Form 10-D Wells Fargo Commercial For: Oct 19
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-D
ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the monthly distribution period from: September 18, 2020 to October 19, 2020
Commission File Number of issuing entity: 333-206677-20
Central Index Key Number of issuing entity: 0001719199
Wells Fargo Commercial Mortgage Trust 2017-C41
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-206677
Central Index Key Number of depositor: 0000850779
Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000312070
Barclays Bank PLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001624053
Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001541468
Ladder Capital Finance LLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000740906
Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)
Anthony Sfarra (212) 214-5600
(Name and telephone number, including area code, of the person to contact in connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing entity)
38-4046745
38-4046746
38-7187348
(I.R.S. Employer Identification No.)
c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
Registered/reporting pursuant to (check one)
|
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
|
A-1 |
|
|
X |
|
|
A-2 |
|
|
X |
|
|
A-SB |
|
|
X |
|
|
A-3 |
|
|
X |
|
|
A-4 |
|
|
X |
|
|
X-A |
|
|
X |
|
|
X-B |
|
|
X |
|
|
A-S |
|
|
X |
|
|
B |
|
|
X |
|
|
C |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On October 19, 2020 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2017-C41.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2017-C41 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
Loss Information as reported on October 19, 2020
|
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
|
7 |
15.74% |
0 |
N/A |
No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2017-C41 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from September 18, 2020 to October 19, 2020.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on August 11, 2020. The CIK number for the Depositor is 0000850779.
Barclays Bank PLC ("Barclays"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 4, 2020. The Central Index Key number for Barclays is 0000312070.
Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 3, 2020. The Central Index Key number for Argentic is 0001624053.
Ladder Capital Finance LLC ("LCF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 11, 2020. The Central Index Key number for LCF is 0001541468.
Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on August 11, 2020. The Central Index Key number for Wells Fargo is 0000740906.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on November 2, 2020 under Commission File No. 333-206677-20 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on November 2, 2020 under Commission File No. 333-206677-20 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 7. Change in Sponsor Interest in the Securities.
None
Item 9. Other Information.
Wells Fargo Bank, N.A., in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2017-C41, affirms the following amounts in the respective accounts:
|
Collection Account | ||
|
Prior Distribution Date |
09/17/2020 |
$0.00 |
|
Current Distribution Date |
10/19/2020 |
$66,626.82 |
|
*REO Account | ||
|
Prior Distribution Date |
09/17/2020 |
$0.00 |
|
Current Distribution Date |
10/19/2020 |
$0.00 |
|
*As provided by Special Servicer | ||
Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2017-C41, affirms the following amounts in the respective accounts:
|
Distribution Account | ||
|
Prior Distribution Date |
09/17/2020 |
$5,437.35 |
|
Current Distribution Date |
10/19/2020 |
$5,248.72 |
|
Interest Reserve Account | ||
|
Prior Distribution Date |
09/17/2020 |
$0.00 |
|
Current Distribution Date |
10/19/2020 |
$0.00 |
|
Gain-on-Sale Reserve Account | ||
|
Prior Distribution Date |
09/17/2020 |
$0.00 |
|
Current Distribution Date |
10/19/2020 |
$0.00 |
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)
/s/ Anthony Sfarra
Anthony Sfarra, President
Date: November 2, 2020
|
|
|
For Additional Information, please contact |
|
|
|
Wells Fargo Commercial Mortgage Trust 2017-C41 |
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 2017-C41 |
Payment Date: |
10/19/20 |
|
8480 Stagecoach Circle |
|
Record Date: |
9/30/20 |
|
Frederick, MD 21701-4747 |
|
Determination Date: |
10/13/20 |
|
|
DISTRIBUTION DATE STATEMENT |
|
|
|
|
|
||||
|
|
Table of Contents |
|
|
|
|
|
||||
|
|
STATEMENT SECTIONS |
|
PAGE(s) |
|
|
|
Certificate Distribution Detail |
|
2 |
|
|
|
Certificate Factor Detail |
|
3 |
|
|
|
Reconciliation Detail |
|
4 |
|
|
|
Other Required Information |
|
5 |
|
|
|
Cash Reconciliation |
|
6 |
|
|
|
Current Mortgage Loan and Property Stratification Tables |
7 - 9 |
|
|
|
|
Mortgage Loan Detail |
|
10 - 11 |
|
|
|
NOI Detail |
|
12 - 13 |
|
|
|
Principal Prepayment Detail |
|
14 |
|
|
|
Historical Detail |
|
15 |
|
|
|
Delinquency Loan Detail |
|
16 |
|
|
|
Specially Serviced Loan Detail |
|
17 - 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 |
|
|
|
||||
|
|
|
|
|
Asset Representations |
|
Depositor |
Master Servicer |
Special Servicer |
Reviewer/Operating Advisor |
|
|
|
||||
|
Wells Fargo Commercial Mortgage Securities, |
Wells Fargo Bank, National Association |
|
|
|
|
Inc. |
Three Wells Fargo, MAC D1050-084 |
Argentic Services Company LP |
Trimont Real Estate Advisors, LLC |
|
|
|
|
500 North Central Expressway |
3500 Lenox Road |
|
|
375 Park Avenue |
401 S. Tryon Street, 8th Floor |
Suite 261 |
|
Suite G1 |
|
2nd Floor, J0127-023 |
Charlotte, NC 28202 |
Plano, TX 75074 |
|
Atlanta, GA 30326 |
|
New York, NY 10152 |
|
|
|
|
|
Contact: |
|
|
|
|
|
Contact: |
Contact: Andrew Hundertmark |
Contact: [email protected] |
||
|
Phone Number: (212) 214-5613 |
Phone Number: (469) 609-2001 |
Phone Number: |
||
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 if applicable, any special notices and any credit risk retention 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 25 |
|
|
|
|
|
Certificate Distribution Detail |
|
|
|
|
|||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|
Pass-Through |
|
|
|
|
|
|
|
|
|
|
Class |
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 |
95001AAZ9 |
2.279000% |
30,952,000.00 |
17,848,856.08 |
618,924.69 |
33,897.95 |
0.00 |
0.00 |
652,822.64 |
17,229,931.39 |
30.53% |
|
A-2 |
95001ABA3 |
2.590000% |
14,675,000.00 |
14,675,000.00 |
0.00 |
31,673.54 |
0.00 |
0.00 |
31,673.54 |
14,675,000.00 |
30.53% |
|
A-3 |
95001ABC9 |
3.210000% |
215,000,000.00 |
215,000,000.00 |
0.00 |
575,125.00 |
0.00 |
0.00 |
575,125.00 |
215,000,000.00 |
30.53% |
|
A-SB |
95001ABB1 |
3.390000% |
44,401,000.00 |
44,401,000.00 |
0.00 |
125,432.83 |
0.00 |
0.00 |
125,432.83 |
44,401,000.00 |
30.53% |
|
A-4 |
95001ABD7 |
3.472000% |
245,117,000.00 |
245,117,000.00 |
0.00 |
709,205.19 |
0.00 |
0.00 |
709,205.19 |
245,117,000.00 |
30.53% |
|
A-S |
95001ABG0 |
3.785000% |
69,751,000.00 |
69,751,000.00 |
0.00 |
220,006.28 |
0.00 |
0.00 |
220,006.28 |
69,751,000.00 |
21.50% |
|
B |
95001ABH8 |
4.188000% |
38,313,000.00 |
38,313,000.00 |
0.00 |
133,712.37 |
0.00 |
0.00 |
133,712.37 |
38,313,000.00 |
16.54% |
|
C |
95001ABJ4 |
4.507850% |
32,420,000.00 |
32,420,000.00 |
0.00 |
121,787.07 |
0.00 |
0.00 |
121,787.07 |
32,420,000.00 |
12.34% |
|
D |
95001AAD8 |
2.600000% |
12,771,000.00 |
12,771,000.00 |
0.00 |
27,670.50 |
0.00 |
0.00 |
27,670.50 |
12,771,000.00 |
10.69% |
|
E-RR |
95001AAH9 |
4.507850% |
22,595,000.00 |
22,595,000.00 |
0.00 |
84,879.05 |
0.00 |
0.00 |
84,879.05 |
22,595,000.00 |
7.76% |
|
F-RR |
95001AAL0 |
4.507850% |
13,754,000.00 |
13,754,000.00 |
0.00 |
51,667.47 |
0.00 |
0.00 |
51,667.47 |
13,754,000.00 |
5.98% |
|
G-RR |
95001AAP1 |
4.507850% |
12,771,000.00 |
12,771,000.00 |
0.00 |
47,974.79 |
0.00 |
0.00 |
47,974.79 |
12,771,000.00 |
4.33% |
|
H-RR |
95001AAS5 |
4.507850% |
33,402,177.00 |
33,402,177.00 |
0.00 |
94,178.34 |
0.00 |
0.00 |
94,178.34 |
33,402,177.00 |
0.00% |
|
V |
95001AAV8 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
R |
95001AAX4 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
|
|||||||||||
|
Totals |
|
|
785,922,177.00 |
772,819,033.08 |
618,924.69 |
2,257,210.38 |
0.00 |
0.00 |
2,876,135.07 |
772,200,108.39 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|
|
Original |
Beginning |
|
|
|
Ending |
|
|
|
|
Class |
CUSIP |
Pass-Through |
Notional |
Notional |
Interest |
Prepayment |
Total |
Notional |
|
|
|
|
|
|
Rate |
Amount |
Amount |
Distribution |
Penalties |
Distribution |
Amount |
|
|
|
|
|
|||||||||||
|
X-A |
95001ABE5 |
1.211270% |
550,145,000.00 |
537,041,856.08 |
542,085.41 |
0.00 |
542,085.41 |
536,422,931.39 |
|
|
|
|
X-B |
95001ABF2 |
0.446128% |
140,484,000.00 |
140,484,000.00 |
52,228.23 |
0.00 |
52,228.23 |
140,484,000.00 |
|
|
|
|
X-D |
95001AAA4 |
1.907850% |
12,771,000.00 |
12,771,000.00 |
20,304.29 |
0.00 |
20,304.29 |
12,771,000.00 |
|
|
|
|
|
|||||||||||
|
(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). |
|
|
|
|
|
|
|
||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
Page 2 of 25 |
||
|
|
|
|
Certificate Factor Detail |
|
|
|
|
|
|
|
||||||||
|
|
||||||||
|
|
|
Beginning |
Principal |
Interest |
Prepayment |
Realized Loss / |
Ending |
|
|
Class |
CUSIP |
|
|
|
|
Additional Trust |
|
|
|
|
|
Balance |
Distribution |
Distribution |
Penalties |
|
Balance |
|
|
|
|
|
|
|
|
Fund Expenses |
|
|
|
A-1 |
95001AAZ9 |
576.66244766 |
19.99627455 |
1.09517802 |
0.00000000 |
0.00000000 |
556.66617311 |
|
|
A-2 |
95001ABA3 |
1,000.00000000 |
0.00000000 |
2.15833322 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
A-3 |
95001ABC9 |
1,000.00000000 |
0.00000000 |
2.67500000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
A-SB |
95001ABB1 |
1,000.00000000 |
0.00000000 |
2.82500011 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
A-4 |
95001ABD7 |
1,000.00000000 |
0.00000000 |
2.89333335 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
A-S |
95001ABG0 |
1,000.00000000 |
0.00000000 |
3.15416668 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
B |
95001ABH8 |
1,000.00000000 |
0.00000000 |
3.49000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
C |
95001ABJ4 |
1,000.00000000 |
0.00000000 |
3.75654133 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
D |
95001AAD8 |
1,000.00000000 |
0.00000000 |
2.16666667 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
E-RR |
95001AAH9 |
1,000.00000000 |
0.00000000 |
3.75654127 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
F-RR |
95001AAL0 |
1,000.00000000 |
0.00000000 |
3.75654137 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
G-RR |
95001AAP1 |
1,000.00000000 |
0.00000000 |
3.75654138 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
H-RR |
95001AAS5 |
1,000.00000000 |
0.00000000 |
2.81952700 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
|
V |
95001AAV8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
|
R |
95001AAX4 |
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 |
95001ABE5 |
976.18238115 |
0.98535006 |
0.00000000 |
975.05736013 |
|
|
|
|
X-B |
95001ABF2 |
1,000.00000000 |
0.37177351 |
0.00000000 |
1,000.00000000 |
|
|
|
|
X-D |
95001AAA4 |
1,000.00000000 |
1.58987472 |
0.00000000 |
1,000.00000000 |
|
|
|
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
Page 3 of 25 |
|
|
|
|
|
|
|
|
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 |
772,819,033.50 |
773,120,799.47 |
618,924.69 |
0.00 |
0.00 |
0.00 |
772,200,108.81 |
772,571,431.33 |
618,924.69 |
||
|
|
|||||||||||
|
|
|||||||||||
|
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 |
09/01/2020 - 09/30/2020 |
30 |
33,897.95 |
0.00 |
33,897.95 |
0.00 |
0.00 |
0.00 |
33,897.95 |
0.00 |
|
|
A-2 |
09/01/2020 - 09/30/2020 |
30 |
31,673.54 |
0.00 |
31,673.54 |
0.00 |
0.00 |
0.00 |
31,673.54 |
0.00 |
|
|
A-3 |
09/01/2020 - 09/30/2020 |
30 |
575,125.00 |
0.00 |
575,125.00 |
0.00 |
0.00 |
0.00 |
575,125.00 |
0.00 |
|
|
A-SB |
09/01/2020 - 09/30/2020 |
30 |
125,432.83 |
0.00 |
125,432.83 |
0.00 |
0.00 |
0.00 |
125,432.83 |
0.00 |
|
|
A-4 |
09/01/2020 - 09/30/2020 |
30 |
709,205.19 |
0.00 |
709,205.19 |
0.00 |
0.00 |
0.00 |
709,205.19 |
0.00 |
|
|
A-S |
09/01/2020 - 09/30/2020 |
30 |
220,006.28 |
0.00 |
220,006.28 |
0.00 |
0.00 |
0.00 |
220,006.28 |
0.00 |
|
|
X-A |
09/01/2020 - 09/30/2020 |
30 |
542,085.41 |
0.00 |
542,085.41 |
0.00 |
0.00 |
0.00 |
542,085.41 |
0.00 |
|
|
X-B |
09/01/2020 - 09/30/2020 |
30 |
52,228.23 |
0.00 |
52,228.23 |
0.00 |
0.00 |
0.00 |
52,228.23 |
0.00 |
|
|
X-D |
09/01/2020 - 09/30/2020 |
30 |
20,304.29 |
0.00 |
20,304.29 |
0.00 |
0.00 |
0.00 |
20,304.29 |
0.00 |
|
|
B |
09/01/2020 - 09/30/2020 |
30 |
133,712.37 |
0.00 |
133,712.37 |
0.00 |
0.00 |
0.00 |
133,712.37 |
0.00 |
|
|
C |
09/01/2020 - 09/30/2020 |
30 |
121,787.07 |
0.00 |
121,787.07 |
0.00 |
0.00 |
0.00 |
121,787.07 |
0.00 |
|
|
D |
09/01/2020 - 09/30/2020 |
30 |
27,670.50 |
0.00 |
27,670.50 |
0.00 |
0.00 |
0.00 |
27,670.50 |
0.00 |
|
|
E-RR |
09/01/2020 - 09/30/2020 |
30 |
84,879.05 |
0.00 |
84,879.05 |
0.00 |
0.00 |
0.00 |
84,879.05 |
0.00 |
|
|
F-RR |
09/01/2020 - 09/30/2020 |
30 |
51,667.47 |
0.00 |
51,667.47 |
0.00 |
0.00 |
0.00 |
51,667.47 |
0.00 |
|
|
G-RR |
09/01/2020 - 09/30/2020 |
30 |
47,974.79 |
0.00 |
47,974.79 |
0.00 |
0.00 |
0.00 |
47,974.79 |
0.00 |
|
|
H-RR |
09/01/2020 - 09/30/2020 |
30 |
125,476.66 |
0.00 |
125,476.66 |
0.00 |
0.00 |
31,298.32 |
94,178.34 |
112,580.93 |
|
|
|
|||||||||||
|
Totals |
|
|
2,903,126.63 |
0.00 |
2,903,126.63 |
0.00 |
0.00 |
31,298.32 |
2,871,828.31 |
112,580.93 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
Page 4 of 25 |
|
|
|
Other Required Information |
|
|
|
|
|
|
|||||
|
Available Distribution Amount (1) |
3,490,753.00 |
Appraisal Reduction Amount |
|
|
|
|
|
|
Loan |
Appraisal |
Cumulative |
Most Recent |
|
Controlling Class Information |
|
Number |
Reduction |
ASER |
App. Red. |
|
|
|
|
Effected |
Amount |
Date |
|
Controlling Class: HRR |
|
883100797 |
1,972,872.31 |
14,056.66 |
10/13/20 |
|
Effective as of: 11/30/2017 |
|
883100798 |
845,516.71 |
6,024.29 |
10/13/20 |
|
|
|
410941588 |
0.00 |
8,537.97 |
10/13/20 |
|
|
|
Total |
2,818,389.02 |
28,618.92 |
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
(1) The Available Distribution Amount includes any Prepayment Fees. |
|
|
|
|
|
|
|
|||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
Page 5 of 25 |
|
|
Cash Reconciliation Detail |
|
|
|
|
|||
|
|
|||
|
Total Funds Collected |
|
Total Funds Distributed |
|
|
Interest: |
|
Fees: |
|
|
Scheduled Interest |
2,916,316.29 |
