For the monthly distribution period from: May 18, 2019 to June 17, 2019
Commission File Number of issuing entity: 333-206987-01
Central Index Key Number of issuing entity: 0001696707
BBCMS Mortgage Trust 2017-C1
(Exact name of issuing entity as specified in its charter)
Commission File Number of depositor: 333-206987
Central Index Key Number of depositor: 0001541480
Barclays Commercial Mortgage Securities LLC
(Exact name of depositor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0000312070
Barclays Bank PLC
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001685185
UBS AG
(Exact name of sponsor as specified in its charter)
Central Index Key Number of sponsor (if applicable): 0001592182
Rialto Mortgage Finance, LLC
(Exact name of sponsor as specified in its charter)
Daniel Vinson (212) 412-7519
(Name and telephone number, including area code, of the person to contact in connection with this filing)
New York
(State or other jurisdiction of incorporation or organization of the issuing entity)
38-4021813
38-4021814
38-7170519
(I.R.S. Employer Identification No.)
c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)
(410) 884-2000
(Telephone number, including area code)
Not Applicable
(Former name, former address, if changed since last report)
|
Title of Class |
Section 12(b) |
Section 12(g) |
Section 15(d) |
Name of Exchange (If Section 12(b)) |
|
A-1 |
|
|
X |
|
|
A-2 |
|
|
X |
|
|
A-3 |
|
|
X |
|
|
A-4 |
|
|
X |
|
|
A-SB |
|
|
X |
|
|
A-S |
|
|
X |
|
|
B |
|
|
X |
|
|
C |
|
|
X |
|
|
X-A |
|
|
X |
|
|
X-B |
|
|
X |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Part I - DISTRIBUTION INFORMATION
Item 1. Distribution and Pool Performance Information.
On June 17, 2019 a distribution was made to holders of the certificates issued by BBCMS Mortgage Trust 2017-C1.
The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.
The following table presents the loss information for the trust assets for the BBCMS Mortgage Trust 2017-C1 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:
|
Number of Delinquencies 30+ days |
% of Delinquencies 30+ days by Pool Balance |
Number of Loans/REOs with Losses |
Average Net Loss |
|
1 |
0.42% |
0 |
N/A |
No assets securitized by Barclays Commercial Mortgage Securities LLC (the "Depositor") and held by BBCMS Mortgage Trust 2017-C1 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2019 to June 17, 2019.
The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on May 6, 2019. The CIK number for the Depositor is 0001541480.
Barclays Bank PLC filed its most recent Rule 15Ga-1 Form ABS-15G on May 6, 2019. The CIK number for Barclays Bank PLC is 0000312070.
UBS AG filed its most recent Rule 15Ga-1 Form ABS-15G on May 10, 2019. The CIK number for UBS AG is 0001685185.
Rialto Mortgage Finance, LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 6, 2019. The CIK number for Rialto Mortgage Finance, LLC is 0001592182.
Item 1A. Asset-Level Information.
ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 26, 2019 under Commission File No. 333-206987-01 and incorporated by reference herein).
ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 26, 2019 under Commission File No. 333-206987-01 and incorporated by reference herein).
Part II - OTHER INFORMATION
Item 9. Other Information.
Wells Fargo Bank, N.A., in its capacity as Master Servicer for BBCMS Mortgage Trust 2017-C1, affirms the following amounts in the respective accounts:
|
Collection Account Beginning and Ending Balance |
||
|
Prior Distribution Date |
05/17/2019 |
$0.00 |
|
Current Distribution Date |
06/17/2019 |
$0.00 |
|
*REO Account Beginning and Ending Balance |
||
|
Prior Distribution Date |
05/17/2019 |
$0.00 |
|
Current Distribution Date |
06/17/2019 |
$0.00 |
|
*As provided by Special Servicer |
||
Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for BBCMS Mortgage Trust 2017-C1, affirms the following amounts in the respective accounts:
|
Distribution Account Balance |
||
|
Prior Distribution Date |
05/17/2019 |
$5,075.90 |
|
Current Distribution Date |
06/17/2019 |
$5,252.38 |
|
Interest Reserve Account Balance |
||
|
Prior Distribution Date |
05/17/2019 |
$0.00 |
|
Current Distribution Date |
06/17/2019 |
$0.00 |
|
Gain-on-Sale Reserve Account Balance |
||
|
Prior Distribution Date |
05/17/2019 |
$0.00 |
|
Current Distribution Date |
06/17/2019 |
$0.00 |
Item 10. Exhibits.
