ccc16c28_ex991-201810.htm - Generated by SEC Publisher for SEC Filing


		For Additional Information, please contact

	COMM 2016-CCRE28 Mortgage Trust	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 2016-CCRE28	Payment Date:	10/15/18
8480 Stagecoach Circle		Record Date:	9/28/18
Frederick, MD 21701-4747		Determination Date:	10/9/18


	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 - 18
	Advance Summary		19
	Modified Loan Detail		20
	Historical Liquidated Loan Detail		21
	Historical Bond/Collateral Loss Reconciliation Detail		22
	Interest Shortfall Reconciliation Detail		23 - 24

				Operating Advisor/
Depositor	Master Servicer	Special Servicer		Asset Representations Reviewer
				Park Bridge Lender Services LLC
Deutsche Mortgage & Asset Receiving Corporation	Wells Fargo Bank, National Association	Midland Loan Services		600 Third Avenue
60 Wall Street	Three Wells Fargo, MAC D1050-084	10851 Mastin Street		40th Floor
New York, NY 10005	401 S. Tryon Street, 8th Floor	Building 82, Suite 300		New York, NY 10016
	Charlotte, NC 28202	Overland Park, KS 66210

	Contact:			Contact: David Rodgers
Contact: Helaine M. Kaplan	REAM_InvestorRelations@wellsfargo.com	Contact: Heather Wagner		Phone Number: (212) 230-9025
Phone Number: (212) 250-5270	Phone Number:	Phone Number: (913) 253-9570

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and special notices. In addition, certificateholders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


Copyright 2018, Wells Fargo Bank, N.A.	Page 1 of 24


				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	12593YBA0	1.770000%	21,720,000.00	13,514,964.53	384,150.12	19,934.57	0.00	0.00	404,084.69	13,130,814.41	30.30%
A-2	12593YBB8	2.886000%	82,786,000.00	82,786,000.00	0.00	199,100.33	0.00	0.00	199,100.33	82,786,000.00	30.30%
A-SB	12593YBC6	3.525000%	47,975,000.00	47,975,000.00	0.00	140,926.56	0.00	0.00	140,926.56	47,975,000.00	30.30%
A-3	12593YBD4	3.495000%	230,000,000.00	230,000,000.00	0.00	669,875.00	0.00	0.00	669,875.00	230,000,000.00	30.30%
A-4	12593YBE2	3.762000%	281,279,000.00	281,279,000.00	0.00	881,809.66	0.00	0.00	881,809.66	281,279,000.00	30.30%
A-HR	12593YBF9	3.651000%	55,000,000.00	53,418,831.43	77,825.62	162,526.79	0.00	0.00	240,352.41	53,341,005.81	30.30%
A-M	12593YBK8	4.066000%	39,789,000.00	39,789,000.00	0.00	134,818.39	0.00	0.00	134,818.39	39,789,000.00	26.39%
B	12593YBL6	4.646556%	73,160,000.00	73,160,000.00	0.00	283,285.02	0.00	0.00	283,285.02	73,160,000.00	19.19%
C	12593YBM4	4.646556%	50,056,000.00	50,056,000.00	0.00	193,823.33	0.00	0.00	193,823.33	50,056,000.00	14.27%
D	12593YBN2	3.896556%	33,371,000.00	33,371,000.00	0.00	108,359.97	0.00	0.00	108,359.97	33,371,000.00	10.98%
E	12593YAL7	4.146556%	25,670,000.00	25,670,000.00	0.00	88,701.74	0.00	0.00	88,701.74	25,670,000.00	8.46%
F	12593YAN3	3.250000%	26,954,000.00	26,954,000.00	0.00	73,000.42	0.00	0.00	73,000.42	26,954,000.00	5.81%
G	12593YAQ6	3.250000%	11,551,000.00	11,551,000.00	0.00	31,283.96	0.00	0.00	31,283.96	11,551,000.00	4.67%
H	12593YAS2	3.250000%	17,969,000.00	17,969,000.00	0.00	48,666.04	0.00	0.00	48,666.04	17,969,000.00	2.90%
J	12593YAU7	3.250000%	29,521,412.00	29,521,412.00	0.00	77,438.52	0.00	0.00	77,438.52	29,521,412.00	0.00%
V	12593YAW3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
R	12593YAY9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%

Totals			1,026,801,412.00	1,017,015,207.96	461,975.74	3,113,550.30	0.00	0.00	3,575,526.04	1,016,553,232.22


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

XP-A	12593YBG7	0.805932%	703,549,000.00	405,031,000.00	272,022.77	0.00	272,022.77	401,728,000.00
X-A	12593YBH5	0.645393%	703,549,000.00	695,343,964.53	373,974.82	0.00	373,974.82	694,959,814.41
X-HR	12593YBJ1	0.995556%	55,000,000.00	53,418,831.43	44,317.86	0.00	44,317.86	53,341,005.81
X-B	12593YAA1	0.000000%	123,216,000.00	123,216,000.00	0.00	0.00	0.00	123,216,000.00
X-C	12593YAC7	0.641304%	59,041,000.00	59,041,000.00	31,552.71	0.00	31,552.71	59,041,000.00
X-D	12593YAE3	1.396556%	26,954,000.00	26,954,000.00	31,368.97	0.00	31,368.97	26,954,000.00
X-E	12593YAG8	1.396556%	29,520,000.00	29,520,000.00	34,355.27	0.00	34,355.27	29,520,000.00
X-F	12593YAJ2	1.396556%	29,521,412.00	29,521,412.00	34,356.92	0.00	34,356.92	29,521,412.00