Master Servicing Fee - Wells Fargo Bank, N.A. |
6,537.13 |
|
Interest reductions due to Nonrecoverability Determinations |
0.00 |
Trustee Fee - Wilmington Trust, N.A. |
290.00 |
|
Interest Adjustments |
0.00 |
Certificate Administrator Fee - Wells Fargo Bank, N.A. |
5,248.54 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
322.01 |
|
ARD Interest |
0.00 |
Operating Advisor Fee - Trimont Real Estate Advisors, LLC |
605.88 |
|
Net Prepayment Interest Shortfall |
0.00 |
Asset Representations Reviewer Fee - Trimont Real Estate |
186.77 |
|
Net Prepayment Interest Excess |
0.00 |
Advisors, LLC |
|
|
Extension Interest |
0.00 |
Total Fees |
13,190.32 |
|
Interest Reserve Withdrawal |
0.00 |
Additional Trust Fund Expenses: |
|
|
Total Interest Collected |
2,916,316.29 |
Reimbursement for Interest on Advances |
0.00 |
|
Principal: |
|
ASER Amount |
10,216.66 |
|
Scheduled Principal |
618,924.69 |
Special Servicing Fee |
21,081.66 |
|
Unscheduled Principal |
0.00 |
Rating Agency Expenses |
0.00 |
|
|
|
Attorney Fees & Expenses |
0.00 |
|
Principal Prepayments |
0.00 |
Bankruptcy Expense |
0.00 |
|
Collection of Principal after Maturity Date |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
Recoveries from Liquidation and Insurance Proceeds |
0.00 |
Non-Recoverable Advances |
0.00 |
|
Excess of Prior Principal Amounts paid |
0.00 |
Workout Delayed Reimbursement Amounts |
0.00 |
|
Curtailments |
0.00 |
Other Expenses |
0.00 |
|
Negative Amortization |
0.00 |
|
|
|
Principal Adjustments |
0.00 |
Total Additional Trust Fund Expenses |
31,298.32 |
|
|
|
Interest Reserve Deposit |
0.00 |
|
Total Principal Collected |
618,924.69 |
Payments to Certificateholders & Others: |
|
|
Other: |
|
Interest Distribution |
2,871,828.31 |
|
Prepayment Penalties/Yield Maintenance |
0.00 |
Principal Distribution |
618,924.69 |
|
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 |
3,490,753.00 |
|
Total Funds Collected |
3,535,240.98 |
Total Funds Distributed |
3,535,241.64 |
|
|
|||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
Page 6 of 25 |
|
|
|
Current Mortgage Loan and Property Stratification Tables |
|
|
|
|
|||||||
|
|
|
|
|
|
|
Aggregate Pool |
|
|
|
|
|
|
|
|
|
|
Property Type (1) |
|
|
|
|
|
|
State (1) |
|
|
|
|
|
|
|||||||||||||
|
|
|
|
% of |
|
|
|
|
|
|
% of |
|
|
|
|
Property |
# of |
Scheduled |
|
WAM |
WAC |
Weighted |
State |
# of |
Scheduled |
|
WAM |
|
Weighted |
|
|
|
|
Agg. |
|
|
|
|
|
|
Agg. |
|
WAC |
|
|
Type |
Props |
Balance |
Bal. |
(2) |
|
Avg DSCR (3) |
|
Props |
Balance |
|
(2) |
|
Avg DSCR (3) |
|
|
|
|
|
|
|
|
|
|
|
Bal. |
|
|
|
|
|
|||||||||||||
|
Industrial |
31 |
112,428,451.25 |
14.56 |
85 |
4.1616 |
2.404926 |
Alabama |
1 |
18,227,410.12 |
2.36 |
85 |
5.2910 |
1.349500 |
|
|
|
|
|
|
|
|
Arizona |
3 |
11,076,167.24 |
1.43 |
84 |
4.2963 |
1.799178 |
|
Lodging |
9 |
154,064,116.81 |
19.95 |
77 |
4.9774 |
0.240454 |
California |
17 |
195,707,076.58 |
25.34 |
82 |
4.4326 |
1.275232 |
|
Mixed Use |
6 |
110,947,644.38 |
14.37 |
84 |
4.4223 |
1.723162 |
Florida |
6 |
36,061,480.76 |
4.67 |
84 |
4.4407 |
1.804756 |
|
Multi-Family |
1 |
13,500,000.00 |
1.75 |
85 |
4.8200 |
1.765300 |
Georgia |
6 |
30,316,531.85 |
3.93 |
85 |
4.5600 |
1.428505 |
|
|
|
|
|
|
|
|
Illinois |
4 |
5,149,734.99 |
0.67 |
84 |
4.5496 |
1.802681 |
|
Office |
28 |
141,817,123.17 |
18.37 |
85 |
4.6235 |
1.934690 |
Indiana |
1 |
840,086.60 |
0.11 |
85 |
4.1800 |
2.177600 |
|
Retail |
17 |
210,248,557.61 |
27.23 |
83 |
4.3577 |
2.001682 |
Iowa |
1 |
1,909,287.81 |
0.25 |
85 |
4.1800 |
2.177600 |
|
Self Storage |
5 |
29,194,215.18 |
3.78 |
84 |
4.6011 |
1.365375 |
Louisiana |
1 |
40,885,871.17 |
5.29 |
82 |
3.9840 |
2.388200 |
|
|
|
|
|
|
|
|
Michigan |
3 |
23,762,118.82 |
3.08 |
85 |
4.8265 |
0.894802 |
|
Totals |
97 |
772,200,108.81 |
100.00 |
83 |
4.5282 |
1.641030 |
Missouri |
1 |
1,628,949.43 |
0.21 |
84 |
4.7000 |
1.464900 |
|
|
|
|
|
|
|
|
Nebraska |
1 |
11,483,033.92 |
1.49 |
85 |
4.9900 |
1.119800 |
|
|
|
|
|
|
|
|
Nevada |
1 |
19,500,777.93 |
2.53 |
85 |
5.7700 |
0.744100 |
|
|
|
|
|
|
|
|
New Jersey |
4 |
95,733,631.58 |
12.40 |
84 |
4.5854 |
1.433027 |
|
|
|
|
|
|
|
|
New York |
6 |
67,404,451.21 |
8.73 |
84 |
4.6533 |
1.599787 |
|
|
|
|
|
|
|
|
North Carolina |
1 |
13,800,000.00 |
1.79 |
85 |
4.3550 |
2.660800 |
|
|
|
Seasoning |
|
|
|
|
North Dakota |
1 |
4,720,227.27 |
0.61 |
83 |
4.6920 |
1.132200 |
|
|
|
|
|
|
|
|
Ohio |
9 |
58,838,248.20 |
7.62 |
84 |
4.5103 |
2.176253 |
|
|
|
|
|
|
|
|
Oklahoma |
1 |
1,143,096.83 |
0.15 |
84 |
4.6300 |
1.893800 |
|
|
# of |
Scheduled |
% of |
WAM |
|
Weighted |
Oregon |
1 |
10,000,000.00 |
1.30 |
84 |
3.6450 |
3.455600 |
|
Seasoning |
|
Balance |
Agg. |
(2) |
WAC |
Avg DSCR (3) |
Pennsylvania |
4 |
27,124,046.26 |
3.51 |
84 |
4.6398 |
1.693656 |
|
|
Loans |
|
Bal. |
|
|
|
South Carolina |
1 |
5,597,954.15 |
0.72 |
82 |
4.9500 |
1.435300 |
|
|
|
|
|
|
|
|
Tennessee |
2 |
28,300,000.00 |
3.66 |
85 |
3.9098 |
2.852596 |
|
12 months or less |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
Texas |
18 |
54,990,009.68 |
7.12 |
69 |
4.6759 |
1.584457 |
|
13 months to 24 months |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
Virginia |
2 |
5,422,377.54 |
0.70 |
85 |
4.1800 |
2.177600 |
|
25 months to 36 months |
40 |
557,127,747.35 |
72.15 |
83 |
4.5299 |
1.806279 |
Wisconsin |
1 |
2,577,538.46 |
0.33 |
85 |
4.1800 |
2.177600 |
|
37 months to 48 months |
14 |
215,072,361.46 |
27.85 |
81 |
4.5237 |
1.212966 |
Totals |
97 |
772,200,108.81 |
100.00 |
83 |
4.5282 |
1.641030 |
|
49 months or greater |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Totals |
54 |
772,200,108.81 |
100.00 |
83 |
4.5282 |
1.641030 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
See footnotes on last page of this section. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
Page 7 of 25 |
|
|
|
|
Current Mortgage Loan and Property Stratification Tables |
|
|
|
|
|||||||
|
|
|||||||||||||
|
|
|
|
|
|
|
Aggregate Pool |
|
|
|
|
|
|
|
|
|
|
Scheduled Balance |
|
|
|
|
|
|
Note Rate |
|
|
|
|
|
|
|||||||||||||
|
|
|
|
% of |
|
|
|
|
|
|
% of |
|
|
|
|
Scheduled |
# of |
Scheduled |
|
WAM |
WAC |
Weighted |
Note |
# of |
Scheduled |
|
WAM |
|
Weighted |
|
|
|
|
Agg. |
|
|
|
|
|
|
Agg. |
|
WAC |
|
|
Balance |
Loans |
Balance |
|
(2) |
|
Avg DSCR (3) |
Rate |
Loans |
Balance |
|
(2) |
|
Avg DSCR (3) |
|
|
|
|
Bal. |
|
|
|
|
|
|
Bal. |
|
|
|
|
|
|||||||||||||
|
3,000,000 or less |
4 |
6,513,379.59 |
0.84 |
82 |
4.2841 |
2.384584 |
3.750% or less |
3 |
25,000,000.00 |
3.24 |
82 |
3.6525 |
3.681692 |
|
3,000,001 to 4,000,000 |
1 |
3,576,717.25 |
0.46 |
85 |
5.2500 |
1.327300 |
3.751% to 4.000% |
8 |
115,672,572.74 |
14.98 |
83 |
3.9176 |
2.607749 |
|
4,000,001 to 5,000,000 |
3 |
13,612,848.47 |
1.76 |
84 |
4.6108 |
1.247319 |
4.001% to 4.250% |
2 |
39,682,149.00 |
5.14 |
85 |
4.1915 |
2.100697 |
|
5,000,001 to 6,000,000 |
2 |
11,001,103.95 |
1.42 |
82 |
4.7840 |
1.367767 |
4.251% to 4.500% |
9 |
188,263,213.58 |
24.38 |
85 |
4.3770 |
1.988439 |
|
6,000,001 to 7,000,000 |
3 |
20,641,667.14 |
2.67 |
84 |
4.1822 |
2.426160 |
4.501% to 4.750% |
18 |
199,764,796.89 |
25.87 |
84 |
4.6117 |
1.552965 |
|
|
|
|
|
|
|
|
4.751% to 5.000% |
8 |
92,869,669.86 |
12.03 |
83 |
4.8965 |
0.679520 |
|
7,000,001 to 8,000,000 |
3 |
22,904,451.21 |
2.97 |
84 |
4.5412 |
1.461730 |
5.001% to 5.250% |
4 |
73,219,518.69 |
9.48 |
68 |
5.1470 |
0.045931 |
|
8,000,001 to 9,000,000 |
4 |
34,177,417.11 |
4.43 |
84 |
4.2920 |
2.404785 |
5.251% to 5.750% |
1 |
18,227,410.12 |
2.36 |
85 |
5.2910 |
1.349500 |
|
9,000,001 to 10,000,000 |
2 |
19,145,000.00 |
2.48 |
84 |
3.9244 |
2.685739 |
5.751% or greater |
1 |
19,500,777.93 |
2.53 |
85 |
5.7700 |
0.744100 |
|
10,000,001 to 15,000,000 |
13 |
162,919,092.68 |
21.10 |
78 |
4.5797 |
1.697366 |
|
|
|
|
|
|
|
|
15,000,001 to 20,000,000 |
7 |
127,514,084.56 |
16.51 |
84 |
4.8687 |
1.085767 |
Totals |
54 |
772,200,108.81 |
100.00 |
83 |
4.5282 |
1.641030 |
|
20,000,001 to 30,000,000 |
7 |
161,348,216.90 |
20.89 |
85 |
4.4723 |
1.769892 |
See footnotes on last page of this section. |
|
|
|
|
|
|
|
30,000,001 or greater |
5 |
188,846,129.95 |
24.46 |
83 |
4.4157 |
1.573647 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Totals |
54 |
772,200,108.81 |
100.00 |
83 |
4.5282 |
1.641030 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|
|
|
|
|
|
Remaining Amortization Term (ARD and Balloon Loans) |
|
|||||
|
|
|||||||||||||
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
Remaining Amortization |
# of |
Scheduled |
% of |
WAM |
|
Weighted |
|||||
|
|
|
|
|
|
|
|
|
|
|
Agg. |
|
WAC |
|
|
|
|
|
|
|
|
|
Term |
Loans |
Balance |
|
(2) |
|
Avg DSCR (3) |
|
|
|
|
% of |
|
|
|
|
|
|
Bal. |
|
|
|
|
Anticipated Remaining |
# of |
Scheduled |
|
WAM |
WAC |
Weighted |
|
|
|
|
|
|
|
|
|
|
|
Agg. |
|
|
|
|
|
|
|
|
|
|
|
Term (2) |
Loans |
Balance |
|
(2) |
|
Avg DSCR (3) |
Interest Only |
21 |
256,495,000.00 |
33.22 |
84 |
4.2682 |
2.184297 |
|
|
|
|
Bal. |
|
|
|
239 months or less |
1 |
1,628,949.43 |
0.21 |
84 |
4.7000 |
1.464900 |
|
60 months or less |
1 |
14,681,995.71 |
1.90 |
25 |
5.2400 |
0.040400 |
240 months to 300 months |
6 |
78,524,954.46 |
10.17 |
73 |
4.5480 |
1.830747 |
|
61 months or greater |
53 |
757,518,113.10 |
98.10 |
84 |
4.5144 |
1.672053 |
301 months or greater |
26 |
435,551,204.92 |
56.40 |
83 |
4.6771 |
1.287557 |
|
|
|||||||||||||
|
Totals |
54 |
772,200,108.81 |
100.00 |
83 |
4.5282 |
1.641030 |
Totals |
54 |
772,200,108.81 |
100.00 |
83 |
4.5282 |
1.641030 |
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
Page 8 of 25 |
|
|
|
|
Current Mortgage Loan and Property Stratification Tables |
|
|
|
|
|||||||
|
|
|||||||||||||
|
|
|
|
|
|
|
Aggregate Pool |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Debt Service Coverage Ratio (3) |
|
|
|
|
Age of Most Recent NOI |
|
|
|
||||
|
|
|||||||||||||
|
Debt Service |
# of |
Scheduled |
% of |
WAM |
|
Weighted |
Age of Most |
# of |
Scheduled |
% of |
WAM |
|
Weighted |
|
|
|
|
Agg. |
|
WAC |
|
|
|
|
|
|
|
|
|
Coverage Ratio |
Loans |
Balance |
|
(2) |
|
Avg DSCR (3) |
Recent NOI |
Loans |
Balance |
Agg. |
(2) |
WAC |
Avg DSCR (3) |
|
|
|
|
Bal. |
|
|
|
|
|
|
Bal. |
|
|
|
|
|
|||||||||||||
|
1.30 or less |
12 |
169,969,065.60 |
22.01 |
77 |
5.0100 |
0.188208 |
Underwriter's Information |
2 |
17,726,333.33 |
2.30 |
84 |
4.2477 |
2.400719 |
|
1.31 to 1.40 |
5 |
74,947,183.84 |
9.71 |
84 |
4.8311 |
1.356609 |
|
|
|
|
|
|
|
|
1.41 to 1.50 |
4 |
46,343,489.36 |
6.00 |
85 |
4.4608 |
1.471524 |
12 months or less |
51 |
732,823,775.48 |
94.90 |
82 |
4.5396 |
1.620333 |
|
1.51 to 1.75 |
8 |
122,697,231.07 |
15.89 |
84 |
4.5073 |
1.629151 |
13 months to 24 months |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
|
1.76 to 2.00 |
9 |
92,745,214.83 |
12.01 |
84 |
4.5634 |
1.840372 |
25 months or greater |
1 |
21,650,000.00 |
2.80 |
85 |
4.3700 |
1.719600 |
|
2.01 to 2.25 |
4 |
76,800,972.32 |
9.95 |
85 |
4.4183 |
2.177194 |
|
|
|
|
|
|
|
|
2.26 to 2.50 |
2 |
58,861,951.79 |
7.62 |
82 |
4.1263 |
2.400477 |
Totals |
54 |
772,200,108.81 |
100.00 |
83 |
4.5282 |
1.641030 |
|
2.51 to 2.75 |
2 |
48,800,000.00 |
6.32 |
85 |
4.2831 |
2.663256 |
|
|
|
|
|
|
|
|
2.76 to 3.00 |
4 |
49,190,000.00 |
6.37 |
84 |
3.8731 |
2.903429 |
|
|
|
|
|
|
|
|
3.01 or greater |
4 |
31,845,000.00 |
4.12 |
82 |
3.7147 |
3.563279 |
|
|
|
|
|
|
|
|
Totals |
54 |
772,200,108.81 |
100.00 |
83 |
4.5282 |
1.641030 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
(1) 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. |
|
|
|
|
|
|
|||||||
|
(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) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. As NCF DSCRs are reported in the Loan Periodic File, the most current NCF DSCR is |
|||||||||||||
|
used in the stratification section of this report. If no updated NCF DSCRs are reported, the most current NOI DSCR is used. If no updated DSCR information is provided, then information from the offering document is |
|||||||||||||
|
used. If the DSCRs reported by the Master Servicer are based on a period of less than 12 months, they are normalized based on the Most Recent Financial as of Start and End Dates reported in the Loan Periodic File. |
|||||||||||||
|
The DSCR information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information. |
|
|
|||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
Page 9 of 25 |
|
|
|
|
|
|
|
|
|
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) |
|
|
|||||||||||||||||
|
883100797 |
1 |
MU |
Morristown |
NJ |
127,020.83 |
0.00 |
4.355% |
N/A |
11/6/27 |
N |
35,000,000.00 |
35,000,000.00 |
3/6/20 |
10/13/20 |
1,972,872.31 |
1 |
|
|
883100798 |
1A |
MU |
Morristown |
NJ |
54,437.50 |
0.00 |
4.355% |
N/A |
11/6/27 |
N |
15,000,000.00 |
15,000,000.00 |
3/6/20 |
10/13/20 |
845,516.71 |
1 |
|
|
28001836 |
2 |
LO |
Los Angeles |
CA |
179,778.64 |
61,945.06 |
5.114% |
N/A |
3/6/27 |
N |
42,185,054.84 |
42,123,109.78 |
9/6/20 |
|
|
|
|
|
883100749 |
3 |
RT |
Baton Rouge |
LA |
135,938.38 |
59,423.89 |
3.984% |
N/A |
8/1/27 |
N |
40,945,295.06 |
40,885,871.17 |
10/1/20 |
|
|
|
|
|
310941783 |
4 |
Various |
Various |
Various |
146,255.42 |
0.00 |
4.355% |
N/A |
11/11/27 |
N |
40,300,000.00 |
40,300,000.00 |
10/11/20 |
|
|
|
|
|
883100799 |
5 |
Various |
Various |
Various |
106,371.07 |
0.00 |
4.180% |
N/A |
11/5/27 |
N |
30,537,149.00 |
30,537,149.00 |
10/5/20 |
|
|
|
|
|
28301154 |
6 |
OF |
Various |
Various |
109,933.79 |
44,038.86 |
4.610% |
N/A |
10/6/27 |
N |
28,616,171.06 |
28,572,132.20 |
10/6/20 |
|
|
|
|
|
310942386 |
7 |
LO |
Savannah |
GA |
95,927.19 |
39,132.85 |
4.550% |
N/A |
11/11/27 |
N |
25,299,478.41 |
25,260,345.56 |
10/11/20 |
|
|
|
|
|
28101155 |
8 |
RT |
Canton |
OH |
88,614.51 |
30,409.67 |
4.681% |
N/A |
11/6/27 |
N |
22,716,815.88 |
22,686,406.21 |
10/6/20 |
|
|
|
|
|
883100809 |
9 |
OF |
Nashville |
TN |
70,430.83 |
0.00 |
3.790% |
N/A |
11/6/27 |
N |
22,300,000.00 |
22,300,000.00 |
10/6/20 |
|
|
|
|
|
28001171 |
10 |
MU |
New York |
NY |
78,842.08 |
0.00 |
4.370% |
N/A |
11/6/27 |
N |
21,650,000.00 |
21,650,000.00 |
10/6/20 |
|
|
|
|
|
883100793 |
11 |
OF |
Yardley |
PA |
79,360.21 |
28,270.01 |
4.598% |
N/A |
10/6/27 |
N |
20,711,667.31 |
20,683,397.30 |
10/6/20 |
|
|
|
|
|
301741230 |
12 |
RT |
Marlton |
NJ |
78,870.25 |
27,204.21 |
4.680% |
N/A |
10/6/27 |
N |
20,223,139.84 |
20,195,935.63 |
10/6/20 |
|
|
|
|
|
301741236 |
13 |
OF |
Las Vegas |
NV |
93,884.27 |
24,546.64 |
5.770% |
N/A |
11/6/27 |
N |
19,525,324.57 |
19,500,777.93 |
6/6/20 |
|
|
13 |
|
|
309220014 |
14 |
LO |
Berkeley |
CA |
79,771.88 |
25,403.11 |
