EX-99.1 2 wcm19c53_ex991-202002.htm wcm19c53_ex991-202002.htm - Generated by SEC Publisher for SEC Filing

 

       

 

 

For Additional Information, please contact

 

WELLS FARGO COMMERCIAL MORTGAGE TRUST 2019-C53

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-C53

Distribution Date:

2/18/20

8480 Stagecoach Circle

 

Record Date:

1/31/20

Frederick, MD 21701-4747

 

Determination Date:

2/11/20

 

           

 

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 - 12

 

 

 

NOI Detail

 

13 - 14

 

 

 

Principal Prepayment Detail

 

15

 

 

 

Historical Detail

 

16

 

 

 

Delinquency Loan Detail

 

17

 

 

 

Specially Serviced Loan Detail

 

18 - 19

 

 

 

Advance Summary

 

20

 

 

 

Modified Loan Detail

 

21

 

 

 

Historical Liquidated Loan Detail

 

22

 

 

 

Historical Bond/Collateral Loss Reconciliation Detail

23

 

 

 

Interest Shortfall Reconciliation Detail

 

24 - 25

 

 

 

 

 

 

 

Operating Advisor

Depositor

Master Servicer

Special Servicer

 

 

 

Wells Fargo Commercial Mortgage Securities,

Wells Fargo Bank, National Association

Midland Loan Services, a Division of PNC

Park Bridge Lender Services LLC

Inc.

Three Wells Fargo, MAC D1050-084

Bank, National Association

600 Third Avenue,

 

375 Park Avenue

401 S. Tryon Street, 8th Floor

10851 Mastin Street

 

40th Floor

 

2nd Floor, J0127-023

Charlotte, NC 28202

Building 82, Suite 700

New York, NY 10016

New York, NY 10152

 

Overland Park, KS 66210

 

 

 

 

Contact: Anthony.Sfarra@wellsfargo.com

Contact: REAM_InvestorRelations@wellsfargo.com

Contact: Executuve Vice President - Division Head

Contact:

David Rodgers

Phone Number: (212) 214-5613

 

Phone Number:

(913) 253-9001

Phone Number:

(212) 230-9025

 

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

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

   

Copyright 2020, Wells Fargo Bank, N.A.

Page 1 of 25

 


 

 

                       

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

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

95002BAA1

2.039000%

20,689,000.00

20,360,403.35

157,726.70

34,595.72

0.00

0.00

192,322.42

20,202,676.65

30.02%

A-2

95002BAB9

2.899000%

45,608,000.00

45,608,000.00

0.00

110,181.33

0.00

0.00

110,181.33

45,608,000.00

30.02%

A-SB

95002BAC7

2.964000%

33,381,000.00

33,381,000.00

0.00

82,451.07

0.00

0.00

82,451.07

33,381,000.00

30.02%

A-3

95002BAD5

2.787000%

131,000,000.00

131,000,000.00

0.00

304,247.50

0.00

0.00

304,247.50

131,000,000.00

30.02%

A-4

95002BAE3

3.040000%

260,842,000.00

260,842,000.00

0.00

660,799.73

0.00

0.00

660,799.73

260,842,000.00

30.02%

A-S

95002BAH6

3.322000%

29,842,000.00

29,842,000.00

0.00

82,612.60

0.00

0.00

82,612.60

29,842,000.00

25.77%

B

95002BAJ2

3.514000%

36,864,000.00

36,864,000.00

0.00

107,950.08

0.00

0.00

107,950.08

36,864,000.00

20.51%

C

95002BAK9

3.577000%

38,619,000.00

38,619,000.00

0.00

115,116.80

0.00

0.00

115,116.80

38,619,000.00

15.01%

D

95002BAL7

2.500000%

26,332,000.00

26,332,000.00

0.00

54,858.33

0.00

0.00

54,858.33

26,332,000.00

11.26%

E-RR

95002BAP8

3.938569%

16,676,000.00

16,676,000.00

0.00

54,732.98

0.00

0.00

54,732.98

16,676,000.00

8.88%

F-RR

95002BAR4

3.938569%

10,533,000.00

10,533,000.00

0.00

34,570.79

0.00

0.00

34,570.79

10,533,000.00

7.38%

G-RR

95002BAT0

3.938569%

8,777,000.00

8,777,000.00

0.00

28,807.35

0.00

0.00

28,807.35

8,777,000.00

6.13%

H-RR

95002BAV5

3.938569%

8,777,000.00

8,777,000.00

0.00

28,807.35

0.00

0.00

28,807.35

8,777,000.00

4.88%

J-RR

95002BAX1

3.938569%

7,022,000.00

7,022,000.00

0.00

23,047.19

0.00

0.00

23,047.19

7,022,000.00

3.88%

K-RR

95002BAZ6

3.938569%

7,899,000.00

7,899,000.00

0.00

25,925.63

0.00

0.00

25,925.63

7,899,000.00

2.75%

L-RR

95002BBB8

3.938569%

19,310,519.00

19,310,519.00

0.00

63,379.85

0.00

0.00

63,379.85

19,310,519.00

0.00%

V

95002BBG7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

R

95002BBE2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

 

Totals

 

 

702,171,519.00

701,842,922.35

157,726.70

1,812,084.30

0.00

0.00

1,969,811.00

701,685,195.65

 

 

 

 

 

 

Original

Beginning

 

 

 

Ending

 

 

 

Class

CUSIP

Pass-Through

Notional

Notional

Interest

Prepayment

Total

Notional

 

 

 

 

 

Rate

Amount

Amount

Distribution

Penalties

Distribution

Amount

 

 

 

 

X-A

95002BAF0

1.025793%

491,520,000.00

491,191,403.35

419,884.09

0.00

419,884.09

491,033,676.65

 

 

 

X-B

95002BAG8

0.455869%

105,325,000.00

105,325,000.00

40,012.01

0.00

40,012.01

105,325,000.00

 

 

 

X-D

95002BBC6

1.438569%

26,332,000.00

26,332,000.00

31,567.00

0.00

31,567.00

26,332,000.00

 

 

 

 

(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 25

 


 

 

                     

 

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

Beginning

 

Principal

Interest

Prepayment

Realized Loss /

Ending

Interest

Remaining Unpaid

Class

CUSIP

 

 

 

 

 

Additional Trust

 

 

Distributable

 

 

Balance

Distribution

Distribution

Penalties

 

Balance

Shortfall / (Excess)

 

 

 

 

 