(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 2018, Wells Fargo Bank, N.A.											Page 2 of 24


			Certificate Factor Detail


		Beginning	Principal	Interest	Prepayment	Realized Loss /	Ending
Class	CUSIP					Additional Trust
		Balance	Distribution	Distribution	Penalties		Balance
						Fund Expenses
A-1	12593YBA0	622.23593600	17.68646961	0.91779788	0.00000000	0.00000000	604.54946639
A-2	12593YBB8	1,000.00000000	0.00000000	2.40500000	0.00000000	0.00000000	1,000.00000000
A-SB	12593YBC6	1,000.00000000	0.00000000	2.93749995	0.00000000	0.00000000	1,000.00000000
A-3	12593YBD4	1,000.00000000	0.00000000	2.91250000	0.00000000	0.00000000	1,000.00000000
A-4	12593YBE2	1,000.00000000	0.00000000	3.13499998	0.00000000	0.00000000	1,000.00000000
A-HR	12593YBF9	971.25148055	1.41501127	2.95503255	0.00000000	0.00000000	969.83646927
A-M	12593YBK8	1,000.00000000	0.00000000	3.38833321	0.00000000	0.00000000	1,000.00000000
B	12593YBL6	1,000.00000000	0.00000000	3.87212985	0.00000000	0.00000000	1,000.00000000
C	12593YBM4	1,000.00000000	0.00000000	3.87212981	0.00000000	0.00000000	1,000.00000000
D	12593YBN2	1,000.00000000	0.00000000	3.24712984	0.00000000	0.00000000	1,000.00000000
E	12593YAL7	1,000.00000000	0.00000000	3.45546319	0.00000000	0.00000000	1,000.00000000
F	12593YAN3	1,000.00000000	0.00000000	2.70833346	0.00000000	0.00000000	1,000.00000000
G	12593YAQ6	1,000.00000000	0.00000000	2.70833348	0.00000000	0.00000000	1,000.00000000
H	12593YAS2	1,000.00000000	0.00000000	2.70833324	0.00000000	0.00000000	1,000.00000000
J	12593YAU7	1,000.00000000	0.00000000	2.62313063	0.00000000	0.00000000	1,000.00000000
V	12593YAW3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	12593YAY9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

		Beginning			Ending
Class	CUSIP	Notional	Interest	Prepayment	Notional
		Amount	Distribution	Penalties	Amount
XP-A	12593YBG7	575.69693085	0.38664367	0.00000000	571.00216190
X-A	12593YBH5	988.33764888	0.53155476	0.00000000	987.79163130
X-HR	12593YBJ1	971.25148055	0.80577927	0.00000000	969.83646927
X-B	12593YAA1	1,000.00000000	0.00000000	0.00000000	1,000.00000000
X-C	12593YAC7	1,000.00000000	0.53442032	0.00000000	1,000.00000000
X-D	12593YAE3	1,000.00000000	1.16379647	0.00000000	1,000.00000000
X-E	12593YAG8	1,000.00000000	1.16379641	0.00000000	1,000.00000000
X-F	12593YAJ2	1,000.00000000	1.16379664	0.00000000	1,000.00000000




Copyright 2018, Wells Fargo Bank, N.A.							Page 3 of 24


					Reconciliation Detail
Principal Reconciliation

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

Total	1,017,015,208.46		1,017,015,208.48		461,975.74	0.00	0.00	0.00	1,016,553,232.72	1,016,553,232.74	461,975.74


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	09/01/2018 - 09/30/2018	30	19,934.57		0.00	19,934.57	0.00	0.00	0.00	19,934.57	0.00
A-2	09/01/2018 - 09/30/2018	30	199,100.33		0.00	199,100.33	0.00	0.00	0.00	199,100.33	0.00
A-SB	09/01/2018 - 09/30/2018	30	140,926.56		0.00	140,926.56	0.00	0.00	0.00	140,926.56	0.00
A-3	09/01/2018 - 09/30/2018	30	669,875.00		0.00	669,875.00	0.00	0.00	0.00	669,875.00	0.00
A-4	09/01/2018 - 09/30/2018	30	881,809.67		0.00	881,809.67	0.00	0.00	0.00	881,809.66	0.00
A-HR	09/01/2018 - 09/30/2018	30	162,526.79		0.00	162,526.79	0.00	0.00	0.00	162,526.79	0.00
XP-A	09/01/2018 - 09/30/2018	30	272,022.77		0.00	272,022.77	0.00	0.00	0.00	272,022.77	0.00
X-A	09/01/2018 - 09/30/2018	30	373,974.82		0.00	373,974.82	0.00	0.00	0.00	373,974.82	0.00
X-HR	09/01/2018 - 09/30/2018	30	44,317.86		0.00	44,317.86	0.00	0.00	0.00	44,317.86	0.00
X-B	N/A	N/A	0.00		0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-C	09/01/2018 - 09/30/2018	30	31,552.71		0.00	31,552.71	0.00	0.00	0.00	31,552.71	0.00
X-D	09/01/2018 - 09/30/2018	30	31,368.97		0.00	31,368.97	0.00	0.00	0.00	31,368.97	0.00
X-E	09/01/2018 - 09/30/2018	30	34,355.27		0.00	34,355.27	0.00	0.00	0.00	34,355.27	0.00
X-F	09/01/2018 - 09/30/2018	30	34,356.92		0.00	34,356.92	0.00	0.00	0.00	34,356.92	0.00
A-M	09/01/2018 - 09/30/2018	30	134,818.39		0.00	134,818.39	0.00	0.00	0.00	134,818.39	0.00
B	09/01/2018 - 09/30/2018	30	283,285.02		0.00	283,285.02	0.00	0.00	0.00	283,285.02	0.00
C	09/01/2018 - 09/30/2018	30	193,823.33		0.00	193,823.33	0.00	0.00	0.00	193,823.33	0.00
D	09/01/2018 - 09/30/2018	30	108,359.97		0.00	108,359.97	0.00	0.00	0.00	108,359.97	0.00
E	09/01/2018 - 09/30/2018	30	88,701.74		0.00	88,701.74	0.00	0.00	0.00	88,701.74	0.00
F	09/01/2018 - 09/30/2018	30	73,000.42		0.00	73,000.42	0.00	0.00	0.00	73,000.42	0.00
G	09/01/2018 - 09/30/2018	30	31,283.96		0.00	31,283.96	0.00	0.00	0.00	31,283.96	0.00
H	09/01/2018 - 09/30/2018	30	48,666.04		0.00	48,666.04	0.00	0.00	0.00	48,666.04	0.00
J	09/01/2018 - 09/30/2018	30	79,953.82		0.00	79,953.82	0.00	0.00	2,515.31	77,438.52	18,070.73