4.820% |
N/A |
9/6/27 |
N |
19,860,219.00 |
19,834,815.89 |
10/6/20 |
|
|
|
|
|
28001166 |
15 |
LO |
Birmingham |
AL |
80,477.58 |
24,924.14 |
5.291% |
N/A |
11/6/27 |
N |
18,252,334.26 |
18,227,410.12 |
10/6/20 |
|
|
|
|
|
301741233 |
16 |
IN |
San Francisco |
CA |
68,241.67 |
0.00 |
4.310% |
N/A |
11/6/27 |
N |
19,000,000.00 |
19,000,000.00 |
10/6/20 |
|
|
|
|
|
28001137 |
17 |
RT |
Macedonia |
OH |
66,750.00 |
23,919.38 |
4.450% |
N/A |
9/6/27 |
N |
18,000,000.00 |
17,976,080.62 |
10/6/20 |
|
|
|
|
|
301741223 |
18 |
RT |
Wesley Chapel |
FL |
62,383.12 |
0.00 |
4.410% |
N/A |
9/6/27 |
N |
16,975,000.00 |
16,975,000.00 |
10/6/20 |
|
|
|
|
|
301741211 |
19 |
MU |
New York |
NY |
66,266.67 |
0.00 |
4.970% |
N/A |
8/6/27 |
N |
16,000,000.00 |
16,000,000.00 |
8/6/20 |
|
|
|
|
|
310941491 |
20 |
LO |
Houston |
TX |
64,238.68 |
29,151.95 |
5.240% |
N/A |
11/11/22 |
N |
14,711,147.66 |
14,681,995.71 |
4/11/20 |
9/11/20 |
|
13 |
|
|
309221021 |
21 |
RT |
Torrance |
CA |
37,409.11 |
0.00 |
3.658% |
N/A |
6/1/27 |
N |
12,273,666.67 |
12,273,666.67 |
10/1/20 |
|
|
|
|
|
309220021 |
21A |
RT |
Torrance |
CA |
8,309.64 |
0.00 |
3.658% |
N/A |
6/1/27 |
N |
2,726,333.33 |
2,726,333.33 |
10/1/20 |
|
|
|
|
|
28001150 |
22 |
SS |
Hallandale Beach |
FL |
51,745.37 |
0.00 |
4.586% |
N/A |
10/6/27 |
N |
13,540,000.00 |
13,540,000.00 |
10/6/20 |
|
|
|
|
|
301741234 |
23 |
MF |
Staten Island |
NY |
54,225.00 |
0.00 |
4.820% |
N/A |
11/6/27 |
N |
13,500,000.00 |
13,500,000.00 |
10/6/20 |
|
|
|
|
|
600940874 |
24 |
LO |
Plymouth |
MI |
53,043.97 |
17,199.62 |
4.990% |
N/A |
11/11/27 |
N |
12,756,065.52 |
12,738,865.90 |
8/11/20 |
|
|
|
|
|
301741237 |
25 |
OF |
Shrewsbury |
NJ |
54,842.01 |
15,901.31 |
5.120% |
N/A |
11/6/27 |
N |
12,853,597.26 |
12,837,695.95 |
10/6/20 |
|
|
|
|
|
301741219 |
26 |
RT |
North Bergen |
NJ |
50,821.17 |
0.00 |
4.802% |
N/A |
6/6/27 |
N |
12,700,000.00 |
12,700,000.00 |
10/6/20 |
|
|
|
|
|
410939804 |
27 |
RT |
Dublin |
CA |
43,738.53 |
18,930.44 |
4.410% |
N/A |
10/11/27 |
N |
11,901,641.35 |
11,882,710.91 |
10/11/20 |
|
|
|
10 |
|
301741235 |
28 |
LO |
Omaha |
NE |
47,819.00 |
16,526.28 |
4.990% |
N/A |
11/6/27 |
N |
11,499,560.20 |
11,483,033.92 |
10/6/20 |
|
|
|
|
|
309220029 |
29 |
IN |
Simi Valley |
CA |
37,941.75 |
0.00 |
3.942% |
N/A |
10/6/27 |
N |
11,550,000.00 |
11,550,000.00 |
10/6/20 |
|
|
|
|
|
883100778 |
30 |
RT |
Palm Desert |
CA |
32,799.02 |
24,753.99 |
3.830% |
N/A |
9/6/27 |
N |
10,276,455.56 |
10,251,701.57 |
10/6/20 |
|
|
|
|
|
883100794 |
31 |
IN |
Elyria |
OH |
39,245.65 |
16,404.80 |
4.487% |
N/A |
11/6/27 |
N |
10,495,826.85 |
10,479,422.05 |
10/6/20 |
|
|
|
|
|
301741227 |
32 |
MU |
Portland |
OR |
30,375.00 |
0.00 |
3.645% |
N/A |
10/6/27 |
N |
10,000,000.00 |
10,000,000.00 |
10/6/20 |
|
|
|
|
|
|
|||||||||||||||||
|
See footnotes on last page of this section. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|||||||||||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
Page 10 of 25 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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) |
|
|
|||||||||||||||||||||||||||
|
883100784 |
33 |
RT |
Chandler |
AZ |
32,236.12 |
0.00 |
4.230% |
N/A |
10/6/27 |
N |
9,145,000.00 |
|
9,145,000.00 |
10/6/20 |
|
|
|
|
|
||||||||
|
301741228 |
34 |
MU |
Los Angeles |
CA |
33,524.34 |
13,061.15 |
4.683% |
N/A |
10/6/27 |
N |
8,590,478.26 |
|
8,577,417.11 |
10/6/20 |
|
|
|
|
|
||||||||
|
410941588 |
35 |
RT |
Brooklyn |
NY |
33,086.25 |
0.00 |
4.590% |
N/A |
10/11/27 |
N |
8,650,000.00 |
|
8,650,000.00 |
4/11/20 |
10/13/20 |
|
13 |
|
|||||||||
|
309220036 |
36 |
IN |
Irvine |
|
CA |
27,922.50 |
0.00 |
3.942% |
N/A |
10/6/27 |
N |
8,500,000.00 |
|
8,500,000.00 |
10/6/20 |
|
|
|
|
|
|||||||
|
309220037 |
37 |
IN |
Concord |
CA |
27,758.25 |
0.00 |
3.942% |
N/A |
10/6/27 |
N |
8,450,000.00 |
|
8,450,000.00 |
10/6/20 |
|
|
|
|
|
||||||||
|
410941547 |
38 |
SS |
Amityville |
NY |
29,005.46 |
11,862.78 |
4.570% |
N/A |
9/11/27 |
N |
7,616,313.99 |
|
7,604,451.21 |
10/11/20 |
|
|
|
|
|
||||||||
|
309220039 |
39 |
OF |
Anaheim |
CA |
29,529.50 |
0.00 |
4.543% |
N/A |
11/6/27 |
N |
7,800,000.00 |
|
7,800,000.00 |
10/6/20 |
|
|
|
|
|
||||||||
|
410939146 |
40 |
RT |
Orange |
CA |
28,187.50 |
0.00 |
4.510% |
N/A |
11/11/27 |
N |
7,500,000.00 |
|
7,500,000.00 |
10/11/20 |
|
|
|
|
|
||||||||
|
410941786 |
41 |
SS |
Clarkston |
MI |
26,859.42 |
9,922.42 |
4.660% |
N/A |
10/11/27 |
N |
6,916,589.56 |
|
6,906,667.14 |
10/11/20 |
|
|
|
|
|
||||||||
|
309220042 |
42 |
IN |
Rancho Santa Margarit |
CA |
22,633.65 |
0.00 |
3.942% |
N/A |
10/6/27 |
N |
6,890,000.00 |
|
6,890,000.00 |
10/6/20 |
|
|
|
|
|
||||||||
|
309220043 |
43 |
IN |
Santa Clarita |
CA |
22,485.82 |
0.00 |
3.942% |
N/A |
10/6/27 |
N |
6,845,000.00 |
|
6,845,000.00 |
10/6/20 |
|
|
|
|
|
||||||||
|
301741213 |
44 |
LO |
Bluffton |
SC |
23,140.07 |
11,760.77 |
4.950% |
N/A |
8/6/27 |
N |
5,609,714.92 |
|
5,597,954.15 |
10/6/20 |
|
|
|
|
|
||||||||
|
28001124 |
45 |
RT |
Garden Grove |
CA |
20,794.70 |
7,440.20 |
4.612% |
N/A |
8/6/27 |
N |
5,410,590.00 |
|
5,403,149.80 |
10/6/20 |
|
|
|
|
|
||||||||
|
883100781 |
46 |
MU |
West Fargo |
ND |
18,484.30 |
7,216.29 |
4.692% |
N/A |
9/6/27 |
N |
4,727,443.56 |
|
4,720,227.27 |
10/6/20 |
|
|
|
|
|
||||||||
|
410941723 |
47 |
RT |
Fresno |
CA |
18,094.29 |
6,595.35 |
4.540% |
N/A |
10/11/27 |
N |
4,782,630.77 |
|
4,776,035.42 |
10/11/20 |
|
|
|
|
|
||||||||
|
883100785 |
48 |
LO |
Marshall |
MI |
15,814.55 |
8,948.65 |
4.600% |
N/A |
10/6/27 |
N |
4,125,534.43 |
|
4,116,585.78 |
10/6/20 |
|
|
|
|
|
||||||||
|
28001148 |
49 |
RT |
Dunmore |
PA |
15,679.17 |
7,092.24 |
5.250% |
N/A |
11/6/27 |
N |
3,583,809.49 |
|
3,576,717.25 |
10/6/20 |
|
|
|
|
|
||||||||
|
410941278 |
50 |
RT |
Kirkwood |
MO |
6,400.35 |
5,182.58 |
4.700% |
N/A |
10/11/27 |
N |
1,634,132.01 |
|
1,628,949.43 |
10/11/20 |
|
|
|
|
|
||||||||
|
410941108 |
51 |
SS |
Midwest City |
OK |
4,417.22 |
1,756.05 |
4.630% |
N/A |
10/11/27 |
N |
1,144,852.88 |
|
1,143,096.83 |
10/11/20 |
|
|
|
|
|
||||||||
|
28001168 |
52 |
RT |
East Peoria |
IL |
4,153.04 |
0.00 |
4.910% |
11/6/27 |
11/6/32 |
N |
1,015,000.00 |
|
1,015,000.00 |
10/6/20 |
|
|
|
|
|
||||||||
|
|
|||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
Totals |
|
|
|
|
|
|
|
2,916,316.29 |
618,924.69 |
|
|
|
|
|
|
772,819,033.50 |
772,200,108.81 |
|
|
2,818,389.02 |
|
|
|||||
|
|
|||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
|
|
|
(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 11 of 25 |
|
|||||||
|
|
|
|
|
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 (1) |
NOI (1) |
Date |
Date |
|
|
|
||||||||||
|
883100797 |
1 |
Mixed Use |
Morristown |
NJ |
35,000,000.00 |
14,980,195.00 |
2,771,583.00 |
1/1/20 |
3/31/20 |
|
|
883100798 |
1A |
Mixed Use |
Morristown |
NJ |
15,000,000.00 |
0.00 |
0.00 |
|
|
|
|
28001836 |
2 |
Lodging |
Los Angeles |
CA |
42,123,109.78 |
17,496,365.00 |
(4,132,687.00) |
7/1/19 |
6/30/20 |
|
|
883100749 |
3 |
Retail |
Baton Rouge |
LA |
40,885,871.17 |
31,371,128.00 |
16,533,895.00 |
1/1/20 |
6/30/20 |
|
|
310941783 |
4 |
Various |
Various |
Various |
40,300,000.00 |
4,757,797.00 |
2,929,959.00 |
1/1/20 |
6/30/20 |
|
|
883100799 |
5 |
Various |
Various |
Various |
30,537,149.00 |
11,966,361.00 |
6,024,908.00 |
1/1/20 |
6/30/20 |
|
|
28301154 |
6 |
Office |
Various |
Various |
28,572,132.20 |
20,497,804.00 |
10,008,696.00 |
1/1/20 |
6/30/20 |
|
|
310942386 |
7 |
Lodging |
Savannah |
GA |
25,260,345.56 |
4,173,465.00 |
2,532,677.00 |
7/1/19 |
6/30/20 |
|
|
28101155 |
8 |
Retail |
Canton |
OH |
22,686,406.21 |
5,598,247.00 |
0.00 |
|
|
|
|
883100809 |
9 |
Office |
Nashville |
TN |
22,300,000.00 |
7,386,190.00 |
4,021,277.00 |
1/1/20 |
6/30/20 |
|
|
28001171 |
10 |
Mixed Use |
New York |
NY |
21,650,000.00 |
0.00 |
827,337.00 |
1/1/18 |
6/30/18 |
|
|
883100793 |
11 |
Office |
Yardley |
PA |
20,683,397.30 |
2,343,656.00 |
1,172,497.00 |
1/1/20 |
6/30/20 |
|
|
301741230 |
12 |
Retail |
Marlton |
NJ |
20,195,935.63 |
2,750,052.00 |
858,081.00 |
1/1/20 |
6/30/20 |
|
|
301741236 |
13 |
Office |
Las Vegas |
NV |
19,500,777.93 |
2,021,841.00 |
656,886.00 |
1/1/20 |
6/30/20 |
|
|
309220014 |
14 |
Lodging |
Berkeley |
CA |
19,834,815.89 |
6,683,746.00 |
(1,245,419.00) |
1/1/20 |
6/30/20 |
|
|
28001166 |
15 |
Lodging |
Birmingham |
AL |
18,227,410.12 |
2,040,998.00 |
0.00 |
|
|
|
|
301741233 |
16 |
Industrial |
San Francisco |
CA |
19,000,000.00 |
875,345.00 |
770,752.00 |
1/1/20 |
6/30/20 |
|
|
28001137 |
17 |
Retail |
Macedonia |
OH |
17,976,080.62 |
4,193,967.00 |
2,022,417.00 |
1/1/20 |
6/30/20 |
|
|
301741223 |
18 |
Retail |
Wesley Chapel |
FL |
16,975,000.00 |
1,728,334.00 |
766,964.00 |
1/1/20 |
6/30/20 |
|
|
301741211 |
19 |
Mixed Use |
New York |
NY |
16,000,000.00 |
1,031,726.00 |
539,727.00 |
1/1/20 |
6/30/20 |
|
|
310941491 |
20 |
Lodging |
Houston |
TX |
14,681,995.71 |
682,092.00 |
343,335.00 |
4/1/19 |
3/31/20 |
|
|
309221021 |
21 |
Retail |
Torrance |
CA |
12,273,666.67 |
58,261,173.00 |
27,831,429.00 |
1/1/20 |
6/30/20 |
|
|
309220021 |
21A |
Retail |
Torrance |
CA |
2,726,333.33 |
0.00 |
0.00 |
|
|
|
|
28001150 |
22 |
Self Storage |
Hallandale Beach |
FL |
13,540,000.00 |
925,412.00 |
492,055.00 |
1/1/20 |
6/30/20 |
|
|
301741234 |
23 |
Multi-Family |
Staten Island |
NY |
13,500,000.00 |
1,103,238.00 |
597,558.00 |
1/1/20 |
6/30/20 |
|
|
600940874 |
24 |
Lodging |
Plymouth |
MI |
12,738,865.90 |
1,478,885.00 |
712,456.00 |
7/1/19 |
6/30/20 |
|
|
301741237 |
25 |
Office |
Shrewsbury |
NJ |
12,837,695.95 |
1,627,843.00 |
855,141.00 |
1/1/20 |
6/30/20 |
|
|
301741219 |
26 |
Retail |
North Bergen |
NJ |
12,700,000.00 |
5,099,792.00 |
0.00 |
|
|
|
|
410939804 |
27 |
Retail |
Dublin |
CA |
11,882,710.91 |
1,498,272.00 |
516,511.00 |
1/1/20 |
6/30/20 |
|
|
301741235 |
28 |
Lodging |
Omaha |
NE |
11,483,033.92 |
1,453,149.00 |
994,857.00 |
7/1/19 |
6/30/20 |
|
|
309220029 |
29 |
Industrial |
Simi Valley |
CA |
11,550,000.00 |
1,253,223.00 |
742,270.00 |
1/1/20 |
6/30/20 |
|
|
883100778 |
30 |
Retail |
Palm Desert |
CA |
10,251,701.57 |
1,311,042.00 |
631,013.00 |
1/1/20 |
6/30/20 |
|
|
883100794 |
31 |
Industrial |
Elyria |
OH |
10,479,422.05 |
1,418,249.00 |
718,231.00 |
1/1/20 |
6/30/20 |
|
|
301741227 |
32 |
Mixed Use |
Portland |
OR |
10,000,000.00 |
1,141,500.00 |
664,141.00 |
1/1/20 |
6/30/20 |
|
|
883100784 |
33 |
Retail |
Chandler |
AZ |
9,145,000.00 |
975,549.00 |
195,289.12 |
1/1/20 |
3/31/20 |
|
|
301741228 |
34 |
Mixed Use |
Los Angeles |
CA |
8,577,417.11 |
1,217,907.00 |
635,430.00 |
1/1/20 |
6/30/20 |
|
|
|
||||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
Page 12 of 25 |
|
|
|
|
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 (1) |
NOI (1) |
Date |
Date |
|
|
|||||||||
|
410941588 |
35 |
Retail |
Brooklyn |
NY |
8,650,000.00 |
802,051.00 |
0.00 |
|
|
|
309220036 |
36 |
Industrial |
Irvine |
CA |
8,500,000.00 |
962,435.00 |
495,921.00 |
1/1/20 |
6/30/20 |
|
309220037 |
37 |
Industrial |
Concord |
CA |
8,450,000.00 |
1,080,816.00 |
544,786.00 |
1/1/20 |
6/30/20 |
|
410941547 |
38 |
Self Storage |
Amityville |
NY |
7,604,451.21 |
574,642.00 |
0.00 |
|
|
|
309220039 |
39 |
Office |
Anaheim |
CA |
7,800,000.00 |
913,774.00 |
327,137.00 |
1/1/20 |
6/30/20 |
|
410939146 |
40 |
Retail |
Orange |
CA |
7,500,000.00 |
696,033.00 |
301,230.00 |
1/1/20 |
6/30/20 |
|
410941786 |
41 |
Self Storage |
Clarkston |
MI |
6,906,667.14 |
582,365.00 |
267,134.00 |
1/1/20 |
6/30/20 |
|
309220042 |
42 |
Industrial |
Rancho Santa Margarit |
CA |
6,890,000.00 |
806,126.00 |
442,646.00 |
1/1/20 |
6/30/20 |
|
309220043 |
43 |
Industrial |
Santa Clarita |
CA |
6,845,000.00 |
577,533.00 |
470,457.00 |
1/1/20 |
6/30/20 |
|
301741213 |
44 |
Lodging |
Bluffton |
SC |
5,597,954.15 |
905,800.00 |
673,442.00 |
7/1/19 |
6/30/20 |
|
28001124 |
45 |
Retail |
Garden Grove |
CA |
5,403,149.80 |
529,290.00 |
237,891.00 |
1/1/20 |
6/30/20 |
|
883100781 |
46 |
Mixed Use |
West Fargo |
ND |
4,720,227.27 |
406,164.00 |
186,348.00 |
1/1/20 |
6/30/20 |
|
410941723 |
47 |
Retail |
Fresno |
CA |
4,776,035.42 |
537,974.00 |
186,743.00 |
1/1/20 |
6/30/20 |
|
883100785 |
48 |
Lodging |
Marshall |
MI |
4,116,585.78 |
904,271.00 |
500,393.00 |
7/1/19 |
6/30/20 |
|
28001148 |
49 |
Retail |
Dunmore |
PA |
3,576,717.25 |
392,335.00 |
0.00 |
|
|
|
410941278 |
50 |
Retail |
Kirkwood |
MO |
1,628,949.43 |
209,221.00 |
105,148.00 |
1/1/20 |
6/30/20 |
|
410941108 |
51 |
Self Storage |
Midwest City |
OK |
1,143,096.83 |
122,589.00 |
72,796.00 |
1/1/20 |
6/30/20 |
|
28001168 |
52 |
Retail |
East Peoria |
IL |
1,015,000.00 |
94,949.00 |
47,475.00 |
1/1/20 |
6/30/20 |
|
|
|||||||||
|
|
|||||||||
|
|
|||||||||
|
|
|||||||||
|
Total |
|
|
|
|
772,200,108.81 |
|
|
|
|
|
|
|||||||||
|
(1) The Most Recent Fiscal NOI and Most Recent NOI fields correspond to the financial data reported by the Master Servicer. An NOI of 0.00 means the Master Servicer did not report NOI figures |
|||||||||
|
in their loan level reporting. |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|||||||||
|
|
|||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
Page 13 of 25 |
|
|
|
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 14 of 25 |
|
|
|
|
|
|
|
|
|
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 |
|
|
10/19/20 |
2 |
|
0 |
|
5 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
4.528178% |
83 |
|
|
|
|
$28,738,865.90 |
|
$0.00 |
|
$92,832,773.64 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.477642% |
|
|
|
9/17/20 |
1 |
|
1 |
|
4 |
|
0 |
|
0 |
|
1 |
|
0 |
|
0 |
|
4.528330% |
84 |
|
|
|
|
$12,756,065.52 |
|
$19,525,324.57 |
|
$73,361,147.66 |
|
$0.00 |
|
$0.00 |
|
$11,901,641.35 |
|
$0.00 |
|
$0.00 |
4.470453% |
|
|
|
8/17/20 |
1 |
|
5 |
|
4 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
4.528466% |
85 |
|
|
|
|
$12,771,430.98 |
|
$81,502,203.55 |
|
$73,388,036.99 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.476910% |
|
|
|
7/17/20 |
6 |
|
2 |
|
2 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
4.528639% |
86 |
|
|
|
|
$97,601,973.38 |
|
$23,414,805.54 |
|
$50,000,000.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.484649% |
|
|
|
6/17/20 |
7 |
|
2 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
4.528832% |
87 |
|
|
|
$106,005,004.86 |
|
$50,000,000.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.500991% |
|
||
|
5/15/20 |
3 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
4.529003% |
88 |
|
|
|
|
$69,613,048.78 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.501158% |
|
|
|
4/17/20 |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