 

 

 

Fund Expenses

 

 

Certificate Interest

 

A-1

95002BAA1

984.11732563

 

7.62369858

1.67217942

0.00000000

0.00000000

976.49362705

0.00000000

0.00000000

A-2

95002BAB9

1,000.00000000

 

0.00000000

2.41583341

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

A-SB

95002BAC7

1,000.00000000

 

0.00000000

2.47000000

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

A-3

95002BAD5

1,000.00000000

 

0.00000000

2.32250000

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

A-4

95002BAE3

1,000.00000000

 

0.00000000

2.53333332

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

A-S

95002BAH6

1,000.00000000

 

0.00000000

2.76833322

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

B

95002BAJ2

1,000.00000000

 

0.00000000

2.92833333

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

C

95002BAK9

1,000.00000000

 

0.00000000

2.98083327

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

D

95002BAL7

1,000.00000000

 

0.00000000

2.08333321

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

E-RR

95002BAP8

1,000.00000000

 

0.00000000

3.28214080

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

F-RR

95002BAR4

1,000.00000000

 

0.00000000

3.28214089

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

G-RR

95002BAT0

1,000.00000000

 

0.00000000

3.28214082

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

H-RR

95002BAV5

1,000.00000000

 

0.00000000

3.28214082

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

J-RR

95002BAX1

1,000.00000000

 

0.00000000

3.28214042

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

K-RR

95002BAZ6

1,000.00000000

 

0.00000000

3.28214078

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

L-RR

95002BBB8

1,000.00000000

 

0.00000000

3.28214120

0.00000000

0.00000000

1,000.00000000

0.00000000

0.00000000

 

 

 

Beginning

 

 

 

 

Ending

 

Remaining Unpaid

 

Class

CUSIP

Notional

 

                       Interest

Prepayment

Notional

Interest

Distributable

 

 

 

Amount

 

                       Distribution

Penalties

Amount

Shortfall / (Excess)

Certificate Interest

 

X-A

95002BAF0

999.33146840

 

0.85425637

0.00000000

999.01057261

0.00000000

0.00000000

 

X-B

95002BAG8

1,000.00000000

 

0.37989091

0.00000000

1,000.00000000

0.00000000

0.00000000

 

X-D

95002BBC6

1,000.00000000

 

1.19880753

0.00000000

1,000.00000000

0.00000000

0.00000000

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 3 of 25

 


 

 

                         

 

 

 

 

 

 

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

701,842,922.50

701,842,922.55

157,726.70

0.00

0.00

0.00

701,685,195.80

701,687,050.25

157,726.70

 

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

01/01/2020 - 01/30/2020

30

 

34,595.72

0.00

34,595.72

0.00

0.00

0.00

34,595.72

0.00

A-2

01/01/2020 - 01/30/2020

30

 

110,181.33

0.00

110,181.33

0.00

0.00

0.00

110,181.33

0.00

A-SB

01/01/2020 - 01/30/2020

30

 

82,451.07

0.00

82,451.07

0.00

0.00

0.00

82,451.07

0.00

A-3

01/01/2020 - 01/30/2020

30

 

304,247.50

0.00

304,247.50

0.00

0.00

0.00

304,247.50

0.00

A-4

01/01/2020 - 01/30/2020

30

 

660,799.73

0.00

660,799.73

0.00

0.00

0.00

660,799.73

0.00

X-A

01/01/2020 - 01/30/2020

30

 

419,884.09

0.00

419,884.09

0.00

0.00

0.00

419,884.09

0.00

X-B

01/01/2020 - 01/30/2020

30

 

40,012.01

0.00

40,012.01

0.00

0.00

0.00

40,012.01

0.00

X-D

01/01/2020 - 01/30/2020

30

 

31,567.00

0.00

31,567.00

0.00

0.00

0.00

31,567.00

0.00

A-S

01/01/2020 - 01/30/2020

30

 

82,612.60

0.00

82,612.60

0.00

0.00

0.00

82,612.60

0.00

B

01/01/2020 - 01/30/2020

30

 

107,950.08

0.00

107,950.08

0.00

0.00

0.00

107,950.08

0.00

C

01/01/2020 - 01/30/2020

30

 

115,116.80

0.00

115,116.80

0.00

0.00

0.00

115,116.80

0.00

D

01/01/2020 - 01/30/2020

30

 

54,858.33

0.00

54,858.33

0.00

0.00

0.00

54,858.33

0.00

E-RR

01/01/2020 - 01/30/2020

30

 

54,732.98

0.00

54,732.98

0.00

0.00

0.00

54,732.98

0.00

F-RR

01/01/2020 - 01/30/2020

30

 

34,570.79

0.00

34,570.79

0.00

0.00

0.00

34,570.79

0.00

G-RR

01/01/2020 - 01/30/2020

30

 

28,807.35

0.00

28,807.35

0.00

0.00

0.00

28,807.35

0.00

H-RR

01/01/2020 - 01/30/2020

30

 

28,807.35

0.00

28,807.35

0.00

0.00

0.00

28,807.35

0.00

J-RR

01/01/2020 - 01/30/2020

30

 

23,047.19

0.00

23,047.19

0.00

0.00

0.00

23,047.19

0.00

K-RR

01/01/2020 - 01/30/2020

30

 

25,925.63

0.00

25,925.63

0.00

0.00

0.00

25,925.63

0.00

L-RR

01/01/2020 - 01/30/2020

30

 

63,379.85

0.00

63,379.85

0.00

0.00

0.00

63,379.85

0.00

Totals

 

 

 

2,303,547.40

0.00

2,303,547.40

0.00

0.00

0.00

2,303,547.40

0.00

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

Page 4 of 25

 


 

 

             

 

Other Required Information

 

 

 

 

 

Available Funds (1)

2,461,274.10

Appraisal Reduction Amount

 

 

 

 

 

Loan

Loan

Appraisal

Cumulative

Most Recent

 

 

Number

Group

Reduction

ASER

Appraisal

 

 

 

 

Affected

Amount

Reduction Date

 

 

Controlling Class Information

 

 

None

 

 

Controlling Class:

L-RR

 

 

 

 

 

Effective as of: 11/7/2019

Total

 

 

 

 

 

 

 

 

(1) The Available Funds amount includes any Prepayment Premiums and Yield Maintenance Charges.