Totals			3,938,014.93		0.00	3,938,014.93	0.00	0.00	2,515.31	3,935,499.62	18,070.73




Copyright 2018, Wells Fargo Bank, N.A.											Page 4 of 24


	Cash Reconciliation Detail


Total Funds Collected		Total Funds Distributed
Interest:		Fees:
Scheduled Interest	3,955,935.23	Master Servicing Fee - Wells Fargo Bank, N.A.	10,346.07
Interest reductions due to Nonrecoverability Determinations	0.00	Trustee Fee - Wilmington Trust, N.A.	210.00
Interest Adjustments	0.00	Certificate Administration Fee - Wells Fargo Bank, N.A.	4,790.33
Deferred Interest	0.00	CREFC Royalty License Fee	423.76
ARD Interest	0.00	Operating Advisor Fee - Park Bridge Lender Services LLC	2,150.15
Net Prepayment Interest Shortfall	0.00	Asset Representations Reviewer Fee - Park Bridge Lender	0.00
		Services LLC
Net Prepayment Interest Excess	0.00	Total Fees	17,920.29
Extension Interest	0.00
Interest Reserve Withdrawal	0.00	Additional Trust Fund Expenses:
		Reimbursement for Interest on Advances	0.00
Total Interest Collected	3,955,935.23	ASER Amount	0.00
Principal:		Special Servicing Fee	2,515.31
Scheduled Principal	461,975.74	Rating Agency Expenses	0.00
Unscheduled Principal	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	Total Additional Trust Fund Expenses	2,515.31
Principal Adjustments	0.00	Interest Reserve Deposit	0.00
Total Principal Collected	461,975.74	Payments to Certificateholders & Others:
Other:		Interest Distribution	3,935,499.62
Prepayment Penalties/Yield Maintenance	0.00	Principal Distribution	461,975.74
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	4,397,475.36
Total Funds Collected	4,417,910.97	Total Funds Distributed	4,417,910.96

Copyright 2018, Wells Fargo Bank, N.A.			Page 6 of 24


		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	34	133,823,541.36	13.16	71	4.5406	1.951167	Alabama	2	16,000,308.84	1.57	86	4.9624	2.359723
Lodging	28	165,248,019.27	16.26	62	4.8719	1.935701	Arizona	1	5,336,048.48	0.52	83	4.6500	1.217000
Mixed Use	1	60,000,000.00	5.90	86	4.5320	1.844900	California	22	399,941,380.59	39.34	85	4.5529	2.140339
Mobile Home Park	2	15,725,705.42	1.55	86	4.9344	1.691076	Colorado	1	3,180,100.72	0.31	84	4.4500	1.340900
Multi-Family	16	114,756,459.42	11.29	86	4.7685	1.575418	Connecticut	9	7,988,737.30	0.79	24	4.8861	2.232945
Office	11	293,798,658.55	28.90	84	4.5461	2.383838	Florida	7	31,006,162.31	3.05	73	4.8087	1.963792
Retail	27	233,200,848.50	22.94	86	4.7162	1.830020	Georgia	7	47,454,173.92	4.67	67	4.6520	1.785479
							Illinois	4	13,759,841.51	1.35	70	4.8195	2.058098
Totals	119	1,016,553,232.72	100.00	80	4.6676	1.993675	Indiana	3	18,246,050.25	1.79	80	4.9200	1.624691
							Kentucky	1	1,974,137.93	0.19	24	4.9600	2.125500
							Maine	1	637,787.84	0.06	24	4.8500	2.285400
							Massachusetts	13	28,900,254.83	2.84	57	4.8791	2.182131
							Michigan	3	8,309,654.82	0.82	75	4.6318	1.571916
							Minnesota	2	6,640,281.93	0.65	86	4.9324	2.151484
							Missouri	4	99,073,671.03	9.75	79	4.6041	1.928924
							New Hampshire	5	10,679,301.82	1.05	24	4.8500	2.285400
		Seasoning					New Jersey	1	8,890,378.81	0.87	86	4.9040	2.174100
							New Mexico	2	6,911,550.23	0.68	73	4.7799	1.288373
							New York	3	109,500,000.00	10.77	85	4.5978	1.854149
	# of	Scheduled	% of	WAM		Weighted	North Carolina	1	1,982,758.62	0.20	24	4.9600	2.125500
Seasoning		Balance	Agg.	(2)	WAC	Avg DSCR (3)	Ohio	2	9,534,026.15	0.94	86	4.9040	2.174100
	Loans		Bal.				Oklahoma	1	4,100,000.00	0.40	85	4.7300	1.504500
							Pennsylvania	4	6,010,097.50	0.59	67	4.8286	1.753178
12 months or less	0	0.00	0.00	0	0.0000	0.000000	Rhode Island	2	1,537,676.11	0.15	24	4.8500	2.285400
13 months to 24 months	0	0.00	0.00	0	0.0000	0.000000	South Carolina	1	9,737,956.30	0.96	83	4.8500	2.197000
25 months to 36 months	46	934,338,072.99	91.91	80	4.6706	2.006461	Tennessee	1	853,448.28	0.08	24	4.9600	2.125500
37 months to 48 months	5	82,215,159.73	8.09	77	4.6346	1.848357	Texas	10	111,795,392.37	11.00	82	4.7906	1.788811
49 months or greater	0	0.00	0.00	0	0.0000	0.000000	Vermont	1	258,152.23	0.03	24	4.8500	2.285400
							Virgin Islands	1	14,302,913.25	1.41	86	5.0000	1.895000
Totals	51	1,016,553,232.72	100.00	80	4.6676	1.993675	Virginia	3	24,752,367.86	2.43	85	4.8171	1.855654
							Washington	1	7,258,620.69	0.71	24	4.9600	2.125500
See footnotes on last page of this section.							Totals	119	1,016,553,232.72	100.00	80	4.6676	1.993675