(a) The following is a list of documents filed as part of this Report on Form 10-D:
(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Barclays Commercial Mortgage Securities LLC
(Depositor)
/s/ Daniel Vinson
Daniel Vinson, Chief Executive Officer
Date: June 26, 2019
|
|
|
For Additional Information, please
contact |
|
|
|
BBCMS
Mortgage Trust 2017-C1 |
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-C1 |
Payment Date: |
6/17/19 |
|
8480 Stagecoach Circle |
|
Record Date: |
5/31/19 |
|
Frederick, MD 21701-4747 |
|
Determination Date: |
6/11/19 |
|
|
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 |
|
|
|
|
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 |
|
|
|
|
Supplemental Reporting |
|
26 |
|
|
|
|
|||||
|
|
|
|
|
Operating Advisor/ |
|
|
Depositor |
Master Servicer |
Special Servicer |
|
Asset Representations Reviewer |
|
|
|
Wells Fargo Bank, National
Association |
|
|
|
|
|
Barclays Commercial Mortgage Securities |
|
Rialto Capital Advisors, LLC |
|
Park Bridge Lender Services LLC |
|
|
LLC |
|
790 NW 107th Avenue |
|
600 Third Avenue, |
|
|
|
Three Wells Fargo, MAC D1050-084 |
|
|
|
|
|
745 Seventh Avenue |
401 S. Tryon Street, 8th Floor |
4th Floor, Suite 300 |
|
40th Floor |
|
|
New York, NY 10019 |
Charlotte, NC 28202 |
Miami, FL 33172 |
|
New York, NY 10016 |
|
|
|
Contact: |
|
|
|
|
|
Contact: Daniel Vinson |
REAM_InvestorRelations@wellsfargo.com |
Contact:Niral.Shah@rialtocapital.com |
Contact: |
David Rodgers |
|
|
Phone Number: (212) 412-4000 |
|
Phone Number: |
|
Phone Number |
(212) 230-9025 |
|
Copyright 2019, Wells Fargo Bank, N.A. |
Page 1 of
26 |
|
|
|
|
|
Certificate Distribution
Detail |
|
|
|
|
|||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|
Pass-Through |
|
|
|
|
|
|
|
|
|
|
Class |
CUSIP |
|
Original |
Beginning |
Principal |
Interest |
Prepayment |
Realized Loss / |
Total |
Ending |
Current |
|
|
|
Rate |
Balance |
Balance |
Distribution |
Distribution |
Penalties |
Additional Trust |
Distribution |
Balance |
Subordination |
|
|
|
|
|
|
|
|
|
Fund Expenses |
|
|
Level (1) |
|
|
|||||||||||
|
A-1 |
07332VAZ8 |
2.010000% |
22,421,053.00 |
13,605,962.94 |
339,968.16 |
22,789.99 |
0.00 |
0.00 |
362,758.15 |
13,265,994.78 |
30.32% |
|
A-2 |
07332VBA2 |
3.189000% |
66,989,474.00 |
66,989,474.00 |
0.00 |
178,024.53 |
0.00 |
0.00 |
178,024.53 |
66,989,474.00 |
30.32% |
|
A-3 |
07332VBC8 |
3.412000% |
152,631,581.00 |
152,631,581.00 |
0.00 |
433,982.46 |
0.00 |
0.00 |
433,982.46 |
152,631,581.00 |
30.32% |
|
A-4 |
07332VBD6 |
3.674000% |
319,560,000.00 |
319,560,000.00 |
0.00 |
978,386.20 |
0.00 |
0.00 |
978,386.20 |
319,560,000.00 |
30.32% |
|
A-SB |
07332VBB0 |
3.488000% |
37,421,053.00 |
37,421,053.00 |
0.00 |
108,770.53 |
0.00 |
0.00 |
108,770.53 |
37,421,053.00 |
30.32% |
|
A-S |
07332VBE4 |
3.898000% |
66,320,000.00 |
66,320,000.00 |
0.00 |
215,429.47 |
0.00 |
0.00 |
215,429.47 |
66,320,000.00 |
22.49% |
|
B |
07332VBF1 |
4.089000% |
43,856,843.00 |
43,856,843.00 |
0.00 |
149,442.19 |
0.00 |
0.00 |
149,442.19 |
43,856,843.00 |
17.31% |
|
C |
07332VBG9 |
4.441000% |
38,509,474.00 |
38,509,474.00 |
0.00 |
142,517.15 |
0.00 |
0.00 |
142,517.15 |
38,509,474.00 |
12.76% |
|
D |
07332VAA3 |
3.675321% |
43,856,846.00 |
43,856,846.00 |
0.00 |
134,323.31 |
0.00 |
0.00 |
134,323.31 |
43,856,846.00 |
7.58% |
|
E |
07332VAC9 |
3.575321% |
21,393,690.00 |
21,393,690.00 |
0.00 |
63,741.08 |
0.00 |
0.00 |
63,741.08 |
21,393,690.00 |
5.05% |
|
F |
07332VAE5 |
3.575321% |
8,556,843.00 |
8,556,843.00 |
0.00 |
25,494.55 |
0.00 |
0.00 |
25,494.55 |
8,556,843.00 |
4.04% |
|
G |
07332VAG0 |
3.575321% |
8,557,895.00 |
8,557,895.00 |
0.00 |
25,497.68 |
0.00 |
0.00 |
25,497.68 |
8,557,895.00 |
3.03% |
|
H |
07332VAJ4 |
3.575321% |
25,672,986.00 |
25,672,986.00 |
0.00 |
76,490.96 |
0.00 |
0.00 |
76,490.96 |
25,672,986.00 |
0.00% |
|
V |
07332VAW5 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
R |
07332VAY1 |
0.000000% |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
|
|||||||||||
|
Totals |
|
|
855,747,738.00 |
846,932,647.94 |
339,968.16 |
2,554,890.10 |
0.00 |
0.00 |
2,894,858.26 |
846,592,679.78 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|
|
Original |
Beginning |
|
|
|
Ending |
|
|
|
|
Class |
CUSIP |