4.529193% |
89 |
|
|
|
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.508714% |
|
|
|
3/17/20 |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
4.529362% |
90 |
|
|
|
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.508884% |
|
|
|
2/18/20 |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
4.529561% |
91 |
|
|
|
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.509083% |
|
|
|
1/17/20 |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
4.529720% |
92 |
|
|
|
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.509241% |
|
|
|
12/17/19 |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
4.529878% |
93 |
|
|
|
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.509399% |
|
|
|
11/18/19 |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
4.530054% |
94 |
|
|
|
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
|
$0.00 |
4.509576% |
|
|
|
Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories. |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|||||||||||||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 15 of 25 |
|||
|
|
|
|
|
|
|
|
|
Delinquency Loan Detail |
|
|
|
|
|
|
|
|
|
|||||
|
|
||||||||||||||||||||||
|
|
|
Offering |
# of |
|
Current |
Outstanding |
|
Status of Resolution |
|
|
|
Actual |
|
Outstanding |
|
|
|
|||||
|
Loan Number |
Document |
Months |
Paid Through |
P & I |
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 |
Date |
||||
|
|
||||||||||||||||||||||
|
883100797 |
|
1 |
6 |
3/6/20 |
119,449.46 |
890,863.24 |
6 |
1 |
6/26/20 |
|
|
35,000,000.00 |
0.00 |
|
|
|
||||||
|
883100798 |
|
1A |
6 |
3/6/20 |
51,192.63 |
381,798.52 |
6 |
1 |
6/26/20 |
|
|
15,000,000.00 |
0.00 |
|
|
|
||||||
|
28001836 |
|
2 |
0 |
9/6/20 |
241,547.92 |
241,547.92 |
B |
|
|
|
|
42,185,054.85 |
0.00 |
|
|
|
||||||
|
301741236 |
|
13 |
3 |
6/6/20 |
118,172.52 |
473,392.24 |
3 |
13 |
9/10/20 |
|
|
19,592,067.48 |
4,948.42 |
|
|
|||||||
|
301741211 |
|
19 |
1 |
8/6/20 |
66,054.94 |
134,606.67 |
1 |
|
|
|
|
16,000,000.00 |
0.00 |
|
|
|||||||
|
310941491 |
|
20 |
5 |
4/11/20 |
93,195.95 |
559,968.13 |
6 |
13 |
7/17/20 |
|
|
14,848,667.88 |
9,890.69 |
|
|
|||||||
|
600940874 |
|
24 |
1 |
8/11/20 |
69,676.16 |
69,776.20 |
1 |
|
|
|
|
12,769,531.08 |
0.00 |
|
|
|||||||
|
410941588 |
|
35 |
5 |
4/11/20 |
32,971.78 |
193,068.33 |
6 |
13 |
7/20/20 |
|
|
8,650,000.00 |
542.76 |
|
|
|||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|
Totals |
|
8 |
|
|
792,261.36 |
2,945,021.25 |
|
|
|
|
|
164,045,321.29 |
15,381.87 |
|
|
||||||
|
|
||||||||||||||||||||||
|
Totals By Delinquency Code: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
||||||||||||||||||||||
|
Total for Status Code |
= |
1 (2 loans) |
|
135,731.09 |
204,382.87 |
|
|
|
|
|
28,769,531.08 |
0.00 |
|
|
||||||||
|
Total for Status Code |
= |
3 (1 loan) |
|
118,172.52 |
473,392.24 |
|
|
|
|
|
19,592,067.48 |
4,948.42 |
|
|
||||||||
|
Total for Status Code |
= |
6 (4 loans) |
|
296,809.82 |
2,025,698.22 |
|
|
|
|
|
73,498,667.88 |
10,433.45 |
|
|
||||||||
|
Total for Status Code |
= |
B (1 loan) |
|
241,547.92 |
241,547.92 |
|
|
|
|
|
42,185,054.85 |
0.00 |
|
|
||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|
|
|
|
|
|
(1) Status of Mortgage Loan |
|
|
|
|
|
|
|
|
|
(2) Resolution Strategy Code |
|
|
||||
|
A |
- Payment Not Received |
0 |
- Current |
|
4 |
- |
Performing Matured Balloon |
1 - |
Modification |
7 |
- |
REO |
|
11 |
- Full Payoff |
|
||||||
|
|
But Still in Grace Period |
1 |
- 30-59 Days Delinquent |
5 |
- |
Non Performing Matured Balloon |
2 - |
Foreclosure |
8 |
- |
Resolved |
|
12 |
- Reps and Warranties |
||||||||
|
|
Or Not Yet Due |
|
2 |
- 60-89 Days Delinquent |
6 |
- |
121+ Days Delinquent |
|
3 - |
Bankruptcy |
9 |
- |
Pending Return |
13 |
- TBD |
|
||||||
|
B |
- Late Payment But Less |
3 |
- 90-120 Days Delinquent |
|
|
|
|
|
|
4 - |
Extension |
|
|
to Master Servicer |
98 |
- 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 |
|
|
|
||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 16 of 25 |
||||||
|
|
|
|
|
|
|
|
Specially Serviced Loan Detail - Part 1 |
|
|
|
|
|
|
|
||||||
|
|
||||||||||||||||||||
|
|
Offering |
|
Servicing |
Resolution |
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
Remaining |
|
Loan |
|
|
|
|
|
|
Scheduled |
Property |
|
|
Interest |
Actual |
|
|
|
NOI |
|
Note |
Maturity |
|
|
|
Document |
|
Transfer |
Strategy |
|
|
|
|
|
State |
|
|
Operating |
|
DSCR |
|
|
Amortization |
||
|
Number |
|
|
|
|
|
|
Balance |
Type (2) |
|
|
Rate |
Balance |
|
|
|
Date |
|
Date |
Date |
|
|
|
Cross-Reference |
|
Date |
Code (1) |
|
|
|
|
|
|
|
|
Income |
|
|
|
|
Term |
||
|
|
||||||||||||||||||||
|
883100797 |
1 |
|
6/26/20 |
1 |
|
|
35,000,000.00 |
MU |
|
NJ |
4.355% |
35,000,000.00 |
2,436,278.00 |
3/31/20 |
1.48 |
12/6/17 |
11/6/27 |
1,000 |
||
|
883100798 |
1A |
|
6/26/20 |
1 |
|
|
15,000,000.00 |
|
|
|
4.355% |
15,000,000.00 |
16,943,274.45 |
|
2.23 |
12/6/17 |
11/6/27 |
1,000 |
||
|
301741236 |
13 |
|
9/10/20 |
13 |
|
|
19,500,777.93 |
OF |
|
NV |
5.770% |
19,592,067.48 |
528,784.00 |
6/30/20 |
0.74 |
12/6/17 |
11/6/27 |
324 |
||
|
310941491 |
20 |
|
7/17/20 |
13 |
|
|
14,681,995.71 |
LO |
|
TX |
5.240% |
14,848,667.88 |
45,315.00 |
3/31/20 |
0.04 |
12/11/17 |
11/11/22 |
264 |
||
|
410941588 |
35 |
|
7/20/20 |
13 |
|
|
8,650,000.00 |
RT |
|
NY |
4.590% |
8,650,000.00 |
777,608.00 |
12/31/19 |
1.93 |
11/11/17 |
10/11/27 |
1,000 |
||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
|
|
|
|
(1) Resolution Strategy Code |
|
|
|
|
|
|
(2) Property Type Code |
|
|
|
|||||
|
|
1 |
- |
Modification |
7 |
- |
REO |
|
11 |
- Full Payoff |
|
MF |
- |
Multi-Family |
SS |
- Self Storage |
|
|
|||
|
|
2 |
- |
Foreclosure |
8 |
- |
Resolved |
|
12 |
- Reps and Warranties |
|
RT |
- |
Retail |
|
98 |
- Other |
|
|
||
|
|
3 |
- |
Bankruptcy |
9 |
- |
Pending Return |
13 |
- TBD |
|
|
HC |
- |
Health Care |
SE |
- Securities |
|
|
|||
|
|
4 |
- |
Extension |
|
|
|
to Master Servicer |
98 |
- Other |
|
|
IN |
- |
Industrial |
|
CH |
- Cooperative Housing |
|
||
|
|
5 |
- |
Note Sale |
|
10 - |
Deed in Lieu Of |
|
|
|
|
MH |
- |
Mobile Home Park |
WH |
- Warehouse |
|
|
|||
|
|
6 |
- |
DPO |
|
|
|
Foreclosure |
|
|
|
|
|
OF |
- |
Office |
|
ZZ |
- Missing Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MU |
- |
Mixed Use |
|
SF |
- Single Family |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LO |
- |
Lodging |
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 17 of 25 |
|||
|
|
|
|
|
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 |
|
|
|
|
|
||||||
|
883100797 |
1 |
1 |
|
8/5/20 |
158,600,000.00 |
The loan transferred into Special Servicing on 6/26/20 for payment default (COVID-19 |
|
|
|
|
|
|
|
related). Collateral consists of 3 office towers, a retail concourse and a full service Hyatt |
|
|
|
|
|
|
|
Hotel. An updated appraisal has been received ordered. Borrower has si gned the PNA and |
|
|
|
|
|
|
|
has submitted a request for loan modification. Outside counsel has been assigned and is |
|
|
|
|
|
|
|
working with Special Servicer to determine the appropriate next steps. |
|
|
||||||
|
|
||||||
|
|
||||||
|
|
||||||
|
883100798 |
1A |
1 |
|
8/5/20 |
158,600,000.00 |
The loan transferred into Special Servicing on 6/26/20 for payment default (COVID-19 |
|
|
|
|
|
|
|
related). Collateral consists of 3 office towers, a retail concourse and a full service Hyatt |
|
|
|
|
|
|
|
Hotel. An updated appraisal has been received ordered. Borrower has si gned the PNA and |
|
|
|
|
|
|
|
has submitted a request for loan modification. Outside counsel has been assigned and is |
|
|
|
|
|
|
|
working with Special Servicer to determine the appropriate next steps. |
|
|
||||||
|
|
||||||
|
|
||||||
|
|
||||||
|
301741236 |
13 |
13 |
|
10/12/17 |
30,300,000.00 |
The Loan transferred to special servicing on 9/10/20 due to Payment Default. As of |
|
|
|
|
|
|
|
September 2020, the loan is currently due for the month of July 2020. The collateral is a |
|
|
|
|
|
|
|
two-building office property located in Las Vegas, NV. The Special Service r is in process of |
|
|
|
|
|
|
|
reviewing the appropriate next steps. |
|
|
||||||
|
|
||||||
|
|
||||||
|
|
||||||
|
See footnotes on last page of this section. |
|
|
|
|
||
|
|
||||||
|
|
||||||
|
|
||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
Page 18 of 25 |
||
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
310941491 |
20 |
13 |
|
|
|
8/26/20 |
18,800,000.00 |
|
Special servicer has engaged with the workout consultant working on behalf of the |
|||
|
|
|
|
|
|
|
|
|
|
|
|
Borrower. SS is awaiting a proposal from the consultant to determine the workout strategy. |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
410941588 |
35 |
13 |
|
|
|
9/1/20 |
11,000,000.00 |
|
The Loan transferred to special servicing on 7/20/20 due to Payment Default. As of |
|||
|
|
|
|
|
|
|
|
|
|
|
|
September 2020, the loan is currently due for the month of May, 2020. The collateral is a |
|
|
|
|
|
|
|
|
|
|
|
|
|
retail property located in Brooklyn, NY. As of 7/31/20 the property is rep orted to be 100% |
|
|
|
|
|
|
|
|
|
|
|
|
|
occupied. Special Servicer has engaged legal counsel and ordered an appraisal of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
collateral. |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
|
|
|
|
|
|
(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 25 |
||
|
|
|
|
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 |
792,261.36 |
2,960,034.40 |
4,948.42 |
0.00 |
|
|
|
||||||
|
|
||||||
|
|
||||||
|
|
||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
Page 20 of 25 |
|
|
|
|
|
Modified Loan Detail |
|
|
||
|
|
||||||||
|
|
Offering |
|
|
Pre-Modification |
Post-Modification |
|
|
|
|
Loan |
|
Pre-Modification |
Post-Modification |
|
|
Modification |
|
|
|
|
Document |
|
|
Interest |
Interest |
|
Modification Description |
|
|
Number |
|
Balance |
Balance |
|
|
Date |
|
|
|
|
Cross-Reference |
|
|
Rate |
Rate |
|
|
|
|
410939804 |
27 |
11,919,047.74 |
11,919,047.74 |
4.4100% |
4.4100% |
6/11/20 |
Please refer to Servicer Reports for modification comments. |
|
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
|
||||||||
|
Totals |
|
11,919,047.74 |
11,919,047.74 |
|
|
|
|
|
|
|
||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
Page 21 of 25 |
|
|
|
|
|
|
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 25 |
|
|
|
|
|
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 25 |
|
|
|
|
|
Interest Shortfall Reconciliation Detail - Part 1 |
|
|
|
|
||||
|
|
|||||||||||
|
Offering |
Stated Principal |
Current Ending |
Special Servicing Fees |
|
|
|
Non-Recoverable |
|
|
Modified Interest |
|
|
|
|
|
|
|
|
|
|
|
Interest on |
|
|
|
Document |
Balance at |
Scheduled |
|
|
|
ASER |
(PPIS) Excess |
(Scheduled |
|
|
Rate (Reduction) |
|
|
|
|
|
|
|
|
|
|
Advances |
|
|
|
Cross-Reference |
Contribution |
Balance |
Monthly |
Liquidation |
Work Out |
|
|
Interest) |
|
|
/Excess |
|
|
|||||||||||
|
1 |
35,000,000.00 |
35,000,000.00 |
7,291.67 |
0.00 |
0.00 |
7,151.66 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
1A |
15,000,000.00 |
15,000,000.00 |
3,125.00 |
0.00 |
0.00 |
3,065.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
13 |
20,250,000.00 |
19,500,777.93 |
3,664.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
20 |
15,600,000.00 |
14,681,995.71 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
35 |
8,650,000.00 |
8,650,000.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
Totals |
94,500,000.00 |
92,832,773.64 |
21,081.66 |
0.00 |
0.00 |
10,216.66 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
Page 24 of 25 |
|
|
|
|
|
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 |
|
31,298.32 |
|
||
|
Total Interest Shortfall Allocated to Trust |
|
31,298.32 |
|
||
|
|
|||||
|
|
|||||
|
Copyright 2020, Wells Fargo Bank, N.A. |
|
|
|
Page 25 of 25 |
|
Prospectus Loan ID 1 09-12-2020 10-13-2020 Barclays Bank PLC 10-20-2017 35000000.00 120 11-06-2027 0.04355 0.04355 3 1 120 12-06-2017 true 1 PP 3 181458.33 35000000.00 1 1 1 0 true true false false false 08-05-2027 HEADQUARTERS PLAZA 1,2,3 AND 4 SPEEDWELL AVENUE Morristown NJ 07960 Morris MU 729516 729516 1982 2009 239000000.00 MAI 08-22-2017 158600000.00 08-05-2020 MAI 0.92 0.94 6 12-06-2019 N Riker Danzig Scherer 79170 07-31-2025 AMC Theatres 40000 04-30-2029 CRUNCH FITNESS 34707 09-30-2030 08-31-2017 01-01-2020 03-31-2020 39606384.94 7702313.00 22663110.49 4930730.00 16943274.45 2771583.00 14740419.35 2436278.00 UW CREFC 1651270.00 2.56 1.6784 2.23 1.4753 C F false false 35000000.00 127020.83 0.04355 0.0001439 127020.83 0.00 0.00 35000000.00 35000000.00 03-06-2020 1 false 890863.24 0 0 3 0 Wells Fargo Bank, NA 06-26-2020 false 0.00 1 0 Prospectus Loan ID 1A 09-12-2020 10-13-2020 Barclays Bank PLC 10-20-2017 15000000.00 120 11-06-2027 0.04355 0.04355 3 1 120 12-06-2017 1 PP 3 15000000.00 1 0 true true false false false Headquarters Plaza NJ MU 158600000.00 08-05-2020 MAI N C false false 15000000.00 54437.50 0.04355 0.0001439 54437.50 0.00 0.00 15000000.00 15000000.00 03-06-2020 1 false 381798.52 0 0 3 0 Wells Fargo Bank, NA 06-26-2020 false 0.00 1 0 Prospectus Loan ID 2 09-12-2020 10-13-2020 Ladder Capital Finance I LLC 03-06-2017 44450000.00 120 03-06-2027 360 0.05114 0.05114 3 1 04-06-2017 true 1 PP 2 241723.70 44057272.20 1 1 1 0 false true false false false 12-05-2026 MARRIOTT LAX 5855 WEST CENTURY BOULEVARD Los Angeles CA 90045 Los Angeles LO 1004 1004 1972 2017 300800000.00 MAI 02-01-2018 0.85 0.41 6 12-06-2019 N 12-31-2016 07-01-2019 06-30-2020 72058353.56 34567452.00 51979491.34 38700139.00 20078862.22 -4132687.00 16475944.54 -5861060.00 UW CREFC 9556924.00 2.10 -0.4324 1.72 -0.6132 C F false false 42185054.84 241723.70 0.05114 0.0001439 179778.64 61945.06 0.00 42185054.85 42123109.78 09-06-2020 1 false 241547.92 0 0 B 0 Midland Loan Services false Prospectus Loan ID 3 09-12-2020 10-13-2020 Barclays Bank PLC 07-26-2017 41000000.00 120 08-01-2027 360 0.03984 0.03984 3 1 36 09-01-2017 true 1 PP 5 140657.33 41000000.00 1 1 1 0 true true false false false 04-30-2027 MALL OF LOUISIANA 6401 BLUEBONNET BOULEVARD; 9168 MALL OF LOUISIANA BOULEVARD; 9330 MALL OF LOUISIANA BOULEVARD Baton Rouge LA 70836 East Baton Rouge RT 776789 776789 1997 2008 570000000.00 MAI 06-23-2017 0.92 0.93 6 12-01-2019 N AMC Theatres 74400 07-21-2026 Dick's Sporting Goods 74061 01-31-2024 MAIN EVENT ENTERTAINMENT 49470 07-31-2029 04-30-2017 01-01-2020 06-30-2020 43215234.03 19784365.00 7152310.88 3250470.00 36062923.15 16533895.00 34433637.15 15719252.00 UW CREFC 6581900.00 1.94 2.512 1.85 2.3882 C F false false 40945295.06 195362.27 0.03984 0.0001439 135938.38 59423.89 0.00 40885871.17 40885871.17 10-01-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 11-07-2017 40300000.00 120 11-11-2027 300 0.04355 0.04355 3 1 36 12-11-2017 false 1 WL 5 146255.42 40300000.00 1 8 8 0 true true false false false 08-10-2027 Adler Portfolio 969753 81630000.00 MAI 0.88 0.84 12-11-2019 N 09-30-2017 01-01-2020 06-30-2020 12623243.00 6604563.00 6535092.00 3674604.00 6088151.00 2929959.00 4975958.00 2373862.00 UW 892158.00 2.30 3.2841 1.88 2.6608 C F false false 40300000.00 146255.42 0.04355 0.0001588 146255.42 0.00 0.00 40300000.00 40300000.00 10-11-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4-001 09-12-2020 10-13-2020 CARMEL EXECUTIVE PARK 7300, 7301, 7400, 7401, 7421, 7422 CARMEL EXECUTIVE PARK DRIVE Charlotte NC 28226 Mecklenburg OF 223288 223288 1982 1989 26730000.00 MAI 08-30-2017 0.92 0.87 6 Crump Life Insurance Services 19838 06-30-2021 Century Communities Southeast LLC 7367 04-30-2024 Surgical Specialists of Charlotte P.A. 7320 01-31-2027 09-30-2017 01-01-2020 06-30-2020 4204603.00 6604563.00 2243537.00 3674604.00 1961066.00 2929959.00 1466383.00 2373862.00 UW CREFC 892158.00 3.2841 2.6608 F false Prospectus Loan ID 4-002 09-12-2020 10-13-2020 VISTA POINT NORTH 405 SOUTH STATE HIGHWAY 121 A/K/A 405 SOUTH STATE HIGHWAY 121 Lewisville TX 75067 Denton OF 143810 143810 2000 14710000.00 MAI 08-24-2017 0.88 0.93 6 M/I Homes 19597 05-31-2023 Care View Communication 16610 08-31-2025 Elite View Imaging LLC 15749 01-31-2023 09-30-2017 01-01-2020 06-30-2020 2332127.00 0.00 1242391.00 0.00 1089736.00 0.00 883794.