For Additional Information, please contact

 

UBS Commercial Mortgage Trust 2017-C5

CTSLink Customer Service

 

 

 

1-866-846-4526

 

Wells Fargo Bank, N.A.

Commercial Mortgage Pass-Through Certificates

Reports Available www.ctslink.com

Corporate Trust Services

Series 2017-C5

Distribution Date:

5/17/19

8480 Stagecoach Circle

 

Record Date:

4/30/19

Frederick, MD 21701-4747

 

Determination Date:

5/13/19

 

                 

 

 

 

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 - 18

 

 

 

 

Specially Serviced Loan Detail

 

 

19 - 20

 

 

 

 

Advance Summary

 

 

21

 

 

 

 

Modified Loan Detail

 

 

22

 

 

 

 

Historical Liquidated Loan Detail

 

 

23

 

 

 

 

Historical Bond/Collateral Loss Reconciliation Detail

 

24

 

 

 

 

Interest Shortfall Reconciliation Detail

 

 

25 - 26

 

 

 

 Depositor

 

Master Servicer

Special Servicer

 

 Operating Advisor

 

 

UBS Commercial Mortgage Securitization Corp.

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

1285 Avenue of the Americas

10851 Mastin Street

 

10851 Mastin Street

 

 

40th Floor

 

New York, NY 10019

Suite 700

 

Suite 700

 

 

New York, NY 10016

 

 

Overland Park, KS 66210

Overland Park, KS 66210

 

 

 

 

 

Contact:  General Information

 

Contact:   Heather Wagner

 

Contact:  Heather Wagner

 

 

Contact:  David Rodgers

 

Phone Number:  (212) 713-2000

 

Phone Number:  (913) 253-9570

 

Phone Number:  (913) 253-9570

 

 

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 2019, Wells Fargo Bank, N.A.

Page 1 of 26

 


 

                       

 

 

 

 

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

90276TAA2

2.139000%

20,482,000.00

15,564,233.80

341,295.92

27,743.25

0.00

0.00

369,039.17

15,222,937.88

30.21%

A-2

90276TAB0

3.228000%

100,407,000.00

100,407,000.00

0.00

270,094.83

0.00

0.00

270,094.83

100,407,000.00

30.21%

A-SB

90276TAC8

3.345000%

33,878,000.00

33,878,000.00

0.00

94,434.93

0.00

0.00

94,434.93

33,878,000.00

30.21%

A-3

90276TAE4

3.439000%

40,000,000.00

40,000,000.00

0.00

114,633.33

0.00

0.00

114,633.33

40,000,000.00

30.21%

A-4

90276TAF1

3.212000%

153,039,000.00

153,039,000.00

0.00

409,634.39

0.00

0.00

409,634.39

153,039,000.00

30.21%

A-5

90276TAG9

3.474000%

172,576,000.00

172,576,000.00

0.00

499,607.52

0.00

0.00

499,607.52

172,576,000.00

30.21%

A-S

90276TAK0

3.777000%

81,774,000.00

81,774,000.00

0.00

257,383.67

0.00

0.00

257,383.67

81,774,000.00

19.14%

B

90276TAL8

4.100000%

29,737,000.00

29,737,000.00

0.00

101,601.42

0.00

0.00

101,601.42

29,737,000.00

15.11%

C

90276TAM6

4.318594%

21,967,000.00

21,967,000.00

0.00

79,055.45

0.00

0.00

79,055.45

21,967,000.00

12.13%

D

90276TAN4

4.318594%

11,151,000.00

11,151,000.00

0.00

40,130.53

0.00

0.00

40,130.53

11,151,000.00

10.62%

D-RR

90276TAR5

4.318594%

15,203,000.00

15,203,000.00

0.00

54,712.98

0.00

0.00

54,712.98

15,203,000.00

8.56%

E-RR

90276TAT1

4.318594%

14,868,000.00

14,868,000.00

0.00

53,507.37

0.00

0.00

53,507.37

14,868,000.00

6.55%

F-RR

90276TAV6

4.318594%

15,797,000.00

15,797,000.00

0.00

56,850.69

0.00

0.00

56,850.69

15,797,000.00

4.41%

G-RR

90276TAX2

4.318594%

7,434,000.00

7,434,000.00

0.00

26,753.69

0.00

0.00

26,753.69

7,434,000.00

3.40%

NR-RR

90276TAZ7

4.318594%

25,090,651.00

25,090,651.00

0.00

90,296.94

0.00

0.00

90,296.94

25,090,651.00

0.00%

Z

90276TBB9

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

R

90276TBC7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

 

Totals

 

 

743,403,651.00

738,485,884.80

341,295.92

2,176,440.99

0.00

0.00

2,517,736.91

738,144,588.88

 

 

 

 

 

 

Original

Beginning

 

 

 

Ending

 

 

 

Class

CUSIP

Pass-Through

Notional

Notional

Interest

Prepayment

Total

Notional

 

 

 

 

 

Rate

Amount

Amount

Distribution

Penalties

Distribution

Amount

 

 

 

 

X-A

90276TAH7

1.021802%

520,382,000.00

515,464,233.80

438,918.87

0.00

438,918.87

515,122,937.88

 

 

X-B

90276TAJ3

0.380502%

133,478,000.00

133,478,000.00

42,323.83

0.00

42,323.83

133,478,000.00

 

 

 

(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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 2 of 26

 


 

               

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

Beginning

     Principal

     Interest

      Prepayment

Realized Loss /

Ending

Class

CUSIP

 

 

 

     Penalties

Additional Trust

 

