EX-99.1 2 msc19h06_ex991-202001.htm msc19h06_ex991-202001.htm - Generated by SEC Publisher for SEC Filing

 

       

 

 

For Additional Information, please contact

 

Morgan Stanley Capital I Trust 2019-H6

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 2019-H6

Distribution Date:

1/17/20

8480 Stagecoach Circle

 

Record Date:

12/31/19

Frederick, MD 21701-4747

 

Determination Date:

1/13/20

 

                 

 

 

 

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 - 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

 

 

 

 

Depositor

Master Servicer

Special Servicer

 

 

Operating Advisor / Asset

 

 

 

 

 

 

 

 

Representations Reviewer

 

Morgan Stanley Capital I Inc.

Midland Loan Services, a Division of PNC Bank,

Midland Loan Services, a Division of PNC Bank,

Park Bridge Lender Services LLC

 

 

National Association

 

National Association

 

 

600 Third Avenue,

1585 Broadway

 

10851 Mastin Street

 

10851 Mastin Street

 

 

40th Floor

New York, NY 10036

Building 82, Suite 300

Building 82, Suite 300

 

New York, NY 10016

 

 

Overland Park, KS 66210

Overland Park, KS 66210

 

 

 

 

 

Contact:

cmbs_notices@morganstanley.com

Contact:

Heather Wagner

Contact:

Heather Wagner

 

Attn:

MSC 2018-H4-Surveillance Manager

Phone Number:

(212) 761-4000

Phone Number:

(913) 253-9570

Phone Number:

(913) 253-9570

 

Contact:

cmbs.notices@parkbridgefinancial.com

 

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 24

 


 
 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

Original

Beginning

Principal

Interest

 

Realized Loss /

Total

Ending

Current

Class

CUSIP

Pass-Through

 

 

 

 

Prepayment

Additional Trust

 

 

Subordination

 

 

Rate

Balance

Balance

Distribution

Distribution

Penalties

Fund Expenses

Distribution

Balance

Level (1)

 

A-1

61769JAW1

2.259000%

18,000,000.00

16,752,787.57

203,193.55

31,537.12

0.00

0.00

234,730.67

16,549,594.02

30.06%

A-2

61769JAX9

3.228000%

21,100,000.00

21,100,000.00

0.00

56,759.00

0.00

0.00

56,759.00

21,100,000.00

30.06%

A-SB

61769JAY7

3.224000%

27,300,000.00

27,300,000.00

0.00

73,346.00

0.00

0.00

73,346.00

27,300,000.00

30.06%

A-3

61769JAZ4

3.158000%

190,000,000.00

190,000,000.00

0.00

500,016.67

0.00

0.00

500,016.67

190,000,000.00

30.06%

A-4

61769JBA8

3.417000%

224,382,000.00

224,382,000.00

0.00

638,927.75

0.00

0.00

638,927.75

224,382,000.00

30.06%

A-S

61769JBD2

3.700000%

63,532,000.00

63,532,000.00

0.00

195,890.33

0.00

0.00

195,890.33

63,532,000.00

20.79%

B

61769JBE0

3.902000%

26,615,000.00

26,615,000.00

0.00

86,543.11

0.00

0.00

86,543.11

26,615,000.00

16.91%

C

61769JBF7

4.154000%

30,908,000.00

30,908,000.00

0.00

106,993.19

0.00

0.00

106,993.19

30,908,000.00

12.40%

D

61769JAC5

3.000000%

14,080,000.00

14,080,000.00

0.00

35,200.00

0.00

0.00

35,200.00

14,080,000.00

10.35%

E-RR

61769JAF8

4.732327%

12,534,000.00

12,534,000.00

0.00

49,429.16

0.00

0.00

49,429.16

12,534,000.00

8.52%

F-RR

61769JAH4

4.732327%

10,303,000.00

10,303,000.00

0.00

40,630.97

0.00

0.00

40,630.97

10,303,000.00

7.01%

G-RR

61769JAK7

4.732327%

7,727,000.00

7,727,000.00

0.00

30,472.24

0.00

0.00

30,472.24

7,727,000.00

5.89%

H-RR

61769JAM3

4.732327%

10,302,000.00

10,302,000.00

0.00

40,627.03

0.00

0.00

40,627.03

10,302,000.00

4.38%

J-RR

61769JAP6

4.732327%

6,869,000.00

6,869,000.00

0.00

27,088.63

0.00

0.00

27,088.63

6,869,000.00

3.38%

K-RR

61769JAR2

4.732327%

23,180,759.00

23,180,759.00

0.00

91,415.78

0.00

0.00

91,415.78

23,180,759.00

0.00%

V

61769JAT8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

R

61769JAU5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

 

Totals

 

 

686,832,759.00

685,585,546.57

203,193.55

2,004,876.98

0.00

0.00

2,208,070.53

685,382,353.02

 

 

 

 

 

 

Original

Beginning

 

 

 

Ending

 

 

 

Class

CUSIP

Pass-Through

Notional

Notional

Interest

Prepayment

Total

Notional

 

 

 

 

 

Rate

Amount

Amount

Distribution

Penalties

Distribution

Amount

 

 

 

 

X-A

61769JBB6

1.477706%

480,782,000.00

479,534,787.57

590,509.72

0.00

590,509.72

479,331,594.02

 

 

X-B

61769JBC4

0.872000%

121,055,000.00

121,055,000.00

87,966.59

0.00

87,966.59

121,055,000.00

 

 

X-D

61769JAA9

1.732327%

14,080,000.00

14,080,000.00

20,325.97

0.00

20,325.97

14,080,000.00

 

 

 

(1) Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not

subordinate to the designated class and dividing the result by (A).