Copyright 2018, Wells Fargo Bank, N.A.													Page 7 of 24


		Current Mortgage Loan and Property Stratification Tables

							Aggregate Pool
		Scheduled Balance								Anticipated Remaining Term (ARD and Balloon Loans)

Scheduled	# of	Scheduled	% of	WAM		Weighted		Anticipated Remaining				# of	Scheduled	% of	WAM		Weighted
			Agg.		WAC									Agg.		WAC
Balance	Loans	Balance		(2)		Avg DSCR (3)			Term (2)			Loans	Balance	Bal.	(2)		Avg DSCR (3)
			Bal.

7,499,999 or less	15	70,736,241.77	6.96	84	4.6483		1.716375	56 months or less				5	84,380,867.42	8.30	24	4.8969	2.164398
7,500,000 to 14,999,999	15	169,466,576.69	16.67	78	4.8418		1.930710	57 months to 117 months				46	932,172,365.30	91.70	85	4.6469	1.978221
15,000,000 to 24,999,999	8	171,032,616.51	16.82	62	4.6998		1.940582	118 months or more				0	0.00	0.00	0	0.0000	0.000000
25,000,000 to 49,999,999	6	202,216,791.94	19.89	86	4.5546		2.204874
50,000,000 or greater	7	403,101,005.81	39.65	84	4.6409		1.985384		Totals			51	1,016,553,232.72	100.00	80	4.6676	1.993675

Totals	51	1,016,553,232.72	100.00	80	4.6676		1.993675




					Remaining Amortization Term (ARD and Balloon Loans)

									% of
			Remaining Amortization				# of	Scheduled		WAM		Weighted
									Agg.		WAC
				Term			Loans	Balance		(2)		Avg DSCR (3)
									Bal.

			Interest Only				12	416,067,000.00	40.93	80	4.7124	2.096556
			299 months or less				7	47,590,702.23	4.68	85	4.8586	1.800104
			300 months to 359 months				32	552,895,530.49	54.39	79	4.6175	1.932915
			360 months or greater				0	0.00	0.00	0	0.0000	0.000000

				Totals			51	1,016,553,232.72	100.00	80	4.6676	1.993675

		See footnotes on last page of this section.




Copyright 2018, Wells Fargo Bank, N.A.																	Page 8 of 24


		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.

1.39 or less	10	156,781,388.47	15.42	86	4.9269	1.285459		Underwriter's Information			2	25,545,124.31	2.51	24	4.9189	2.204274
1.40 to 1.44	0	0.00	0.00	0	0.0000	0.000000
1.45 to 1.54	5	67,267,238.46	6.62	86	4.6856	1.477555		12 months or less			48	967,145,298.09	95.14	82	4.6565	1.980914
1.55 to 1.99	20	411,073,432.21	40.44	81	4.6149	1.833682		13 months to 24 months			1	23,862,810.32	2.35	24	4.8500	2.285400
2.00 to 2.49	12	272,047,010.76	26.76	71	4.6971	2.193950		25 months or greater			0	0.00	0.00	0	0.0000	0.000000
2.50 or greater	4	109,384,162.82	10.76	84	4.4100	3.429324
Totals	51	1,016,553,232.72	100.00	80	4.6676	1.993675			Totals		51	1,016,553,232.72	100.00	80	4.6676	1.993675



							Note Rate

								% of
			Note			# of	Scheduled		WAM		Weighted
								Agg.		WAC
			Rate			Loans	Balance		(2)		Avg DSCR (3)
								Bal.