 

 

Balance

     Distribution

     Distribution

 

 

Balance

 

 

 

 

 

 

Fund Expenses

 

 

A-1

90276TAA2

759.89814471

16.66321258

1.35451860

0.00000000

0.00000000

743.23493214

A-2

90276TAB0

1,000.00000000

0.00000000

2.69000000

0.00000000

0.00000000

1,000.00000000

A-SB

90276TAC8

1,000.00000000

0.00000000

2.78750015

0.00000000

0.00000000

1,000.00000000

A-3

90276TAE4

1,000.00000000

0.00000000

2.86583325

0.00000000

0.00000000

1,000.00000000

A-4

90276TAF1

1,000.00000000

0.00000000

2.67666667

0.00000000

0.00000000

1,000.00000000

A-5

90276TAG9

1,000.00000000

0.00000000

2.89500000

0.00000000

0.00000000

1,000.00000000

A-S

90276TAK0

1,000.00000000

0.00000000

3.14750006

0.00000000

0.00000000

1,000.00000000

B

90276TAL8

1,000.00000000

0.00000000

3.41666678

0.00000000

0.00000000

1,000.00000000

C

90276TAM6

1,000.00000000

0.00000000

3.59882779

0.00000000

0.00000000

1,000.00000000

D

90276TAN4

1,000.00000000

0.00000000

3.59882791

0.00000000

0.00000000

1,000.00000000

D-RR

90276TAR5

1,000.00000000

0.00000000

3.59882786

0.00000000

0.00000000

1,000.00000000

E-RR

90276TAT1

1,000.00000000

0.00000000

3.59882768

0.00000000

0.00000000

1,000.00000000

F-RR

90276TAV6

1,000.00000000

0.00000000

3.59882826

0.00000000

0.00000000

1,000.00000000

G-RR

90276TAX2

1,000.00000000

0.00000000

3.59882836

0.00000000

0.00000000

1,000.00000000

NR-RR

90276TAZ7

1,000.00000000

0.00000000

3.59882811

0.00000000

0.00000000

1,000.00000000

Z

90276TBB9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

90276TBC7

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

90276TAH7

990.54969964

0.84345513

0.00000000

989.89384314

 

 

X-B

90276TAJ3

1,000.00000000

0.31708469

0.00000000

1,000.00000000

 

 

 

 

 

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 3 of 26

 


 

                                 

 

 

 

 

 

 

 

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

738,485,884.80

 

738,504,875.16

341,295.92

 

0.00

0.00

 

0.00

 

738,144,588.88

738,185,898.82

341,295.92

 

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

04/01/2019 - 04/30/2019

 

30

27,743.25

 

0.00

 

27,743.25

 

0.00

 

0.00

 

0.00

27,743.25

0.00

A-2

04/01/2019 - 04/30/2019

 

30

270,094.83

 

0.00

 

270,094.83

 

0.00

 

0.00

 

0.00

270,094.83

0.00

A-SB

04/01/2019 - 04/30/2019

 

30

94,434.93

 

0.00

 

94,434.93

 

0.00

 

0.00

 

0.00

94,434.93

0.00

A-3

04/01/2019 - 04/30/2019

 

30

114,633.33

 

0.00

 

114,633.33

 

0.00

 

0.00

 

0.00

114,633.33

0.00

A-4

04/01/2019 - 04/30/2019

 

30

409,634.39

 

0.00

 

409,634.39

 

0.00

 

0.00

 

0.00

409,634.39

0.00

A-5

04/01/2019 - 04/30/2019

 

30

499,607.52

 

0.00

 

499,607.52

 

0.00

 

0.00

 

0.00

499,607.52

0.00

X-A

04/01/2019 - 04/30/2019

 

30

438,918.87

 

0.00

 

438,918.87

 

0.00

 

0.00

 

0.00

438,918.87

0.00

X-B

04/01/2019 - 04/30/2019

 

30

42,323.83

 

0.00

 

42,323.83

 

0.00

 

0.00

 

0.00

42,323.83

0.00

A-S

04/01/2019 - 04/30/2019

 

30

257,383.67

 

0.00

 

257,383.67

 

0.00

 

0.00

 

0.00

257,383.67

0.00

B

04/01/2019 - 04/30/2019

 

30

101,601.42

 

0.00

 

101,601.42

 

0.00

 

0.00

 

0.00

101,601.42

0.00

C

04/01/2019 - 04/30/2019

 

30

79,055.45

 

0.00

 

79,055.45

 

0.00

 

0.00

 

0.00

79,055.45

0.00

D

04/01/2019 - 04/30/2019

 

30

40,130.53

 

0.00

 

40,130.53

 

0.00

 

0.00

 

0.00

40,130.53

0.00

D-RR

04/01/2019 - 04/30/2019

 

30

54,712.98

 

0.00

 

54,712.98

 

0.00

 

0.00

 

0.00

54,712.98

0.00

E-RR

04/01/2019 - 04/30/2019

 

30

53,507.37

 

0.00

 

53,507.37

 

0.00

 

0.00

 

0.00

53,507.37

0.00

F-RR

04/01/2019 - 04/30/2019

 

30

56,850.69

 

0.00

 

56,850.69

 

0.00

 

0.00

 

0.00

56,850.69

0.00

G-RR

04/01/2019 - 04/30/2019

 

30

26,753.69

 

0.00

 

26,753.69

 

0.00

 

0.00

 

0.00

26,753.69

0.00

NR-RR

04/01/2019 - 04/30/2019

 

30

90,296.94

 

0.00

 