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 4-003 09-12-2020 10-13-2020 GREENBRIAR BUSINESS PARK 2525 PERIMETER PLACE DRIVE Nashville TN 37214 Davidson OF 135653 135653 1986 2006 12000000.00 MAI 08-25-2017 15800000.00 08-30-2017 MAI 0.90 0.94 6 Caterpillar Inc. 33055 11-30-2020 Turenne Pharmedco Inc. 11021 01-31-2023 Henry Schein Inc. 7960 05-31-2023 09-30-2017 01-01-2020 06-30-2020 1717056.00 0.00 812784.00 0.00 904273.00 0.00 763016.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 4-004 09-12-2020 10-13-2020 PLAZA SOUTHWEST 5755 BONHOMME ROAD; 5601, 5750 BINTLIFF DRIVE; 7302, 7350 HARWIN DRIVE Houston TX 77036 Harris IN 152173 152173 1972 7250000.00 MAI 09-06-2017 0.90 0.78 6 Joseph A. Baden (aka Dolphin Graphics) 22843 12-31-2022 ZZLS LLC 12245 11-30-2023 Wireless Liquidation Specialists 11706 11-30-2025 09-30-2017 01-01-2020 06-30-2020 1306175.00 0.00 463833.00 0.00 842342.00 0.00 716939.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 4-005 09-12-2020 10-13-2020 COMMERCE PARK NORTH 15621, 15631 AND 15701 BLUE ASH DRIVE Houston TX 77090 Harris IN 97332 97332 1983 6200000.00 MAI 09-07-2017 0.92 0.77 6 RelyOn Nutec USA LLC 52715 05-31-2027 EPMA Corporation Inc. a Texas Corporation 15140 09-30-2024 Orkin Inc. 4416 07-31-2026 09-30-2017 01-01-2020 06-30-2020 949754.00 0.00 463731.00 0.00 486024.00 0.00 444536.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 4-006 09-12-2020 10-13-2020 CRESCENT 10 FACILITY 1304, 1350, 1306 & 1307 LANGHAM CREEK DRIVE Houston TX 77084 Harris IN 98008 98008 1978 6100000.00 MAI 09-07-2017 0.84 0.71 6 ARC Document Solutions LLC 7586 04-30-2023 BLADE ENERGY PARTNERS LTD. 6570 06-14-2021 Digirad Imaging Solutions Inc. 5482 01-31-2022 09-30-2017 01-01-2020 06-30-2020 920751.00 0.00 516616.00 0.00 404136.00 0.00 345454.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 4-007 09-12-2020 10-13-2020 TECHNIPARK TEN SERVICE CENTER 16115 & 16155 PARK ROW Houston TX 77084 Harris IN 71673 71673 1984 5620000.00 MAI 09-07-2017 0.93 0.76 6 Transcat Inc. 22322 01-31-2031 Hanson 14863 03-31-2021 NEW ERA 9000 12-31-2025 09-30-2017 01-01-2020 06-30-2020 895011.00 0.00 437907.00 0.00 457103.00 0.00 423591.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 4-008 09-12-2020 10-13-2020 WESTCHASE PARK 3120 AND 3130 ROGERDALE ROAD Houston TX 77042 Harris IN 47816 47816 1983 3020000.00 MAI 09-06-2017 0.47 0.80 6 Pine Environmental Services 9570 07-31-2026 Gulf Coast Commercial Group 7052 03-31-2021 Coretech Fitness Inc. 5450 03-31-2026 09-30-2017 01-01-2020 06-30-2020 297764.00 0.00 354293.00 0.00 -56529.00 0.00 -67755.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 5 09-12-2020 10-13-2020 Barclays Bank PLC 10-12-2017 30537149.00 120 11-05-2027 360 0.0418 0.0418 3 1 60 12-05-2017 true 1 PP 5 106371.07 30537149.00 1 21 21 5 true true false false false 05-04-2027 U.S. Industrial Portfolio III 2886593 166300000.00 MAI 06-16-2017 1 1 12-05-2019 N 06-30-2017 01-01-2020 06-30-2020 15292243.27 7448969.00 3981652.87 1424061.00 11310590.40 6024908.00 10415415.95 5577328.00 UW 2561213.00 1.60 2.3523 1.48 2.1776 C F false false 30537149.00 106371.07 0.0418 0.0001439 106371.07 0.00 0.00 30537149.00 30537149.00 10-05-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5-001 09-12-2020 10-13-2020 2121 GARDNER STREET 2121 GARDNER STREET Elliston VA 24087 Montgomery IN 378270 378270 2000 21900000.00 MAI 06-05-2017 1 1 6 Rowe Fine Furniture Inc. 378270 07-31-2028 06-30-2017 01-01-2020 06-30-2020 2062450.00 952959.00 387747.00 186449.00 1674703.00 766510.00 1549873.90 704096.00 UW CREFC 350698.00 2.1856 2.0076 F false Prospectus Loan ID 5-002 09-12-2020 10-13-2020 975 COTTONWOOD AVENUE 975 COTTONWOOD AVENUE Hartland WI 53029 Waukesha IN 175042 175042 2000 13500000.00 MAI 05-23-2017 1 1 6 Dorner Mfg. Corp. 175042 10-31-2035 06-30-2017 01-01-2020 06-30-2020 1223928.00 585220.00 205261.57 115248.00 1018666.43 469972.00 967904.25 444591.00 UW CREFC 216184.00 2.1739 2.0565 F false Prospectus Loan ID 5-003 09-12-2020 10-13-2020 4925 BULLS BAY HIGHWAY 4925 BULLS BAY HIGHWAY Jacksonville FL 32219 Duval IN 198408 198408 2006 13150000.00 MAI 05-30-2017 1 1 6 Southeastern Aluminum Products 198408 02-28-2027 06-30-2017 01-01-2020 06-30-2020 1243942.00 621022.00 257215.69 112522.00 986726.31 508500.00 913315.35 471795.00 UW CREFC 210579.00 2.4147 2.2404 F false Prospectus Loan ID 5-004 09-12-2020 10-13-2020 1500 SOUTHEAST 37TH STREET 1500 SOUTHEAST 37TH STREET Grimes IA 50111 Polk IN 248257 248257 1961 2017 10000000.00 MAI 05-25-2017 1 1 6 National Carwash Solutions Inc 248257 08-31-2032 06-30-2017 01-01-2020 06-30-2020 992306.00 476502.00 275561.12 86391.00 716744.88 390111.00 674541.19 369009.00 UW CREFC 160136.00 2.4361 2.3043 F false Prospectus Loan ID 5-005 09-12-2020 10-13-2020 10450 MEDALLION DRIVE 10450 MEDALLION DRIVE Cincinnati OH 45241 Hamilton IN 151506 151506 1998 9800000.00 MAI 05-24-2017 1 1 6 Accupac Inc. 112253 03-31-2032 06-30-2017 01-01-2020 06-30-2020 1118726.00 408727.00 335116.52 83379.00 783609.48 325348.00 719976.96 306827.00 UW CREFC 156933.00 2.0731 1.9551 F false Prospectus Loan ID 5-006 09-12-2020 10-13-2020 1501 INDUSTRIAL BOULEVARD 1501 INDUSTRIAL BOULEVARD Harleysville PA 19438 Montgomery IN 112253 112253 1973 2013 9800000.00 MAI 06-01-2017 1 1 6 KDM Signs Inc. 151506 07-31-2025 06-30-2017 01-01-2020 06-30-2020 872202.11 505080.00 213930.65 84866.00 658271.46 420214.00 621227.97 388398.00 UW CREFC 156933.00 2.6776 2.4749 F false Prospectus Loan ID 5-007 09-12-2020 10-13-2020 1001 DDC WAY 1001 DDC WAY Fairfield OH 45014 Butler OF 66444 66444 1981 2004 8510000.00 MAI 05-25-2017 1 1 6 DDC Center Holdings Corp. 66444 07-31-2025 06-30-2017 01-01-2020 06-30-2020 814158.00 403110.00 127549.16 73424.00 686608.84 329686.00 622822.60 297794.00 UW CREFC 136276.00 2.4192 2.1852 F false Prospectus Loan ID 5-008 09-12-2020 10-13-2020 1152 ARMORLITE DRIVE 1152 ARMORLITE DRIVE San Marcos CA 92069 San Diego IN 44313 44313 1986 6930000.00 MAI 06-02-2017 1 1 6 The San Diego Union 44313 12-31-2027 06-30-2017 01-01-2020 06-30-2020 436922.01 304698.00 101352.12 59203.00 335569.89 245495.00 306323.31 230873.00 UW CREFC 110974.00 2.2121 2.0804 F false Prospectus Loan ID 5-009 09-12-2020 10-13-2020 3800 WEST BROWARD BOULEVARD 3800 WEST BROWARD BOULEVARD Plantation FL 33312 Broward OF 32688 32688 1956 2010 6800000.00 MAI 06-01-2017 1 1 6 The Chrysalis Center Inc. 32688 12-31-2027 06-30-2017 01-01-2020 06-30-2020 631482.00 336882.00 82761.64 58784.00 548720.36 278098.00 504264.68 255870.00 UW CREFC 108892.00 2.5538 2.3497 F false Prospectus Loan ID 5-010 09-12-2020 10-13-2020 2900 & 2950 HILL AVENUE 2900 & 2950 HILL AVENUE Toledo OH 43607 Lucas IN 237698 237698 1955 6750000.00 MAI 05-25-2017 1 1 6 Decorative Panels International 237698 11-30-2030 06-30-2017 01-01-2020 06-30-2020 846184.00 351168.00 305151.68 60981.00 541032.32 290187.00 503000.64 271171.00 UW CREFC 108092.00 2.6846 2.5087 F false Prospectus Loan ID 5-011 09-12-2020 10-13-2020 1700 HIGHLAND ROAD 1700 HIGHLAND ROAD Twinsburg OH 44087 Summit IN 115169 115169 1986 6525000.00 MAI 06-02-2017 1 1 6 TAC Materials Inc. 115169 08-31-2028 06-30-2017 01-01-2020 06-30-2020 660594.00 318114.00 153879.88 57004.00 506714.12 261110.00 482528.63 249018.00 UW CREFC 104488.00 2.4989 2.3832 F false Prospectus Loan ID 5-012 09-12-2020 10-13-2020 1972 SALEM INDUSTRIAL DRIVE 1972 SALEM INDUSTRIAL DRIVE Salem VA 24153 Salem City IN 317144 317144 1972 6500000.00 MAI 06-05-2017 1 1 6 Rowe Fine Furniture Inc. 317144 07-31-2028 06-30-2017 01-01-2020 06-30-2020 736290.27 335367.00 200126.81 58806.00 536163.46 276561.00 475906.42 246433.00 UW CREFC 104088.00 2.6569 2.3675 F false Prospectus Loan ID 5-013 09-12-2020 10-13-2020 1800 UNIVERSITY PARKWAY 1800 UNIVERSITY PARKWAY Sarasota FL 34243 Sarasota IN 105752 105752 1965 6400000.00 MAI 05-30-2017 1 1 6 CA Florida Holdings Inc 105752 01-31-2032 06-30-2017 01-01-2020 06-30-2020 630659.00 302513.00 151061.18 55754.00 479597.82 246759.00 442584.62 228253.00 UW CREFC 102487.00 2.4077 2.2271 F false Prospectus Loan ID 5-014 09-12-2020 10-13-2020 621 HUNT VALLEY CIRCLE 621 HUNT VALLEY CIRCLE New Kensington PA 15068 Westmoreland IN 61796 61796 2002 2009 5200000.00 MAI 05-25-2017 1 1 6 Bacharach Inc. 61796 12-31-2024 06-30-2017 01-01-2020 06-30-2020 595335.00 295122.00 104090.70 46819.00 491244.30 248303.00 469615.70 237489.00 UW CREFC 83270.00 2.9819 2.852 F false Prospectus Loan ID 5-015 09-12-2020 10-13-2020 5000 ASKINS LANE 5000 ASKINS LANE Houston TX 77093 Harris IN 100040 100040 1978 4850000.00 MAI 06-01-2017 1 1 6 Sigma Corporation 100040 07-31-2031 06-30-2017 01-01-2020 06-30-2020 484886.00 224252.00 145674.73 42281.00 339211.27 181971.00 279187.27 151959.00 UW CREFC 77666.00 2.3429 1.9565 F false Prospectus Loan ID 5-016 09-12-2020 10-13-2020 900 CHADDICK DRIVE 900 CHADDICK DRIVE Wheeling IL 60090 Cook IN 75902 75902 1982 4700000.00 MAI 06-02-2017 1 1 6 NAF Machinery Inc. 75902 07-31-2026 06-30-2017 01-01-2020 06-30-2020 0.00 0.00 314806.00 55776.00 -314806.00 -55776.00 -322396.20 -59571.00 UW CREFC 75264.00 -0.741 -0.7914 C false Prospectus Loan ID 5-017 09-12-2020 10-13-2020 6600 CHAPEK PARKWAY 6600 CHAPEK PARKWAY Cuyahoga Heights OH 44125 Cuyahoga IN 157950 157950 1952 4500000.00 MAI 06-02-2017 1 1 6 Northern Stamping Co. 157950 11-30-2031 06-30-2017 01-01-2020 06-30-2020 496986.00 225192.00 169620.72 40284.00 327365.28 184908.00 303672.78 173062.00 UW CREFC 72061.00 2.5659 2.4016 F false Prospectus Loan ID 5-018 09-12-2020 10-13-2020 53208 COLUMBIA DRIVE 53208 COLUMBIA DRIVE Elkhart IN 46514 Elkhart IN 117938 117938 2005 4400000.00 MAI 06-01-2017 1 1 6 LTI Flexible Products Inc 117938 10-31-2026 06-30-2017 01-01-2020 06-30-2020 540532.00 252699.00 123783.66 40161.00 416748.34 212538.00 374290.66 191309.00 UW CREFC 70460.00 3.0164 2.7151 F false Prospectus Loan ID 5-019 09-12-2020 10-13-2020 7750 HUB PARKWAY 7750 HUB PARKWAY Valley View OH 44125 Cuyahoga IN 83404 83404 1971 4225000.00 MAI 06-02-2017 1 1 6 Northern Stamping Co. 83404 11-30-2031 06-30-2017 01-01-2020 06-30-2020 496986.00 213192.00 169620.72 37678.00 327365.28 175514.00 312352.56 168008.00 UW CREFC 67657.00 2.5941 2.4832 F false Prospectus Loan ID 5-020 09-12-2020 10-13-2020 21699 TORRENCE AVENUE & 2701 KALVELAGE DRIVE 21699 TORRENCE AVENUE & 2701 KALVELAGE DRIVE Sauk Village IL 60411 Cook IN 67995 67995 1977 2800000.00 MAI 06-01-2017 1 1 6 Sigma Corporation 67995 07-31-2031 06-30-2017 01-01-2020 06-30-2020 318473.00 147034.00 87695.47 25589.00 230777.53 121445.00 210379.03 111246.00 UW CREFC 44838.00 2.7085 2.481 F false Prospectus Loan ID 5-021 09-12-2020 10-13-2020 3221 CHERRY PALM DRIVE 3221 CHERRY PALM DRIVE Tampa FL 33619 Hillsborough IN 38624 38624 1988 2700000.00 MAI 05-30-2017 1 1 6 AMPHENOL 38624 10-31-2025 06-30-2017 01-01-2020 06-30-2020 339738.00 190116.00 73688.76 42662.00 266049.24 147454.00 250536.84 139698.00 UW CREFC 43237.00 3.4103 3.2309 F false Prospectus Loan ID 6 09-12-2020 10-13-2020 Ladder Capital Finance LLC 10-06-2017 30000000.00 120 10-06-2027 360 0.0461 0.0461 3 1 11-06-2017 true 1 PP 2 153972.65 29965119.02 1 18 18 0 false true false false false 07-05-2027 National Office Portfolio OF 2572700 287750000.00 MAI 0.78 0.76 12-06-2019 N 08-31-2017 01-01-2020 06-30-2020 38630024.94 20305549.00 18051853.76 10296853.00 20578171.18 10008696.00 18648646.18 9043926.00 UW 5696992.00 1.81 1.7568 1.64 1.5874 C F false false 28616171.06 153972.65 0.0461 0.0001439 109933.79 44038.86 0.00 28572132.20 28572132.20 10-06-2020 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 6-001 09-12-2020 10-13-2020 8330 LBJ FREEWAY 8330 & 8360 LBJ FREEWAY Dallas TX 75243 Dallas OF 381383 381383 1984 2010 42750000.00 MAI 07-15-2017 0.85 0.72 6 Trinity Insurance 85541 06-30-2025 Eduvision Inc. 24065 10-31-2030 TeamSupport LLC 9313 04-30-2021 08-31-2017 01-01-2020 06-30-2020 5864931.85 2875326.00 2378454.91 1418809.00 3486476.94 1456517.00 3200439.69 1313498.00 UW CREFC 1054774.00 1.3808 1.2452 F false Prospectus Loan ID 6-002 09-12-2020 10-13-2020 101 EAST PARK BOULEVARD 101 EAST PARK BOULEVARD Plano TX 75074 Collin OF 225445 225445 1983 2012 36100000.00 MAI 07-15-2017 0.87 0.86 6 CliftonLarsonAllen LLP 24896 09-30-2023 GuideIT LLC 22752 09-30-2023 GSA 18753 08-17-2030 08-31-2017 01-01-2020 06-30-2020 4277939.78 2252337.00 1429864.68 812819.00 2848075.10 1439518.00 2678991.35 1354976.00 UW CREFC 825910.00 1.7429 1.6405 F false Prospectus Loan ID 6-003 09-12-2020 10-13-2020 13601 PRESTON ROAD 13601 PRESTON ROAD Dallas TX 75240 Dallas OF 261975 261975 1973 2009 27500000.00 MAI 07-14-2017 0.82 0.78 6 TCG Dallas (AT&T) Lease 13358 08-31-2021 Mbroh Engineering Inc. 5635 06-30-2022 Amtech Solutions 5585 11-30-2021 08-31-2017 01-01-2020 06-30-2020 3875725.78 1908060.00 1661163.63 947046.00 2214562.15 961014.00 2018080.90 862773.00 UW CREFC 663499.00 1.4484 1.3003 F false