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

Page 5 of 25

 


 

 

         

 

Cash Reconciliation Detail

 

 

 

 

Total Funds Collected

 

Total Funds Distributed

 

 

Interest:

 

Fees:

 

 

Scheduled Interest

2,393,583.86

Master Servicing Fee - Wells Fargo Bank, N.A.

 

5,576.09

Interest reductions due to Nonrecoverability Determinations

0.00

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

 

5,753.65

Interest Adjustments

0.00

Trustee Fee - Wilmington Trust, National Association

 

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

 

302.18

ARD Interest

0.00

Operating Advisor Fee - Park Bridge Lender Services LLC

 

1,112.03

Default Interest and Late Payment Charges

0.00

Asset Representations Reviewer Fee - Park Bridge Lender Services LLC

217.57

Net Prepayment Interest Shortfall

0.00

Total Fees

 

13,251.53

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

2,393,583.86

ASER Amount

 

0.00

 

 

Special Servicing Fee

 

0.00

Principal:

 

Rating Agency Expenses

 

0.00

Scheduled Principal

157,726.70

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

 

76,784.91

Total Principal Collected

157,726.70

 

 

 

Other:

 

Payments to Certificateholders & Others:

 

 

Prepayment Premiums/Yield Maintenance Charges

0.00

Interest Distribution

               2,303,547.40

Repayment Fees

0.00

Principal Distribution

                157,726.70

Borrower Option Extension Fees

0.00

Prepayment Premiums/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

 

2,461,274.10

Total Funds Collected

2,551,310.56

Total Funds Distributed

 

2,551,310.54

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

Page 6 of 25

 


 

 

                           

 

 

Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

 

 

 

 

Property Type (1)

 

 

 

 

 

 

State (1)

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

% of

 

 

 

 

 

 

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

5

35,300,000.00

5.03

116

4.3488

1.598300

Arizona

4

22,778,297.91

3.25

114

4.3881

1.529126

 

 

 

 

 

 

 

California

7

73,227,411.60

10.44

115

4.0357

1.801391

Lodging

8

76,610,844.80

10.92

114

4.6631

1.800096

Connecticut

4

15,227,142.86

2.17

64

3.2929

2.283467

Mixed Use

2

47,600,000.00

6.78

116

3.8685

1.900231

Delaware

1

27,000,000.00

3.85

116

3.8500

1.630000

Mobile Home Park

22

52,089,116.39

7.42

115

4.3764

1.489088

Florida

9

32,058,195.86

4.57

116

4.3355

1.823038

 

 

 

 

 

 

 

Georgia

3

10,007,420.12

1.43

116

4.3025

1.834978

Multi-Family

4

27,387,500.00

3.90

115

3.9982

2.042273

Idaho

1

1,641,661.41

0.23

115

4.5000

1.640000

Office

8

181,695,321.96

25.89

115

3.9631

1.844525

Illinois

1

1,019,341.00

0.15

116

4.8220

1.930000

Other

1

60,000,000.00

8.55

116

3.3000

2.440000

Indiana

2

6,179,848.14

0.88

115

4.7647

2.009316

Retail

17

139,820,974.72

19.93

115

3.7945

2.245593

Maine

1

3,800,000.00

0.54

115

4.2000

1.550000

 

 

 

 

 

 

 

Maryland

4

12,235,348.77

1.74

115

4.4510

1.543343

Self Storage

18

81,181,437.92

11.57

82

3.6699

2.095551

Massachusetts

2

9,771,428.57

1.39

56

3.1750

2.420000

 

 

 

 

 

 

 

Michigan

1

44,500,000.00

6.34

115

4.0800

1.500000

Totals

85

701,685,195.80

100.00

112

3.9604

1.972278

Mississippi

1

10,803,325.74

1.54

106

6.5650

1.320000

 

 

 

 

 

 

 

Missouri

1

1,358,211.63

0.19

116

4.4500

1.390000

 

 

 

 

 

 

 

Nevada

1

2,450,000.00

0.35

115

3.6500

4.260000

 

 

 

 

 

 

 

New Jersey

5

74,528,571.43

10.62

104

3.2756

2.436101

 

 

Seasoning

 

 

 

 

New Mexico

2

26,211,800.86

3.74

115

4.4255

1.769099

 

 

 

 

 

 

 

New York

4

92,500,000.00

13.18

116

3.4197

2.654616

 

 

 

% of

 

 

 

North Carolina

1

1,290,807.38

0.18

116

4.3500

3.310000

 

# of

Scheduled

 

WAM

 

Weighted

Ohio

5

16,600,000.00

2.37

116

4.5000

1.480000

Seasoning

 

 

Agg.

 

WAC

 

 

 

 

 

 

 

 

 

Loans

Balance

 

(2)

 

Avg DSCR (3)

Pennsylvania

8

90,688,381.11

12.92

111

3.9931

2.121852

 

 

 

Bal.

 

 

 

South Carolina

1

15,775,000.00

2.25

116

4.0700

1.920000

 

 

 

 

 

 

 

Texas

12

66,782,679.44

9.52

115

4.0675

1.581824

12 months or less

59

690,881,870.06

98.46

112

3.9196

1.982478

Virgin Islands

1

18,375,000.00

2.62

115

4.3000

1.720000

13 months to 24 months

1

10,803,325.74

1.54

106

6.5650

1.320000

Washington

2

12,125,321.96

1.73

115

4.2270

1.666108

25 months to 36 months

0

0.00

0.00

0

0.0000

0.000000

Wisconsin

1

12,750,000.00

1.82

114

4.0510

1.590000

37 months to 48 months

0

0.00

0.00

0

0.0000

0.000000

Totals

85

701,685,195.80

100.00

112

3.9604

1.972278

49 months or greater

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

60

701,685,195.80

100.00

112

3.9604

1.972278

 

 

 

 

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

Page 7 of 25

 


 

 

                           

 

 

Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

 

 

Scheduled Balance

 

 

 

 

 

 

Note Rate

 

 

 

 

 

 

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.