90,296.94

 

0.00

 

0.00

 

0.00

90,296.94

426.50

 

Totals

 

 

 

      2,657,683.69

0.00

 

2,657,683.69

               0.00

0.00

 

  0.00

2,657,683.69

426.50

 

 

 

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 4 of 26

 


 

             

 

Other Required Information

 

 

 

 

 

Available Distribution Amount (1)

2,998,979.61

Appraisal Reduction Amount

 

 

 

 

 

Loan

Loan

Appraisal

Cumulative

Most Recent

 

 

Number

Group

Reduction

ASER

Appraisal

 

 

 

 

Affected

Amount

Reduction Date

 

Controlling Class Information

 

 

 

None

 

 

Controlling Class: NR-RR

 

 

 

 

 

 

Effective as of: 11/16/2017

 

Total

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 5 of 26

 


 

       

 

Cash Reconciliation Detail

 

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest:

 

Fees:

 

Scheduled Interest

2,672,230.09

Master Servicing Fee - Midland Loan Services

6,841.96

Interest reductions due to Nonrecoverability Determinations

0.00

Trustee Fee - Wells Fargo Bank, N.A.

0.00

Interest Adjustments

0.00

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

5,587.88

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

307.70

ARD Interest

0.00

Operating Advisor Fee - Park Bridge Lender Services LLC

1,396.53

 

 

Asset Representations Reviewer Fee - Park Bridge Lender

412.32

Default Interest and Late Payment Charges

0.00

Services LLC

 

Net Prepayment Interest Shortfall

0.00

Total Fees

14,546.39

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

                        2,672,230.09

ASER Amount

0.00

 

 

Special Servicing Fee

0.00

Principal:

 

Rating Agency Expenses

0.00

Scheduled Principal

341,295.92

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

341,295.92

 

 

Other:

 

Payments to Certificateholders & Others:

 

Prepayment Penalties/Yield Maintenance Charges

0.00

Interest Distribution

2,657,683.69

Repayment Fees

0.00

Principal Distribution

341,295.92

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

2,998,979.61

Total Funds Collected

3,013,526.01

Total Funds Distributed

3,013,526.00

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

Page 6 of 26

 


 

                           

 

 

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

15

64,602,654.67

8.75

90

4.3454

2.021649

Alabama

4

9,331,457.85

1.26

101

4.8384

2.096712

 

 

 

 

 

 

 

Arizona

3

6,467,740.76

0.88

101

4.0697

2.186713

Lodging

12

142,826,222.63

19.35

90

4.8603

2.086887

California

9

116,245,242.90

15.75

88

4.0845

3.019851

Mixed Use

2

34,500,000.00

4.67

66

4.3587

2.074348

Cayman Islands

1

20,494,320.94

2.78

38

5.4485

1.410000

Multi-Family

5

62,282,269.83

8.44

63

3.3307

1.978485

Colorado

1

1,806,054.39

0.24

101

4.3790

2.720000

 

 

 

 

 

 

 

Delaware

1

23,504,164.96

3.18

102

5.2180

1.440000

Office

43

253,546,988.61

34.35

95

4.1865

2.912238

Florida

7

26,854,952.61

3.64

99

4.8772

1.666434

Retail

53

178,139,933.78

24.13

98

4.4901

1.901864

Georgia

7

16,241,419.62

2.20

101

4.3612

2.012300

Self Storage

1

2,246,519.33

0.30

101

4.8760

1.820000

Illinois

5

10,137,025.19

1.37

101

4.4842

1.923161

 

 

 

 

 

 

 

Indiana

2

13,984,017.44

1.89

101

4.6630

1.733981

Totals

131

738,144,588.88

100.00

90

4.3420

2.314435

Kansas

4

7,271,880.97

0.99

101

4.6232

1.595733

 

 

 

 

 

 

 

Louisiana

6

21,790,451.80

2.95

101

4.7428

1.613547

 

 

 

 

 

 

 

Maryland

2

9,142,856.87

1.24

98

4.5300

2.130000

 

 

 

 

 

 

 

Michigan

1

7,500,000.00

1.02

102

3.6700

5.390000

 

 

 

 

 

 

 

Minnesota

3

3,550,538.73

0.48

101

4.3790

2.720000

 

 

 

 

 

 

 

Nevada

1

15,000,000.00

2.03

98

4.2591

2.790000

 

 

 

 

 

 

 

New Jersey

13

44,800,000.38

6.07

100

4.3557

2.044063

 

 

Seasoning

 

 

 

 

New Mexico

1

14,694,438.11

1.99

99

4.9900

2.350000

 

 

 

 

 

 

 

New York

9

140,931,540.04

19.09

66

3.8769

2.240213

 

 

 

% of

 

 

 

North Carolina

2

8,835,517.97

1.20

102

4.3322

1.822399

 

# of

Scheduled

 

WAM

 

Weighted

Ohio

6

24,892,796.19

3.37

101

4.4024

1.787645

Seasoning

 

 

Agg.

 

WAC

 

 

 

 

 

 

 

 

 

Loans

Balance

 

(2)

 

Avg DSCR (3)

Oklahoma

1

2,392,873.04

0.32

101

4.4192

1.500000

 

 

 

Bal.