			4.4999% or less			13	292,684,773.98	28.79	85	4.3785	2.162500
		4.5000% to 4.7499%				16	296,800,274.49	29.20	83	4.5991	2.066713
		4.7500% or greater				22	427,068,184.25	42.01	73	4.9134	1.827213
			Totals			51	1,016,553,232.72	100.00	80	4.6676	1.993675




(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.




Copyright 2018, Wells Fargo Bank, N.A.															Page 9 of 24


							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)

656100502	1	MF	Santa Monica	CA	254,848.04	0.00	4.897%	N/A	12/6/25	N	62,450,000.00	62,450,000.00	10/6/18
407000588	2	RT	Various	Various	245,200.00	0.00	4.904%	N/A	12/6/25	N	60,000,000.00	60,000,000.00	10/6/18
406100347	3	MU	Santa Monica	CA	226,600.00	0.00	4.532%	N/A	12/6/25	N	60,000,000.00	60,000,000.00	10/6/18
304961112	4	OF	New York	NY	231,533.33	0.00	4.832%	N/A	11/1/25	N	57,500,000.00	57,500,000.00	10/1/18
407000343	5	LO	St. Louis	MO	202,323.82	77,825.62	4.545%	N/A	11/6/24	N	53,418,831.43	53,341,005.81	10/6/18
656100490	6	RT	Los Angeles	CA	203,041.67	0.00	4.430%	N/A	12/6/25	N	55,000,000.00	55,000,000.00	10/6/18
305371007	7	OF	Los Gatos	CA	195,717.38	0.00	4.285%	N/A	10/6/25	N	54,810,000.00	54,810,000.00	10/6/18
656100501	8	OF	San Francisco	CA	188,000.00	0.00	4.700%	N/A	1/6/26	N	48,000,000.00	48,000,000.00	10/6/18
406110339	9	IN	Brooklyn	NY	153,366.67	0.00	4.280%	11/6/25	5/6/30	N	43,000,000.00	43,000,000.00	10/6/18
28200779	10	LO	Various	Various	99,200.00	0.00	4.960%	N/A	10/6/20	N	24,000,000.00	24,000,000.00	10/6/18
656100483	10A				66,133.33	0.00	4.960%	N/A	10/6/20	N	16,000,000.00	16,000,000.00	10/6/18
28200774	11	Various	Various	Various	96,588.34	35,334.62	4.850%	N/A	10/6/20	N	23,898,144.94	23,862,810.32	10/6/18
28202774	11A				38,635.34	14,133.84	4.850%	N/A	10/6/20	N	9,559,258.15	9,545,124.31	10/6/18
305371012	12	RT	Washington	MO	119,095.79	38,060.55	4.852%	N/A	12/6/25	N	29,454,852.49	29,416,791.94	10/6/18
305310001	13	OF	Los Angeles	CA	109,083.75	0.00	4.593%	N/A	11/6/25	N	28,500,000.00	28,500,000.00	10/6/18
305371014	14	OF	Cupertino	CA	104,300.00	0.00	4.470%	N/A	11/6/25	N	28,000,000.00	28,000,000.00	10/6/18
656100486	15	OF	Frisco	TX	93,820.83	0.00	4.450%	N/A	12/1/25	N	25,300,000.00	25,300,000.00	10/1/18
305371016	16	MF	Mesquite	TX	95,377.50	0.00	4.710%	N/A	12/6/25	N	24,300,000.00	24,300,000.00	10/6/18
406100332	17	IN	Van Nuys	CA	89,540.00	0.00	4.477%	N/A	10/6/25	N	24,000,000.00	24,000,000.00	10/6/18
305371018	18	IN	Duluth	GA	86,450.41	31,630.38	4.520%	N/A	11/6/25	N	22,951,436.57	22,919,806.19	10/6/18
305371019	19	OF	La Jolla	CA	73,482.50	0.00	4.420%	N/A	11/6/25	N	19,950,000.00	19,950,000.00	10/6/18
656100505	20	RT	Lubbock	TX	63,333.33	0.00	4.750%	N/A	1/6/26	N	16,000,000.00	16,000,000.00	10/6/18
305371021	21	LO	Charlotte Amalie	VI	59,716.89	29,140.80	5.000%	N/A	12/6/25	N	14,332,054.05	14,302,913.25	10/6/18
305371022	22	LO	Lake City	FL	56,784.77	21,462.33	4.750%	N/A	11/6/25	N	14,345,625.15	14,324,162.82	10/6/18
406100343	23	RT	Colonial Heights	VA	55,900.02	17,679.29	4.893%	N/A	11/6/25	N	13,709,386.74	13,691,707.45	10/6/18
407000587	24	LO	Fort Worth	TX	58,657.05	14,926.06	5.830%	N/A	12/6/25	N	12,073,491.89	12,058,565.83	10/6/18			98
305371025	25	MF	San Antonio	TX	43,923.75	0.00	4.420%	N/A	11/6/25	N	11,925,000.00	11,925,000.00	10/6/18
407000552	26	OF	Kansas City	MO	40,488.54	0.00	4.135%	N/A	10/6/25	N	11,750,000.00	11,750,000.00	10/6/18
305371027	27	OF	Riverside	CA	40,908.43	17,346.64	4.450%	N/A	11/6/25	N	11,031,485.85	11,014,139.21	10/6/18
656100479	28	LO	Albany	GA	44,048.74	16,357.31	4.810%	N/A	10/6/20	N	10,989,290.10	10,972,932.79	10/6/18
407000573	29	RT	Various	FL	43,384.62	16,064.54	4.805%	N/A	11/6/25	N	10,835,995.07	10,819,930.53	10/6/18
656100487	30	LO	Huntsville	AL	45,263.31	13,719.86	4.990%	N/A	12/6/25	N	10,884,964.00	10,871,244.14	10/6/18
406100345	31	MH	Mishawaka	IN	43,301.79	14,030.96	5.150%	N/A	12/6/25	N	10,089,736.38	10,075,705.42	10/6/18
28000773	32	LO	Corpus Christi	TX	39,543.19	19,207.50	5.050%	N/A	10/6/25	N	9,396,402.14	9,377,194.64	10/6/18

See footnotes on last page of this section.