Pass-Through |
Notional |
Notional |
Interest |
Prepayment |
Total |
Notional |
|
|
|
|
|
|
Rate |
Amount |
Amount |
Distribution |
Penalties |
Distribution |
Amount |
|
|
|
|
|
|||||||||||
|
X-A |
07332VBJ3 |
1.674277% |
599,023,161.00 |
590,208,070.94 |
823,476.28 |
0.00 |
823,476.28 |
589,868,102.78 |
|
|
|
|
X-B |
07332VBH7 |
1.201291% |
110,176,843.00 |
110,176,843.00 |
110,295.41 |
0.00 |
110,295.41 |
110,176,843.00 |
|
|
|
|
X-D |
07332VAL9 |
1.142015% |
82,366,320.00 |
82,366,320.00 |
78,386.31 |
0.00 |
78,386.31 |
82,366,320.00 |
|
|
|
|
X-E |
07332VAN5 |
1.600000% |
21,393,690.00 |
21,393,690.00 |
28,524.92 |
0.00 |
28,524.92 |
21,393,690.00 |
|
|
|
|
X-F |
07332VAQ8 |
1.600000% |
8,556,843.00 |
8,556,843.00 |
11,409.12 |
0.00 |
11,409.12 |
8,556,843.00 |
|
|
|
|
X-G |
07332VAS4 |
1.600000% |
8,557,895.00 |
8,557,895.00 |
11,410.53 |
0.00 |
11,410.53 |
8,557,895.00 |
|
|
|
|
X-H |
07332VAU9 |
1.600000% |
25,672,986.00 |
25,672,986.00 |
34,230.65 |
0.00 |
34,230.65 |
25,672,986.00 |
|
|
|
|
|
|||||||||||
|
(1) Calculated by taking (A) the sum of the ending
certificate balance of all classes less (B) the sum of (i) the ending
certificate balance of the designated class and (ii) the ending certificate |
|
|
|
||||||||
|
balance of all classes which are not subordinate to the
designated class and dividing the result by (A). |
|
|
|
|
|
|
|
||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
Copyright 2019, Wells Fargo Bank,
N.A. |
|
|
|
|
|
|
|
|
Page 2 of 26 |
||
|
|
|
|
Certificate Factor Detail |
|
|
|
|
|
|
|||||||
|
|
|||||||
|
|
|
Beginning |
Principal |
Interest |
Prepayment |
Realized Loss / |
Ending |
|
Class |
CUSIP |
|
|
|
|
Additional Trust |
|
|
|
|
Balance |
Distribution |
Distribution |
Penalties |
|
Balance |
|
|
|
|
|
|
|
Fund Expenses |
|
|
|
|||||||
|
A-1 |
07332VAZ8 |
606.83871270 |
15.16289891 |
1.01645494 |
0.00000000 |
0.00000000 |
591.67581380 |
|
A-2 |
07332VBA2 |
1,000.00000000 |
0.00000000 |
2.65750004 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
A-3 |
07332VBC8 |
1,000.00000000 |
0.00000000 |
2.84333332 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
A-4 |
07332VBD6 |
1,000.00000000 |
0.00000000 |
3.06166667 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
A-SB |
07332VBB0 |
1,000.00000000 |
0.00000000 |
2.90666674 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
A-S |
07332VBE4 |
1,000.00000000 |
0.00000000 |
3.24833338 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
B |
07332VBF1 |
1,000.00000000 |
0.00000000 |
3.40749994 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
C |
07332VBG9 |
1,000.00000000 |
0.00000000 |
3.70083346 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
D |
07332VAA3 |
1,000.00000000 |
0.00000000 |
3.06276721 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
E |
07332VAC9 |
1,000.00000000 |
0.00000000 |
2.97943366 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
F |
07332VAE5 |
1,000.00000000 |
0.00000000 |
2.97943412 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
G |
07332VAG0 |
1,000.00000000 |
0.00000000 |
2.97943361 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
H |
07332VAJ4 |
1,000.00000000 |
0.00000000 |
2.97943371 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
V |
07332VAW5 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
07332VAY1 |
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 |
07332VBJ3 |
985.28422500 |
1.37469857 |
0.00000000 |
984.71668741 |
|
|
|
X-B |
07332VBH7 |
1,000.00000000 |
1.00107615 |
0.00000000 |
1,000.00000000 |
|
|
|
X-D |
07332VAL9 |
1,000.00000000 |
0.95167916 |
0.00000000 |
1,000.00000000 |
|
|
|
X-E |
07332VAN5 |
1,000.00000000 |
1.33333333 |
0.00000000 |
1,000.00000000 |
|
|
|
X-F |
07332VAQ8 |
1,000.00000000 |
1.33333287 |
0.00000000 |
1,000.00000000 |
|
|
|
X-G |
07332VAS4 |
1,000.00000000 |
1.33333372 |
0.00000000 |
1,000.00000000 |
|
|
|
X-H |
07332VAU9 |
1,000.00000000 |
1.33333341 |
0.00000000 |
1,000.00000000 |
|
|
|
|
|||||||
|
|
|||||||
|
|
|||||||
|
|
|||||||
|
Copyright 2019, Wells Fargo Bank, N.A. |
|
|
|
|
|
Page 3 of 26 |
|
|
|
|
|
|
|
Reconciliation Detail |
|
|
|
|
||
|
Principal Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Loan Group |
Stated Beginning Principal |