 

 

 

Oregon

2

15,842,743.92

2.15

101

4.8840

2.284752

 

 

 

 

 

 

 

Pennsylvania

1

6,000,000.00

0.81

102

4.9400

2.020000

12 months or less

0

0.00

0.00

0

0.0000

0.000000

South Carolina

6

9,764,920.70

1.32

100

4.0405

2.079755

13 months to 24 months

57

738,144,588.88

100.00

90

4.3420

2.314435

Tennessee

1

7,755,096.79

1.05

101

5.3140

1.650000

25 months to 36 months

0

0.00

0.00

0

0.0000

0.000000

Texas

19

48,844,822.53

6.62

101

4.4013

1.994767

 

 

 

 

 

 

 

Utah

4

26,381,755.83

3.57

100

4.5845

1.838781

37 months to 48 months

0

0.00

0.00

0

0.0000

0.000000

Virginia

1

3,318,738.00

0.45

100

3.9930

1.990000

49 months or greater

0

0.00

0.00

0

0.0000

0.000000

Washington

2

41,504,533.33

5.62

102

4.1372

3.800700

 

 

 

 

 

 

 

West Virginia

1

7,470,000.00

1.01

101

4.3590

2.630000

Totals

57

738,144,588.88

100.00

90

4.3420

2.314435

Wisconsin

5

25,392,687.00

3.44

100

4.1072

2.189617

 

 

 

 

 

 

 

 

Totals

131

738,144,588.88

100.00

90

4.3420

2.314435

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

Page 7 of 26

 


 

                           

 

 

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.

 

 

 

 

5,000,000 or less

14

43,395,604.63

5.88

100

4.9239

2.031457

3.5000% or less

1

40,000,000.00

5.42

41

2.7400

1.490000

5,000,001 to 10,000,000

15

124,127,182.19

16.82

98

4.6140

2.239881

3.5001% to 4.0000%

10

149,750,000.00

20.29

91

3.7556

3.393345

10,000,001 to 15,000,000

13

171,018,768.06

23.17

96

4.4449

2.350782

4.0001% to 4.5000%

13

239,034,762.99

32.38

93

4.2649

2.521861

15,000,001 to 20,000,000

4

72,425,667.99

9.81

100

4.4344

2.038256

4.5001% to 5.0000%

22

215,241,327.42

29.16

97

4.7102

1.831144

20,000,001 to 25,000,000

5

118,173,728.81

16.01

89

4.5004

2.017745

5.0001% or greater

11

94,118,498.47

12.75

87

5.3095

1.526631

25,000,001 to 30,000,000

2

58,000,000.00

7.86

52

3.8833

3.640690

Totals

57

738,144,588.88

100.00

90

4.3420

2.314435

30,000,001 to 35,000,000

1

34,143,637.20

4.63

101

4.6100

1.640000

See footnotes on last page of this section.

 

 

 

 

 

35,000,001 or greater

3

116,860,000.00

15.83

80

3.6182

2.455514

 

 

 

 

 

 

 

Totals

57

738,144,588.88

100.00

90

4.3420

2.314435

 

 

 

 

 

 

 

 

 

 

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.

 

 

 

 

83 months or less

6

140,328,461.67

19.01

47

3.8558

2.594234

Interest Only

18

285,990,000.00

38.74

81

3.8022

2.792703

84 months or greater

51

597,816,127.21

80.99

100

4.4561

2.248756

299 months or less

7

79,681,634.55

10.79

92

4.6697

2.839277

 

 

 

 

 

 

 

300 months to 350 months

32

372,472,954.33

50.46

97

4.6863

1.834937

Totals

57

738,144,588.88

100.00

90

4.3420

2.314435

351 months or greater

0

0.00

0.00

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

57

738,144,588.88

100.00

90

4.3420

2.314435

 

 

 

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 8 of 26

 


 

                           

 

 

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

7

46,129,534.91

6.25

100

4.8483

1.318254

Underwriter's Information

23

323,950,532.42

43.89

97

4.3113

2.482023

1.41 to 1.50

8

139,784,648.19

18.94

75

4.2932

1.460526

 

 

 

 

 

 

 

1.51 to 1.60

4

48,233,074.41

6.53

86

4.6507

1.537285

12 months or less

34

414,194,056.46

56.11

85

4.3660

2.183361

1.61 to 1.80

8

95,738,387.10

12.97

101

4.6351

1.649216

13 months to 24 months

0

0.00

0.00

0

0.0000

0.000000

1.81 to 1.90

3

14,371,519.33

1.95

101

4.8471

1.846093

25 months or greater

0

0.00

0.00

0

0.0000

0.000000

1.91 to 2.00

1

36,860,000.00

4.99

100

3.9930

1.990000

 

 

 

 

 

 

 

2.01 to 2.25

6

58,225,000.00

7.89

100

4.6258

2.132465

Totals

57

738,144,588.88

100.00

90

4.3420

2.314435

2.26 to 2.50

3

54,694,438.11

7.41

100

4.0978

2.452387

 

 

 

 

 

 

 

2.51 or greater

17

244,107,986.83

33.07

87

4.1083

3.495173

 

 

 

 

 

 

 

Totals

57

738,144,588.88

100.00

90

4.3420

2.314435

 

 

 

 

 

 

 

 

 

 

 

(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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 9 of 26

 


 

                                   

 

 

 

 

 

 

 

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)

 

30313384

1A2C1A

OF

Burbank

CA

88,525.00

0.00

3.541%

N/A

10/6/24

N

30,000,000.00

30,000,000.00

5/6/19

 

 

 

 

30313385

1A2C2C

OF

Burbank

CA

29,508.33

0.00

3.541%

N/A

10/6/24

N

10,000,000.00

10,000,000.00

5/6/19

 

 

 

 

30299044

2

MF

New York

NY

91,333.33

0.00

2.740%

N/A

10/6/22

N

40,000,000.00

40,000,000.00

5/6/19

 