Copyright 2018, Wells Fargo Bank, N.A.															Page 10 of 24


													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)

305371033			33	RT	Rock Hill			SC	39,406.25		12,043.70		4.850%	N/A	9/6/25			N	9,750,000.00		9,737,956.30	10/6/18
656100477			34	MF	Syracuse			NY	34,650.00		0.00		4.620%	N/A	10/6/25			N	9,000,000.00		9,000,000.00	10/6/18
28000756			35	IN	Odessa			TX	26,918.26		14,601.38		4.740%	N/A	9/6/25			N	6,814,750.52		6,800,149.14	10/6/18
305371036			36	IN	Billerica			MA	28,600.83		0.00		4.903%	N/A	9/6/25			N	7,000,000.00		7,000,000.00	10/6/18
305371037			37	RT	Carmel			IN	25,118.00		0.00		4.560%	N/A	10/6/25			N	6,610,000.00		6,610,000.00	10/6/18
305371038			38	RT	Marietta			GA	21,471.58		8,929.54		4.500%	N/A	11/6/25			N	5,725,753.64		5,716,824.10	10/6/18
407000562			39	OF	Albuquerque			NM	22,430.32		7,792.02		4.740%	N/A	10/6/25			N	5,677,962.94		5,670,170.92	10/6/18
656100485			40	RT	Selma			CA	21,565.00		0.00		4.540%	N/A	11/6/25			N	5,700,000.00		5,700,000.00	10/6/18
305371041			41	MH	Manassas			VA	21,422.92		0.00		4.550%	N/A	11/6/25			N	5,650,000.00		5,650,000.00	10/6/18
305371042			42	RT	Washington			MI	19,851.17		11,064.03		4.610%	N/A	12/6/25			N	5,167,333.88		5,156,269.85	10/6/18
656100473			43	RT	Phoenix			AZ	20,705.35		7,267.95		4.650%	N/A	9/6/25			N	5,343,316.43		5,336,048.48	10/6/18
305371044			44	RT	Philadelphia			PA	17,273.82		6,390.55		4.820%	N/A	10/6/25			N	4,300,535.06		4,294,144.51	10/6/18
305371045			45	MF	Midwest City			OK	16,160.83		0.00		4.730%	N/A	11/6/25			N	4,100,000.00		4,100,000.00	10/6/18
656100481			46	RT	Colorado Springs			CO	11,819.01		7,049.29		4.450%	N/A	10/6/25			N	3,187,150.01		3,180,100.72	10/6/18
305371047			47	MF	Wood Dale			IL	11,071.69		4,165.80		4.450%	N/A	11/6/25			N	2,985,625.22		2,981,459.42	10/6/18
305371048			48	RT	Grand Blanc			MI	6,585.36		5,751.18		4.440%	N/A	11/6/25			N	1,779,825.81		1,774,074.63	10/6/18
28000795			49	RT	Montrose			MN	3,291.71		0.00		5.150%	11/6/25	11/6/30			N	767,000.00		767,000.00	10/6/18




Totals									3,955,935.23		461,975.74								1,017,015,208.46	1,016,553,232.72					0.00


			(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 2018, Wells Fargo Bank, N.A.																									Page 11 of 24