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 2 of 24

 


 
 

 

               

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

Beginning

Principal

Interest

Prepayment

Realized Loss /

Ending

Class

CUSIP

 

 

 

Penalties

Additional Trust

 

 

 

Balance

Distribution

Distribution

 

 

Balance

 

 

 

 

 

 

Fund Expenses

 

 

A-1

61769JAW1

930.71042056

11.28853056

1.75206222

0.00000000

0.00000000

919.42189000

A-2

61769JAX9

1,000.00000000

0.00000000

2.69000000

0.00000000

0.00000000

1,000.00000000

A-SB

61769JAY7

1,000.00000000

0.00000000

2.68666667

0.00000000

0.00000000

1,000.00000000

A-3

61769JAZ4

1,000.00000000

0.00000000

2.63166668

0.00000000

0.00000000

1,000.00000000

A-4

61769JBA8

1,000.00000000

0.00000000

2.84750002

0.00000000

0.00000000

1,000.00000000

A-S

61769JBD2

1,000.00000000

0.00000000

3.08333328

0.00000000

0.00000000

1,000.00000000

B

61769JBE0

1,000.00000000

0.00000000

3.25166673

0.00000000

0.00000000

1,000.00000000

C

61769JBF7

1,000.00000000

0.00000000

3.46166656

0.00000000

0.00000000

1,000.00000000

D

61769JAC5

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

1,000.00000000

E-RR

61769JAF8

1,000.00000000

0.00000000

3.94360619

0.00000000

0.00000000

1,000.00000000

F-RR

61769JAH4

1,000.00000000

0.00000000

3.94360575

0.00000000

0.00000000

1,000.00000000

G-RR

61769JAK7

1,000.00000000

0.00000000

3.94360554

0.00000000

0.00000000

1,000.00000000

H-RR

61769JAM3

1,000.00000000

0.00000000

3.94360610

0.00000000

0.00000000

1,000.00000000

J-RR

61769JAP6

1,000.00000000

0.00000000

3.94360606

0.00000000

0.00000000

1,000.00000000

K-RR

61769JAR2

1,000.00000000

0.00000000

3.94360599

0.00000000

0.00000000

1,000.00000000

V

61769JAT8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

61769JAU5

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

61769JBB6

997.40586705

1.22822760

0.00000000

996.98323569

 

 

X-B

61769JBC4

1,000.00000000

0.72666631

0.00000000

1,000.00000000

 

 

X-D

61769JAA9

1,000.00000000

1.44360582

0.00000000

1,000.00000000

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 3 of 24

 


 
 

 

                               

 

 

 

 

 

 

 

Reconciliation Detail

 

 

 

 

 

Principal Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

685,585,546.90

 

685,665,172.40

203,193.55

 

 0.00

 

0.00

 

0.00

685,382,353.35

685,438,862.20

203,193.55

 

Certificate Interest Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrual

    Accrual

Accrued

    Net Aggregate

Distributable

Distributable

 

Additional Interest

Interest

Interest

Remaining Unpaid

Class

 

 

 

Certificate

    Prepayment

Certificate

Certificate Interest

Distribution Amount                     Shortfall/ (Excess)

Distribution

Distributable

 

Dates

 

Days

Interest

      Interest Shortfall

Interest

Adjustment

 

 

 

 

Certificate Interest

A-1

12/01/2019 - 12/30/2019

 

30

 

31,537.12

 

0.00

 

31,537.12

0.00

 

0.00

0.00

31,537.12

0.00

A-2

12/01/2019 - 12/30/2019

 

30

 

56,759.00

 

0.00

 

56,759.00

0.00

 

0.00

0.00

56,759.00

0.00

A-SB

12/01/2019 - 12/30/2019

 

30

 

73,346.00

 

0.00

 

73,346.00

0.00

 

0.00

0.00

73,346.00

0.00

A-3

12/01/2019 - 12/30/2019

 

30

500,016.67

 

0.00

 

500,016.67

0.00

 

0.00

0.00

500,016.67

0.00

A-4

12/01/2019 - 12/30/2019

 

30

638,927.75

 

0.00

 

638,927.75

0.00

 

0.00

0.00

638,927.75

0.00

X-A

12/01/2019 - 12/30/2019

 

30

590,509.72

 

0.00

 

590,509.72

0.00

 

0.00

0.00

590,509.72

0.00

X-B

12/01/2019 - 12/30/2019

 

30

 

87,966.59

 

0.00

 

87,966.59

0.00

 

0.00

0.00

87,966.59

0.00

X-D

12/01/2019 - 12/30/2019

 

30

 

20,325.97

 

0.00

 

20,325.97

0.00

 

0.00

0.00

20,325.97

0.00

A-S

12/01/2019 - 12/30/2019

 

30

195,890.33

 

0.00

 

195,890.33

0.00

 

0.00

0.00

195,890.33

0.00

B

12/01/2019 - 12/30/2019

 

30

 

86,543.11

 

0.00

 

86,543.11

0.00

 

0.00

0.00

86,543.11

0.00

C

12/01/2019 - 12/30/2019

 

30

106,993.19

 

0.00

 

106,993.19

0.00

 

0.00

0.00

106,993.19

0.00

D

12/01/2019 - 12/30/2019

 

30

 

35,200.00

 

0.00

 

35,200.00

0.00

 