 

 

 

 

1,000,000 or less

1

861,914.00

0.12

116

5.1020

1.820000

3.250% or less

3

90,500,000.00

12.90

86

3.0946

3.013260

1,000,001 to 2,000,000

6

8,640,425.97

1.23

116

4.4970

1.806272

3.251% to 3.500%

2

60,000,000.00

8.55

116

3.3000

2.440000

2,000,001 to 3,000,000

7

16,802,421.88

2.39

115

4.0875

2.523096

3.501% to 3.750%

5

85,150,000.00

12.14

115

3.6488

2.257193

3,000,001 to 4,000,000

6

21,285,347.44

3.03

115

4.3337

1.742346

3.751% to 4.000%

5

66,134,599.69

9.43

116

3.9087

1.687336

4,000,001 to 5,000,000

4

18,642,439.96

2.66

115

4.1993

1.598410

4.001% to 4.250%

16

196,089,407.52

27.95

115

4.1138

1.674630

 

 

 

 

 

 

 

4.251% to 4.500%

19

150,204,749.67

21.41

115

4.3574

1.666170

5,000,001 to 6,000,000

4

21,897,934.14

3.12

116

4.3132

1.803165

4.501% to 4.750%

7

40,921,858.18

5.83

115

4.6496

1.578293

6,000,001 to 7,000,000

2

12,997,586.95

1.85

115

4.3392

1.587736

4.751% to 5.000%

1

1,019,341.00

0.15

116

4.8220

1.930000

7,000,001 to 8,000,000

1

7,151,800.86

1.02

116

4.6800

1.820000

5.001% to 6.500%

1

861,914.00

0.12

116

5.1020

1.820000

8,000,001 to 9,000,000

4

34,722,240.78

4.95

115

4.3219

1.551626

6.501% or greater

1

10,803,325.74

1.54

106

6.5650

1.320000

9,000,001 to 10,000,000

2

19,750,000.00

2.81

116

3.6258

1.980886

 

 

 

 

 

 

 

10,000,001 to 15,000,000

6

72,038,771.17

10.27

101

4.3976

1.651683

Totals

60

701,685,195.80

100.00

112

3.9604

1.972278

15,000,001 to 20,000,000

6

103,510,000.00

14.75

115

4.1870

1.931369

See footnotes on last page of this section.

 

 

 

 

 

20,000,001 to 30,000,000

6

153,384,312.65

21.86

104

3.8004

1.821266

 

 

 

 

 

 

 

30,000,001 or greater

5

210,000,000.00

29.93

116

3.6065

2.347962

 

 

 

 

 

 

 

 

Totals

60

701,685,195.80

100.00

112

3.9604

1.972278

 

 

 

 

 

 

 

 

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.

 

 

 

 

59 months or less

2

45,000,000.00

6.41

56

3.1750

2.420000

Interest Only

15

299,461,255.00

42.68

107

3.5374

2.434796

60 months or greater

58

656,685,195.80

93.59

115

4.0142

1.941597

299 months or less

4

23,814,725.29

3.39

111

5.5019

1.612550

 

Totals

60

701,685,195.80

100.00

112

3.9604

1.972278

300 months or greater

41

378,409,215.51

53.93

115

4.1981

1.628895

 

 

 

 

 

 

 

Totals

60

701,685,195.80

100.00

112

3.9604

1.972278

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 8 of 25

 


 

 

                           

 

 

Current Mortgage Loan and Property Stratification Tables

 

 

 

 

 

 

 

 

 

 

Aggregate Pool

 

 

 

 

 

 

 

 

Debt Service Coverage Ratio (3)

 

 

 

 

Age of Most Recent NOI

 

 

 

 

 

 

 

% 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.

 

 

 

 

1.30 or less

1

8,250,000.00

1.18

114

4.6000

1.300000

Underwriter's Information

60

701,685,195.80

100.00

112

3.9604

1.972278

1.31 to 1.40

9

50,839,685.76

7.25

113

4.8601

1.359565

 

 

 

 

 

 

 

1.41 to 1.50

11

125,377,598.35

17.87

115

4.2024

1.473476

12 months or less

0

0.00

0.00

0

0.0000

0.000000

1.51 to 1.60

5

37,929,141.83

5.41

115

4.0698

1.560524

13 months to 24 months

0

0.00

0.00

0

0.0000

0.000000

1.61 to 1.70

5

77,541,661.41

11.05

116

4.0514

1.641999

25 months or greater

0

0.00

0.00

0

0.0000

0.000000

1.71 to 1.80

4

46,335,000.00

6.60

115

4.3082

1.740844

 

 

 

 

 

 

 

1.81 to 1.90

5

33,243,907.17

4.74

116

4.4683

1.848749

Totals

60

701,685,195.80

100.00

112

3.9604

1.972278

1.91 to 2.00

6

92,722,039.64

13.21

116

3.8269

1.923920

 

 

 

 

 

 

 

2.01 to 2.50

8

156,905,354.26

22.36

99

3.5624

2.318047

 

 

 

 

 

 

 

2.51 to 3.50

3

22,190,807.38

3.16

115

3.6740

2.828449

 

 

 

 

 

 

 

3.51 to 4.00

1

45,500,000.00

6.48

116

3.0150

3.600000

 

 

 

 

 

 

 

4.01 or greater

2

4,850,000.00

0.69

115

3.6747

4.542062

 

 

 

 

 

 

 

Totals

60

701,685,195.80

100.00

112

3.9604

1.972278

 

 

 

 

 

 

 

 

 

 

 

(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.

 

 

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 9 of 25

 


 

 

                                   

 

 

 

 

 

 

 

Mortgage Loan Detail

 

 

 

 

 

 

 

 

Loan

 

Property

 

 

Interest

Principal

Gross

Anticipated

Maturity

Neg.

Beginning

Ending

Paid

Appraisal

Appraisal

Res.

Mod.

Number

ODCR

Type (1)

City

State

Payment

Payment

Coupon

Repayment

Date

Amort

Scheduled

Scheduled

Thru

Reduction

Reduction

Strat.

