	Type (1)	City	State	Payment	Payment	Coupon	Repayment	Date	Amort	Scheduled	Scheduled	Thru	Reduction	Reduction	Strat.	Code
								Date		(Y/N)	Balance	Balance	Date	Date	Amount	(2)	(3)

302591104	1	RT	Grapevine	TX	177,528.53	0.00	3.833%	N/A	10/1/24	N	57,500,000.00	57,500,000.00	3/1/20
302591114	1A	RT	Grapevine	TX	177,528.53	0.00	3.833%	N/A	10/1/24	N	57,500,000.00	57,500,000.00	3/1/20
302660002	2	RT	Victorville	CA	367,359.51	0.00	3.966%	N/A	9/1/24	N	115,000,000.00	115,000,000.00	3/1/20
883100293	3	MU	New York	NY	346,191.45	113,499.60	4.570%	N/A	8/11/24	N	94,038,271.55	93,924,771.95	3/11/20
302660004	4	MU	New York	NY	323,134.52	131,768.87	4.479%	N/A	10/1/24	N	89,555,156.83	89,423,387.96	3/1/20
302660005	5	OF	Bronx	NY	285,492.30	125,744.39	4.570%	N/A	10/1/24	N	77,550,161.89	77,424,417.50	3/1/20
302591001	6	OF	New York	NY	269,005.21	0.00	4.452%	N/A	8/1/24	N	75,000,000.00	75,000,000.00	3/1/20
883100301	7	RT	North Riverside	IL	272,967.95	126,674.15	4.935%	N/A	10/6/19	N	68,663,985.35	68,537,311.20	3/6/20	2/11/20	22,391,341.17	2
302660008	8	MF	San Antonio	TX	146,765.75	62,562.63	4.360%	N/A	10/1/24	N	41,787,148.29	41,724,585.66	3/1/20
302660010	10	LO	Houston	TX	121,771.44	55,277.39	4.486%	N/A	10/1/24	N	33,696,957.19	33,641,679.80	3/1/20
883100309	11	RT	Troy	MI	66,571.88	27,051.31	4.970%	N/A	10/1/21	N	16,627,959.15	16,600,907.84	3/1/20
883100310	11A	RT	Troy	MI	66,571.88	27,051.31	4.970%	N/A	10/1/21	N	16,627,959.15	16,600,907.84	3/1/20
302660012	12	MF	San Antonio	TX	112,855.12	48,846.47	4.319%	N/A	10/1/24	N	32,433,384.85	32,384,538.38	3/1/20
302511112	13	LO	Various	Various	99,135.34	46,346.74	4.130%	N/A	9/1/24	N	29,797,715.78	29,751,369.04	3/1/20
302660015	15	OF	Plantation	FL	101,796.45	47,318.02	4.930%	N/A	10/1/25	N	25,632,455.17	25,585,137.15	3/1/20
883100305	16	RT	Cincinnati	OH	83,749.15	38,866.29	4.439%	N/A	9/6/24	N	23,423,332.55	23,384,466.26	3/6/20
302660017	17	LO	New Orleans	LA	74,394.83	56,225.80	4.500%	10/1/24	11/1/44	N	20,522,710.77	20,466,484.97	3/1/20
302660020	20	OF	Pittsburgh	PA	66,874.73	30,698.10	4.615%	N/A	10/1/24	N	17,988,496.42	17,957,798.32	3/1/20
302660021	21	MF	Providence	RI	60,399.69	33,007.61	4.470%	N/A	9/1/24	N	16,773,808.51	16,740,800.90	3/1/20
883100307	22	RT	Fort Wayne	IN	60,256.29	26,362.96	4.448%	N/A	9/6/24	N	16,816,751.08	16,790,388.12	3/6/20
883100298	23	OF	Farmington	CT	58,549.79	24,157.28	4.460%	N/A	9/6/24	N	16,296,524.45	16,272,367.17	3/6/20
302660024	24	MF	Pensacola	FL	48,282.08	21,664.97	4.680%	N/A	10/1/24	N	12,806,917.10	12,785,252.13	3/1/20
883100289	26	OF	Meriden	CT	41,813.70	17,706.58	4.390%	N/A	9/6/24	N	11,823,842.00	11,806,135.42	3/6/20
883100300	27	OF	Philadelphia	PA	34,199.55	16,451.16	4.497%	N/A	9/6/24	N	9,440,653.65	9,424,202.49	3/6/20
883100291	28	RT	Ocala	FL	32,036.79	13,281.90	4.447%	N/A	9/6/24	N	8,943,064.24	8,929,782.34	3/6/20
302660029	29	RT	East Liverpool	OH	30,674.37	15,506.83	4.680%	N/A	10/1/24	N	8,136,438.29	8,120,931.46	3/1/20
302660030	30	MH	Various	IN	27,881.64	14,191.62	4.660%	N/A	10/1/24	N	7,427,401.26	7,413,209.64	3/1/20
302660031	31	IN	Wauwatosa	WI	27,197.84	14,229.59	4.580%	N/A	10/1/24	N	7,371,797.95	7,357,568.36	3/1/20
302660033	33	MF	Houston	TX	24,212.81	12,992.41	4.550%	N/A	7/1/24	N	6,605,997.13	6,593,004.72	3/1/20
302660034	34	RT	Mount Pleasant	WI	25,106.76	12,230.36	4.820%	N/A	8/1/24	N	6,466,184.29	6,453,953.93	3/1/20
302660035	35	IN	Charlotte	NC	24,495.51	11,124.80	4.660%	N/A	9/1/24	N	6,525,368.98	6,514,244.18	3/1/20
302660037	37	IN	Raleigh	NC	20,995.89	11,393.95	4.490%	N/A	9/1/24	N	5,804,869.74	5,793,475.79	3/1/20
302660038	38	RT	Wichita Falls	TX	21,505.42	10,724.70	4.720%	N/A	10/1/24	N	5,656,013.31	5,645,288.61	2/1/20
302660039	39	RT	Garland	TX	19,559.18	10,840.65	4.415%	10/1/24	1/1/29	N	5,499,515.03	5,488,674.38	3/1/20