Prospectus Loan ID 6-004 09-12-2020 10-13-2020 1750 EAST GOLF ROAD 1750 EAST GOLF ROAD Schaumburg IL 60173 Cook OF 212212 212212 1985 2013 35400000.00 MAI 07-13-2017 0.97 0.63 6 American Intercontinental University Inc 104309 05-31-2028 Kae Engineering Consultants Inc 5493 01-31-2025 Building Conference Room 3206 07-27-2020 08-31-2017 01-01-2020 06-30-2020 5773926.62 1993354.00 2991545.74 1578762.00 2782380.88 414592.00 2623221.88 335012.00 UW CREFC 538904.00 0.7693 0.6216 F false Prospectus Loan ID 6-005 09-12-2020 10-13-2020 14800 QUORUM DRIVE 14800 QUORUM DRIVE Addison TX 75254 Dallas OF 103877 103877 1981 2011 13550000.00 MAI 07-15-2017 0.77 0.70 6 Morrow Hill (formerly Finley Morrow) 5979 09-30-2027 National Tax Resource Group 5302 12-31-2021 Respario LP 4516 02-29-2028 08-31-2017 01-01-2020 06-30-2020 1518306.20 764883.00 612070.11 393891.00 906236.09 370992.00 828328.34 332037.00 UW CREFC 299323.00 1.2394 1.1092 F false Prospectus Loan ID 6-006 09-12-2020 10-13-2020 1995 NORTH PARK PLACE 1995 NORTH PARK PLACE Atlanta GA 30339 Cobb OF 99920 99920 1985 2013 12200000.00 MAI 07-18-2017 0.77 0.79 6 GSA - US Army 16778 02-03-2023 G4S Secure Solutions (USA) Inc 7756 01-31-2021 GSA OSHA 6838 01-06-2023 08-31-2017 01-01-2020 06-30-2020 1627071.73 866602.00 727945.87 468217.00 899125.86 398385.00 824185.86 360915.00 UW CREFC 266065.00 1.4973 1.3564 F false Prospectus Loan ID 6-007 09-12-2020 10-13-2020 NORTHLAKE - 2295 PARKLAKE DR NE 2295 PARKLAKE DRIVE Atlanta GA 30345 DeKalb OF 121528 121528 1973 2014 10600000.00 MAI 07-18-2017 0.80 0.77 6 LEIDOS Inc 16372 02-28-2022 Midwest Medical Ent LLC Southern Medical Associa 8654 11-30-2023 Oakhurst Medical Centers Inc 7078 06-30-2028 08-31-2017 01-01-2020 06-30-2020 1927363.14 1010286.00 900434.38 447403.00 1026928.76 562883.00 935782.76 517310.00 UW CREFC 262739.00 2.1423 1.9689 F false Prospectus Loan ID 6-008 09-12-2020 10-13-2020 4751 BEST ROAD 4751 BEST ROAD Atlanta GA 30337 Fulton OF 93084 93084 1987 2013 11900000.00 MAI 07-18-2017 0.84 0.90 6 Southeastrans Inc 31129 11-30-2021 Greene Consulting Associates LLC 5145 07-31-2022 ICP Systems LLC 3845 09-30-2021 08-31-2017 01-01-2020 06-30-2020 1551928.42 988647.00 672927.30 401299.00 879001.12 587348.00 809188.12 552441.00 UW CREFC 249436.00 2.3547 2.2147 F false Prospectus Loan ID 6-009 09-12-2020 10-13-2020 THE CENTRE - 4101 MCEWEN ROAD 4101 MCEWEN ROAD Farmers Branch TX 75244 Dallas OF 124326 124326 1979 2013 12100000.00 MAI 07-14-2017 0.61 0.80 6 Guardian Life Insurance Company 15669 06-30-2023 Law Office of Nick Nemeth PLLC 8213 03-31-2027 Scout & Cellar 7736 10-31-2020 08-31-2017 01-01-2020 06-30-2020 1383837.14 972021.00 738917.48 459213.00 644919.66 512808.00 551675.16 466185.00 UW CREFC 216732.00 2.366 2.1509 F false Prospectus Loan ID 6-010 09-12-2020 10-13-2020 THE CENTRE - 4099 MCEWEN ROAD 4099 MCEWEN ROAD Farmers Branch TX 75244 Dallas OF 123711 123711 1979 2013 11800000.00 MAI 07-14-2017 0.78 0.83 6 American Medical 15479 05-31-2021 Collecto Inc 10170 04-30-2021 AAAP CENSUS GLOBAL 7920 01-02-2021 08-31-2017 01-01-2020 06-30-2020 1647099.08 1081318.00 827040.94 476122.00 820058.14 605196.00 727274.89 558804.00 UW CREFC 216732.00 2.7923 2.5783 F false Prospectus Loan ID 6-011 09-12-2020 10-13-2020 11225 NORTH 28TH DRIVE 11225 NORTH 28TH DRIVE Phoenix AZ 85029 Maricopa OF 135501 135501 1982 2011 9070000.00 MAI 07-13-2017 0.79 0.74 6 Southwest Annuities Marketing LLC 16332 02-28-2021 Sonovision USA Inc 8532 11-30-2020 Metro Physical Therapy Inc 3937 05-31-2025 08-31-2017 01-01-2020 06-30-2020 1412021.34 808115.00 918941.96 502013.00 493079.38 306102.00 391453.63 255289.00 UW CREFC 202875.00 1.5088 1.2583 F false Prospectus Loan ID 6-012 09-12-2020 10-13-2020 10000 NORTH 31ST AVE 10000 NORTH 31ST AVE Phoenix AZ 85051 Maricopa OF 128180 128180 1982 2012 9900000.00 MAI 07-13-2017 0.64 0.63 6 Duet Partners In Health & Aging Inc. 8784 05-31-2025 Trinity Service Group INC. 3353 02-28-2021 Victor Okorie 3260 09-30-2020 08-31-2017 01-01-2020 06-30-2020 1326083.10 627090.00 854686.24 429805.00 471396.86 197285.00 375261.86 149216.00 UW CREFC 182181.00 1.0829 0.819 F false Prospectus Loan ID 6-013 09-12-2020 10-13-2020 THE CENTRE - 4001 MCEWEN ROAD 4001 MCEWEN ROAD Farmers Branch TX 75244 Dallas OF 95192 95192 1980 2013 10000000.00 MAI 07-14-2017 0.70 0.89 6 Nurtur Health Inc. 23893 12-31-2020 Centene Management Co. LLC 23887 12-31-2020 WP Pharma Labs INC 7232 12-31-2023 08-31-2017 01-01-2020 06-30-2020 1177647.40 828166.00 515000.19 310028.00 662647.21 518138.00 591253.21 482441.00 UW CREFC 169370.00 3.0592 2.8484 F false Prospectus Loan ID 6-014 09-12-2020 10-13-2020 4425 W AIRPORT FWY 4425 WEST AIRPORT FREEWAY Irving TX 75062 Dallas OF 85212 85212 1981 2015 8400000.00 MAI 07-14-2017 0.72 0.72 6 State of Florida Department of Revenue 5417 03-31-2021 ITSutra Inc 4550 12-31-2021 Hawks Bay Insurance Group Inc. 4037 07-31-2024 08-31-2017 01-01-2020 06-30-2020 1216108.15 740513.00 593499.71 276031.00 622608.44 464482.00 558699.44 432526.00 UW CREFC 143010.00 3.2478 3.0244 F false Prospectus Loan ID 6-015 09-12-2020 10-13-2020 NORTHLAKE - 2302 PARKLAKE DR NE 2302 PARKLAKE DRIVE Atlanta GA 30345 DeKalb OF 111223 111223 1979 2014 11800000.00 MAI 07-18-2017 0.42 0.73 6 NATIONAL MENTOR HEALTHCARE LLC dba CALIFORNIA MEN 7739 10-31-2022 Odyssey Healthcare 6426 05-31-2023 Golden Rule Hospice 2971 12-31-2023 08-31-2017 01-01-2020 06-30-2020 910556.55 769901.00 679542.24 437121.00 231014.31 332780.00 147597.06 291071.00 UW CREFC 126258.00 2.6357 2.3053 F false Prospectus Loan ID 6-016 09-12-2020 10-13-2020 NORTHLAKE - 2305&2309 PARKLAKE DR NE 2305-2309 PARKLAKE DRIVE Atlanta GA 30345 DeKalb OF 65158 65158 1973 2014 5880000.00 MAI 07-18-2017 0.70 0.69 6 Department of Veterans Affairs 23596 06-30-2029 INTERNATIONAL RESCUE COM 15651 03-31-2022 Catholic Charites 5976 10-31-2022 08-31-2017 01-01-2020 06-30-2020 1050901.20 490910.00 423736.05 271906.00 627165.15 219004.00 578296.65 194569.00 UW CREFC 103655.00 2.1128 1.877 F false Prospectus Loan ID 6-017 09-12-2020 10-13-2020 12100 FORD ROAD 12000 & 12100 FORD ROAD Farmers Branch TX 75234 Dallas OF 158004 158004 1979 2012 12500000.00 MAI 07-14-2017 0.57 0.72 6 State of Texas 15425 10-31-2023 Apex TITAN Inc. 11360 11-30-2021 Safeguard Acquistions Inc 8367 09-30-2021 08-31-2017 01-01-2020 06-30-2020 1274375.77 873967.00 764344.51 453933.00 510031.26 420034.00 391528.26 360783.00 UW CREFC 95463.00 4.3999 3.7792 F false Prospectus Loan ID 6-018 09-12-2020 10-13-2020 THE CENTRE - 4000N&S MCEWEN ROAD 4000N MCEWEN ROAD Farmers Branch TX 75244 Dallas OF 46769 46769 1979 2013 6300000.00 MAI 07-14-2017 1 1 6 Centene Corporation 46769 12-31-2020 08-31-2017 01-01-2020 06-30-2020 814201.69 454053.00 361737.80 212435.00 452463.89 241618.00 417387.14 224080.00 UW CREFC 80066.00 3.0177 2.7986 F false Prospectus Loan ID 7 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 10-31-2017 26500000.00 120 11-11-2027 360 0.0455 0.0455 3 1 12-11-2017 false 1 WL 2 135060.04 26500000.00 1 1 1 0 false true false false false 07-10-2027 HGI SAVANNAH HISTORIC DISTRICT 321 WEST BAY STREET Savannah GA 31401 Chatham LO 133 133 2005 2011 56100000.00 MAI 09-01-2018 0.91 0.75 6 12-11-2019 N 08-31-2017 07-01-2019 06-30-2020 8930140.00 6722024.00 5631974.00 4189347.00 3298166.00 2532677.00 2940961.00 2263796.00 UW CREFC 1620720.00 2.03 1.5626 1.81 1.3967 C F false false 25299478.41 135060.04 0.0455 0.0001588 95927.19 39132.85 0.00 25260345.56 25260345.56 10-11-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 09-12-2020 10-13-2020 Ladder Capital Finance LLC 10-13-2017 23000000.00 120 11-06-2027 360 0.04681 0.04681 3 1 24 12-06-2017 true 1 PP 5 89719.17 23000000.00 1 1 1 0 true true false false false 08-05-2027 BELDEN PARK CROSSING 5496 DRESSLER ROAD Canton OH 44720 Stark RT 483984 483984 1995 2016 68600000.00 MAI 09-01-2017 0.97 0.97 6 12-06-2019 N Kohl's Department Stores Inc. 99776 01-31-2026 Dick's Sporting Goods 65120 10-31-2020 Value City 50000 01-31-2026 08-31-2017 12-31-2018 12-31-2019 7866497.98 8035568.00 2449393.77 2437321.00 5417104.21 5598247.00 5106412.33 5287565.00 UW CREFC 2485448.00 1.71 2.2524 1.61 2.1274 C F false false 22716815.88 119024.18 0.04681 0.0001439 88614.51 30409.67 0.00 22686406.21 22686406.21 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA 04-21-2020 09-17-2020 false 0.00 8 0 Prospectus Loan ID 9 09-12-2020 10-13-2020 Barclays Bank PLC 10-19-2017 22300000.00 120 11-06-2027 0.0379 0.0379 3 1 120 12-06-2017 true 1 PP 3 70430.83 22300000.00 1 1 1 0 true true true false false 11-05-2019 06-05-2027 ONE CENTURY PLACE 26 CENTURY BOULEVARD Nashville TN 37214 Davidson OF 538792 538792 1991 2016 102000000.00 MAI 09-15-2017 1 0.97 6 X Willis North America 177351 04-30-2026 Asurion 105219 12-31-2023 SODEXHO MARRIOTT MGMT. INC. 61565 08-31-2020 08-31-2017 01-01-2020 06-30-2020 12080931.27 6291845.00 4449985.79 2270568.00 7630945.48 4021277.00 6967292.56 3689451.00 UW CREFC 1270345.00 3.00 3.1654 2.73 2.9042 C F false false 22300000.00 70430.83 0.0379 0.0001439 70430.83 0.00 0.00 22300000.00 22300000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10 09-12-2020 10-13-2020 Ladder Capital Finance LLC 10-30-2017 21650000.00 120 11-06-2027 0.0437 0.0437 3 1 120 12-06-2017 true 1 WL 3 78842.08 21650000.00 1 1 1 5 true true false false false 08-05-2027 61 GROVE STREET 61 GROVE STREET New York NY 10014 New York MU 12 12 1900 2016 39500000.00 MAI 08-29-2017 0.92 1 6 12-06-2019 N 08-31-2017 01-01-2018 06-30-2018 1825172.22 1018535.00 382105.17 191198.00 1443067.05 827337.00 1433465.17 822536.00 UW CREFC 478308.00 1.50 1.7297 1.49 1.7196 C F false false 21650000.00 78842.08 0.0437 0.0001588 78842.08 0.00 0.00 21650000.00 21650000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11 09-12-2020 10-13-2020 Barclays Bank PLC 10-06-2017 21000000.00 120 10-06-2027 360 0.04598 0.04598 3 1 24 11-06-2017 true 1 WL 5 83147.17 21000000.00 1 1 1 0 true true false false false 06-05-2027 777 TOWNSHIP LINE ROAD 777 TOWNSHIP LINE ROAD Yardley PA 19067 Bucks OF 110000 110000 2006 28000000.00 MAI 08-25-2017 0.91 1 6 12-06-2019 N The Trustees of the University of Pennsylvania 31677 02-28-2027 ETHOS Health Communications 28016 02-29-2024 Hill Wallack LLP 17358 04-30-2023 07-31-2017 01-01-2020 06-30-2020 3396887.82 1916099.00 1426482.03 743602.00 1970405.78 1172497.00 1808187.81 1091388.00 UW CREFC 645781.00 1.53 1.8156 1.40 1.69 C F false false 20711667.31 107630.22 0.04598 0.0001588 79360.21 28270.01 0.00 20683397.30 20683397.30 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 12 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 09-27-2017 20500000.00 120 10-06-2027 360 0.0468 0.0468 3 1 24 11-06-2017 true 1 PP 5 82615.00 20500000.00 1 1 1 0 true true false false false 07-05-2027 THE VIEW AT MARLTON 1011-1051 ROUTE 73 NORTH Marlton NJ 08053 Burlington RT 91069 91069 2017 36500000.00 MAI 02-01-2018 1 1 6 12-06-2019 N Fitness International LLC 45000 10-31-2032 AAA 10662 06-30-2027 The Malvern School 8400 04-30-2033 01-01-2020 06-30-2020 3129138.65 1020240.00 848755.16 162159.00 2280383.49 858081.00 2171100.69 803440.00 UW CREFC 822724.00 1.39 1.0429 1.32 0.9765 C F false false 20223139.84 106074.46 0.0468 0.0001588 78870.25 27204.21 0.00 20195935.63 20195935.63 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 13 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 11-02-2017 20250000.00 120 11-06-2027 360 0.0577 0.0577 3 1 12-06-2017 true 1 WL 2 118430.91 20250000.00 1 1 1 0 false true false false false 09-05-2027 CORPORATE CENTER I & III 8880-8930 WEST SUNSET ROAD Las Vegas NV 89148 Clark OF 95002 95002 2009 30300000.00 MAI 10-12-2017 1 0.80 6 12-06-2019 N Micro Gaming/MVP 15920 05-31-2022 Provident Group 11184 03-31-2022 Las Vegas Surgical Associates 7406 02-28-2024 08-31-2017 01-01-2020 06-30-2020 2544231.67 1021171.00 426552.85 364285.00 2117678.83 656886.00 1861472.91 528784.00 UW CREFC 710585.00 1.49 0.9244 1.31 0.7441 C F false false 19525324.57 118430.91 0.0577 0.0001588 93884.27 24546.64 0.00 19592067.48 19500777.93 06-06-2020 1 false 473392.24 4948.42 0 3 0 Wells Fargo Bank, NA 09-10-2020 false 0.00 13 0 Prospectus Loan ID 14 09-12-2020 10-13-2020 Cantor Commercial Real Estate Lending, L.P. 08-09-2017 20000000.00 120 09-06-2027 360 0.0482 0.0482 3 1 30 10-06-2017 true 1 PP 5 83011.11 20000000.00 1 1 1 0 true true false false false 06-05-2027 DOUBLETREE BERKELEY MARINA 200 MARINA BOULEVARD Berkeley CA 94710 Alameda LO 378 378 1972 2016 100300000.00 MAI 04-11-2017 0.90 0.42 6 12-06-2019 N 06-30-2017 01-01-2020 06-30-2020 31423806.00 6469645.00 24020252.00 7715064.00 7403554.00 -1245419.00 6146602.00 -1504205.00 UW CREFC 943655.00 2.23 -1.3197 1.86 -1.594 C F false false 19860219.00 105174.99 0.0482 0.0001439 79771.88 25403.11 0.00 19834815.89 19834815.89 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15 09-12-2020 10-13-2020 Ladder Capital Finance LLC 10-26-2017 19000000.00 120 11-06-2027 360 0.05291 0.05291 3 1 12-06-2017 true 1 WL 2 105401.72 19000000.00 1 1 1 0 false true false false false 08-05-2027 REDMONT HOTEL CURIO 2101 5TH AVENUE NORTH Birmingham AL 35203 Jefferson LO 120 120 1925 2016 31800000.00 MAI 09-06-2017 0.76 0.73 6 12-06-2019 N 09-30-2017 12-31-2018 12-31-2019 7708491.00 8350608.00 5303779.02 6309610.00 2404711.98 2040998.00 2096372.34 1706974.00 UW CREFC 1264821.00 1.90 1.6136 1.66 1.3495 C F false false 18252334.26 105401.72 0.05291 0.0001588 80477.58 24924.14 0.00 18227410.12 18227410.12 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 16 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 10-12-2017 19000000.00 120 11-06-2027 0.0431 0.0431 3 1 120 12-06-2017 true 1 WL 3 68241.67 19000000.00 1 1 1 0 true true false false false 08-05-2027 555 DE HARO 555 DE HARO STREET San Francisco CA 94107 San Francisco IN 49946 49946 1917 1980 27000000.00 MAI 08-23-2017 1 0.62 6 12-06-2019 N Schawk 11196 04-30-2025 Generate Capital Inc. 9319 12-31-2023 Off Grid Labs Inc. 4483 08-31-2020 06-30-2017 01-01-2020 06-30-2020 2294724.41 1147395.00 769907.73 376643.00 1524816.68 770752.00 1464382.02 740536.00 UW CREFC 416274.00 1.84 1.8515 1.76 1.7789 C F false false 19000000.00 68241.67 0.0431 0.0004588 68241.67 0.00 0.00 19000000.00 19000000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 09-12-2020 10-13-2020 Ladder Capital Finance LLC 08-30-2017 18000000.00 120 09-06-2027 360 0.0445 0.0445 3 1 36 10-06-2017 true 1 PP 5 68975.00 18000000.00 1 1 1 0 true true false false false 06-05-2027 MACEDONIA COMMONS 8210 MACEDONIA COMMONS BOULEVARD Macedonia