 

 

 

30299028

3A23

Various

Various

Various

78,541.67

0.00

3.770%

N/A

10/1/27

N

25,000,000.00

25,000,000.00

4/1/19

 

 

 

 

30299030

3A25

Various

Various

Various

47,125.00

0.00

3.770%

N/A

10/1/27

N

15,000,000.00

15,000,000.00

4/1/19

 

 

 

 

30313386

4

OF

Bellevue

WA

138,366.67

0.00

4.151%

11/7/27

1/30/33

N

40,000,000.00

40,000,000.00

4/7/19

 

 

 

 

30313389

5

RT

Various

Various

122,651.65

0.00

3.993%

N/A

9/1/27

N

36,860,000.00

36,860,000.00

5/1/19

 

 

 

 

30313390

6

OF

Various

Various

131,353.95

48,280.81

4.610%

N/A

10/6/27

N

34,191,918.01

34,143,637.20

5/6/19

 

 

 

 

30313396

7

Various

New York

NY

99,166.67

0.00

4.250%

N/A

8/6/22

N

28,000,000.00

28,000,000.00

5/6/19

 

 

 

 

30313397

8A2C2

OF

New York

NY

34,249.11

0.00

3.752%

N/A

8/9/27

N

10,955,206.29

10,955,206.29

4/9/19

 

 

 

 

30313399

8A2C2A

OF

New York

NY

5,439.09

0.00

3.752%

N/A

8/9/27

N

1,739,793.71

1,739,793.71

4/9/19

 

 

 

 

30313398

8A2C3

OF

New York

NY

34,249.11

0.00

3.752%

N/A

8/9/27

N

10,955,206.29

10,955,206.29

4/9/19

 

 

 

 

30313400

8A2C3A

OF

New York

NY

5,439.09

0.00

3.752%

N/A

8/9/27

N

1,739,793.71

1,739,793.71

4/9/19

 

 

 

 

30313401

9

Various

Totowa

NJ

87,604.17

0.00

4.205%

N/A

10/5/27

N

25,000,000.00

25,000,000.00

4/5/19

 

 

 

 

30313403

10

LO

Westlake Village

CA

81,922.48

38,297.73

4.060%

N/A

6/6/27

N

24,213,540.64

24,175,242.91

5/11/19

 

 

 

 

30313404

11

LO

Wilmington

DE

102,333.18

29,720.42

5.218%

N/A

11/6/27

N

23,533,885.38

23,504,164.96

5/6/19

 

 

 

 

30299014

12A3A

IN

Various

Various

41,047.25

0.00

4.359%

N/A

10/5/27

N

11,300,000.00

11,300,000.00

5/6/19

 

 

 

 

30299015

12A3B

IN

Various

Various

36,325.00

0.00

4.359%

N/A

10/5/27

N

10,000,000.00

10,000,000.00

5/6/19

 

 

 

 

30313406

13

LO

Grand Cayman

CY

93,168.04

25,389.99

5.449%

N/A

7/6/22

N

20,519,710.93

20,494,320.94

5/6/19

 

 

 

 

30299010

14

RT

Various

Various

72,983.33

0.00

4.379%

N/A

10/6/27

N

20,000,000.00

20,000,000.00

5/6/19

 

 

 

 

30298883

15

LO

Various

Various

75,500.00

0.00

4.530%

N/A

7/6/27

N

20,000,000.00

20,000,000.00

5/6/19

 

 

 

 

30313407

16A12

LO

Berkeley

CA

37,656.25

0.00

4.820%

N/A

9/6/27

N

9,375,000.00

9,375,000.00

4/6/19

 

 

 

 

30313408

16A13

LO

Berkeley

CA

37,656.25

0.00

4.820%

N/A

9/6/27

N

9,375,000.00

9,375,000.00

4/6/19

 

 

 

 

30313409

17

OF

New York

NY

60,140.42

0.00

4.150%

N/A

9/6/27

N

17,390,000.00

17,390,000.00

5/6/19

 

 

 

 

30313411

18

RT

Westlake

OH

59,091.82

19,572.89

4.710%

N/A

11/6/27

N

15,055,240.88

15,035,667.99

5/6/19

 

 

 

 

30313412

19

OF

Reno

NV

53,238.25

0.00

4.259%

N/A

7/6/27

N

15,000,000.00

15,000,000.00

5/6/19

 

 

 

 

30313413

20

MU

San Diego

CA

56,250.00

0.00

4.500%

N/A

10/6/27

N

15,000,000.00

15,000,000.00

5/6/19

 

 

 

 

30313415

21

LO

Princeton

NJ

56,887.50

0.00

4.551%

N/A

7/6/27

N

15,000,000.00

15,000,000.00

5/6/19

 

 

 

 

30298990

22

RT

Various

Various

53,917.51

21,366.84

4.419%

N/A

10/6/27

N

14,640,886.92

14,619,520.08

5/6/19

 

 

 

 

30313417

23A4

RT

South Jordan

UT

37,230.73

13,951.27

4.586%

N/A

8/6/27

N

9,741,590.09

9,727,638.82

5/6/19

 

 

 

 

30313418

23A5A

RT

South Jordan

UT

18,615.37

6,975.63

4.586%

N/A

8/6/27

N

4,870,795.04

4,863,819.41

5/6/19

 

 

 

 

30313419

24

RT

Albuquerque

NM

61,178.86

17,912.21

4.990%

N/A

8/6/27

N

14,712,350.32

14,694,438.11

5/11/19

 

 

 