Code

 

 

 

 

 

 

 

 

Date

 

(Y/N)

Balance

Balance

Date

Date

Amount

(2)

(3)

 

300572011

1

98

Secaucus

NJ

142,083.33

0.00

3.300%

N/A

10/6/29

N

50,000,000.00

50,000,000.00

2/6/20

 

 

 

 

300572014

1A

98

Secaucus

NJ

28,416.67

0.00

3.300%

N/A

10/6/29

N

10,000,000.00

10,000,000.00

2/6/20

 

 

 

 

883101034

2

RT

Brooklyn

NY

118,129.38

0.00

3.015%

N/A

10/6/29

N

45,500,000.00

45,500,000.00

2/6/20

 

 

 

 

300572035

3

SS

Various

Various

82,020.83

0.00

3.175%

N/A

10/6/24

N

30,000,000.00

30,000,000.00

2/6/20

 

 

 

 

300572037

3A

SS

Various

Various

41,010.42

0.00

3.175%

N/A

10/6/24

N

15,000,000.00

15,000,000.00

2/6/20

 

 

 

 

600950946

4

OF

Ann Arbor

MI

156,343.33

0.00

4.080%

N/A

9/11/29

N

44,500,000.00

44,500,000.00

2/11/20

 

 

 

 

28002292

5

OF

Berwyn

PA

135,113.50

0.00

4.140%

N/A

10/6/29

N

37,900,000.00

37,900,000.00

2/6/20

 

 

 

 

310948689

6

MU

New York

NY

100,505.10

0.00

3.636%

N/A

10/11/29

N

32,100,000.00

32,100,000.00

2/11/20

 

 

 

 

310951139

7

OF

Mountain View

CA

95,273.33

0.00

3.688%

N/A

9/11/29

N

30,000,000.00

30,000,000.00

2/11/20

 

 

 

 

883101031

8

OF

Wilmington

DE

89,512.50

0.00

3.850%

N/A

10/6/29

N

27,000,000.00

27,000,000.00

2/6/20

 

 

 

 

28002298

9

IN

Coatesville

PA

85,305.11

0.00

4.270%

N/A

10/6/29

N

23,200,000.00

23,200,000.00

2/6/20

 

 

 

 

300572005

10

RT

Temple

TX

74,901.17

0.00

3.990%

N/A

9/6/29

N

21,800,000.00

21,800,000.00

2/6/20

 

 

 

 

28002297

11

RT

Various

CA

75,045.85

28,467.98

4.070%

N/A

10/6/29

N

21,412,780.63

21,384,312.65

2/6/20

 

 

 

 

883101019

12

LO

Albuquerque

NM

71,067.33

0.00

4.330%

N/A

9/6/29

N

19,060,000.00

19,060,000.00

2/6/20

 

 

 

 

300572007

13

SS

St. Thomas

VI

68,038.54

0.00

4.300%

N/A

9/6/29

N

18,375,000.00

18,375,000.00

2/6/20

 

 

 

 

883101025

14

OF

Bensalem

PA

56,420.00

0.00

3.600%

N/A

9/6/29

N

18,200,000.00

18,200,000.00

2/6/20

 

 

 

 

300572017

15

Various

Various

OH

64,325.00

0.00

4.500%

N/A

10/6/29

N

16,600,000.00

16,600,000.00

2/6/20

 

 

 

 

310948975

16

LO

Greenville

SC

55,286.99

0.00

4.070%

N/A

10/11/29

N

15,775,000.00

15,775,000.00

2/11/20

 

 

 

 

883101028

17

MU

Miami Beach

FL

58,060.42

0.00

4.350%

N/A

10/6/29

N

15,500,000.00

15,500,000.00

2/6/20

 

 

 

 

300571996

18

MF

Abilene

TX

45,697.55

0.00

4.150%

N/A

9/6/29

N

12,787,500.00

12,787,500.00

2/6/20

 

 

 

 

883101018

19

OF

Milwaukee

WI

44,476.60

0.00

4.051%

N/A

8/6/29

N

12,750,000.00

12,750,000.00

2/6/20

 

 

 

 

28002183

20

LO

Pascagoula

MS

61,150.02

13,570.16

6.565%

N/A

12/6/28

N

10,816,895.90

10,803,325.74

2/6/20

 

 

 

 

300572022

21

RT

Palm Springs

CA

42,342.12

0.00

4.683%

N/A

7/6/29

N

10,500,000.00

10,500,000.00

2/6/20

 

 

 

 

322590022

22

MH

Various

Various

38,247.67

12,778.04

4.350%

N/A

10/11/29

N

10,210,723.47

10,197,945.43

2/11/20

 

 

 

 

300572021

23

MF

Stafford

TX

33,247.50

0.00

3.960%

N/A

10/6/29

N

9,750,000.00

9,750,000.00

2/6/20

 

 

 

 

322590024

24

RT

Brooklyn

NY

32,162.50

0.00

4.150%

N/A

9/11/29

N

9,000,000.00

9,000,000.00

2/11/20

 

 

 

 

883101022

25

LO

Calistoga

CA

34,311.70

11,022.99

4.450%

N/A

9/6/29

N

8,954,121.94

8,943,098.95

2/6/20

 

 

 

 

322590026

26

MH

Various

TX

30,152.44

11,281.82

4.100%

N/A

10/11/29

N

8,540,423.65

8,529,141.83

2/11/20

 

 

 

 

322590027

27

MH

Star Valley

AZ

32,679.17

0.00

4.600%

N/A

8/11/29

N

8,250,000.00

8,250,000.00

2/11/20

 

 

 

 

300572008

28

LO

Roswell

NM

28,869.67

11,889.43

4.680%

N/A

10/6/29

N

7,163,690.29

7,151,800.86

2/6/20

 

 

 

 

410951674

29

OF

Bellevue

WA

25,526.37

8,671.49

4.325%

N/A

9/11/29

N

6,853,993.45

6,845,321.96

2/11/20

 

 

 

 

883101015

30

LO

Scottsdale

AZ

23,101.03

7,781.56

4.355%

N/A

8/6/29

N

6,160,046.55

6,152,264.99

2/6/20

 

 

 

 

322590031

31

RT

Brooklyn

NY

21,592.36

0.00

4.250%

N/A

10/11/29

N

5,900,000.00

5,900,000.00

2/11/20

 

 

 

 

410951763

32

RT

Miami

FL

19,530.00

0.00

4.200%

N/A

10/11/29

N

5,400,000.00

5,400,000.00

2/11/20

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 10 of 25

 

 


 

 

                                   

 

 

 

 

 

 

 

Mortgage Loan Detail

 

 

 

 

 

 

 

 

Loan

 

Property

 

 

Interest

Principal

Gross

Anticipated

Maturity

Neg.

Beginning

Ending

Paid

Appraisal

Appraisal

Res.

Mod.

Number

ODCR

Type (1)

City

State

Payment

Payment

Coupon

Repayment

Date

Amort

Scheduled

Scheduled

Thru

Reduction

Reduction

Strat.