0.00

0.00

35,200.00

0.00

E-RR

12/01/2019 - 12/30/2019

 

30

 

49,429.16

 

0.00

 

49,429.16

0.00

 

0.00

0.00

49,429.16

0.00

F-RR

12/01/2019 - 12/30/2019

 

30

 

40,630.97

 

0.00

 

40,630.97

0.00

 

0.00

0.00

40,630.97

0.00

G-RR

12/01/2019 - 12/30/2019

 

30

 

30,472.24

 

0.00

 

30,472.24

0.00

 

0.00

0.00

30,472.24

0.00

H-RR

12/01/2019 - 12/30/2019

 

30

 

40,627.03

 

0.00

 

40,627.03

0.00

 

0.00

0.00

40,627.03

0.00

J-RR

12/01/2019 - 12/30/2019

 

30

 

27,088.63

 

0.00

 

27,088.63

0.00

 

0.00

0.00

27,088.63

0.00

K-RR

12/01/2019 - 12/30/2019

 

30

 

91,415.78

 

0.00

 

91,415.78

0.00

 

0.00

0.00

91,415.78

0.00

 

Totals

 

 

 

                   2,703,679.26

 

0.00

2,703,679.26

0.00

0.00

0.00

2,703,679.26

0.00

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 4 of 24

 


 
 

 

             

 

Other Required Information

 

 

 

 

 

Available Distribution Amount (1)

2,906,872.81

Appraisal Reduction Amount

 

 

 

 

 

Loan

Loan

Appraisal

Cumulative

Most Recent

 

 

Number

Group

Reduction

ASER

Appraisal

 

 

 

 

Affected

Amount

Reduction Date

 

 

 

 

 

None

 

 

 

Controlling Class Information

 

Total

 

 

 

 

Controlling Class: K-RR

 

 

 

 

 

 

Effective as of: 6/19/2019

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 5 of 24

 


 
 

 

       

 

Cash Reconciliation Detail

 

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest:

 

Fees:

 

Scheduled Interest

2,718,123.75

Master Servicing Fee - Midland Loan Services

6,645.75

Interest reductions due to Nonrecoverability Determinations

0.00

Certificate Administrator/Trustee Fee - Wells Fargo Bank, N.A.

6,015.82

Interest Adjustments

0.00

CREFC® Intellectual Property Royalty License Fee

295.18

Deferred Interest

0.00

Operating Advisor Fee - Park Bridge Lender Services LLC

1,275.19

 

 

Asset Representations Reviewer Fee - Park Bridge Lender

212.53

ARD Interest

0.00

Services LLC

 

Default Interest and Late Payment Charges

0.00

Total Fees

14,444.47

Net Prepayment Interest Shortfall

0.00

 

 

Net Prepayment Interest Excess

0.00

 

 

Extension Interest

0.00

Additional Trust Fund Expenses:

 

Interest Reserve Withdrawal

0.00

Reimbursement for Interest on Advances

0.00

Total Interest Collected

 

ASER Amount

0.00

 

2,718,123.75

Special Servicing Fee

0.00

Principal:

 

Rating Agency Expenses

0.00

Scheduled Principal

203,193.55

Attorney Fees & Expenses

0.00

Unscheduled Principal

0.00

Bankruptcy Expense

0.00

Principal Prepayments

0.00

Taxes Imposed on Trust Fund

0.00

Collection of Principal after Maturity Date

0.00

Non-Recoverable Advances

0.00

Recoveries from Liquidation and Insurance Proceeds

0.00

Workout Delayed Reimbursement Amounts

0.00

Excess of Prior Principal Amounts paid

0.00

Other Expenses

0.00

Curtailments

0.00

Total Additional Trust Fund Expenses

0.00

Negative Amortization

0.00

 

 

Principal Adjustments

0.00

Interest Reserve Deposit

0.00

Total Principal Collected

203,193.55

 

 

Other:

 

Payments to Certificateholders & Others:

 

Prepayment Penalties/Yield Maintenance Charges

0.00

Interest Distribution

2,703,679.26

Repayment Fees

0.00

Principal Distribution

203,193.55

Borrower Option Extension Fees

0.00

Prepayment Penalties/Yield Maintenance Charges

0.00

Excess Liquidation Proceeds

0.00

Borrower Option Extension Fees

0.00

Total Other Collected:

0.00

Total Payments to Certificateholders & Others

2,906,872.81

Total Funds Collected

2,921,317.30

Total Funds Distributed

2,921,317.28

 

Copyright 2020, 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

 

 

 

 

 

 

Agg.

 

 

 

 

 

 

 

 

 

 

Property

# of

Scheduled

 

WAM

WAC

Weighted

State

# of

Scheduled

Agg.

WAM

WAC

Weighted

Type

Props

Balance

Bal.