Unpaid Beginning |
Scheduled Principal |
Unscheduled |
Principal |
Realized Loss |
Stated Ending |
Unpaid Ending |
Current Principal |
||
|
|
Balance |
|
Principal Balance |
|
|
Principal |
Adjustments |
|
Principal Balance |
Principal Balance |
Distribution Amount |
|
|
|||||||||||
|
Total |
846,932,648.01 |
846,945,337.57 |
339,968.16 |
0.00 |
0.00 |
0.00 |
846,592,679.85 |
846,611,487.43 |
339,968.16 |
||
|
|
|||||||||||
|
Certificate Interest
Reconciliation |
|
|
|
|
|
|
|
|
|
||
|
|
|||||||||||
|
|
|
|
Accrued |
Net Aggregate |
Distributable |
Distributable |
|
|
|
Remaining Unpaid |
|
|
|
Accrual |
Accrual |
|
|
|
|
WAC CAP |
Interest |
Interest |
|
|
|
Class |
|
|
Certificate |
Prepayment |
Certificate |
Certificate Interest |
|
|
|
Distributable |
|
|
|
Dates |
Days |
|
|
|
|
|
Shortfall |
Shortfall/(Excess) |
Distribution |
|
|
|
|
|
Interest |
Interest Shortfall |
Interest |
Adjustment |
|
|
|
Certificate Interest |
|
|
|
|||||||||||
|
A-1 |
05/01/2019 - 05/30/2019 |
30 |
22,789.99 |
0.00 |
22,789.99 |
0.00 |
0.00 |
0.00 |
22,789.99 |
0.00 |
|
|
A-2 |
05/01/2019 - 05/30/2019 |
30 |
178,024.53 |
0.00 |
178,024.53 |
0.00 |
0.00 |
0.00 |
178,024.53 |
0.00 |
|
|
A-3 |
05/01/2019 - 05/30/2019 |
30 |
433,982.46 |
0.00 |
433,982.46 |
0.00 |
0.00 |
0.00 |
433,982.46 |
0.00 |
|
|
A-4 |
05/01/2019 - 05/30/2019 |
30 |
978,386.20 |
0.00 |
978,386.20 |
0.00 |
0.00 |
0.00 |
978,386.20 |
0.00 |
|
|
A-SB |
05/01/2019 - 05/30/2019 |
30 |
108,770.53 |
0.00 |
108,770.53 |
0.00 |
0.00 |
0.00 |
108,770.53 |
0.00 |
|
|
X-A |
05/01/2019 - 05/30/2019 |
30 |
823,476.28 |
0.00 |
823,476.28 |
0.00 |
0.00 |
0.00 |
823,476.28 |
0.00 |
|
|
X-B |
05/01/2019 - 05/30/2019 |
30 |
110,295.41 |
0.00 |
110,295.41 |
0.00 |
0.00 |
0.00 |
110,295.41 |
0.00 |
|
|
X-D |
05/01/2019 - 05/30/2019 |
30 |
78,386.31 |
0.00 |
78,386.31 |
0.00 |
0.00 |
0.00 |
78,386.31 |
0.00 |
|
|
X-E |
05/01/2019 - 05/30/2019 |
30 |
28,524.92 |
0.00 |
28,524.92 |
0.00 |
0.00 |
0.00 |
28,524.92 |
0.00 |
|
|
X-F |
05/01/2019 - 05/30/2019 |
30 |
11,409.12 |
0.00 |
11,409.12 |
0.00 |
0.00 |
0.00 |
11,409.12 |
0.00 |
|
|
X-G |
05/01/2019 - 05/30/2019 |
30 |
11,410.53 |
0.00 |
11,410.53 |
0.00 |
0.00 |
0.00 |
11,410.53 |
0.00 |
|
|
X-H |
05/01/2019 - 05/30/2019 |
30 |
34,230.65 |
0.00 |
34,230.65 |
0.00 |
0.00 |
0.00 |
34,230.65 |
0.00 |
|
|
A-S |
05/01/2019 - 05/30/2019 |
30 |
215,429.47 |
0.00 |
215,429.47 |
0.00 |
0.00 |
0.00 |
215,429.47 |
0.00 |
|
|
B |
05/01/2019 - 05/30/2019 |
30 |
149,442.19 |
0.00 |
149,442.19 |
0.00 |
0.00 |
0.00 |
149,442.19 |
0.00 |
|
|
C |
05/01/2019 - 05/30/2019 |
30 |
142,517.15 |
0.00 |
142,517.15 |
0.00 |
0.00 |
0.00 |
142,517.15 |
0.00 |
|
|
D |
05/01/2019 - 05/30/2019 |
30 |
134,323.31 |
0.00 |
134,323.31 |
0.00 |
0.00 |
0.00 |
134,323.31 |
0.00 |
|
|
E |
05/01/2019 - 05/30/2019 |
30 |
63,741.08 |
0.00 |
63,741.08 |
0.00 |
0.00 |
0.00 |
63,741.08 |
0.00 |
|
|
F |
05/01/2019 - 05/30/2019 |
30 |
25,494.55 |
0.00 |
25,494.55 |
0.00 |
0.00 |
0.00 |
25,494.55 |
0.00 |
|
|
G |
05/01/2019 - 05/30/2019 |
30 |
25,497.68 |
0.00 |
25,497.68 |
0.00 |
0.00 |
0.00 |
25,497.68 |
0.00 |
|
|
H |
05/01/2019 - 05/30/2019 |
30 |
76,490.96 |
0.00 |
76,490.96 |
0.00 |
0.00 |
0.00 |
76,490.96 |
2,029.13 |
|
|
|
|||||||||||
|
Totals |
|
|
3,652,623.32 |
0.00 |
3,652,623.32 |
0.00 |
0.00 |
0.00 |
3,652,623.32 |
2,029.13 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
Copyright 2019, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
Page 4 of 26 |
|
|
|
Other Required Information |
|
|
|
|
|
|
|
||||||
|
Available Distribution Amount (1) |
3,992,591.48 |
Appraisal Reduction Amount |
|
|
|
|
|
|
|
Loan |
Loan |
Appraisal |
Cumulative |
Most Recent |
|
|
|
Number |
Group |
Reduction |
ASER |
Appraisal |
|
|
|
|
|
Effected |
Amount |
Reduction Date |
|
Controlling Class Information |
|
|
|
|
|
|
|
Controlling Class: H |
|
|
|
|
|
|
|
Effective as of: 02/27/2017 |
|
|
|
None |
|
|
|
|
||||||
|
|
||||||
|
|
||||||
|
|
||||||
|
|
|
Total |
|
|
|
|
|
|
||||||
|
|
||||||
|
|
||||||
|
(1) The Available Distribution
Amount includes any Prepayment Premiums. |
|
|
|
|
|
|
|
|
||||||
|
|
||||||
|
Copyright 2019, Wells Fargo Bank, N.A. |
|
|
|
|
|
Page 5 of 26 |
|
|
Cash Reconciliation Detail |
|
|
|
|
|||
|
Total Funds Collected |