See footnotes on last page of this section.

Copyright 2020, Wells Fargo Bank, N.A.															Page 11 of 26


													Mortgage Loan Detail

Loan				Property					Interest		Principal		Gross	Anticipated	Maturity			Neg.	Beginning		Ending	Paid	Appraisal		Appraisal	Res.	Mod.
Number			ODCR	Type (1)	City			State	Payment		Payment		Coupon	Repayment	Date			Amort	Scheduled		Scheduled	Thru	Reduction		Reduction	Strat.	Code
														Date				(Y/N)	Balance		Balance	Date	Date		Amount	(2)	(3)

883100303			40	SS	Johnson City			TN	21,734.67		8,988.14		4.590%	N/A	10/6/24			N	5,878,206.59		5,869,218.45	3/6/20
302660041			41	RT	Alliance			OH	18,615.61		8,964.34		4.480%	N/A	10/1/24			N	5,158,266.27		5,149,301.93	3/1/20
302660042			42	RT	Various			Various	19,630.54		9,203.72		4.950%	7/1/21		7/1/44		N	4,923,018.76		4,913,815.04	3/1/20
302660043			43	MH	Port Huron			MI	16,904.15		11,370.86		4.870%	N/A	10/1/24			N	4,308,924.12		4,297,553.26	3/1/20
302660044			44	SS	Sun City			CA	14,285.88		7,370.87		4.650%	N/A		6/1/24		N	3,813,804.76		3,806,433.89	3/1/20
302660046			46	RT	Harrodsburg			KY	12,479.76		6,632.51		4.550%	N/A		9/1/24		N	3,404,859.52		3,398,227.01	3/1/20
302660047			47	MF	Simpsonville			SC	12,232.27		6,398.42		4.610%	N/A		8/1/24		N	3,293,902.59		3,287,504.17	3/1/20
302660048			48	IN	Cheektowaga			NY	12,530.18		6,249.12		4.750%	N/A		8/1/24		N	3,274,674.49		3,268,425.37	3/1/20
302660050			50	MH	Kalamazoo			MI	10,811.16		5,092.41		4.890%	N/A		7/1/24		N	2,744,530.91		2,739,438.50	3/1/20
302660051			51	RT	Pittsburgh			PA	6,012.94		25,579.18		4.845%	N/A		8/1/24		N	1,540,787.38		1,515,208.20	3/1/20
302660052			52	SS	Trotwood			OH	8,863.43		4,999.92		4.380%	N/A		9/1/24		N	2,512,071.74		2,507,071.82	3/1/20
883100290			53	RT	Columbus			OH	8,113.25		3,972.91		4.790%	N/A		9/6/24		N	2,102,634.88		2,098,661.97	3/6/20