Code

 

 

 

 

 

 

 

 

Date

 

(Y/N)

Balance

Balance

Date

Date

Amount

(2)

(3)

 

300572002

33

LO

Indianapolis

IN

21,593.74

6,185.55

4.710%

N/A

9/6/29

N

5,324,119.69

5,317,934.14

2/6/20

 

 

 

 

300571995

34

RT

Millwood

WA

18,641.33

0.00

4.100%

N/A

9/6/29

N

5,280,000.00

5,280,000.00

2/6/20

 

 

 

 

410951692

35

RT

Various

TX

16,006.14

6,918.96

3.800%

N/A

9/11/29

N

4,891,518.65

4,884,599.69

2/11/20

 

 

 

 

322590036

36

SS

Laredo

TX

17,473.59

6,032.80

4.300%

N/A

8/11/29

N

4,719,048.84

4,713,016.04

2/11/20

 

 

 

 

322590037

37

MH

Various

FL

18,128.00

7,702.09

4.600%

N/A

10/11/29

N

4,576,493.40

4,568,791.31

2/11/20

 

 

 

 

322590038

38

MH

Mesa

AZ

15,900.89

5,895.28

4.120%

N/A

10/11/29

N

4,481,928.20

4,476,032.92

2/11/20

 

 

 

 

883101016

39

RT

Mesa

AZ

14,440.83

0.00

4.300%

N/A

8/6/29

N

3,900,000.00

3,900,000.00

2/6/20

 

 

 

 

300571997

40

SS

Gorham

ME

13,743.33

0.00

4.200%

N/A

9/6/29

N

3,800,000.00

3,800,000.00

2/6/20

 

 

 

 

322590041

41

MH

Salisbury

MD

14,189.46

4,265.74

4.600%

N/A

9/11/29

N

3,582,193.06

3,577,927.32

2/11/20

 

 

 

 

322590042

42

MH

Marietta

GA

13,261.11

0.00

4.400%

N/A

10/11/29

N

3,500,000.00

3,500,000.00

2/11/20

 

 

 

 

322590043

43

LO

Warner Robins

GA

12,486.27

4,387.27

4.250%

N/A

9/11/29

N

3,411,807.39

3,407,420.12

2/11/20

 

 

 

 

883101029

44

RT

Alpharetta

GA

11,345.14

0.00

4.250%

N/A

10/6/29

N

3,100,000.00

3,100,000.00

2/6/20

 

 

 

 

883101021

45

SS

Brooksville

FL

8,951.25

0.00

3.850%

N/A

9/6/29

N

2,700,000.00

2,700,000.00

2/6/20

 

 

 

 

322590046

46

SS

Dallas

TX

9,867.71

3,083.17

4.500%

N/A

10/11/29

N

2,546,505.05

2,543,421.88

2/11/20

 

 

 

 

410951601

47

MF

Reno

NV

7,700.49

0.00

3.650%

N/A

9/11/29

N

2,450,000.00

2,450,000.00

2/11/20

 

 

 

 

410951605

48

MF

San Rafael

CA

7,646.67

0.00

3.700%

N/A

9/11/29

N

2,400,000.00

2,400,000.00

2/11/20

 

 

 

 

322590049

49

MH

Mount Dora

FL

8,883.46

0.00

4.420%

N/A

8/11/29

N

2,334,000.00

2,334,000.00

2/11/20

 

 

 

 

322590050

50

SS

Elkton

MD

8,815.62

0.00

4.500%

N/A

8/11/29

N

2,275,000.00

2,275,000.00

2/11/20

 

 

 

 

322590051

51

MH

Beacon Falls

CT

7,287.58

0.00

4.030%

N/A

10/11/29

N

2,100,000.00

2,100,000.00

1/11/20

 

 

 

 

322590052

52

SS

Waco

TX

6,664.14

0.00

4.360%

N/A

10/11/29

N

1,775,000.00

1,775,000.00

2/11/20

 

 

 

 

322590053

53

MH

Homedale

ID

6,369.19

2,001.25

4.500%

N/A

9/11/29

N

1,643,662.66

1,641,661.41

2/11/20

 

 

 

 

322590054

54

MH

Ocala

FL

6,168.48

1,854.40

4.600%

N/A

9/11/29

N

1,557,258.95

1,555,404.55

1/11/20

 

 

 

 

322590055

55

MH

Springfield

MO

5,210.97

1,664.79

4.450%

N/A

10/11/29

N

1,359,876.42

1,358,211.63

2/11/20

 

 

 

 

410951854

56

RT

Cape Carteret

NC

4,843.66

2,271.93

4.350%

N/A

10/11/29

N

1,293,079.31

1,290,807.38

2/11/20

 

 

 

 

28002303

57

RT

Chillicothe

IL

4,232.59

0.00

4.822%

10/6/29

6/6/34

N

1,019,341.00

1,019,341.00

2/6/20

 

 

 

 

28002304

58

RT

Poseyville

IN

3,786.72

0.00

5.102%

10/6/29

4/6/34

N

861,914.00

861,914.00

2/6/20

 

 

 

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 11 of 25

 

 


 

 

                                                 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Loan Detail

 

 

 

 

 

 

 

 

 

 

Loan

     Property

 

 

 

 

Interest

Principal

 

Gross

Anticipated

Maturity           Neg.

Beginning

 

Ending

Paid

Appraisal

Appraisal

Res.

Mod.

Number     ODCR        Type (1)

 

 

City

State

Payment

Payment

 

Coupon

Repayment

Date

Amort

Scheduled

 

Scheduled

Thru

Reduction

Reduction

Strat.

Code

 

 

 

 

 

 

 

 

 

 

 

 

Date

 

 

(Y/N)

Balance

 

Balance

Date

Date

 

Amount

(2)

(3)

 

 

 

 

Totals

 

 

 

 

 

2,393,583.86

157,726.70

 

 

 

 

 

701,842,922.50

701,685,195.80

 

 

 

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 12 of 25

 

 


 

 

                       

 

 

 

 

NOI Detail

 

 

 

 

 

 

 

 

Loan

 

 

 

 

Ending

Most

Most

 

Most Recent

Most Recent

 

Number

ODCR

Property

City

State

Scheduled

Recent

Recent

 

NOI Start

NOI End

 

 

 

Type

 

 

Balance

Fiscal NOI

NOI

 

Date

Date

 

 

300572011

1

Other

Secaucus

NJ

50,000,000.00

0.00

0.00

 

 

 

 

300572014

1A

Other

Secaucus

NJ

10,000,000.00

0.00

0.00

 

 

 

 

883101034

2

Retail

Brooklyn

NY

45,500,000.00

0.00

0.00

 

 

 

 

300572035

3

Self Storage

Various

Various

30,000,000.00

0.00

0.00

 

 

 

 