|
Total Funds Distributed |
|
|
Interest: |
|
Fees: |
|
|
Scheduled Interest |
3,664,837.11 |
Master Servicing Fee - Wells Fargo
Bank, N.A. |
4,702.11 |
|
Interest reductions due to
Nonrecoverability Determinations |
0.00 |
Trustee Fee - Wilmington Trust,
National Association |
290.00 |
|
Interest Adjustments |
0.00 |
Certificate Administrator Fee -
Wells Fargo Bank, N.A. |
5,252.70 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property
Royalty License Fee |
364.65 |
|
ARD Interest |
0.00 |
Operating Advisor Fee - Park
Bridge Lender Services LLC |
1,392.80 |
|
Net Prepayment Interest Shortfall |
0.00 |
Asset Representations Reviewer Fee
- Park Bridge Lender Services |
211.50 |
|
Net Prepayment Interest Excess |
0.00 |
LLC |
|
|
Extension Interest |
0.00 |
Total Fees |
12,213.77 |
|
Interest Reserve Withdrawal |
0.00 |
Additional Trust Fund Expenses: |
|
|
Total Interest Collected |
3,664,837.11 |
Reimbursement for Interest on
Advances |
0.00 |
|
|
|
ASER Amount |
0.00 |
|
Principal: |
|
Special Servicing Fee |
0.00 |
|
Scheduled Principal |
339,968.16 |
Rating Agency Expenses |
0.00 |
|
Unscheduled Principal |
0.00 |
Attorney Fees & Expenses |
0.00 |
|
Principal Prepayments |
0.00 |
Bankruptcy Expense |
0.00 |
|
Collection of Principal after
Maturity Date |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
Recoveries from Liquidation and
Insurance Proceeds |
0.00 |
|
|
|
Excess of Prior Principal Amounts
paid |
0.00 |
Non-Recoverable Advances |
0.00 |
|
|
|
Workout Delayed Reimbursement
Amounts |
0.00 |
|
Curtailments |
0.00 |
Other Expenses |
0.00 |
|
Negative Amortization |
0.00 |
|
|
|
Principal Adjustments |
0.00 |
Total Additional Trust Fund
Expenses |
0.00 |
|
|
|
Interest Reserve Deposit |
0.00 |
|
Total Principal Collected |
339,968.16 |
Payments to Certificateholders
& Others: |
|
|
Other: |
|
Interest Distribution |
3,652,623.32 |
|
Prepayment Penalties/Yield
Maintenance |
0.00 |
Principal Distribution |
339,968.16 |
|
Repayment Fees |
0.00 |
Prepayment Penalties/Yield
Maintenance |
0.00 |
|
Borrower Option Extension Fees |
0.00 |
Borrower Option Extension Fees |
0.00 |
|
Excess Liquidation Proceeds |
0.00 |
Equity Payments Paid |
0.00 |
|
Net Swap Counterparty Payments
Received |
0.00 |
Net Swap Counterparty Payments
Paid |
0.00 |
|
Total Other Collected: |
0.00 |
Total Payments to
Certificateholders & Others |
3,992,591.48 |
|
Total Funds Collected |
4,004,805.27 |
Total Funds Distributed |
4,004,805.25 |
|
|
|||
|
Copyright 2019, Wells Fargo Bank, N.A. |
|
|
Page 6 of 26 |
|
|
|
Current Mortgage Loan and Property
Stratification Tables |
|
|
|
|
|
||||||
|
|
|||||||||||||
|
|
|
Scheduled Balance |
|
|
|
Aggregate Pool |
|
|
State (3) |
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
Scheduled |
# of |
Scheduled |
% of |
WAM |
|
Weighted |
|
# of |
Scheduled |
% of |
WAM |
WAC |
Weighted |
|
|
|
|
Agg. |
|
WAC |
|
State |
|
|
Agg. |
|
|
|
|
Balance |
Loans |
Balance |
|
(2) |
|
Avg DSCR (1) |
|
Props |
Balance |
|
(2) |
|
Avg DSCR (1) |
|
|
|
|
Bal. |
|
|
|
|
|
|
Bal. |
|
|
|
|
|
|||||||||||||
|
9,999,999 or less |
33 |
181,188,491.27 |
21.40 |
87 |
5.1860 |
1.642094 |
Alabama |
2 |
50,936,601.43 |
6.02 |
91 |
4.7693 |
1.646206 |
|
|
|
|
|
|
|
|
California |
16 |
173,886,813.80 |
20.54 |
91 |
4.8751 |
1.792725 |
|
10,000,000 to 19,999,999 |
16 |
219,299,340.83 |
25.90 |
87 |
5.1111 |
1.814356 |
Colorado |
1 |
17,050,000.00 |
2.01 |
91 |
4.8730 |
2.001200 |
|
20,000,000 to 24,999,999 |
3 |
61,942,300.82 |
7.32 |
92 |
4.8296 |
2.237001 |
Connecticut |
1 |
21,942,300.82 |
2.59 |
92 |
4.7975 |
2.391500 |
|
25,000,000 to 49,999,999 |
5 |
160,912,546.93 |
19.01 |
76 |
4.7682 |
2.136493 |
Florida |
6 |
128,647,315.93 |
15.20 |
91 |
5.2128 |
1.899902 |
|
50,000,000 or greater |
4 |
223,250,000.00 |
26.37 |
91 |
5.0492 |
1.766847 |
Illinois |
8 |
10,100,000.00 |
1.19 |
90 |
4.7630 |
1.584700 |
|
|
|
|
|
|
|
|
Indiana |
3 |
12,179,411.78 |
1.44 |
74 |
5.4934 |
1.521559 |
|
Totals |
61 |
846,592,679.85 |
100.00 |
86 |
5.0250 |
1.857112 |
Kansas |
2 |
36,599,948.52 |
4.32 |
92 |
4.7953 |
2.048205 |
|
|
|
|
|
|
|
|
Maryland |
1 |
12,000,000.00 |
1.42 |
90 |
5.3800 |
1.408600 |
|
|
|
|
|
|
|
|
Michigan |
5 |
24,552,237.04 |
2.90 |
88 |