Totals									3,879,075.72		1,308,620.84								1,088,696,523.96	1,087,387,903.12				22,391,341.17


			(1) Property Type Code										(2) Resolution Strategy Code									(3) Modification Code
MF	-	Multi-Family			SS	-	Self Storage		1	- Modification		7	- REO		11	-	Full Payoff			1 -	Maturity Date Extension		6	- Capitalization on Interest
RT	-	Retail			98	-	Other		2	- Foreclosure		8	- Resolved		12	-	Reps and Warranties			2 -	Amortization Change		7	- Capitalization on Taxes
HC	-	Health Care			SE	-	Securities		3	- Bankruptcy		9	- Pending Return		13	-	TBD			3 -	Principal Write-Off		8	- Other
IN	-	Industrial			CH	-	Cooperative Housing		4	- Extension			to Master Servicer		98	-	Other			4 -	Blank		9	- Combination
MH	-	Mobile Home Park			WH -		Warehouse		5	- Note Sale		10 - Deed in Lieu Of								5 - Temporary Rate Reduction			10	- Forbearance
OF	-	Office			ZZ	-	Missing Information		6	- DPO			Foreclosure
MU	-	Mixed Use			SF	-	Single Family
LO	-	Lodging


Copyright 2020, Wells Fargo Bank, N.A.																									Page 12 of 26


				NOI Detail

Loan					Ending	Most	Most	Most Recent	Most Recent
Number	ODCR	Property	City	State	Scheduled	Recent	Recent	NOI Start	NOI End
		Type			Balance	Fiscal NOI	NOI	Date	Date

302591104	1	Retail	Grapevine	TX	57,500,000.00	41,031,873.00	30,298,786.00	1/1/19	9/30/19
302591114	1A	Retail	Grapevine	TX	57,500,000.00	0.00	0.00
302660002	2	Retail	Victorville	CA	115,000,000.00	12,131,216.00	8,568,988.00	1/1/19	9/30/19
883100293	3	Mixed Use	New York	NY	93,924,771.95	26,779,624.00	20,342,359.00	1/1/19	9/30/19
302660004	4	Mixed Use	New York	NY	89,423,387.96	7,129,619.00	0.00
302660005	5	Office	Bronx	NY	77,424,417.50	7,028,695.00	5,251,389.00	1/1/19	9/30/19
302591001	6	Office	New York	NY	75,000,000.00	13,252,831.00	11,594,481.00	1/1/19	9/30/19
883100301	7	Retail	North Riverside	IL	68,537,311.20	8,246,929.00	6,928,876.00	7/1/18	6/30/19
302660008	8	Multi-Family	San Antonio	TX	41,724,585.66	3,323,518.00	0.00
302660010	10	Lodging	Houston	TX	33,641,679.80	7,200,455.00	6,862,883.00	10/1/18	9/30/19
883100309	11	Retail	Troy	MI	16,600,907.84	4,063,495.00	2,037,332.00	1/1/19	6/30/19
883100310	11A	Retail	Troy	MI	16,600,907.84	0.00	0.00
302660012	12	Multi-Family	San Antonio	TX	32,384,538.38	2,045,765.00	0.00
302511112	13	Lodging	Various	Various	29,751,369.04	18,400,087.00	16,522,017.00	10/1/18	9/30/19
302660015	15	Office	Plantation	FL	25,585,137.15	0.00	0.00
883100305	16	Retail	Cincinnati	OH	23,384,466.26	2,275,741.00	1,130,017.00	1/1/19	6/30/19
302660017	17	Lodging	New Orleans	LA	20,466,484.97	4,553,120.00	0.00
302660020	20	Office	Pittsburgh	PA	17,957,798.32	2,350,295.00	1,749,964.00	1/1/19	9/30/19
302660021	21	Multi-Family	Providence	RI	16,740,800.90	1,669,394.00	0.00
883100307	22	Retail	Fort Wayne	IN	16,790,388.12	1,426,661.00	1,186,481.00	10/1/18	9/30/19
883100298	23	Office	Farmington	CT	16,272,367.17	1,787,630.00	1,322,223.00	1/1/19	9/30/19
302660024	24	Multi-Family	Pensacola	FL	12,785,252.13	0.00	0.00
883100289	26	Office	Meriden	CT	11,806,135.42	975,979.00	716,251.00	1/1/19	9/30/19
883100300	27	Office	Philadelphia	PA	9,424,202.49	1,193,003.00	939,314.00	1/1/19	9/30/19
883100291	28	Retail	Ocala	FL	8,929,782.34	1,124,108.00	0.00
302660029	29	Retail	East Liverpool	OH	8,120,931.46	867,190.00	649,757.00	1/1/19	9/30/19
302660030	30	Mobile Home Park	Various	IN	7,413,209.64	852,167.00	587,527.00	1/1/19	9/30/19
302660031	31	Industrial	Wauwatosa	WI	7,357,568.36	910,598.00	708,738.00	1/1/19	9/30/19
302660033	33	Multi-Family	Houston	TX	6,593,004.72	0.00	0.00
302660034	34	Retail	Mount Pleasant	WI	6,453,953.93	891,093.00	666,535.00	1/1/19	9/30/19
302660035	35	Industrial	Charlotte	NC	6,514,244.18	845,035.00	703,595.00	1/1/19	9/30/19
302660037	37	Industrial	Raleigh	NC	5,793,475.79	641,817.00	499,056.00	1/1/19	9/30/19
302660038	38	Retail	Wichita Falls	TX	5,645,288.61	623,835.00	344,887.00	1/1/19	9/30/19
302660039	39	Retail	Garland	TX	5,488,674.38	831,136.00	0.00