(2)

 

Avg DSCR (3)

 

Props

Balance

 

(2)

 

Avg DSCR (3)

 

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

Industrial

2

34,509,768.69

5.04

113

4.3467

2.087728

Arizona

1

3,000,000.00

0.44

111

5.1000

1.870000

 

 

 

 

 

 

 

California

18

238,330,722.34

34.77

112

4.5636

2.178028

Lodging

7

149,685,921.38

21.84

111

4.9038

2.223804

Delaware

2

12,500,000.00

1.82

107

5.5780

1.893404

Mixed Use

4

29,927,671.07

4.37

111

5.0212

1.453711

Florida

2

7,358,820.00

1.07

112

4.8468

1.643704

Mobile Home Park

1

2,358,820.00

0.34

112

4.8400

1.610000

Georgia

4

40,708,468.84

5.94

110

4.8187

1.809006

 

 

 

 

 

 

 

Hawaii

186

39,999,999.99

5.84

109

4.3100

2.400000

Multi-Family

16

76,575,000.00

11.17

111

4.2571

2.159504

Illinois

12

62,800,000.00

9.16

112

4.3527

2.198251

Office

10

148,104,146.64

21.61

102

4.6210

2.182169

Michigan

3

7,800,000.00

1.14

112

4.7608

1.444581

Other

186

39,999,999.99

5.84

109

4.3100

2.400000

Mississippi

1

13,500,000.00

1.97

112

5.3300

1.260000

Retail

28

201,221,025.58

29.36

112

4.5309

1.976641

Nevada

1

15,500,000.00

2.26

112

4.2480

2.330000

 

 

 

 

 

 

 

New Jersey

1

20,500,000.00

2.99

111

4.3750

2.670000

Self Storage

1

3,000,000.00

0.44

111

5.1000

1.870000

New York

7

79,961,768.69

11.67

100

4.3520

2.389595

 

 

 

 

 

 

 

North Carolina

2

23,591,007.81

3.44

112

4.8252

1.795954

Totals

255

685,382,353.35

100.00

109

4.6040

2.101202

Ohio

1

3,975,000.00

0.58

111

4.8300

2.040000

 

 

 

 

 

 

 

Oklahoma

1

7,184,654.53

1.05

112

5.0200

1.474752

 

 

 

 

 

 

 

Pennsylvania

2

23,600,000.00

3.44

111

4.6681

1.596271

 

 

 

 

 

 

 

South Carolina

1

1,950,000.00

0.28

111

4.9500

1.600000

 

 

Seasoning

 

 

 

 

Tennessee

1

11,100,000.00

1.62

110

4.6470

1.900000

 

 

 

 

 

 

 

Texas

5

38,208,883.68

5.57

102

5.0878

1.575001

 

 

 

% of

 

 

 

Virginia

1

4,000,000.00

0.58

112

5.2600

1.570000

 

# of

Scheduled

 

WAM

 

Weighted

Wisconsin

3

29,813,027.46

4.35

110

4.5857

2.426888

Seasoning

 

 

Agg.

 

WAC

 

 

 

 

 

 

 

 

 

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

Totals

255

685,382,353.35

100.00

109

4.6040

2.101202

 

12 months or less

49

672,882,353.35

98.18

109

4.5859

2.105063

 

 

 

 

 

 

 

13 months to 24 months

1

12,500,000.00

1.82

107

5.5780

1.893404

 

 

 

 

 

 

 

25 months to 36 months

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

37 months to 48 months

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

49 months or greater

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

50

685,382,353.35

100.00

109

4.6040

2.101202

 

 

 

 

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

Page 7 of 24

 


 
 

 

                           

 

 

Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

 

Note Rate

 

 

 

 

 

Scheduled

# of

Scheduled

% of

WAM

 

Weighted

Note

# of

Scheduled

% of

WAM

WAC

Weighted

 

 

 

Agg.

 

WAC

 

 

 

 

Agg.

 

 

 

Balance

Loans

Balance

 

(2)

 

Avg DSCR (3)

Rate

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

 

 

Bal.

 

 

 

 

 

 

Bal.

 

 

 

10,000,000 or less

29

167,491,702.53

24.44

109

4.7676

1.790985

4.4990% or less

14

360,195,801.56

52.55

111

4.2598

2.373948

10,000,001.00 to 20,000,000

11

151,334,126.92

22.08

105

4.8137

2.041350

4.5000% to 4.9990%

23

164,287,237.13

23.97

106

4.7592

1.944672

20,000,001.00 to 30,000,000

6

158,010,801.56

23.05

112

4.2701

2.570630

5.0000% or greater

13

160,899,314.66

23.48

109

5.2163

1.650448

30,000,001.00 to 40,000,000

2

80,000,000.00

11.67

111

4.1845

2.340000

Totals

50

685,382,353.35

100.00

109

4.6040

2.101202

40,000,001.00 to greater

2

128,545,722.34

18.76

112

4.8158

1.850226

See footnotes on last page of this section.

 

 

 

 

 

Totals

50

685,382,353.35

100.00

109

4.6040

2.101202

 

 

 

 

 

 

 

 

 

 

 

Anticipated Remaining Term (ARD and Balloon Loans)

 

Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

 

 

% of

 

 

 

 

 

 

% of

 

 

 

 

 

 

Agg.

 

 

 

 

 

 

 

 

 

 

Anticipated Remaining

# of

Scheduled

 

WAM

WAC

Weighted

Remaining Amortization

# of

Scheduled

Agg.

WAM

WAC

Weighted

Term (2)

Loans

Balance

 

(2)

 

Avg DSCR (3)

Term

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

 

 

Bal.

 

 

 

 

 

 

Bal.

 

 

 

58 months or less

2

21,458,111.37

3.13

51

5.1613

2.746877

Interest Only

21

390,485,000.00

56.97

109

4.4315

2.304616

59 months or greater

48

663,924,241.98

96.87

111

4.5860

2.080334

298 months or less

2

32,451,809.37

4.73

110

4.6838

2.458777

Totals

50

685,382,353.35

100.00

109

4.6040

2.101202

299 months or greater

27

262,445,543.98

38.29

110

4.8508

1.754335

 

 

 

 

 

 

 

Totals

50

685,382,353.35

100.00

109

4.6040

2.101202

 

 

 

 

Copyright 2020, 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

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

% of

 

 

 

 

 

 

Agg.