 

30313420

25

MF

Fort Wayne

IN

49,472.04

0.00

4.693%

N/A

10/6/27

N

12,650,000.00

12,650,000.00

5/6/19

 

 

 

 

30313421

26

OF

Melville

NY

53,195.89

15,717.53

5.200%

N/A

9/5/27

N

12,275,974.09

12,260,256.56

5/5/19

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 10 of 26

 

 


 

                                   

 

 

 

 

 

 

 

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)

 

30313422

27

IN

Hopewell Junction

NY

49,401.46

22,210.82

5.000%

N/A

9/6/22

N

11,856,351.55

11,834,140.73

5/6/19

 

 

 

 

30313423

28

OF

Portland

OR

43,572.92

0.00

4.450%

N/A

10/6/27

N

11,750,000.00

11,750,000.00

4/6/19

 

 

 

 

30299149

29

RT

Murrieta

CA

38,141.67

0.00

4.577%

N/A

11/1/27

N

10,000,000.00

10,000,000.00

5/1/19

 

 

 

 

30313426

30

LO

Tallahassee

FL

38,554.30

16,946.22

5.100%

N/A

7/6/27

N

9,071,599.33

9,054,653.11

4/6/19

 

 

 

 

30313427

31

RT

Covington

LA

33,220.00

0.00

4.530%

N/A

11/1/27

N

8,800,000.00

8,800,000.00

5/1/19

 

 

 

 

30299062

32

OF

Baton Rouge

LA

37,526.07

10,927.33

5.224%

N/A

10/6/27

N

8,619,746.58

8,608,819.25

5/11/19

 

 

 

 

30299025

33

LO

Smyrna

TN

34,403.44

13,838.92

5.314%

N/A

10/6/27

N

7,768,935.71

7,755,096.79

5/11/19

 

 

 

 

30313428

34

MF

Shelby Township

MI

22,937.50

0.00

3.670%

N/A

11/1/27

N

7,500,000.00

7,500,000.00

5/1/19

 

 

 

 

30299141

35

RT

Frisco

TX

25,230.83

0.00

4.452%

N/A

11/1/27

N

6,800,000.00

6,800,000.00

5/1/19

 

 

 

 

30299082

36

RT

Durham

NC

22,890.28

8,394.52

4.604%

N/A

11/6/27

N

5,966,579.16

5,958,184.64

5/11/19

 

 

 

 

30313429

37

OF

Ridley Township

PA

24,700.00

0.00

4.940%

11/6/27

9/6/32

N

6,000,000.00

6,000,000.00

5/6/19

 

 

 

 

30313430

38

OF

Tampa

FL

21,581.91

6,869.64

5.000%

N/A

9/6/27

N

5,179,659.22

5,172,789.58

5/11/19

 

 

 

 

30313431

39

RT

Waco

TX

19,000.00

0.00

4.560%

N/A

9/6/27

N

5,000,000.00

5,000,000.00

5/11/19

 

 

 

 

30313432

40

RT

Pace

FL

19,033.93

6,411.79

4.890%

N/A

6/6/27

N

4,670,903.40

4,664,491.61

5/6/19

 

 

 

 

30299108

41

OF

Riverton

UT

17,787.67

0.00

4.964%

N/A

11/6/27

N

4,300,000.00

4,300,000.00

5/11/19

 

 

 

 

30313433

42

LO

Portland

OR

20,940.08

6,455.32

6.130%

N/A

11/5/27

N

4,099,199.24

4,092,743.92

5/5/19

 

 

 

 

30313434

43

RT

Montgomery

AL

14,660.83

0.00

4.820%

N/A

10/6/27

N

3,650,000.00

3,650,000.00

4/11/19

 

 

 

 

30299055

44

RT

Grovetown

GA

12,553.29

3,436.82

5.392%

N/A

10/6/27

N

2,793,551.25

2,790,114.43

4/11/19

 

 

 

 

30299083

45

RT

Elmhurst

IL

11,265.83

0.00

4.916%

N/A

11/6/27

N

2,750,000.00

2,750,000.00

5/11/19

 

 

 

 

30313435

46

RT

Gardendale

AL

11,218.99

2,850.51

5.420%

N/A

10/6/27

N

2,483,909.19

2,481,058.68

5/11/19

 

 

 

 

30313436

47

SS

Crystal River

FL

9,140.68

3,032.51

4.876%

N/A

10/6/27

N

2,249,551.84

2,246,519.33

5/6/19

 

 

 

 

30313437

48

MF

Lawrence

KS

9,136.40

2,736.20

5.135%

N/A

11/6/27

N

2,135,006.03

2,132,269.83

5/6/19

 

 

 

 

30313438

49

RT

Aroma Park

IL

3,969.00

0.00

5.040%

11/6/27

11/6/32

N

945,000.00

945,000.00

5/6/19

 

 

 

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

Page 11 of 26

 

 


 

                                                 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

2,672,230.09

341,295.92

 

 

 

 

 

738,485,884.80

738,144,588.88

 

 

 

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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 12 of 26

 

 


 

                       

 

 

 

 

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

 

 

30313384

1A2C1A

Office

Burbank

CA

30,000,000.00

68,147,638.00

0.00

 

 

 

 

30313385

1A2C2C

Office

Burbank

CA

10,000,000.00

68,147,638.00

0.00

 

 

 

 

30299044

2

Multi-Family

New York

NY

40,000,000.00

21,003,850.00

0.00

 

 

 

 

30299028

3A23

Various

Various

Various

25,000,000.00

0.00

0.00

 

 

 