Copyright 2020, Wells Fargo Bank, N.A.										Page 13 of 26


				NOI Detail

Loan					Ending	Most	Most	Most Recent	Most Recent
Number	ODCR	Property	City	State	Scheduled	Recent	Recent	NOI Start	NOI End
		Type			Balance	Fiscal NOI	NOI	Date	Date

883100303	40	Self Storage	Johnson City	TN	5,869,218.45	766,767.00	0.00
302660041	41	Retail	Alliance	OH	5,149,301.93	496,457.00	411,413.00	1/1/19	9/30/19
302660042	42	Retail	Various	Various	4,913,815.04	431,898.00	371,824.00	1/1/19	9/30/19
302660043	43	Mobile Home Park	Port Huron	MI	4,297,553.26	639,730.00	0.00
302660044	44	Self Storage	Sun City	CA	3,806,433.89	0.00	0.00
302660046	46	Retail	Harrodsburg	KY	3,398,227.01	356,327.00	301,790.00	1/1/19	9/30/19
302660047	47	Multi-Family	Simpsonville	SC	3,287,504.17	0.00	0.00
302660048	48	Industrial	Cheektowaga	NY	3,268,425.37	447,242.00	350,074.00	1/1/19	9/30/19
302660050	50	Mobile Home Park	Kalamazoo	MI	2,739,438.50	0.00	0.00
302660051	51	Retail	Pittsburgh	PA	1,515,208.20	461,085.00	345,813.00	1/1/19	9/30/19
302660052	52	Self Storage	Trotwood	OH	2,507,071.82	0.00	250,986.00	1/1/19	9/30/19
883100290	53	Retail	Columbus	OH	2,098,661.97	413,624.00	0.00




Total					1,087,387,903.12


Copyright 2020, Wells Fargo Bank, N.A.										Page 14 of 26


								Historical Detail
				Delinquencies										Prepayments			Rate and Maturities
Distribution		30-59 Days		60-89 Days	90 Days or More			Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.		WAM
Date	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit
3/17/20	0		0		0		0		0		0		0		0		4.422892%		50
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.392509%
2/18/20	0		0		0		0		0		0		0		0		4.423092%		51
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.392697%
1/17/20	0		0		0		0		0		0		0		0		4.423261%		52
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.392856%
12/17/19	0		0		0		0		0		0		0		0		4.425320%		52
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.394961%
11/18/19	0		0		0		0		0		0		0		1		4.425504%		53
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$7,356,429.43	4.395135%
10/18/19	0		0		0		0		0		0		0		0		4.426902%		54
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.396337%
9/17/19	0		0		0		0		0		0		0		0		4.427085%		55
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.412171%
8/16/19	0		0		0		0		0		0		0		0		4.426948%		56
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.412015%
7/17/19	0		0		0		0		0		0		0		1		4.427123%		57
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$22,350,000.00	4.412190%
6/17/19	0		0		0		0		0		0		0		1		4.428349%		58
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$1,921,268.27	4.413497%
5/17/19	0		0		0		0		0		0		0		0		4.403973%		56
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.388834%
4/17/19	0		0		0		0		0		0		0		0		4.404166%		57
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.389026%
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

Copyright 2020, Wells Fargo Bank, N.A.																		Page 16 of 26

Delinquency Loan Detail

Offering

# of

Current

Outstanding

Status of

Resolution

Actual

Outstanding

Loan Number

Document

Months

Paid Through

P & I

Mortgage

Strategy

Servicing

Foreclosure

Principal

Servicing

Bankruptcy

REO

Cross-Reference

Delinq.