				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

656100502	1	Multi-Family	Santa Monica	CA	62,450,000.00	5,420,233.00	2,815,270.00	1/1/18	6/30/18
407000588	2	Retail	Various	Various	60,000,000.00	20,284,400.00	0.00
406100347	3	Mixed Use	Santa Monica	CA	60,000,000.00	7,463,167.00	3,852,653.00	1/1/18	6/30/18
304961112	4	Office	New York	NY	57,500,000.00	43,322,843.00	21,774,854.00	1/1/18	6/30/18
407000343	5	Lodging	St. Louis	MO	53,341,005.81	14,285,774.00	7,075,140.00	1/1/18	6/30/18
656100490	6	Retail	Los Angeles	CA	55,000,000.00	4,692,721.00	2,746,920.00	1/1/18	6/30/18
305371007	7	Office	Los Gatos	CA	54,810,000.00	6,682,355.00	3,359,994.00	1/1/18	6/30/18
656100501	8	Office	San Francisco	CA	48,000,000.00	3,263,057.00	2,552,467.00	10/1/17	6/30/18
406110339	9	Industrial	Brooklyn	NY	43,000,000.00	9,676,871.00	4,883,644.00	1/1/18	6/30/18
28200779	10	Lodging	Various	Various	24,000,000.00	29,164,090.00	28,519,905.00	7/1/17	6/30/18
656100483	10A	Default			16,000,000.00	0.00	0.00
28200774	11	Various	Various	Various	23,862,810.32	16,329,950.00	8,165,460.00	3/1/17	8/31/17
28202774	11A	Default			9,545,124.31	0.00	0.00
305371012	12	Retail	Washington	MO	29,416,791.94	0.00	2,484,020.00	7/1/17	6/30/18
305310001	13	Office	Los Angeles	CA	28,500,000.00	15,958,715.00	17,354,687.00	4/1/17	3/31/18
305371014	14	Office	Cupertino	CA	28,000,000.00	2,461,222.00	1,296,883.00	1/1/18	6/30/18
656100486	15	Office	Frisco	TX	25,300,000.00	2,280,338.00	1,357,738.00	1/1/18	6/30/18
305371016	16	Multi-Family	Mesquite	TX	24,300,000.00	2,338,158.00	2,329,918.00	7/1/17	6/30/18
406100332	17	Industrial	Van Nuys	CA	24,000,000.00	2,110,162.00	1,197,554.00	1/1/18	6/30/18
305371018	18	Industrial	Duluth	GA	22,919,806.19	2,578,087.00	1,344,185.00	1/1/18	6/30/18
305371019	19	Office	La Jolla	CA	19,950,000.00	1,505,631.00	762,347.00	1/1/18	6/30/18
656100505	20	Retail	Lubbock	TX	16,000,000.00	1,275,049.00	490,569.00	1/1/18	6/30/18
305371021	21	Lodging	Charlotte Amalie	VI	14,302,913.25	3,000,502.00	1,161,688.00	7/1/17	12/31/17
305371022	22	Lodging	Lake City	FL	14,324,162.82	2,180,101.00	1,280,650.00	1/1/18	6/30/18
406100343	23	Retail	Colonial Heights	VA	13,691,707.45	1,349,327.00	1,372,962.00	7/1/17	6/30/18
407000587	24	Lodging	Fort Worth	TX	12,058,565.83	832,803.00	902,637.00	4/1/17	3/31/18
305371025	25	Multi-Family	San Antonio	TX	11,925,000.00	0.00	578,837.00	1/1/18	6/30/18
407000552	26	Office	Kansas City	MO	11,750,000.00	1,776,539.00	958,159.00	1/1/18	6/30/18
305371027	27	Office	Riverside	CA	11,014,139.21	1,196,982.00	698,085.00	1/1/18	6/30/18
656100479	28	Lodging	Albany	GA	10,972,932.79	1,770,814.00	780,802.00	1/1/18	6/30/18
407000573	29	Retail	Various	FL	10,819,930.53	935,993.00	231,807.00	1/1/18	3/31/18
656100487	30	Lodging	Huntsville	AL	10,871,244.14	1,681,489.00	1,737,399.00	7/1/17	6/30/18
406100345	31	Mobile Home Park	Mishawaka	IN	10,075,705.42	828,743.00	977,829.00	7/1/17	6/30/18
28000773	32	Lodging	Corpus Christi	TX	9,377,194.64	1,487,312.00	0.00
305371033	33	Retail	Rock Hill	SC	9,737,956.30	1,065,139.00	569,278.00	1/1/18	6/30/18
656100477	34	Multi-Family	Syracuse	NY	9,000,000.00	802,430.00	376,421.00	1/1/18	6/30/18

Copyright 2018, Wells Fargo Bank, N.A.										Page 12 of 24


				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

28000756	35	Industrial	Odessa	TX	6,800,149.14	975,819.00	244,888.00	1/1/18	3/31/18
305371036	36	Industrial	Billerica	MA	7,000,000.00	0.00	370,060.00	1/1/18	6/30/18
305371037	37	Retail	Carmel	IN	6,610,000.00	595,793.00	297,897.00	1/1/18	6/30/18
305371038	38	Retail	Marietta	GA	5,716,824.10	691,958.00	315,256.00	1/1/18	6/30/18
407000562	39	Office	Albuquerque	NM	5,670,170.92	434,850.00	233,706.00	1/1/18	6/30/18
656100485	40	Retail	Selma	CA	5,700,000.00	591,308.00	341,892.00	1/1/18	6/30/18
305371041	41	Mobile Home Park	Manassas	VA	5,650,000.00	596,508.00	0.00
305371042	42	Retail	Washington	MI	5,156,269.85	748,106.00	306,924.00	1/1/18	6/30/18
656100473	43	Retail	Phoenix	AZ	5,336,048.48	475,829.00	118,181.00	1/1/18	3/31/18
305371044	44	Retail	Philadelphia	PA	4,294,144.51	437,990.00	219,794.00	1/1/18	6/30/18
305371045	45	Multi-Family	Midwest City	OK	4,100,000.00	385,480.00	82,546.00	1/1/18	3/31/18
656100481	46	Retail	Colorado Springs	CO	3,180,100.72	303,610.00	151,805.00	1/1/18	6/30/18
305371047	47	Multi-Family	Wood Dale	IL	2,981,459.42	308,459.00	162,391.00	1/1/18	6/30/18
305371048	48	Retail	Grand Blanc	MI	1,774,074.63	222,428.00	109,256.00	1/1/18	6/30/18
28000795	49	Retail	Montrose	MN	767,000.00	80,379.00	40,190.00	1/1/18	6/30/18




Total					1,016,553,232.72

(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 2018, Wells Fargo Bank, N.A.									Page 13 of 24