 

30299030

3A25

Various

Various

Various

15,000,000.00

0.00

0.00

 

 

 

 

30313386

4

Office

Bellevue

WA

40,000,000.00

0.00

0.00

 

 

 

 

30313389

5

Retail

Various

Various

36,860,000.00

2,990,986.22

0.00

 

 

 

 

30313390

6

Office

Various

Various

34,143,637.20

18,112,569.33

0.00

 

 

 

 

30313396

7

Various

New York

NY

28,000,000.00

3,100,911.98

0.00

 

 

 

 

30313397

8A2C2

Office

New York

NY

10,955,206.29

56,211,584.00

0.00

 

 

 

 

30313399

8A2C2A

Office

New York

NY

1,739,793.71

56,211,584.00

0.00

 

 

 

 

30313398

8A2C3

Office

New York

NY

10,955,206.29

56,211,584.00

0.00

 

 

 

 

30313400

8A2C3A

Office

New York

NY

1,739,793.71

56,211,584.00

0.00

 

 

 

 

30313401

9

Various

Totowa

NJ

25,000,000.00

0.00

0.00

 

 

 

 

30313403

10

Lodging

Westlake Village

CA

24,175,242.91

4,871,497.65

0.00

 

 

 

 

30313404

11

Lodging

Wilmington

DE

23,504,164.96

3,024,648.28

0.00

 

 

 

 

30299014

12A3A

Industrial

Various

Various

11,300,000.00

0.00

0.00

 

 

 

 

30299015

12A3B

Industrial

Various

Various

10,000,000.00

0.00

0.00

 

 

 

 

30313406

13

Lodging

Grand Cayman

CY

20,494,320.94

0.00

0.00

 

 

 

 

30299010

14

Retail

Various

Various

20,000,000.00

0.00

0.00

 

 

 

 

30298883

15

Lodging

Various

Various

20,000,000.00

5,819,252.89

0.00

 

 

 

 

30313407

16A12

Lodging

Berkeley

CA

9,375,000.00

0.00

0.00

 

 

 

 

30313408

16A13

Lodging

Berkeley

CA

9,375,000.00

7,030,461.00

0.00

 

 

 

 

30313409

17

Office

New York

NY

17,390,000.00

5,532,661.18

0.00

 

 

 

 

30313411

18

Retail

Westlake

OH

15,035,667.99

1,406,644.91

0.00

 

 

 

 

30313412

19

Office

Reno

NV

15,000,000.00

10,566,792.00

0.00

 

 

 

 

30313413

20

Mixed Use

San Diego

CA

15,000,000.00

1,779,032.32

0.00

 

 

 

 

30313415

21

Lodging

Princeton

NJ

15,000,000.00

5,201,307.32

0.00

 

 

 

 

30298990

22

Retail

Various

Various

14,619,520.08

4,256,230.00

0.00

 

 

 

 

30313417

23A4

Retail

South Jordan

UT

9,727,638.82

0.00

0.00

 

 

 

 

30313418

23A5A

Retail

South Jordan

UT

4,863,819.41

0.00

0.00

 

 

 

 

30313419

24

Retail

Albuquerque

NM

14,694,438.11

1,788,968.96

0.00

 

 

 

 

30313420

25

Multi-Family

Fort Wayne

IN

12,650,000.00

1,006,175.38

0.00

 

 

 

 

30313421

26

Office

Melville

NY

12,260,256.56

1,176,095.18

0.00

 

 

 

 

 

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

Page 13 of 26

 


 

                     

 

 

 

 

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

 

 

30313422

27

Industrial

Hopewell Junction

NY

11,834,140.73

1,394,345.40

0.00

 

 

 

30313423

28

Office

Portland

OR

11,750,000.00

1,223,657.33

0.00

 

 

 

30299149

29

Retail

Murrieta

CA

10,000,000.00

0.00

0.00

 

 

 

30313426

30

Lodging

Tallahassee

FL

9,054,653.11

1,345,014.33

0.00

 

 

 

30313427

31

Retail

Covington

LA

8,800,000.00

673,967.57

0.00

 

 

 

30299062

32

Office

Baton Rouge

LA

8,608,819.25

1,035,362.56

0.00

 

 

 

30299025

33

Lodging

Smyrna

TN

7,755,096.79

1,052,604.62

0.00

 

 

 

30313428

34

Multi-Family

Shelby Township

MI

7,500,000.00

1,563,186.48

0.00

 

 

 

30299141

35

Retail

Frisco

TX

6,800,000.00

656,757.37

0.00

 

 

 

30299082

36

Retail

Durham

NC

5,958,184.64

604,216.11

0.00

 

 

 

30313429

37

Office

Ridley Township

PA

6,000,000.00

0.00

0.00

 

 

 

30313430

38

Office

Tampa

FL

5,172,789.58

612,274.16

502,551.42

1/1/19

3/31/19

 

30313431

39

Retail

Waco

TX

5,000,000.00

416,761.84

0.00

 

 

 

30313432

40

Retail

Pace

FL

4,664,491.61

444,566.04

0.00

 

 

 

30299108

41

Office

Riverton

UT

4,300,000.00

461,457.67

0.00

 

 

 

30313433

42

Lodging

Portland

OR

4,092,743.92

1,058,814.38

0.00

 

 

 

30313434

43

Retail

Montgomery

AL

3,650,000.00

546,302.67

0.00

 

 

 

30299055

44

Retail

Grovetown

GA

2,790,114.43

0.00

0.00

 

 

 

30299083

45

Retail

Elmhurst

IL

2,750,000.00

259,007.69

0.00

 