300572037

3A

Self Storage

Various

Various

15,000,000.00

0.00

0.00

 

 

 

 

600950946

4

Office

Ann Arbor

MI

44,500,000.00

0.00

0.00

 

 

 

 

28002292

5

Office

Berwyn

PA

37,900,000.00

0.00

0.00

 

 

 

 

310948689

6

Mixed Use

New York

NY

32,100,000.00

0.00

0.00

 

 

 

 

310951139

7

Office

Mountain View

CA

30,000,000.00

0.00

0.00

 

 

 

 

883101031

8

Office

Wilmington

DE

27,000,000.00

0.00

0.00

 

 

 

 

28002298

9

Industrial

Coatesville

PA

23,200,000.00

0.00

0.00

 

 

 

 

300572005

10

Retail

Temple

TX

21,800,000.00

0.00

0.00

 

 

 

 

28002297

11

Retail

Various

CA

21,384,312.65

0.00

0.00

 

 

 

 

883101019

12

Lodging

Albuquerque

NM

19,060,000.00

0.00

0.00

 

 

 

 

300572007

13

Self Storage

St. Thomas

VI

18,375,000.00

0.00

0.00

 

 

 

 

883101025

14

Office

Bensalem

PA

18,200,000.00

0.00

0.00

 

 

 

 

300572017

15

Various

Various

OH

16,600,000.00

0.00

0.00

 

 

 

 

310948975

16

Lodging

Greenville

SC

15,775,000.00

0.00

0.00

 

 

 

 

883101028

17

Mixed Use

Miami Beach

FL

15,500,000.00

0.00

0.00

 

 

 

 

300571996

18

Multi-Family

Abilene

TX

12,787,500.00

0.00

0.00

 

 

 

 

883101018

19

Office

Milwaukee

WI

12,750,000.00

0.00

0.00

 

 

 

 

28002183

20

Lodging

Pascagoula

MS

10,803,325.74

0.00

0.00

 

 

 

 

300572022

21

Retail

Palm Springs

CA

10,500,000.00

0.00

0.00

 

 

 

 

322590022

22

Mobile Home Park

Various

Various

10,197,945.43

0.00

0.00

 

 

 

 

300572021

23

Multi-Family

Stafford

TX

9,750,000.00

0.00

0.00

 

 

 

 

322590024

24

Retail

Brooklyn

NY

9,000,000.00

0.00

0.00

 

 

 

 

883101022

25

Lodging

Calistoga

CA

8,943,098.95

0.00

0.00

 

 

 

 

322590026

26

Mobile Home Park

Various

TX

8,529,141.83

0.00

0.00

 

 

 

 

322590027

27

Mobile Home Park

Star Valley

AZ

8,250,000.00

0.00

0.00

 

 

 

 

300572008

28

Lodging

Roswell

NM

7,151,800.86

0.00

0.00

 

 

 

 

410951674

29

Office

Bellevue

WA

6,845,321.96

0.00

0.00

 

 

 

 

883101015

30

Lodging

Scottsdale

AZ

6,152,264.99

0.00

0.00

 

 

 

 

322590031

31

Retail

Brooklyn

NY

5,900,000.00

0.00

0.00

 

 

 

 

410951763

32

Retail

Miami

FL

5,400,000.00

0.00

0.00

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 13 of 25

 


 

 

                     

 

 

 

 

NOI Detail

 

 

 

 

 

 

Loan

 

 

 

 

Ending

Most

Most

Most Recent

Most Recent

 

Number

ODCR

Property

City

State

Scheduled

Recent

Recent

NOI Start

NOI End

 

 

 

Type

 

 

Balance

Fiscal NOI

NOI

Date

Date

 

 

300572002

33

Lodging

Indianapolis

IN

5,317,934.14

0.00

0.00

 

 

 

300571995

34

Retail

Millwood

WA

5,280,000.00

0.00

0.00

 

 

 

410951692

35

Retail

Various

TX

4,884,599.69

0.00

0.00

 

 

 

322590036

36

Self Storage

Laredo

TX

4,713,016.04

0.00

0.00

 

 

 

322590037

37

Mobile Home Park

Various

FL

4,568,791.31

0.00

0.00

 

 

 

322590038

38

Mobile Home Park

Mesa

AZ

4,476,032.92

0.00

0.00

 

 

 

883101016

39

Retail

Mesa

AZ

3,900,000.00

0.00

0.00

 

 

 

300571997

40

Self Storage

Gorham

ME

3,800,000.00

0.00

0.00

 

 

 

322590041

41

Mobile Home Park

Salisbury

MD

3,577,927.32

0.00

0.00

 

 

 

322590042

42

Mobile Home Park

Marietta

GA

3,500,000.00

0.00

0.00

 

 

 

322590043

43

Lodging

Warner Robins

GA

3,407,420.12

0.00

0.00

 

 

 

883101029

44

Retail

Alpharetta

GA

3,100,000.00

0.00

0.00

 

 

 

883101021

45

Self Storage

Brooksville

FL

2,700,000.00

0.00

0.00

 

 

 

322590046

46

Self Storage

Dallas

TX

2,543,421.88

0.00

0.00

 

 

 

410951601

47

Multi-Family

Reno

NV

2,450,000.00

0.00

0.00

 

 

 

410951605

48

Multi-Family

San Rafael

CA

2,400,000.00

0.00

0.00

 

 

 

322590049

49

Mobile Home Park

Mount Dora

FL

2,334,000.00

0.00

0.00

 

 

 

322590050

50

Self Storage

Elkton

MD

2,275,000.00

0.00

0.00

 

 

 

322590051

51

Mobile Home Park

Beacon Falls

CT

2,100,000.00

0.00

0.00

 

 

 

322590052

52

Self Storage

Waco

TX

1,775,000.00

0.00

0.00

 

 

 

322590053

53

Mobile Home Park

Homedale

ID

1,641,661.41

0.00

0.00

 

 

 

322590054

54

Mobile Home Park

Ocala

FL

1,555,404.55

0.00

0.00

 

 

 

322590055

55

Mobile Home Park

Springfield

MO

1,358,211.63

0.00

0.00

 

 

 

410951854

56

Retail

Cape Carteret

NC

1,290,807.38

0.00

0.00

 

 

 

28002303

57

Retail

Chillicothe

IL

1,019,341.00

0.00

0.00

 

 

 

28002304

58

Retail

Poseyville

IN

861,914.00

0.00

0.00

 

 

 

 

 

 

 

Total

 

 

 

 

701,685,195.80

 

 

 

 

 

(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 14 of 25

 


 

 

               

 

 

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 15 of 25

 


 

 

                                       

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies

 

 

 

 

 

 

 

 

 

Prepayments

 

Rate and Maturities

Distribution

 

30-59 Days

 

60-89 Days

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

Next Weighted Avg.