 

 

 

 

 

 

 

 

 

 

Debt Service

# of

Scheduled

 

WAM

WAC

Weighted

Age of Most

# of

Scheduled

Agg.

WAM

WAC

Weighted

Coverage Ratio

Loans

Balance

Bal.

(2)

 

Avg DSCR (3)

Recent NOI

Loans

Balance

 

(2)

 

Avg DSCR (3)

 

 

 

 

 

 

 

 

 

 

Bal.

 

 

 

 

1.40 or less

4

31,508,111.37

4.60

100

5.3220

1.286734

Underwriter's Information

44

582,335,858.70

84.97

109

4.5320

2.152965

1.41 to 1.60

13

79,946,930.35

11.66

111

4.9040

1.491228

 

 

 

 

 

 

 

1.61 to 1.80

5

29,618,588.69

4.32

112

4.7643

1.722578

12 months or less

6

103,046,494.65

15.03

111

5.0112

1.808682

1.81 to 2.00

9

184,338,730.15

26.90

111

4.8634

1.859432

13 months to 24 months

0

0.00

0.00

0

0.0000

0.000000

2.01 to 2.20

7

105,174,191.23

15.35

112

4.5564

2.105766

25 months or greater

0

0.00

0.00

0

0.0000

0.000000

2.21 or greater

12

254,795,801.56

37.18

107

4.2345

2.610355

 

 

 

 

 

 

 

Totals

50

685,382,353.35

100.00

109

4.6040

2.101202

Totals

50

685,382,353.35

100.00

109

4.6040

2.101202

 

 

 

 

(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 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)

 

30316206

1

OF

West Hollywood

CA

248,796.53

0.00

4.445%

N/A

5/1/29

N

65,000,000.00

65,000,000.00

12/5/19

 

 

 

 

30316208

2A2

Various

Various

CA

139,810.00

0.00

4.059%

N/A

5/6/29

N

40,000,000.00

40,000,000.00

1/6/20

 

 

 

 

30316213

2A7

Various

Various

CA

52,428.75

0.00

4.059%

N/A

5/6/29

N

15,000,000.00

15,000,000.00

1/6/20

 

 

 

 

30316214

2A8

Various

Various

CA

34,201.02

0.00

4.059%

N/A

5/6/29

N

9,785,000.00

9,785,000.00

1/6/20

 

 

 

 

30316215

3

LO

San Diego

CA

284,572.65

67,648.50

5.195%

N/A

4/1/29

N

63,613,370.84

63,545,722.34

1/1/20

 

 

 

 

30502482

4

98

Honolulu

HI

148,455.56

0.00

4.310%

N/A

2/7/29

N

40,000,000.00

40,000,000.00

1/7/20

 

 

 

 

30316216

5

MF

Long Island City

NY

97,758.50

0.00

3.784%

N/A

4/1/29

N

30,000,000.00

30,000,000.00

12/1/19

 

 

 

 

30316217

6

LO

Modesto

CA

113,408.33

0.00

4.390%

N/A

6/1/29

N

30,000,000.00

30,000,000.00

1/1/20

 

 

 

 

30316218

7

IN

Niles

IL

109,326.67

0.00

4.232%

6/1/29

5/1/30

N

30,000,000.00

30,000,000.00

1/1/20

 

 

 

 

30316220

8

RT

Chicago

IL

99,916.44

0.00

4.480%

N/A

5/1/29

N

25,900,000.00

25,900,000.00

1/1/20

 

 

 

 

30316221

9

RT

Waukesha

WI

83,518.25

38,515.28

4.480%

N/A

3/6/29

N

21,649,316.84

21,610,801.56

12/6/19

 

 

 

 

30316222

10

OF

Florham Park

NJ

77,230.90

0.00

4.375%

N/A

4/6/29

N

20,500,000.00

20,500,000.00

1/6/20

 

 

 

 

30502365

11A4

RT

Pittsburgh

PA

32,029.89

0.00

4.649%

N/A

3/6/29

N

8,000,000.00

8,000,000.00

1/11/20

 

 

 

 

30502366

11A5

RT

Pittburgh

PA

20,018.68

0.00

4.649%

N/A

3/6/29

N

5,000,000.00

5,000,000.00

1/11/20

 

 

 

 

30502369

11A8

RT

Pittburgh

PA

24,022.42

0.00

4.649%

N/A

3/6/29

N

6,000,000.00

6,000,000.00

1/11/20

 

 

 

 

30316223

12

OF

New York

NY

65,868.54

0.00

4.935%

N/A

4/6/24

N

15,500,000.00

15,500,000.00

12/6/19

 

 

 

 

30316224

13

MF

Henderson

NV

56,699.00

0.00

4.248%

N/A

5/1/29

N

15,500,000.00

15,500,000.00

12/1/19

 

 

 

 

30316225

14

LO

San Jose

CA

63,679.17

0.00

4.930%

N/A

4/1/29

N

15,000,000.00

15,000,000.00

12/1/19

 

 

 

 

30316226

15

LO

College Park

GA

59,082.48

17,993.57

4.620%

N/A

4/1/29

N

14,851,062.76

14,833,069.19

12/1/19

 

 

 

 

30316227

16

MU

Fayetteville

GA

65,240.03

16,294.63

5.110%

N/A

2/6/29

N

14,826,344.55

14,810,049.92

1/6/20

 

 

 

 

30316228

17

RT

Olive Branch

MS

61,961.25

0.00

5.330%

N/A

5/1/29

N

13,500,000.00

13,500,000.00

1/1/20

 