5.3494 |
1.584668 |
|
|
|
|
|
|
|
|
Mississippi |
2 |
7,296,160.38 |
0.86 |
92 |
5.5455 |
0.892184 |
|
|
|
|
|
|
|
|
Missouri |
2 |
7,039,997.05 |
0.83 |
92 |
5.3513 |
1.694545 |
|
|
|
|
|
|
|
|
Nevada |
1 |
15,045,094.03 |
1.78 |
91 |
5.9500 |
1.178000 |
|
|
|
|
|
|
|
|
New Jersey |
1 |
41,500,000.00 |
4.90 |
32 |
3.9300 |
2.992900 |
|
|
|
|
|
|
|
|
New York |
2 |
59,634,751.46 |
7.04 |
92 |
5.2740 |
1.789133 |
|
|
|
|
|
|
|
|
North Carolina |
4 |
39,985,222.11 |
4.72 |
90 |
5.6543 |
1.598689 |
|
|
|
|
|
|
|
|
Ohio |
3 |
11,894,816.89 |
1.41 |
88 |
5.4563 |
1.725600 |
|
|
|
|
|
|
|
|
Pennsylvania |
2 |
24,615,000.00 |
2.91 |
91 |
5.0739 |
1.995411 |
|
|
|
|
|
|
|
|
South Carolina |
1 |
4,994,535.52 |
0.59 |
29 |
4.8800 |
1.949000 |
|
|
|
|
|
|
|
|
Tennessee |
3 |
16,754,572.30 |
1.98 |
90 |
5.0343 |
1.274521 |
|
|
|
|
|
|
|
|
Texas |
5 |
33,057,900.77 |
3.90 |
68 |
5.5876 |
1.498498 |
|
See footnotes on last page of this
section. |
|
|
|
|
Washington |
2 |
93,000,000.00 |
10.99 |
92 |
4.7857 |
2.075432 |
||
|
|
|
|
|
|
|
|
Wisconsin |
2 |
3,880,000.00 |
0.46 |
90 |
4.7630 |
1.584700 |
|
|
|||||||||||||
|
|
|
|
|
|
|
|
Totals |
75 |
846,592,679.85 |
100.00 |
86 |
5.0250 |
1.857112 |
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
Copyright 2019, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
Page 7 of 26 |
|
|
|
|
Current Mortgage Loan and Property
Stratification Tables |
|
|
|
|
|||||||
|
|
|
|
|
|
|
Aggregate Pool |
|
|
|
|
|
|
|
|
|
Debt Service Coverage Ratio (1) |
|
|
|
|
|
Property Type (3) |
|
|
|
|
||
|
|
|||||||||||||
|
|
|
|
% of |
|
|
|
|
|
|
% of |
|
|
|
|
Debt Service |
# of |
Scheduled |
|
WAM |
WAC |
Weighted |
Property |
# of |
Scheduled |
Agg. |
WAM |
WAC |
Weighted |
|
|
|
|
Agg. |
|
|
|
|
|
|
|
|
|
|
|
Coverage Ratio |
Loans |
Balance |
Bal. |
(2) |
|
Avg DSCR (1) |
Type |
Props |
Balance |
Bal. |
(2) |
|
Avg DSCR (1) |
|
|
|||||||||||||
|
1.39 or less |
15 |
126,873,291.82 |
14.99 |
91 |
5.4392 |
1.196679 |
Industrial |
11 |
15,400,000.00 |
1.82 |
90 |
4.7630 |
1.584700 |
|
1.40 to 1.49 |
3 |
20,385,484.80 |
2.41 |
90 |
5.1483 |
1.434052 |
Lodging |
13 |
127,157,953.72 |
15.02 |
92 |
5.5546 |
1.565269 |
|
1.50 to 1.59 |
3 |
52,089,728.13 |
6.15 |
90 |
4.6786 |
1.537940 |
Mixed Use |
1 |
37,000,000.00 |
4.37 |
91 |
4.2993 |
2.514400 |
|
1.60 to 1.69 |
8 |
112,379,942.15 |
13.27 |
84 |
5.1449 |
1.648283 |
Mobile Home Park |
8 |
25,674,814.29 |
3.03 |
45 |
5.6643 |
1.805636 |
|
1.70 to 1.79 |
9 |
176,197,866.31 |
20.81 |
91 |
5.0601 |
1.780430 |
Multi-Family |
7 |
48,371,497.35 |
5.71 |
90 |
4.5767 |
1.761534 |
|
1.80 to 1.99 |
8 |
121,675,965.23 |
14.37 |
86 |
5.1613 |
1.884779 |
Office |
10 |
358,492,300.82 |
42.35 |
84 |
4.9074 |
2.042997 |
|
2.00 or greater |
15 |
236,990,401.41 |
27.99 |
81 |
4.7160 |
2.459053 |
Retail |
19 |
196,948,238.85 |
23.26 |
91 |
5.1005 |
1.547198 |
|
|
|||||||||||||
|
Totals |
61 |
846,592,679.85 |
100.00 |
86 |
5.0250 |
1.857112 |
Self Storage |
6 |
37,547,874.80 |
4.44 |
82 |
4.9217 |
2.321527 |
|
|
|
|
|
|
|
|
Totals |
75 |
846,592,679.85 |
100.00 |
86 |
5.0250 |
1.857112 |
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|
Note Rate |
|
|
|
|
|
|
Seasoning |
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
% of |
|
|
|
|
Note |
# of |
Scheduled |
% of |
WAM |
|
Weighted |
|
# of |
Scheduled |
|
WAM |
|
Weighted |
|
|
|
|
Agg. |
|
WAC |
|
Seasoning |
|
|
Agg. |
|
WAC |
|
|
Rate |
Loans |
Balance |
|
(2) |
|
Avg DSCR (1) |
|
Loans |
Balance |
|
(2) |
|
Avg DSCR (1) |
|
|
|
|
Bal. |
|
|
|
|
|
|
Bal. |
|
|
|
|
|
|||||||||||||
|
3.9999% or less |
1 |
41,500,000.00 |
4.90 |
32 |
3.9300 |
2.992900 |
12 months or less |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
|
4.0000% to 4.4999% |
10 |
110,867,323.67 |
13.10 |
90 |
4.3135 |
1.983738 |
13 months to 24 months |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
|
4.5000% to 4.9999% |
9 |
155,001,836.34 |
18.31 |
89 |
4.7606 |
2.029091 |
25 months to 36 months |
61 |
846,592,679.85 |
100.00 |
86 |
5.0250 |
1.857112 |
|
5.0000% to 5.4999% |
28 |
388,618,650.83 |
45.90 |
91 |
5.1911 |
1.691078 |
37 months to 48 months |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
|
5.5000% to 5.9999% |
12 |
143,406,051.47 |
16.94 |
83 |
5.6682 |