Date

Advances

Advances **

Loan (1)

Code (2)

Transfer Date

Date

Balance

Advances

Date

302660038

2/1/20

32,173.17

5,656,013.31 0.00

Totals

32,173.17

5,656,013.31 0.00

Totals By Delinquency Code:

Total for Status Code = B (1 loan)

32,173.17

5,656,013.31 0.00

(1) Status of Mortgage Loan

(2) Resolution Strategy Code

- Payment Not Received

- Current

Performing Matured Balloon

1 -

Modification

REO

- Full Payoff

But Still in Grace Period

- 30-59 Days Delinquent

Non Performing Matured Balloon

2 -

Foreclosure

Resolved

- Reps and Warranties

Or Not Yet Due

- 60-89 Days Delinquent

121+ Days Delinquent

3 -

Bankruptcy

Pending Return

- TBD

- Late Payment But Less

- 90-120 Days Delinquent

4 -

Extension

to Master Servicer

- Other

Than 30 Days Delinquent

5 -

Note Sale

10 -

Deed In Lieu Of

** Outstanding P & I Advances include the current period advance.

6 -

DPO

Foreclosure

Page 17 of 26

Specially Serviced Loan Detail - Part 1

Offering

Servicing

Resolution

Net

Remaining

Loan

Scheduled

Property

Interest

Actual

DSCR

Note

Maturity

Document

Transfer

Strategy

State

Operating

DSCR

Amortization

Number

Balance

Type (2)

Rate

Balance

Date

Cross-Reference

Date

Code (1)

Income

Term

883100301

8/9/19

68,537,311.20

4.935%

68,537,311.20

6,928,876.00

6/30/19

1.44

11/6/14

10/6/19

294

(1) Resolution Strategy Code

(2) Property Type Code

Modification

REO

- Full Payoff

Multi-Family

Self Storage

Foreclosure

Resolved

- Reps and Warranties

Retail

Other

Bankruptcy

Pending Return

- TBD

Health Care

Securities

Extension

to Master Servicer

- Other

Industrial

CH -

Cooperative Housing

Note Sale

10 -

Deed in Lieu Of

Mobile Home Park

WH -

Warehouse

DPO

Foreclosure

Office

Missing Information

Mixed Use

Single Family

Lodging

Page 18 of 26


					Specially Serviced Loan Detail - Part 2


	Offering	Resolution	Site
Loan					Appraisal	Appraisal			Other REO
	Document	Strategy	Inspection	Phase 1 Date							Comments from Special Servicer
Number					Date	Value			Property Revenue
	Cross-Reference	Code (1)	Date

883100301	7	2			11/5/19	48,800,000.00				The loan transferred on August 9 ,2019 due to Imminent default due to borrower's inability to
										pay the loan in full at maturity date (10/6/2019). The loan is now in monetary default. The
										collateral consists of 423,826 SF of space at a 1,070,233sf regional mall known as North
										Riverside Park Mall situated on 27.27 acres located in Chicago, IL. There are three anchor
										spaces, JC Penney (266,275sf), Sears (199,544sf) and Carson Pirie Scott (180,588sf), that
										are not part of the collateral for the loan. The Borr ower is seeking an extension of the
										maturity date. Legal counsel has been engaged and a formal Notice of Default has been
										sent. The Lender will dual track foreclosure/receivership proceedings while simultaneously
										continuing discussions with the Borrower u ntil a resolution is reached.




						(1) Resolution Strategy Code

				1	- Modification	7	-	REO		11 -	Full Payoff
				2	- Foreclosure	8	-	Resolved		12 -	Reps and Warranties
				3	- Bankruptcy	9	-	Pending Return		13 -	TBD
				4	- Extension			to Master Servicer		98 -	Other
				5	- Note Sale	10	-	Deed in Lieu Of
				6	- DPO			Foreclosure




Copyright 2020, Wells Fargo Bank, N.A.											Page 19 of 26


		Principal Prepayment Detail
Loan Number	Loan Group	Offering Document	Principal Prepayment Amount		Prepayment Penalties
		Cross-Reference	Payoff Amount	Curtailment Amount	Prepayment Premium Yield Maintenance Premium
		No Principal Prepayments this Period