 

 

 

30316229

18

RT

Fayetteville

NC

50,504.17

0.00

4.600%

N/A

5/1/29

N

12,750,000.00

12,750,000.00

12/1/19

 

 

 

 

30316230

19

OF

Newark

DE

60,040.97

0.00

5.578%

N/A

12/6/28

N

12,500,000.00

12,500,000.00

12/5/19

 

 

 

 

30316231

20

OF

Nashville

TN

44,417.58

0.00

4.647%

3/6/29

12/6/29

N

11,100,000.00

11,100,000.00

1/6/20

 

 

 

 

30316232

21

LO

Cary

NC

47,592.52

17,290.50

5.090%

N/A

4/6/29

N

10,858,298.31

10,841,007.81

1/6/20

 

 

 

 

30503159

22

OF

New York

NY

33,703.89

0.00

3.914%

N/A

3/11/29

N

10,000,000.00

10,000,000.00

1/11/20

 

 

 

 

30316233

23

LO

Lubbock

TX

39,954.05

10,638.36

4.930%

N/A

4/6/29

N

9,411,410.67

9,400,772.31

1/6/20

 

 

 

 

30316234

24

MF

Bronx

NY

35,634.50

0.00

4.598%

N/A

5/1/29

N

9,000,000.00

9,000,000.00

1/1/20

 

 

 

 

30316235

25

MU

Frisco

TX

39,137.50

0.00

5.050%

N/A

5/6/29

N

9,000,000.00

9,000,000.00

1/6/20

 

 

 

 

30316236

26

RT

Sugar Land

TX

33,411.11

0.00

4.850%

N/A

6/1/29

N

8,000,000.00

8,000,000.00

1/1/20

 

 

 

 

30316237

27

Various

Various

MI

23,314.58

0.00

4.750%

N/A

5/6/29

N

5,700,000.00

5,700,000.00

1/6/20

 

 

 

 

30316238

28

MU

Traverse City

MI

8,661.92

0.00

4.790%

N/A

5/6/29

N

2,100,000.00

2,100,000.00

1/6/20

 

 

 

 

30316239

29

RT

Oklahoma City

OK

31,091.89

7,916.34

5.020%

N/A

5/1/29

N

7,192,570.87

7,184,654.53

1/1/20

 

 

 

 

30316240

30

MF

Various

IL

26,143.33

0.00

4.400%

N/A

4/6/29

N

6,900,000.00

6,900,000.00

1/6/20

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2020, 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)

 

30316241

31

MF

Brooklyn

NY

27,495.28

 

0.00

5.150%

N/A

 

4/6/29

N

6,200,000.00

 

6,200,000.00

12/6/19

 

 

 

 

 

30316242

32

LO

Milledgeville

GA

24,315.77

7,266.98

4.650%

N/A

 

5/6/29

N

6,072,616.71

 

6,065,349.73

1/6/20

 

 

 

 

 

30316243

33

OF

Richardson

TX

29,527.37

5,341.11

5.750%

N/A

 

4/6/24

N

5,963,452.48

 

5,958,111.37

1/6/20

 

 

 

 

 

30316244

34

RT

Lake Jackson

TX

25,439.38

 

0.00

5.050%

N/A

 

4/6/29

N

5,850,000.00

 

5,850,000.00

1/6/20

 

 

 

 

 

30316245

35

MF

Douglasville

GA

20,451.39

 

0.00

4.750%

N/A

 

4/6/29

N

5,000,000.00

 

5,000,000.00

1/1/20

 

 

 

 

 

30316246

36

OF

Coral Springs

FL

20,881.94

 

0.00

4.850%

N/A

 

5/6/29

N

5,000,000.00

 

5,000,000.00

1/6/20

 

 

 

 

 

30316247

37

RT

Elm Grove

WI

20,208.89

5,545.64

4.860%

N/A

 

4/1/29

N

4,828,885.66

 

4,823,340.02

1/1/20

 

 

 

 

 

30316248

38

RT

Baldwinsville

NY

19,355.16

 

0.00

4.730%

N/A

 

6/6/29

N

4,752,000.00

 

4,752,000.00

1/6/20

 

 

 

 

 

30316249

39

RT

Philadelphia

PA

18,795.47

 

0.00

4.745%

N/A

 

6/6/29

N

4,600,000.00

 

4,600,000.00

1/6/20

 

 

 

 

 

30316250

40

IN

Hicksville

NY

19,865.65

4,866.53

5.110%

N/A

 

5/1/29

N

4,514,635.22

 

4,509,768.69

1/1/20

 

 

 

 

 

30316251

41

RT

Harrisonburg

VA

18,117.78

 

0.00

5.260%

N/A

 

5/1/29

N

4,000,000.00

 

4,000,000.00

1/1/20

 

 

 

 

 

30316252

42

MF

Middletown

OH

16,532.69

 

0.00

4.830%

N/A

 

4/6/29

N

3,975,000.00

 

3,975,000.00

1/6/20

 

 

 

 

 

30316253

43

RT

Greenfield

WI

14,185.99

3,876.11

4.870%

N/A

 

4/1/29

N

3,382,761.99

 

3,378,885.88

1/1/20

 

 

 

 

 

30316254

44

SS

Dewey

AZ

13,175.00

 

0.00

5.100%

N/A

 

4/1/29

N

3,000,000.00

 

3,000,000.00

1/1/20

 

 

 

 

 

30316255

45

MH

North Fort Myers

FL

9,831.04

 

