Form 10-D Wells Fargo Commercial For: Oct 19

November 2, 2020 3:00 PM EST

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:

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2017-C41, relating to the October 19, 2020 distribution.

(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:

 

 

 

 

[email protected]

Contact:

Contact: Andrew Hundertmark

Contact: [email protected]

Phone Number: (212) 214-5613

[email protected]

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





Related Categories

SEC Filings

Related Entities

Wells Fargo