Totals

Copyright 2020, Wells Fargo Bank, N.A.						Page 15 of 26


				Historical Liquidated Loan Detail
	Beginning	Fees,	Most Recent	Gross Sales	Net Proceeds	Net Proceeds	Date of Current	Current Period	Cumulative	Loss to Loan
Distribution						Realized
ODCR	Scheduled	Advances,	Appraised	Proceeds or	Received on	Available for	Period Adj.	Adjustment	Adjustment	with Cum
Date						Loss to Trust
	Balance	and Expenses *	Value or BPO	Other Proceeds	Liquidation	Distribution	to Trust	to Trust	to Trust	Adj. to Trust




				No Liquidated Loans this Period




Current Total
Cumulative Total
* Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).


Copyright 2020, Wells Fargo Bank, N.A.										Page 22 of 26


			Historical Bond/Collateral Loss Reconciliation Detail
Distribution	Offering	Beginning	Aggregate	Prior Realized	Amts Covered by	Interest	Modification	Additional	Realized Loss	Recoveries of	(Recoveries)/
	Document	Balance	Realized Loss	Loss Applied	Credit Support/	(Shortages)/	/Appraisal	(Recoveries)	Applied to	Realized Losses	Losses Applied to
Date	Cross-Reference	at Liquidation	on Loans	to Certificates	Deal Structure	Excesses	Reduction Adj.	/Expenses	Certificates to Date	Paid as Cash	Certificate Interest


				No Realized Losses this Period




	Totals

Copyright 2020, Wells Fargo Bank, N.A.											Page 23 of 26


			Interest Shortfall Reconciliation Detail - Part 2

Offering	Stated Principal	Current Ending	Reimb of Advances to the Servicer Other (Shortfalls)/ Refunds
Document	Balance at	Scheduled		Comments
				Left to Reimburse
Cross-Reference	Contribution	Balance	Current Month	Master Servicer




		There are no Interest Shortfalls for the above columns for this Period.




Totals
Interest Shortfall Reconciliation Detail Part 2 Total				0.00
Interest Shortfall Reconciliation Detail Part 1 Total				(976.78)
Total Interest Shortfall Allocated to Trust				(976.78)


Copyright 2020, Wells Fargo Bank, N.A.					Page 25 of 26


	Other Required Information



Available Distribution Amount (1)	5,309,304.38	Appraisal Reduction Amount

		Loan	Loan	Appraisal	Cumulative	Date Appraisal
		Number	Group	Reduction	ASER	Reduction
				Amount	Amount	Effected
Controlling Class Information
		883100301		22,391,341.17	0.00	2/11/20
Controlling Class: NR
Effective as of: 10/22/2014		Total		22,391,341.17	0.00




(1) The Available Distribution Amount includes any Prepayment Premiums .




Copyright 2020, Wells Fargo Bank, N.A.						Page 6 of 26


			Advance Summary

		Current P&I	Outstanding P&I	Outstanding Servicing	Current Period Interest
	Loan Group				on P&I and Servicing
		Advances	Advances	Advances	Advances Paid
	Totals	32,173.17	32,173.17	20,995.16	0.00




Copyright 2020, Wells Fargo Bank, N.A.						Page 20 of 26


			Modified Loan Detail

Offering
Loan	Pre-Modification	Post-Modification	Pre-Modification Post-Modification		Modification
Document						Modification Description
Number	Balance	Balance	Interest Rate	Interest Rate	Date
Cross-Reference


				No Modified Loans




Totals




Copyright 2020, Wells Fargo Bank, N.A.							Page 21 of 26


		Defeased Loan Detail

	Offering Document	Ending Scheduled
Loan Number			Maturity Date	Note Rate	Defeasance Status
	Cross-Reference	Balance

302660015	15	25,585,137.15	10/1/25	4.930	Full Defeasance
302660024	24	12,785,252.13	10/1/24	4.680	Full Defeasance
302660033	33	6,593,004.72	7/1/24	4.550	Full Defeasance
302660044	44	3,806,433.89	6/1/24	4.650	Full Defeasance
302660047	47	3,287,504.17	8/1/24	4.610	Full Defeasance
302660050	50	2,739,438.50	7/1/24	4.890	Full Defeasance




Totals		54,796,770.56



Copyright 2020, Wells Fargo Bank, N.A.						Page 26 of 26