0.00

4.840%

N/A

5/1/29

N

2,358,820.00

 

2,358,820.00

12/1/19

 

 

 

 

 

30316256

46

RT

Myrtle Beach

SC

8,311.88

 

0.00

4.950%

N/A

4/1/29

N

1,950,000.00

 

1,950,000.00

1/1/20

 

 

 

 

 

 

 

 

 

Totals

 

 

 

 

 

 

 

2,718,123.75

203,193.55

 

 

 

 

 

 

685,585,546.90

685,382,353.35

 

 

 

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 2020, 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

NOI

Date

Date

 

 

30316206

1

Office

West Hollywood

CA

65,000,000.00

0.00

0.00

 

 

 

30316208

2A2

Various

Various

CA

40,000,000.00

0.00

0.00

 

 

 

30316213

2A7

Various

Various

CA

15,000,000.00

0.00

0.00

 

 

 

30316214

2A8

Various

Various

CA

9,785,000.00

0.00

0.00

 

 

 

30316215

3

Lodging

San Diego

CA

63,545,722.34

0.00

8,831,306.04

4/1/19

9/30/19

 

30502482

4

Other

Honolulu

HI

40,000,000.00

0.00

0.00

 

 

 

30316216

5

Multi-Family

Long Island City

NY

30,000,000.00

0.00

0.00

 

 

 

30316217

6

Lodging

Modesto

CA

30,000,000.00

0.00

0.00

 

 

 

30316218

7

Industrial

Niles

IL

30,000,000.00

0.00

0.00

 

 

 

30316220

8

Retail

Chicago

IL

25,900,000.00

0.00

0.00

 

 

 

30316221

9

Retail

Waukesha

WI

21,610,801.56

0.00

0.00

 

 

 

30316222

10

Office

Florham Park

NJ

20,500,000.00

0.00

0.00

 

 

 

30502365

11A4

Retail

Pittsburgh

PA

8,000,000.00

0.00

6,134,077.34

1/1/19

6/30/19

 

30502366

11A5

Retail

Pittsburgh

PA

5,000,000.00

0.00

6,134,077.34

1/1/19

6/30/19

 

30502369

11A8

Retail

Pittsburgh

PA

6,000,000.00

0.00

6,134,077.34

1/1/19

6/30/19

 

30316223

12

Office

New York

NY

15,500,000.00

0.00

0.00

 

 

 

30316224

13

Multi-Family

Henderson

NV

15,500,000.00

0.00

0.00

 

 

 

30316225

14

Lodging

San Jose

CA

15,000,000.00

0.00

0.00

 

 

 

30316226

15

Lodging

College Park

GA

14,833,069.19

0.00

0.00

 

 

 

30316227

16

Mixed Use

Fayetteville

GA

14,810,049.92

0.00

0.00

 

 

 

30316228

17

Retail

Olive Branch

MS

13,500,000.00

0.00

0.00

 

 

 

30316229

18

Retail

Fayetteville

NC

12,750,000.00

0.00

0.00

 

 

 

30316230

19

Office

Newark

DE

12,500,000.00

0.00

0.00

 

 

 

30316231

20

Office

Nashville

TN

11,100,000.00

0.00

1,111,425.29

1/1/19

11/30/19

 

30316232

21

Lodging

Cary

NC

10,841,007.81

0.00

0.00

 

 

 

30503159

22

Office

New York

NY

10,000,000.00

0.00

0.00

 

 

 

30316233

23

Lodging

Lubbock

TX

9,400,772.31

0.00

1,422,671.79

10/1/18

9/30/19

 

30316234

24

Multi-Family

Bronx

NY

9,000,000.00

0.00

0.00

 

 

 

30316235

25

Mixed Use

Frisco

TX

9,000,000.00

0.00

0.00

 

 

 

30316236

26

Retail

Sugar Land

TX

8,000,000.00

0.00

0.00

 

 

 

30316237

27

Various

Various

MI

5,700,000.00

0.00

0.00

 

 

 

30316238

28

Mixed Use

Traverse City

MI

2,100,000.00

0.00

0.00

 

 

 

30316239

29

Retail

Oklahoma City

OK

7,184,654.53

0.00

0.00

 

 

 

30316240

30

Multi-Family

Various

IL

6,900,000.00

0.00

0.00

 

 

 

 

 

Copyright 2020, 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

NOI

Date

Date

 

 

30316241

31

Multi-Family

Brooklyn

NY

6,200,000.00

0.00

0.00

 

 

 

30316242

32

Lodging

Milledgeville

GA

6,065,349.73

0.00

0.00

 

 

 

30316243

33

Office

Richardson

TX

5,958,111.37

0.00

0.00

 

 

 

30316244

34

Retail

Lake Jackson

TX

5,850,000.00

0.00

0.00

 

 

 

30316245

35

Multi-Family

Douglasville

GA

5,000,000.00

0.00

0.00

 

 

 

30316246

36

Office

Coral Springs

FL

5,000,000.00

0.00

0.00

 

 

 

30316247

37

Retail

Elm Grove

WI

4,823,340.02

0.00

0.00

 

 

 

30316248

38

Retail

Baldwinsville

NY

4,752,000.00

0.00

0.00

 

 

 

30316249

39

Retail

Philadelphia

PA

4,600,000.00

0.00

0.00

 

 

 

30316250

40

Industrial

Hicksville

NY

4,509,768.69

0.00

0.00

 

 

 

30316251

41

Retail

Harrisonburg

VA

4,000,000.00

0.00

0.00

 