OH 44056 Summit RT 312216 312216 1994 48500000.00 MAI 07-16-2017 0.97 1 6 12-06-2019 N Kohl's Deparment Stores Inc. 80684 01-31-2029 Cinemark Theater 57658 02-28-2024 Hobby Lobby 54127 12-31-2029 06-30-2017 01-01-2020 06-30-2020 5436645.90 2593646.00 1426916.42 571229.00 4009729.48 2022417.00 3722357.76 1878732.00 UW CREFC 773632.00 1.94 2.6141 1.80 2.4284 C F false false 18000000.00 90669.38 0.0445 0.0001588 66750.00 23919.38 0.00 17976080.62 17976080.62 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 08-25-2017 16975000.00 120 09-06-2027 360 0.0441 0.0441 3 1 60 10-06-2017 true 1 WL 5 64462.56 16975000.00 1 1 1 0 true true false false false 07-05-2027 NORTHWOODS CENTER 1005, 1009, 1201-3321, 1249-1259 BRUCE B DOWNS BOULEVARD Wesley Chapel FL 33544 Pasco RT 95994 95994 2003 24750000.00 MAI 07-13-2017 1 0.98 6 12-06-2019 N Marshalls 30000 07-31-2023 Petco 15257 11-30-2027 Kirkland's 8385 01-31-2022 06-30-2017 01-01-2020 06-30-2020 2280083.51 1103341.00 561456.47 336377.00 1718627.03 766964.00 1629298.52 722300.00 UW CREFC 380537.00 1.68 2.0154 1.60 1.8981 C F false false 16975000.00 62383.12 0.0441 0.0001588 62383.12 0.00 0.00 16975000.00 16975000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 07-12-2017 16000000.00 120 08-06-2027 0.0497 0.0497 3 1 120 09-06-2017 true 1 WL 3 68475.56 16000000.00 1 1 1 0 true true false false false 05-05-2027 100-102 FORSYTH STREET 100 & 102 FORSYTH STREET New York NY 10002 New York MU 18555 18555 1900 2016 24000000.00 MAI 06-30-2017 0.98 0.94 6 12-06-2019 N 100 Forsyth Restaurant LLC 4200 06-30-2027 George Su 781 07-31-2020 Brianna J. Belicic 423 10-31-2020 08-31-2017 01-01-2020 06-30-2020 1426665.00 779963.00 340426.00 240236.00 1086239.00 539727.00 1076549.00 534882.00 UW CREFC 402018.00 1.35 1.3425 1.34 1.3304 C F false false 16000000.00 66266.67 0.0497 0.0001588 66266.67 0.00 0.00 16000000.00 16000000.00 08-06-2020 1 false 134606.67 0 0 1 0 Wells Fargo Bank, NA false Prospectus Loan ID 20 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 10-24-2017 15600000.00 60 11-11-2022 300 0.0524 0.0524 3 1 12-11-2017 true 1 WL 2 93390.63 15600000.00 1 1 1 0 false true false false false 08-10-2022 HILTON HOUSTON GALLERIA TX 6780 SOUTHWEST FREEWAY Houston TX 77074 Harris LO 292 292 1978 2016 25400000.00 MAI 07-20-2018 18800000.00 08-26-2020 MAI 0.72 0.58 6 12-11-2019 N 09-30-2017 04-01-2019 03-31-2020 9739607.00 7450500.00 7105206.00 7107165.00 2634402.00 343335.00 2244818.00 45315.00 UW CREFC 1120688.00 2.35 0.3063 2.00 0.0404 C F false false 14711147.66 93390.63 0.0524 0.0001588 64238.68 29151.95 0.00 14848667.88 14681995.71 04-11-2020 1 false 559968.13 0 9890.69 3 0 Wells Fargo Bank, NA 07-17-2020 false 0.00 13 0 Prospectus Loan ID 21 09-12-2020 10-13-2020 Barclays Bank PLC 05-12-2017 12273667.00 120 06-01-2027 0.036575 0.036575 3 1 120 07-01-2017 true 1 A1 3 47242.71 12273667.00 1 1 1 0 true true false false false 11-30-2026 DEL AMO FASHION CENTER 3525 WEST CARSON STREET Torrance CA 90503 Los Angeles RT 1769525 1769525 1961 2017 1155000000.00 MAI 04-23-2017 0.85 0.85 6 12-01-2019 N J C Penney 163346 12-31-2023 Nordstrom 139499 02-28-2031 Dick's Sporting Goods 88061 01-31-2028 03-31-2017 01-01-2020 06-30-2020 81259520.17 39922122.00 21915628.00 12090693.00 59343892.17 27831429.00 56965433.59 26642199.00 UW CREFC 6758788.00 3.48 4.1178 3.34 3.9418 C F false false 12273666.67 37409.11 0.036575 0.0001314 37409.11 0.00 0.00 12273666.67 12273666.67 10-01-2020 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 21A 09-12-2020 10-13-2020 Barclays Bank PLC 05-12-2017 2726333.00 120 06-01-2027 0.036575 0.036575 3 1 120 07-01-2017 1 A1 3 2726333.00 1 0 true true false false false Del Amo Fashion Center CA RT N C false false 2726333.33 8309.64 0.036575 0.0001314 8309.64 0.00 0.00 2726333.33 2726333.33 10-01-2020 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 22 09-12-2020 10-13-2020 Ladder Capital Finance LLC 09-29-2017 13540000.00 120 10-06-2027 360 0.04586 0.04586 3 1 36 11-06-2017 true 1 WL 5 53470.21 13540000.00 1 1 1 0 true true false false false 08-05-2027 HALLANDALE SELF STORAGE 450 ANSIN BOULEVARD Hallandale Beach FL 33009 Broward SS 100489 100489 884 884 1979 2008 18100000.00 MAI 11-03-2017 0.86 0.81 6 12-06-2019 N 08-31-2017 01-01-2020 06-30-2020 1859828.53 847521.00 596215.07 355466.00 1263613.46 492055.00 1248540.11 484519.00 UW CREFC 315647.00 1.52 1.5588 1.50 1.535 C F false false 13540000.00 51745.37 0.04586 0.0001588 51745.37 0.00 0.00 13540000.00 13540000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 23 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 10-25-2017 13500000.00 120 11-06-2027 0.0482 0.0482 3 1 120 12-06-2017 true 1 WL 3 54225.00 13500000.00 1 1 1 0 true true false false false 08-05-2027 SPRINGVILLE HEIGHTS CONDOMINIUM 80 RICHMOND HILL ROAD Staten Island NY 10314 Richmond MF 109 109 1988 2017 22100000.00 MAI 08-21-2017 0.87 0.98 6 12-06-2019 N 10-31-2017 01-01-2020 06-30-2020 1798254.81 883420.00 732661.20 285862.00 1065593.61 597558.00 1038343.61 583933.00 UW CREFC 330772.00 1.62 1.8065 1.57 1.7653 C F false false 13500000.00 54225.00 0.0482 0.0001588 54225.00 0.00 0.00 13500000.00 13500000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 10-16-2017 13100000.00 120 11-11-2027 360 0.0499 0.0499 3 1 12 12-11-2017 true 1 WL 5 54474.17 13100000.00 1 1 1 5 true true true false false 12-10-2019 08-10-2027 HGI PLYMOUTH 14600 SHELDON ROAD Plymouth MI 48170 Wayne LO 157 157 1999 2016 20200000.00 MAI 09-05-2017 0.74 0.61 6 X 09-30-2017 07-01-2019 06-30-2020 6210767.00 4255977.00 4455872.00 3543521.00 1754895.00 712456.00 1506465.00 462400.00 UW CREFC 842923.00 2.08 0.8452 1.79 0.5485 C F false false 12756065.52 70243.59 0.0499 0.0005338 53043.97 17199.62 0.00 12769531.08 12738865.90 08-11-2020 1 false 69776.20 0 0 1 0 Wells Fargo Bank, NA false Prospectus Loan ID 25 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 10-11-2017 13000000.00 120 11-06-2027 360 0.0512 0.0512 3 1 24 12-06-2017 true 1 WL 5 55466.67 13000000.00 1 1 1 0 true true false false false 08-05-2027 1030-1040 BROAD STREET 1030-1040 BROAD STREET Shrewsbury NJ 07702 Monmouth OF 108513 108513 1984 2012 19000000.00 MAI 07-07-2017 1 0.98 6 12-06-2019 N Morgan Stanley and Company 25813 12-31-2024 Moser Cunningham 13633 07-31-2027 Int'l Planning Alliance LLC 8921 04-30-2027 06-30-2017 01-01-2020 06-30-2020 2492696.00 1361327.00 1160745.00 506186.00 1331951.00 855141.00 1199042.00 788687.00 UW CREFC 424460.00 1.57 2.0146 1.41 1.858 C F false false 12853597.26 70743.32 0.0512 0.0001588 54842.01 15901.31 0.00 12837695.95 12837695.95 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 05-10-2017 12700000.00 120 06-06-2027 0.04802 0.04802 3 1 120 07-06-2017 true 1 PP 3 52515.21 12700000.00 1 1 1 0 true true false false false 04-05-2027 COLUMBIA PARK SHOPPING CENTER 3129-3131 JOHN F. KENNEDY BOULEVARD North Bergen NJ 07047 Hudson RT 345703 345703 1999 103900000.00 MAI 04-03-2017 0.95 0.92 6 12-06-2019 N EMPIRE 12 CINAPLEX 70000 04-30-2029 Shop Rite 66000 09-30-2024 Big Lots 32569 01-31-2025 03-31-2017 12-31-2018 12-31-2019 8241386.15 8268634.00 2949849.43 3168842.00 5291536.72 5099792.00 4963118.87 4771373.00 UW CREFC 3052672.00 1.73 1.6705 1.63 1.563 C F false false 12700000.00 50821.17 0.04802 0.0001439 50821.17 0.00 0.00 12700000.00 12700000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 10-06-2017 12500000.00 120 10-11-2027 360 0.0441 0.0441 3 1 11-11-2017 true 1 WL 2 62668.97 12484799.78 1 1 1 0 false true false false true 07-10-2027 DUBLIN CORNERS 4540-4590 DUBLIN BOULEVARD Dublin CA 94568 Alameda RT 32155 32155 2005 21050000.00 MAI 08-09-2017 1 1 6 12-11-2019 N New India Bazar 3611 12-31-2025 Berevino 2721 06-15-2025 Cafe Tazza 2119 05-31-2027 09-30-2017 01-01-2020 06-30-2020 1824782.00 846615.00 562559.00 330104.00 1262222.00 516511.00 1226705.00 498753.00 UW CREFC 376014.00 1.68 1.3736 1.63 1.3264 C F false true 11901641.35 62668.97 0.0441 0.0001588 43738.53 18930.44 0.00 11897775.45 11882710.91 10-11-2020 1 false 15013.15 0 0 0 0 Wells Fargo Bank, NA false 06-11-2020 98 10-11-2027 Prospectus Loan ID 28 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 10-31-2017 12000000.00 120 11-06-2027 360 0.0499 0.0499 3 1 12-06-2017 true 1 WL 2 64345.28 12000000.00 1 1 1 0 false true false false false 09-05-2027 RESIDENCE INN OMAHA AKSARBEN VILLAGE 1717 S. 67TH STREET Omaha NE 68106 Douglas LO 118 118 2014 17700000.00 MAI 09-25-2017 0.73 0.65 6 12-06-2019 N 08-31-2017 07-01-2019 06-30-2020 3925657.00 3253407.00 2317109.39 2258550.00 1608547.61 994857.00 1451521.33 864721.00 UW CREFC 772143.00 2.08 1.2884 1.88 1.1198 C F false false 11499560.20 64345.28 0.0499 0.0001588 47819.00 16526.28 0.00 11483033.92 11483033.92 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 29 09-12-2020 10-13-2020 Barclays Bank PLC 09-21-2017 11550000.00 120 10-06-2027 0.03942 0.03942 3 1 120 11-06-2017 true 1 WL 3 39206.48 11550000.00 1 1 1 0 true true false false false 07-05-2027 SIMI VALLEY INDUSTRIAL PARK 2635, 2655, 2665 AND 2685 PARK CENTER DRIVE Simi Valley CA 93065 Ventura IN 154734 154734 1986 22400000.00 MAI 08-08-2017 0.92 1 6 12-06-2019 N ALS Group Inc. 20496 03-31-2024 TRI-Counties Bank 19139 02-22-2021 InterMetro Communications Inc 18674 09-30-2021 07-31-2017 01-01-2020 06-30-2020 1911120.17 1122407.00 568692.81 380137.00 1342427.36 742270.00 1212450.57 677281.00 UW CREFC 231445.00 2.91 3.2071 2.63 2.9263 C F false false 11550000.00 37941.75 0.03942 0.0004338 37941.75 0.00 0.00 11550000.00 11550000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 30 09-12-2020 10-13-2020 Barclays Bank PLC 09-05-2017 11100000.00 120 09-06-2027 300 0.0383 0.0383 3 1 10-06-2017 true 1 WL 2 57553.01 11056856.93 1 1 1 0 false true false false false 06-05-2027 PLAZA DE HACIENDA 42065-42305 WASHINGTON STREET Palm Desert CA 92211 Riverside RT 138547 138547 1993 2013 21400000.00 MAI 07-19-2017 0.97 0.91 6 12-06-2019 N Albertsons 51331 06-30-2021 CVS 22254 06-30-2023 Dollar Tree 10860 09-30-2021 06-30-2017 01-01-2020 06-30-2020 2002650.71 924805.00 599440.85 293792.00 1403209.86 631013.00 1287474.75 573146.00 UW CREFC 345319.00 2.03 1.8273 1.86 1.6597 C F false false 10276455.56 57553.01 0.0383 0.0005588 32799.02 24753.99 0.00 10251701.57 10251701.57 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 31 09-12-2020 10-13-2020 Barclays Bank PLC 10-11-2017 11000000.00 120 11-06-2027 360 0.04487 0.04487 3 1 12-06-2017 true 1 WL 2 55650.45 11000000.00 1 1 1 0 false true false false false 07-05-2027 NORTHERN OHIO INDUSTRIAL PARK 1400 LOWELL STREET Elyria OH 44035 Lorain IN 1056528 1056528 1946 15900000.00 MAI 06-29-2017 1 1 6 12-06-2019 N The HC Companies Inc. 451020 09-30-2020 PolyOne corp 378200 12-31-2020 Central Ohio Warehouse LLc 130944 07-31-2031 08-31-2017 01-01-2020 06-30-2020 2457044.62 1417457.00 1045072.34 699226.00 1411972.28 718231.00 1209968.44 617228.00 UW CREFC 333903.00 2.11 2.151 1.81 1.8485 C F false false 10495826.85 55650.45 0.04487 0.0005588 39245.65 16404.80 0.00 10479422.05 10479422.05 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 32 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 09-18-2017 10000000.00 120 10-06-2027 0.03645 0.03645 3 1 120 11-06-2017 true 1 WL 3 31387.50 10000000.00 1 1 1 0 true true false false false 07-05-2027 CASCADE BUILDING 520 SW 6TH AVENUE Portland OR 97204 Multnomah MU 94859 94859 1926 2014 25500000.00 MAI 08-28-2017 0.79 0.73 6 12-06-2019 N Legal Aid Services of Oregon 11786 12-31-2024 Radar LLC 9858 08-31-2023 Level 3 Communications 9098 06-30-2024 07-30-2017 01-01-2020 06-30-2020 1899881.07 1076333.00 694539.04 412192.00 1205342.03 664141.00 1157643.03 640291.00 UW CREFC 185288.00 3.26 3.5843 3.13 3.4556 C F false false 10000000.00 30375.00 0.03645 0.0001588 30375.00 0.00 0.00 10000000.00 10000000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 33 09-12-2020 10-13-2020 Barclays Bank PLC 09-15-2017 9145000.00 120 10-06-2027 0.0423 0.0423 3 1 120 11-06-2017 true 1 WL 3 33310.66 9145000.00 1 1 1 0 true true false false false 07-05-2027 PASEO LINDO 3705-3991 SOUTH ARIZONA AVENUE Chandler AZ 85248 Maricopa RT 60059 60059 2013 14840000.00 MAI 07-28-2017 1 1 6 12-06-2019 N Fitness International LLC 38038 07-31-2029 Pharmhouse 14236 08-31-2026 ELEMENTS THERAPEUTIC MASSAGE 2392 10-31-2021 01-01-2020 03-31-2020 1210173.46 261695.12 240626.20 66406.00 969547.26 195289.12 909594.53 180302.12 UW CREFC 97783.00 2.47 1.9971 2.32 1.8439 C F false false 9145000.00 32236.12 0.0423 0.0006588 32236.12 0.00 0.00 9145000.00 9145000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 34 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 09-19-2017 9000000.00 120 10-06-2027 360 0.04683 0.04683 3 1 11-06-2017 true 1 WL 2 46585.49 8989707.76 1 1 1 0 false true false false false 07-05-2027 MARENGO PLAZA 1902 EAST MARENGO STREET Los Angeles CA 90033 Los Angeles MU 22356 22356 2015 16700000.00 MAI 07-10-2017 0.95 1 6 12-06-2019 N Mission Rd Pharmacy 6069 04-30-2021 Exodus Recovery Inc. 5140 12-05-2021 State of California 3745 09-30-2024 06-30-2017 01-01-2020 06-30-2020 1164014.00 782414.00 215021.00 146984.00 948993.00 635430.00 916478.00 619173.00 UW CREFC 279512.00 1.70 2.2733 1.64 2.2151 C F false false 8590478.26 46585.49 0.04683 0.0001588 33524.34 13061.15 0.00 8577417.11 8577417.11 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 35 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 10-04-2017 8650000.00 120 10-11-2027 0.0459 0.0459 3 1 120 11-11-2017 false 1 WL 3 34189.13 8650000.00 1 1 1 0 true true false false false 07-10-2027 444-446 86TH STREET 444-446 86TH STREET Brooklyn NY 11209 Kings RT 11000 11000 1923 13700000.00 MAI 08-03-2017 11000000.00 09-01-2020 MAI 1 1 6 12-11-2019 N Century 21 7000 09-24-2032 Bath & Body Works 4000 01-31-2027 07-31-2017 12-31-2018 12-31-2019 892400.00 934775.00 188702.00 132724.00 703698.00 802051.00 679254.00 777608.00 UW CREFC 402549.00 1.75 1.9924 1.69 1.9317 C F false false 8650000.00 33086.25 0.0459 0.0001588 33086.25 0.00 0.00 8650000.00 8650000.00 04-11-2020 1 false 193068.33 0 542.76 3 0 Wells Fargo Bank, NA 07-20-2020 false 0.00 13 0 Prospectus Loan ID 36 09-12-2020 10-13-2020 Barclays Bank PLC 09-21-2017 8500000.00 120 10-06-2027 0.03942 0.03942 3 1 120 11-06-2017 true 1 WL 3 28853.25 8500000.00 1 1 1 0 true true false false false 07-05-2027 ALTON BUSINESS PARK 6 MORGAN & 30 HUGHES Irvine CA 92618 Orange IN 78844 78844 1988 17000000.00 MAI 08-02-2017 1 0.96 6 12-06-2019 N BIO NUTRITIONAL RESEARCH GROU 12774 05-31-2025 Nanovea Inc. 8243 09-30-2023 Min (Frank) Zeng 7773 02-28-2023 07-31-2017 01-01-2020 06-30-2020 1281151.35 735790.00 259599.35 239869.00 1021552.00 495921.00 940944.54 455616.00 UW CREFC 170327.00 3.01 2.9115 2.77 2.6749 C F false false 8500000.00 27922.50 0.03942 0.0004338 27922.50 0.00 0.00 8500000.00 8500000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 37 09-12-2020 10-13-2020 Barclays Bank PLC 09-21-2017 8450000.00 120 10-06-2027 0.03942 0.03942 3 1 120 11-06-2017 true 1 WL 3 28683.53 8450000.00 1 1 1 0 true true false false false 07-05-2027 WILLOWICK BUSINESS PARK 2190 MERIDIAN PARK BOULEVARD Concord CA 94520 Contra Costa IN 107650 107650 1979 18900000.00 MAI 07-28-2017 0.94 0.94 6 12-06-2019 N High definition solar Inc dba High Definition Con 5224 02-28-2021 Kenny Dick Jutamas Newcomb dba Concord Uniforms 4614 06-30-2021 Elite Business 4424 01-31-2023 07-31-2017 01-01-2020 06-30-2020 1670086.11 882942.00 572726.44 338156.00 1097359.67 544786.00 959370.94 475791.00 UW CREFC 169325.00 3.25 3.2173 2.84 2.8099 C F false false 8450000.00 27758.25 0.03942 0.0004338 27758.25 0.00 0.00 8450000.00 8450000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 09-01-2017 8000000.00 120 09-11-2027 360 0.0457 0.0457 3 1 10-11-2017 true 1 WL 2 40868.24 7980171.48 1 2 2 0 false true false false false 06-10-2027 Omega Self Storage – Amityville Portfolio NY SS 57453 590 590 13550000.00 MAI 06-30-2017 0.99 0.78 12-11-2019 N 09-30-2017 12-31-2018 12-31-2019 1218618.00 948293.00 343801.00 373651.00 874817.00 574642.00 866199.00 566024.00 UW 490419.00 1.78 1.1717 1.77 1.1541 C F false false 7616313.99 40868.24 0.0457 0.0001588 29005.46 11862.78 0.00 7604451.21 7604451.21 10-11-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38-001 09-12-2020 10-13-2020 185-OMEGA SELF STORAGE 185 SUNRISE HIGHWAY Amityville NY 11701 Suffolk SS 45693 45693 468 468 1990 10650000.00 MAI 06-30-2017 1 0.78 6 09-30-2017 12-31-2018 12-31-2019 971298.00 948293.00 284865.00 386651.00 686433.00 561642.00 679579.00 553024.00 UW CREFC 490419.00 1.1452 1.1276 F false Prospectus Loan ID 38-002 09-12-2020 10-13-2020 491-OMEGA STORAGE INC. 491 BROADWAY Amityville NY 11701 Suffolk SS 11760 11760 122 122 2000 2900000.00 MAI 06-30-2017 0.97 0.77 6 09-30-2017 12-31-2018 12-31-2019 247320.00 0.00 58936.00 0.00 188384.00 0.00 186620.00 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 39 09-12-2020 10-13-2020 Barclays Bank PLC 10-27-2017 7800000.00 120 11-06-2027 0.04543 0.04543 3 1 120 12-06-2017 true 1 WL 3 29529.50 7800000.00 1 1 1 0 true true false false false 08-05-2027 WALNUT GROVE MEDICAL CENTER 947 SOUTH ANAHEIM BOULEVARD Anaheim CA 92805 Orange OF 40597 40597 2002 13000000.00 MAI 09-07-2017 0.94 0.96 6 12-06-2019 N Radnet Management Inc 5358 06-30-2024 St Jude Medical 4741 12-31-2023 Apex Health Care Medical 4215 01-31-2023 05-31-2017 01-01-2020 06-30-2020 1258130.04 590651.00 418396.88 263514.00 839733.16 327137.00 748796.45 281668.00 UW CREFC 180130.00 2.34 1.8161 2.08 1.5636 C F false false 7800000.00 29529.50 0.04543 0.0006338 29529.50 0.00 0.00 7800000.00 7800000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 40 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 10-17-2017 7500000.00 120 11-11-2027 0.0451 0.0451 3 1 120 12-11-2017 true 1 WL 3 28187.50 7500000.00 1 1 1 0 true true false false false 08-10-2027 TUSTIN MAYFAIR PLAZA 720-784 NORTH TUSTIN STREET Orange CA 92867 Orange RT 41340 41340 1960 2017 15050000.00 MAI 02-01-2018 1 1 6 12-11-2019 N Planet Fitness 15080 02-28-2046 Dollar Tree 10080 01-31-2024 EL MOLINO DE ORO 4200 12-31-2027 08-31-2017 01-01-2020 06-30-2020 1087761.00 452397.00 281020.00 151167.00 806741.00 301230.00 777803.00 286761.00 UW CREFC 171944.00 2.35 1.7519 2.27 1.6677 C F false false 7500000.00 28187.50 0.0451 0.0001588 28187.50 0.00 0.00 7500000.00 7500000.00 10-11-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 41 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 09-28-2017 7125000.00 120 10-11-2027 360 0.0466 0.0466 3 1 12 11-11-2017 true 1 WL 5 28591.04 7125000.00 1 1 1 0 true true false false false 07-10-2027 WATER TOWER SELF STORAGE 6350 & 6366 SASHABAW ROAD Clarkston MI 48346 Oakland SS 122657 122657 716 716 2007 10400000.00 MAI 08-28-2017 0.98 0.82 6 12-11-2019 N 07-31-2017 01-01-2020 06-30-2020 961899.00 493571.00 291091.00 226437.00 670808.00 267134.00 656528.00 259994.00 UW CREFC 220691.00 1.52 1.2104 1.49 1.178 C F false false 6916589.56 36781.84 0.0466 0.0001588 26859.42 9922.42 0.00 6906667.14 6906667.14 10-11-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 42 09-12-2020 10-13-2020 Barclays Bank PLC 09-21-2017 6890000.00 120 10-06-2027 0.03942 0.03942 3 1 120 11-06-2017 true 1 WL 3 23388.11 6890000.00 1 1 1 0 true true false false false 07-05-2027 RSM BUSINESS PARK 30151, 30161, AND 30191 AVENIDA DE LAS BANDERAS Rancho Santa Margarita CA 92688 Orange IN 74159 74159 1990 13600000.00 MAI 08-02-2017 0.95 1 6 12-06-2019 N Stonecreek Christian Chruch 12359 04-30-2022 Newmark 11704 06-30-2022 Allstar Microelectronics Inc. 9000 06-30-2021 07-31-2017 01-01-2020 06-30-2020 1052673.68 604505.00 251219.95 161859.00 801453.74 442646.00 738310.62 411074.00 UW CREFC 138065.00 2.91 3.206 2.68 2.9773 C F false false 6890000.00 22633.65 0.03942 0.0004338 22633.65 0.00 0.00 6890000.00 6890000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 43 09-12-2020 10-13-2020 Barclays Bank PLC 09-21-2017 6845000.00 120 10-06-2027 0.03942 0.03942 3 1 120 11-06-2017 true 1 WL 3 23235.35 6845000.00 1 1 1 0 true true false false false 07-05-2027 AVENUE HALL EXECUTIVE CENTER 26074 AVENUE HALL Santa Clarita CA 91355 Los Angeles IN 87322 87322 1989 12700000.00 MAI 08-08-2017 0.97 0.98 6 12-06-2019 N Hi5 Studios Inc 18978 07-31-2022 Taft Electric Compan 10971 06-30-2022 Advance Cable Solutions 7444 01-31-2023 07-31-2017 01-01-2020 06-30-2020 1115649.11 665831.00 304869.96 195374.00 810779.14 470457.00 728756.04 429445.00 UW CREFC 137164.00 2.96 3.4298 2.66 3.1308 C F false false 6845000.00 22485.82 0.03942 0.0004338 22485.82 0.00 0.00 6845000.00 6845000.00 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 44 09-12-2020 10-13-2020 Argentic Real Estate Finance LLC 07-21-2017 6000000.00 120 08-06-2027 300 0.0495 0.0495 3 1 09-06-2017 true 1 WL 2 34900.84 5971075.83 1 1 1 0 false true false false false 06-05-2027 COMFORT SUITES HILTON HEAD BLUFFTON 23 TOWNE DRIVE Bluffton SC 29910 Beaufort LO 78 78 2004 2015 9300000.00 MAI 05-24-2017 0.79 0.63 6 12-06-2019 N 05-31-2017 07-01-2019 06-30-2020 2371745.71 1807608.00 1409086.72 1134166.00 962659.00 673442.00 867789.17 601138.00 UW CREFC 418810.00 2.30 1.6079 2.07 1.4353 C F false false 5609714.92 34900.84 0.0495 0.0001588 23140.07 11760.77 0.00 5597954.15 5597954.15 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 45 09-12-2020 10-13-2020 Ladder Capital Finance LLC 08-04-2017 5500000.00 120 08-06-2027 360 0.04612 0.04612 3 1 24 09-06-2017 true 1 WL 5 21842.94 5500000.00 1 1 1 0 true true false false false 04-05-2027 HARBOR COURT PLAZA 13552 HARBOR BOULEVARD Garden Grove CA 92843 Orange RT 30046 30046 1987 8000000.00 MAI 07-11-2017 0.89 0.95 6 12-06-2019 N Diamond Billiard Club 4260 10-31-2024 Ann vo & thu ngo 4020 12-31-2029 SC Laundries LLC 2700 03-31-2030 05-30-2017 01-01-2020 06-30-2020 840732.35 371718.00 294883.46 133827.00 545848.89 237891.00 509793.69 219864.00 UW CREFC 169409.00 1.61 1.4042 1.50 1.2978 C F false false 5410590.00 28234.90 0.04612 0.0001588 20794.70 7440.20 0.00 5403149.80 5403149.80 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 46 09-12-2020 10-13-2020 Barclays Bank PLC 09-11-2017 4960000.00 120 09-06-2027 360 0.04692 0.04692 3 1 10-06-2017 true 1 WL 2 25700.59 4948006.99 1 1 1 0 false true false false false 06-05-2027 BOULEVARD SQUARE II 3140 BLUESTEM DRIVE West Fargo ND 58078 Cass MU 52730 52730 2014 6860000.00 MAI 05-22-2017 0.98 0.10 6 12-06-2019 N B AND L ENTERTAINMENT 4382 11-30-2019 FLATLAND BREWERY 2686 02-28-2021 INSPIRE HEALTH AND WELLNESS SPA 2470 08-31-2022 07-31-2017 01-01-2020 06-30-2020 661419.00 337587.00 236876.00 151239.00 424542.00 186348.00 401025.00 174589.00 UW CREFC 154203.00 1.38 1.2084 1.30 1.1322 C F false false 4727443.56 25700.59 0.04692 0.0004338 18484.30 7216.29 0.00 4725913.29 4720227.27 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 47 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 10-02-2017 4850000.00 120 10-11-2027 360 0.0454 0.0454 3 1 24 11-11-2017 true 1 WL 5 18960.81 4850000.00 1 1 1 0 true true false false false 07-10-2027 SHAW BLACKSTONE CENTER-CA 54, 84, 88 EAST SHAW AVENUE Fresno CA 93710 Fresno RT 34231 34231 1976 6900000.00 MAI 08-10-2017 1 1 6 12-11-2019 N Lamps Plus 12895 01-31-2023 Sketchers 10512 05-31-2027 T & C INC 4421 08-31-2024 08-31-2017 01-01-2020 06-30-2020 699532.00 280081.00 198322.00 93338.00 501210.00 186743.00 468690.00 170483.00 UW CREFC 148140.00 1.69 1.2605 1.58 1.1508 C F false false 4782630.77 24689.64 0.0454 0.0001588 18094.29 6595.35 0.00 4776035.42 4776035.42 10-11-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 48 09-12-2020 10-13-2020 Barclays Bank PLC 09-18-2017 4410000.00 120 10-06-2027 300 0.046 0.046 3 1 11-06-2017 true 1 WL 2 24763.20 4402705.30 1 1 1 0 false true false false false 07-05-2027 HAMPTON INN - MARSHALL 325 SAM HILL DRIVE Marshall MI 49068 Calhoun LO 73 73 2004 2015 6600000.00 MAI 08-14-2017 0.74 0.55 6 12-06-2019 N 07-31-2017 07-01-2019 06-30-2020 2172363.00 1430878.00 1430930.21 930485.00 741432.79 500393.00 654538.27 443158.00 UW CREFC 297158.00 2.50 1.6839 2.20 1.4913 C F false false 4125534.43 24763.20 0.046 0.0001588 15814.55 8948.65 0.00 4116585.78 4116585.78 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 49 09-12-2020 10-13-2020 Ladder Capital Finance LLC 10-17-2017 3800000.00 120 11-06-2027 300 0.0525 0.0525 3 1 12-06-2017 true 1 WL 2 22771.41 3800000.00 1 1 1 0 false true false false false 08-05-2027 RITE AID DUNMORE 217 SOUTH BLAKELY STREET Dunmore PA 18512 Lackawanna RT 11180 11180 2007 5900000.00 MAI 05-20-2017 1 1 6 12-06-2019 N Rite Aid 11180 01-01-2026 12-31-2018 12-31-2019 392369.95 400341.00 7847.40 8006.00 384522.55 392335.00 354895.55 362708.00 UW CREFC 273257.00 1.41 1.4357 1.30 1.3273 C F false false 3583809.49 22771.41 0.0525 0.0001588 15679.17 7092.24 0.00 3576717.25 3576717.25 10-06-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 50 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 09-22-2017 1800000.00 120 10-11-2027 240 0.047 0.047 3 1 11-11-2017 true 1 WL 2 11582.93 1795702.07 1 1 1 0 false true false false false 07-10-2027 KIRKWOOD CENTER 1050 SOUTH KIRKWOOD ROAD Kirkwood MO 63122 St. Louis RT 7025 7025 2000 3420000.00 MAI 12-29-2017 1 1 6 12-11-2019 N Blaze Pizza 2598 01-31-2029 Verizon 2226 02-28-2026 Scrubs & Beyond 2222 01-31-2024 06-30-2017 01-01-2020 06-30-2020 293816.00 153150.00 67630.00 48002.00 226186.00 105148.00 219512.00 101812.00 UW CREFC 69497.00 1.63 1.5129 1.58 1.4649 C F false false 1634132.01 11582.93 0.047 0.0001588 6400.35 5182.58 0.00 1628949.43 1628949.43 10-11-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 51 09-12-2020 10-13-2020 Wells Fargo Bank, National Association 09-12-2017 1200000.00 120 10-11-2027 360 0.0463 0.0463 3 1 11-11-2017 true 1 WL 2 6173.27 1198611.06 1 1 1 0 false true true false false 12-10-2019 07-10-2027 PREFERRED SELF STORAGE 2250 NORTH DOUGLAS BOULEVARD Midwest City OK 73141 Oklahoma SS 35350 35350 272 272 2002 2008 2050000.00 MAI 08-03-2017 0.99 0.87 6 X 03-31-2017 01-01-2020 06-30-2020 275172.00 127750.00 123995.00 54954.00 151177.00 72796.00 145874.00 70145.00 UW CREFC 37039.00 2.04 1.9653 1.97 1.8938 C F false false 1144852.88 6173.27 0.0463 0.0001588 4417.22 1756.05 0.00 1143096.82 1143096.83 10-11-2020 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 52 09-12-2020 10-13-2020 Ladder Capital Finance LLC 10-23-2017 1015000.00 120 11-06-2032 0.0491 0.0491 3 1 120 12-06-2017 true 1 WL 3 4153.04 1015000.00 1 1 1 0 true true true false false 05-05-2027 DOLLAR GENERAL E. PEORIA 1514 EAST MEADOW AVENUE East Peoria IL 61611 Tazewell RT 9100 9100 2017 1450000.00 MAI 08-13-2017 1 1 6 N Dollar General 9100 06-30-2032 01-01-2020 06-30-2020 94288.26 48943.00 2828.65 1468.00 91459.61 47475.00 90094.61 46793.00 UW CREFC 25334.00 1.81 1.8739 1.78 1.847 C F false false 1015000.00 4153.04 0.0491 0.0001588 4153.04 0.00 0.00 1015000.00 1015000.00 10-06-2020 11-06-2027 1 false 0 0 0 0 0 Wells Fargo Bank, NA false
Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 50000000 however this is now split into Asset Number 1 and 1A reflecting Pari Passu Notes with Original Loan Amounts of 35000000 and 15000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 1. Similar splits are reported for assets 21 (adding loan 21A) each a pari passu loan structure. Item 2(c)(16) Payment Type For asset number 52, the mortgage loan is interest-only until the anticipated repayment date at which point it then commences hyperamortization. Item 2(c)(17) Periodic Principal and Interest Payment at Securitization With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in December 2017, the periodic principal and interest payment due in December). Item 2(c)(18) Scheduled Principal Balance at Securitization With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(29)(i) Prepayment Lock-Out End Date With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. Item 2(d)(20) Physical Occupancy at Securitization With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. Item 2(d)(28)(i) Date of Financials as of Securitization For Asset Numbers 12, 33, 49 and 52 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer and Trustee Fee Rate With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (C) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(e)(12) Reporting Period Ending Actual Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Reporting Period Ending Scheduled Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name The primary servicer names have been truncated due to EDGAR constraints. The full name for Midland Loan Services is Midland Loan Services, a Division of PNC Bank, National Association and the full name for Wells Fargo Bank, NA is Wells Fargo Bank, National Association.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- ArcelorMittal Q2 2026 analyst consensus: $2.04B EBITDA expected
- First Horizon names Scott Serpico as head of product
- Wells Fargo Downgrades Rollins (ROL) to Underweight
Create E-mail Alert Related Categories
SEC FilingsRelated Entities
Wells FargoSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!



Tweet
Share