WAM

Date

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

 #

Amount

#

Amount

Coupon

Remit

 

2/18/20

0

 

0

 

 0

 

0

 

0

 

0

 

0

 

0

 

3.960373%

112

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

3.938445%

 

1/17/20

0

 

0

 

 0

 

0

 

0

 

0

 

0

 

0

 

3.960496%

113

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

3.938569%

 

12/17/19

0

 

0

 

 0

 

0

 

0

 

0

 

0

 

0

 

3.960618%

114

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

3.938692%

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 16 of 25

 


 

 

                                       

 

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

 

 

 

Offering

# of

 

Current

Outstanding

Status of

Resolution

 

 

 

Actual

Outstanding

 

 

 

Loan Number

Document

Months

Paid Through

P & I

P & I

 

Mortgage

Strategy

Servicing

Foreclosure

Principal

Servicing

 

Bankruptcy

REO

 

 

Cross-Reference

Delinq.

Date

Advances

Advances **

Loan (1)

Code (2)

Transfer Date

 

Date

Balance

Advances

 

Date

Date

 

322590051

51

0

1/11/20

7,278.54

7,278.54

B

 

 

 

 

2,100,000.00                     0.00

 

 

 

322590054

54

0

1/11/20

8,016.18

8,016.18

B

 

 

 

 

1,557,258.95                     0.00

 

 

 

 

 

 

 

 

Totals

2

 

 

15,294.72

15,294.72

 

 

 

 

 

3,657,258.95                     0.00

 

 

 

Totals By Delinquency Code:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total for Status Code = B (2 loans)

 

15,294.72

15,294.72

 

 

 

 

 

3,657,258.95                     0.00

 

 

 

 

 

 

 

 

 

 

 

(1) Status of Mortgage Loan

 

 

 

 

 

 

 

 

 

(2) Resolution Strategy Code

 

 

A

- Payment Not Received

0

- Current

 

4

-

Performing Matured Balloon

1 -

Modification

7

-

REO

11

- Full Payoff

 

 

But Still in Grace Period

1

- 30-59 Days Delinquent

5

-

Non Performing Matured Balloon

2 -

Foreclosure

8

-

Resolved

12

- Reps and Warranties

 

Or Not Yet Due

2

- 60-89 Days Delinquent

6

-

121+ Days Delinquent

 

3 -

Bankruptcy

9

-

Pending Return

13

- TBD

 

B

- Late Payment But Less

3

- 90-120 Days Delinquent

 

 

 

 

 

 

4 -

Extension

 

 

to Master Servicer

98

- Other

 

 

Than 30 Days Delinquent

 

 

 

 

 

 

 

 

 

5 -

Note Sale

10 -

Deed In Lieu Of

 

 

 

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

 

 

 

 

 

 

6 -

DPO

 

 

Foreclosure

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 17 of 25

 


 

 

                                   

 

 

 

 

 

 

 

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 18 of 25

 


 

 

                       

 

 

 

 

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 19 of 25

 


 

 

             

 

 

 

Advance Summary

 

 

 

 

 

Current P&I

Outstanding P&I

Outstanding Servicing

Current Period Interest

 

 

 

 

 

 

on P&I and Servicing

 

 

 

Advances

Advances

Advances

Advances Paid

 

 

Totals

15,294.72

15,294.72

6,312.40

0.00

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 20 of 25

 


 

 

               

 

 

 

Modified Loan Detail

 

 

 

Offering

 

 

 

 

 

 

 

Loan

Pre-Modification

Post-Modification

Pre-Modification          Post-Modification

Modification

 

 

Document

 

 

 

 

 

Modification Description

 

Number

Balance

Balance

Interest Rate

Interest Rate

Date

 

 

Cross-Reference

 

 

 

 

 

 

 

 

 

 

 

 

 

No Modified Loans

 

 

 

 

 

 

Totals

 

 

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 21 of 25

 


 

 

                     

 

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Beginning

Fees,

Most Recent

Gross Sales

Net Proceeds

Net Proceeds

Date of Current

Current Period

Cumulative

Loss to Loan

Distribution

 

 

 

 

 

 Realized

 

 

 

 

ODCR

Scheduled

Advances,

Appraised

Proceeds or

Received on

Available for

Period Adj.

Adjustment

Adjustment

with Cum

Date

 

 

 

 

 

   Loss to Trust

 

 

 

 

 

Balance

and Expenses *

Value or BPO

Other Proceeds

Liquidation

Distribution

to Trust

to Trust

to Trust

Adj. to Trust

 

 

 

 

 

 

 

 

No Liquidated Loans this Period

 

 

 

 

 

 

 

 

Current Total

 

 

 

 

 

 

 

 

 

 

Cumulative Total

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 22 of 25

 


 

 

                       

 

 

 

Historical Bond/Collateral Loss Reconciliation Detail

 

 

 

Distribution

Offering

Beginning

Aggregate

Prior Realized

Amts Covered by

Interest

Modification

Additional

Realized Loss

Recoveries of

(Recoveries)/

 

Document

Balance

Realized Loss

Loss Applied

Credit Support/

(Shortages)/

/Appraisal

(Recoveries)

Applied to

Realized Losses

Losses Applied to

Date

Cross-Reference

at Liquidation

on Loans

to Certificates

Deal Structure

Excesses

Reduction Adj.

/Expenses

Certificates to Date

Paid as Cash

Certificate Interest

 

 

 

 

 

 

No Realized Losses this Period

 

 

 

 

 

 

 

 

 

Totals

 

 

 

 

 

 

 

 

 

 

 

Copyright 2020, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 23 of 25

 


 

 

                 

 

 

Interest Shortfall Reconciliation Detail - Part 1

 

 

 

 

Offering

Stated Principal

Current Ending

Special Servicing Fees

 

 

Non-Recoverable

 

Modified Interest

 

 

 

 

 

 

 

Interest on

 

Document

Balance at

Scheduled

 

ASER

(PPIS) Excess

(Scheduled

 

Rate (Reduction)

 

 

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 24 of 25

 


 

 

           

 

 

 

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 25 of 25