								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
10/15/18	0		0		0		0		0		0		0		0		4.667649%		80
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.643540%
9/12/18	0		0		0		0		0		0		0		0		4.667700%		81
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.643588%
8/10/18	0		0		0		0		0		0		0		0		4.667744%		82
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.643629%
7/12/18	0		0		0		0		0		0		0		0		4.667788%		83
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.643669%
6/12/18	0		0		0		0		0		0		0		0		4.667837%		84
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.643714%
5/11/18	0		0		0		0		0		0		0		0		4.667880%		85
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.643754%
4/12/18	0		0		0		0		0		0		0		0		4.667929%		86
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.643798%
3/12/18	0		0		0		0		0		0		0		0		4.667972%		87
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.643838%
2/12/18	0		0		0		0		0		0		0		0		4.668030%		88
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.646874%
1/12/18	0		0		0		0		0		0		0		0		4.668072%		89
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.646915%
12/12/17	0		0		0		0		0		0		0		0		4.668114%		90
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.646956%
11/10/17	0		0		0		0		0		0		0		0		4.668151%		91
		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00		$0.00	4.646991%
Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Copyright 2018, Wells Fargo Bank, N.A.																		Page 15 of 24

Delinquency Loan Detail

Offering

# of

Current

Outstanding

Status of

Resolution

Actual

Outstanding

Paid Through

Servicing

Foreclosure

Bankruptcy

REO

Loan Number

Document

Months

P & I

Mortgage

Strategy

Principal

Servicing

Cross-Reference

Delinq.

Date

Advances

Advances **

Loan (1)

Code (2) Transfer Date

Date

Balance

Advances

Date

No Delinquent Loans this Period

Totals

(1) Status of Mortgage Loan

(2) Resolution Strategy Code

- Payment Not Received

- Current

Performing Matured Balloon

Modification

REO

- Full Payoff

But Still in Grace Period

- 30-59 Days Delinquent

Non Performing Matured Balloon

Foreclosure

Resolved

- Reps and Warranties

Or Not Yet Due

- 60-89 Days Delinquent

121+ Days Delinquent

Bankruptcy

Pending Return

- TBD

- Late Payment But Less

- 90-120 Days Delinquent

Extension

to Master Servicer

- Other

Than 30 Days Delinquent

Note Sale

10 -

Deed In Lieu Of

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

DPO

Foreclosure

Page 16 of 24

Specially Serviced Loan Detail - Part 1

Offering

Servicing

Resolution

Net

Remaining

Loan

Scheduled

Property

Interest

Actual

DSCR

Note

Maturity

Document

Transfer

Strategy

State

Operating

DSCR

Amortization

Number

Balance

Type (2)

Rate

Balance

Date

Cross-Reference

Date

Code (1)

Income

Term

407000587

2/13/18

12,058,565.83

5.830%

12,058,565.85

770,071.00

3/31/18

0.87

1/6/16

12/6/25

325

(1) Resolution Strategy Code

(2) Property Type Code

Modification

REO

- Full Payoff

Multi-Family

Self Storage

Foreclosure

Resolved

- Reps and Warranties

Retail

Other

Bankruptcy

Pending Return

- TBD

Health Care

Securities

Extension

to Master Servicer

- Other

Industrial

CH -

Cooperative Housing

Note Sale

10 -

Deed in Lieu Of

Mobile Home Park

WH -

Warehouse

DPO

Foreclosure

Office

Missing Information

Mixed Use

Single Family

Lodging

Page 17 of 24


					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

407000587	24	98			9/1/15	18,500,000.00				9/11/18 - Loan transferred to Special Servicing 2/2018 due to imminent monetary default.
										The borrower submitted a letter to the master servicer indicating an inability to continue
										covering cash flow shortfalls and a PIP requirement due 6/2018. The bo rrower provided a
										budget to complete the PIP of $1.28MM with an estimated completion date of 10/31/18. The
										loan is subject to a lockbox and a CF sweep is in effect. The collateral for the loan is a 126
										room full service Holiday Inn in Fort Worth, TX, built in 2008. The franchise agreement with
										IHG expires 10/2025; however IHG sent a notice of default and termination for failure to
										complete the required work on 6/5/17. IHG has agreed to extend the termination date of the
										license agreement to 11/2 /18 to provide the borrower time to complete the PIP. Additionally,
										IHG defaulted the borrower for payment of the franchise fee. IHG has agreed to a payment
										plan to repay the past due amounts due IHG by 10/20/18. Midland is negotiating terms of a
										loa




						(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 2018, Wells Fargo Bank, N.A.											Page 18 of 24


		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 2018, Wells Fargo Bank, N.A.						Page 14 of 24


				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 2018, Wells Fargo Bank, N.A.										Page 21 of 24


			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 2018, Wells Fargo Bank, N.A.											Page 22 of 24


			Interest Shortfall Reconciliation Detail - Part 2

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




		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				2,515.31
Total Interest Shortfall Allocated to Trust				2,515.31


Copyright 2018, Wells Fargo Bank, N.A.					Page 24 of 24


		Other Required Information

Available Distribution Amount (1)		4,397,475.36	Appraisal Reduction Amount
			Loan	Loan	Appraisal	Cumulative	Date Appraisal
			Number	Group	Reduction	ASER	Reduction
					Amount	Amount	Effected

Controlling Class Information			Total
Controlling Class:	J
Effective as of: 02/10/2016
Controlling Class Representative: KKR Real Estate Finance Holdings L.P.
Effective as of: 02/10/2016




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

Copyright 2018, Wells Fargo Bank, N.A.							Page 5 of 24


			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	0.00	0.00	141,417.79	0.00




Copyright 2018, Wells Fargo Bank, N.A.						Page 19 of 24


			Modified Loan Detail

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


				No Modified Loans




Totals




Copyright 2018, Wells Fargo Bank, N.A.							Page 20 of 24