 

 

30316252

42

Multi-Family

Middletown

OH

3,975,000.00

0.00

0.00

 

 

 

30316253

43

Retail

Greenfield

WI

3,378,885.88

0.00

0.00

 

 

 

30316254

44

Self Storage

Dewey

AZ

3,000,000.00

0.00

0.00

 

 

 

30316255

45

Mobile Home Park

North Fort Myers

FL

2,358,820.00

0.00

0.00

 

 

 

30316256

46

Retail

Myrtle Beach

SC

1,950,000.00

0.00

0.00

 

 

 

 

 

 

 

Total

 

 

 

 

685,382,353.35

 

 

 

 

 

(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 24

 


 
 

 

               

 

 

Principal Prepayment Detail

 

 

 

 

 

Offering Document

Principal Prepayment Amount

Prepayment Penalties

 

Loan Number

Loan Group

Cross-Reference

 

 

Prepayment

Yield Maintenance

 

 

 

 

Payoff Amount

Curtailment Amount

Premium

Charge

 

 

 

No Principal Prepayments this Period

 

 

 

 

 

 

 

Totals

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 14 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

 

1/17/20

0

 

0

 

 0

 

0

 

0

 

0

 

0

 

0

 

4.604036%

109

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.579570%

 

12/17/19

0

 

0

 

 0

 

0

 

0

 

0

 

0

 

0

 

4.604138%

110

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.579671%

 

11/18/19

0

 

0

 

 0

 

0

 

0

 

0

 

0

 

0

 

4.604254%

111

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.579786%

 

10/18/19

0

 

0

 

 0

 

0

 

0

 

0

 

0

 

0

 

4.604356%

112

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.579850%

 

9/17/19

0

 

0

 

 0

 

0

 

0

 

0

 

0

 

0

 

4.604460%

113

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.579953%

 

8/16/19

0

 

0

 

 0

 

0

 

0

 

0

 

0

 

0

 

4.604552%

114

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.580044%

 

7/17/19

0

 

0

 

 0

 

0

 

0

 

0

 

0

 

0

 

4.604643%

115

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.580170%

 

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 15 of 24

 


 
 

 

                                         

 

 

 

 

 

 

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

 

30316206

1

0

12/5/19

248,516.67

248,516.67

B

 

 

 

 

65,000,000.00

0.00

 

 

 

30316216

5

0

12/1/19

97,629.34

97,629.34

B

 

 

 

 

30,000,000.00

0.00

 

 

 

30316221

9

0

12/6/19

121,054.80

121,054.80

B

 

 

 

 

21,649,316.84

0.00

 

 

 

30316223

12

0

12/6/19

65,551.54

65,551.54

B

 

 

 

 

15,500,000.00

0.00

 

 

 

30316224

13

0

12/1/19

56,265.21

56,265.21

B

 

 

 

 

15,500,000.00

0.00

 

 

 

30316225

14

0

12/1/19

63,372.40

63,372.40

B

 

 

 

 

15,000,000.00

0.00

 

 

 

30316226

15

0

12/1/19

77,012.11

77,012.11

B

 

 

 

 

14,851,062.76

0.00

 

 

 

30316229

18

0

12/1/19

50,037.55

50,037.55

B

 

 

 

 

12,750,000.00

0.00

 

 

 

30316230

19

0

12/5/19

60,000.61

60,000.61

B

 

 

 

 

12,500,000.00

0.00

 

 

 

30316241

31

0

12/6/19

27,468.59

27,468.59

B

 

 

 

 

6,200,000.00

50.95

 

 

30316255

45

0

12/1/19

9,567.59

9,567.59

B

 

 

 

 

2,358,820.00

0.00

 

 

 

 

 

 

Totals

11

 

 

876,476.41

876,476.41

 

 

 

 

 

211,309,199.60

50.95

 

 

 

Totals By Delinquency Code:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total for Status Code = B (11 loans)

 

876,476.41

876,476.41

 

 

 

 

 

211,309,199.60

50.95

 

 

 

 

 

 

 

 

 

 

(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 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

 

 

Date

Date

Cross-Reference

 

Date

Code (1)

 

 

 

 

 

 

 

Income

 

 

 

Term

 

 

 

 

 

 

 

 

 

 

No Specially Serviced Loans this Period

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 24

 


 
 

 

                       

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

Offering

Resolution

Site

 

 

 

 

 

 

 

 

 

Loan

 

 

 

Appraisal

Appraisal

Other REO

 

 

 

 

Document

Strategy

Inspection

Phase 1 Date

 

 

 

 

 

Comment from Special Servicer

 

Number

 

 

 

Date

Value

 

Property Revenue

 

 

 

Cross-Reference

Code (1)

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No Specially Serviced Loans this Period

 

 

 

 

 

 

 

 

 

 

 

(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 18 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

876,476.41

876,476.41

3,965.06

0.00

 

 

 

 

 

Copyright 2020, 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 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 20 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 2020, 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 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 22 of 24

 


 
 

 

                 

 

 

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)

 

 

Monthly

Liquidation

Work Out

 

 

Advances

 

Cross-Reference

Contribution

Balance

 

 

 

Interest)

 

/Excess

 

 

 

 

 

 

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

 

 

 

 

 

 

Totals

 

 

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 23 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

Left to Reimburse

Comments

 

 

Contribution

Balance

Current Month

Refunds

 

Cross-Reference

 

 

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

0.00

 

 

Total Interest Shortfall Allocated to Trust

0.00

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

Page 24 of 24