 

 

30313435

46

Retail

Gardendale

AL

2,481,058.68

0.00

0.00

 

 

 

30313436

47

Self Storage

Crystal River

FL

2,246,519.33

276,470.07

0.00

 

 

 

30313437

48

Multi-Family

Lawrence

KS

2,132,269.83

189,420.96

0.00

 

 

 

30313438

49

Retail

Aroma Park

IL

945,000.00

0.00

0.00

 

 

 

 

 

 

 

Total

 

 

 

 

738,144,588.88

 

 

 

 

 

(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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 14 of 26

 


 

               

 

 

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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 15 of 26

 


 

                                       

 

 

 

 

 

 

 

 

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

 

5/17/19

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.341990%

90

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.318355%

 

4/17/19

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.342231%

91

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.318594%

 

3/15/19

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.342445%

92

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.318806%

 

2/15/19

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.342735%

93

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.319092%

 

1/17/19

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.342933%

94

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.319288%

 

12/17/18

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.343130%

95

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.319483%

 

11/19/18

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.343350%

96

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.319700%

 

10/17/18

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.343537%

97

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.319885%

 

9/17/18

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.343741%

98

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.320086%

 

8/17/18

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.343922%

99

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.320265%

 

7/17/18

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.344102%

100

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.320443%

 

6/15/18

0

 

0

 

0

 

0

 

0

 

0

 

0

 

0

 

4.344303%

101

 

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

 

$0.00

4.320642%

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 16 of 26

 


 

                             

 

 

 

 

 

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

 

30299044

2

0

5/6/19

91,166.67

91,166.67

B

 

 

 

40,000,000.00

0.00

 

 

 

30299028

3A23

0

4/1/19

78,437.51

78,437.51

B

 

 

 

25,000,000.00

0.00

 

 

 

30299030

3A25

0

4/1/19

47,062.50

47,062.50

B

 

 

 

15,000,000.00

0.00

 

 

 

30313386

4

0

4/7/19

138,200.00

138,200.00

B

 

 

 

40,000,000.00

0.00

 

 

 

30313397

8A2C2

0

4/9/19

34,214.88

34,214.88

A

 

 

 

10,955,206.29

0.00

 

 

 

30313399

8A2C2A

0

4/9/19

5,433.66

5,433.66

A

 

 

 

1,739,793.71

0.00

 

 

 

30313398

8A2C3

0

4/9/19

34,214.88

34,214.88

A

 

 

 

10,955,206.29

0.00

 

 

 

30313400

8A2C3A

0

4/9/19

5,433.66

5,433.66

A

 

 

 

1,739,793.71

0.00

 

 

 

30313401

9

0

4/5/19

87,500.01

87,500.01

B

 

 

 

25,000,000.00

0.00

 

 

 

30313407

16A12

0

4/6/19

37,617.19

37,617.19

B

 

 

 

9,375,000.00

0.00

 

 

 

30313408

16A13

0

4/6/19

37,617.19

37,617.19

B

 

 

 

9,375,000.00

0.00

 

 

 

30313417

23A4

0

5/6/19

50,390.05

50,390.05

B

 

 

 

9,741,590.09

0.00

 

 

 

30313418

23A5A

0

5/6/19

25,195.02

25,195.02

B

 

 

 

4,870,795.04

0.00

 

 

 

30313423

28

0

4/6/19

43,058.86

43,058.86

B

 

 

 

11,750,000.00

0.00

 

 

 

30313426

30

0

4/6/19

54,952.44

54,952.44

B

 

 

 

9,071,599.33

0.00

 

 

 

30313434

43

0

4/11/19

14,470.73

14,470.73

B

 

 

 

3,650,000.00

0.00

 

 

 

30299055

44

0

4/11/19

15,978.47

15,978.47

B

 

 

 

2,793,551.25

0.00

 

 

 

 

 

 

 

See footnotes on last page of this section.

 

 

 

 

 

 

 

 

 

 

 

 

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

Page 17 of 26

 


 

                                           

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

Totals

 

 

17

 

 

 

800,943.72

800,943.72

 

 

 

 

231,017,535.71                  0.00

 

 

 

Totals By Delinquency Code:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total for Status Code

=

A

(4 loans)

 

79,297.08

79,297.08

 

 

 

 

25,390,000.00                  0.00

 

 

 

Total for Status Code

=

B

(13 loans)

 

721,646.64

721,646.64

 

 

 

 

205,627,535.71                  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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 26

 


 

                                   

 

 

 

 

 

 

 

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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 19 of 26

 


 

                       

 

 

 

 

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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

 

 

Page 20 of 26

 


 

             

 

 

 

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

800,943.72

          800,943.72

          0.00

          0.00

 

 

 

 

 

Copyright 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

Page 21 of 26

 


 

               

 

 

 

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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 22 of 26

 


 

                     

 

 

 

 

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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 23 of 26

 


 

                       

 

 

 

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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

 

 

Page 24 of 26

 


 

                 

 

 

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 2019, Wells Fargo Bank, N.A.

 

 

 

 

 

 

Page 25 of 26

 


 

           

 

 

 

Interest Shortfall Reconciliation Detail - Part 2

 

 

Offering

Stated Principal

Current Ending

Reimb of Advances to the Servicer

Other (Shortfalls)/ Refunds

 

Document

Balance at

Scheduled

     Left to Reimburse

Comments

 

 

Contribution

Balance

Current Month

 

 

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 2019, Wells Fargo Bank, N.A.

 

 

 

Page 26 of 26