1.721399 |
49 months or greater |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
|
|
|||||||||||||
|
6.0000% or greater |
1 |
7,198,817.54 |
0.85 |
92 |
6.2135 |
1.323000 |
Totals |
61 |
846,592,679.85 |
100.00 |
86 |
5.0250 |
1.857112 |
|
Totals |
61 |
846,592,679.85 |
100.00 |
86 |
5.0250 |
1.857112 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
See footnotes on last page of this
section. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||
|
Copyright 2019, Wells Fargo Bank, N.A. |
|
|
|
|
|
|
|
|
|
|
|
Page 8 of 26 |
|
|
|
|
Current Mortgage Loan and Property
Stratification Tables |
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
Aggregate Pool |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anticipated Remaining Term (ARD and Balloon Loans) |
|
|
|
|
|
|
|||||
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
% of |
|
|
|
|
|
|
|
|
|
|
|
|
Anticipated Remaining |
# of |
Scheduled |
|
WAM |
WAC |
Weighted |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
Agg. |
|
|
|
|
|
|
|
|
|
|
|
|
Term (2) |
|
Loans |
Balance |
|
(2) |
|
Avg DSCR (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bal. |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
60 months or less |
4 |
66,169,349.81 |
7.82 |
31 |
4.5532 |
2.543964 |
|
|
|
|
|
||
|
|
|
|
61 months or greater |
57 |
780,423,330.04 |
92.18 |
91 |
5.0651 |
1.798876 |
|
|
|
|
|
||
|
|
||||||||||||||||
|
|
|
|
|
Totals |
|
61 |
846,592,679.85 |
100.00 |
86 |
5.0250 |
1.857112 |
|
|
|
|
|
|
|
||||||||||||||||
|
Remaining Amortization Term (ARD
and Balloon Loans) |
|
|
|
|
|
Age of Most Recent NOI |
|
|
|
|||||||
|
|
||||||||||||||||
|
|
|
|
% of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining Amortization |
# of |
Scheduled |
|
WAM |
|
Weighted |
|
Age of Most |
# of |
Scheduled |
% of |
WAM |
WAC |
Weighted |
||
|
|
|
|
Agg. |
|
WAC |
|
|
|
|
|
|
|
Agg. |
|
|
|
|
Term |
Loans |
Balance |
|
(2) |
|
Avg DSCR (1) |
|
Recent NOI |
Loans |
Balance |
|
(2) |
|
Avg DSCR (1) |
||
|
|
|
|
Bal. |
|
|
|
|
|
|
|
|
|
Bal. |
|
|
|
|
|
||||||||||||||||
|
Interest Only |
12 |
338,500,000.00 |
39.98 |
91 |
4.9105 |
1.876587 |
Underwriter's Information |
3 |
31,777,877.39 |
3.75 |
91 |
4.6211 |
2.091153 |
|||
|
298 months or less |
8 |
108,285,566.40 |
12.79 |
61 |
4.8073 |
2.181273 |
|
12 months or less |
57 |
808,614,802.46 |
95.51 |
86 |
5.0394 |
1.849723 |
||
|
299 months to 337 months |
41 |
399,807,113.45 |
47.23 |
89 |
5.1810 |
1.752826 |
13 months to 24 months |
1 |
6,200,000.00 |
0.73 |
92 |
5.2210 |
1.621300 |
|||
|
338 months or greater |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
|
25 months or greater |
0 |
0.00 |
0.00 |
0 |
0.0000 |
0.000000 |
||
|
|
||||||||||||||||
|
Totals |
61 |
846,592,679.85 |
100.00 |
86 |
5.0250 |
1.857112 |
|
|
Totals |
|
61 |
846,592,679.85 |
100.00 |
86 |
5.0250 |
1.857112 |
|
|
||||||||||||||||
|
(1) Debt Service Coverage Ratios
are updated periodically as new NOI figures become available from borrowers
on an asset level. In all cases the most current DSCR provided by the
Servicer is used. |
||||||||||||||||
|
To the extent that no DSCR is
provided by the Servicer, information from the offering document is used. The
debt service coverage ratio information was provided to the Certificate
Administrator by the |
|
|||||||||||||||
|
Master Servicer and the
Certificate Administrator has not independently confirmed the accuracy of
such information. |
|
|
|
|
|
|
|
|
|
|||||||
|
(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) 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. |
|
|
|
|
||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
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) |
|
|
|||||||||||||||||
|
300571629 |
1 |
OF |
Coral Gables |
FL |
263,689.44 |
0.00 |
5.020% |
N/A |
12/6/26 |
N |
61,000,000.00 |
61,000,000.00 |
6/6/19 |
|
|
|
|
|
883100678 |
2 |
OF |
New York |
NY |
255,691.88 |
0.00 |
5.279% |
N/A |
2/6/27 |
N |
56,250,000.00 |
56,250,000.00 |
6/6/19 |
|
|
|
|
|
883100682 |
3 |
OF |
Seattle |
WA |
246,270.89 |
0.00 |
5.107% |
N/A |
2/6/27 |
N |
56,000,000.00 |
56,000,000.00 |
6/6/19 |
|
|
|
|
|
883100673 |
4 |
RT |
Birmingham |
AL |
205,030.56 |
0.00 |
4.762% |
N/A |
1/1/27 |
N |
50,000,000.00 |
50,000,000.00 |
6/1/19 |
|
|
|
|
|
883100685 |
5 |
OF |
Hopewell |
NJ |
140,442.92 |
0.00 |
3.930% |
2/6/22 |
2/6/25 |
N |
41,500,000.00 |
41,500,000.00 |
6/6/19 |
|
|
|
|
|
300571647 |
6 |
OF |
Orlando |
FL |
181,815.00 |
0.00 |
5.520% |
N/A |
1/6/27 |
N |
38,250,000.00 |
38,250,000.00 |
6/6/19 |
|
|
|
|
|
307340007 |
7 |
MU |
Seattle |
WA |
74,043.50 |
0.00 |
4.299% |
N/A |
1/6/27 |
N |
20,000,000.00 |
20,000,000.00 |
6/6/19 |
|
|
|
|
|
307340107 |
7A |
MU |
Seattle |
WA |
62,936.98 |
0.00 |
4.299% |
N/A |
1/6/27 |
N |
17,000,000.00 |
17,000,000.00 |
6/6/19 |
|
|
|
|
|
307340008 |
8 |
OF |
Los Angeles |
CA |
114,570.83 |
0.00 |
4.435% |
N/A |
12/6/26 |
N |
30,000,000.00 |
30,000,000.00 |
6/6/19 |
|
|
|
|
|
307340009 |
9 |
LO |
Garden Grove |
CA |
92,917.33 |
0.00 |
5.395% |
N/A |
2/6/27 |
N |
20,000,000.00 |
20,000,000.00 |
6/6/19 |
|
|
|
|
|
307340109 |
9A |
LO |
Garden Grove |
CA |
46,458.67 |
0.00 |
5.395% |
N/A |
2/6/27 |
N |
10,000,000.00 |
10,000,000.00 |
6/6/19 |
|
|
|
|
|
883100687 |
10 |
LO |
Charlotte |
NC |
124,114.87 |
29,238.98 |
5.503% |
N/A |
2/6/27 |
N |
26,191,785.91 |
26,162,546.93 |
6/6/19 |
|
|
|
|
|
307340011 |
11 |
OF |
Olathe |
KS |
99,888.89 |
0.00 |
4.640% |
2/6/27 |
11/6/31 |
N |
25,000,000.00 |
25,000,000.00 |
6/6/19 |
|
|
|
|
|
307340012 |
12 |
OF |
New Haven |
CT |
90,765.60 |
28,561.39 |
4.798% |
N/A |
2/6/27 |
N |
21,970,862.21 |
21,942,300.82 |
6/6/19 |
|
|
|
|
|
883100622 |
13 |
MF |
San Bernardino |
CA |
39,336.63 |
15,738.03 |
4.269% |
N/A |
11/6/26 |
N |
10,700,438.95 |
10,684,700.92 |
6/6/19 |
|
|
|
|
|
883100621 |
14 |
MF |
Buena Park |
CA |
37,681.46 |
15,075.82 |
4.269% |
N/A |
11/6/26 |
N |
10,250,196.80 |
10,235,120.98 |
6/6/19 |
|
|
|
|
|
307340015 |
15 |
RT |
Moreno Valley |
CA |
76,369.70 |
21,339.14 |
5.098% |
N/A |
1/6/27 |
N |
17,396,507.30 |
17,375,168.16 |
6/6/19 |
|
|
|
|
|
883100675 |
16 |
OF |
Englewood |
CO |
71,545.12 |
0.00 |
4.873% |
N/A |
1/6/27 |
N |
17,050,000.00 |
17,050,000.00 |
6/6/19 |
|
|
|
|
|
883100670 |
17 |
RT |
Indiana |
PA |
71,412.89 |
0.00 |
5.151% |
N/A |
1/6/27 |
N |
16,100,000.00 |
16,100,000.00 |
6/6/19 |
|
|
|
|
|
300571645 |
18 |
RT |
Las Vegas |
NV |
77,163.44 |
15,269.22 |
5.950% |
N/A |
1/6/27 |
N |
15,060,363.25 |
15,045,094.03 |
6/6/19 |
|
|
|
|
|
883100664 |
19 |
IN |
Various |
Various |
63,162.67 |
0.00 |
4.763% |
N/A |
12/6/26 |
N |
15,400,000.00 |
15,400,000.00 |
6/6/19 |
|
|
|
|
|
883100672 |
20 |
SS |
Redwood City |
CA |
66,736.54 |
0.00 |
5.082% |
N/A |
1/6/27 |
N |
15,250,000.00 |
15,250,000.00 |
6/6/19 |
|
|
|
|
|
883100671 |
21 |
RT |
Muskegon |
MI |
66,468.91 |
0.00 |
5.251% |
N/A |
1/6/27 |
N |
14,700,000.00 |
14,700,000.00 |
6/6/19 |
|
|
|
|
|
307340022 |
22 |
MH |
Huffman |
TX |
64,956.71 |
20,749.38 |
5.845% |
N/A |
12/6/21 |
N |
12,905,662.75 |
12,884,913.37 |
6/6/19 |
|
|
|
|
|
300571648 |
23 |
LO |
New Bern |
NC |
64,193.56 |
12,601.01 |
5.970% |
N/A |
1/6/27 |
N |
12,486,995.86 |
12,474,394.85 |
6/6/19 |
|
|
|
|
|
300571658 |
24 |
LO |
Overland Park |
KS |
51,304.93 |
14,070.43 |
5.130% |
N/A |
2/6/27 |
N |
11,614,018.95 |
11,599,948.52 |
6/6/19 |
|
|
|
|
|
300571641 |
25 |
RT |
Baltimore |
MD |
55,593.33 |
0.00 |
5.380% |
N/A |
12/6/26 |
N |
12,000,000.00 |
12,000,000.00 |
6/6/19 |
|
|
|
|
|
883100676 |
26 |
OF |
Boynton Beach |
FL |
50,375.43 |
0.00 |
5.087% |
N/A |
1/6/27 |
N |
11,500,000.00 |
11,500,000.00 |
6/6/19 |
|
|
|
|
|
307340027 |
27 |
LO |
Gainesville |
FL |
45,846.37 |
11,449.76 |
5.359% |
N/A |
2/6/27 |
N |
9,934,494.27 |
9,923,044.51 |
6/6/19 |
|
|
|
|
|
307340028 |
28 |
RT |
Memphis |
TN |
17,083.56 |
7,209.97 |
4.146% |
N/A |
11/1/26 |
N |
4,785,087.36 |
4,777,877.39 |
6/6/19 |
|
|
|
|
|
307340128 |
28A |
RT |
Memphis |
TN |
17,083.56 |
7,209.97 |
4.146% |
N/A |
11/1/26 |
N |
4,785,087.36 |
4,777,877.39 |
6/6/19 |
|
|
|
|
|
883100668 |
29 |
RT |
Kittanning |
PA |
36,133.88 |
0.00 |
4.928% |
N/A |
1/6/27 |
N |
8,515,000.00 |
8,515,000.00 |
6/6/19 |
|
|
|
|
|
300571654 |
30 |
RT |
Folsom |
CA |
35,371.96 |
9,675.20 |
5.150% |
N/A |
1/6/27 |
N |
7,976,138.27 |
7,966,463.07 |
6/6/19 |
|
|
|
|
|
300571639 |
31 |
RT |
Los Angeles |
CA |
37,665.00 |
0.00 |
5.400% |
N/A |
12/6/26 |
N |
8,100,000.00 |
8,100,000.00 |
6/6/19 |
|
|
|
|
|
|
|||||||||||||||||
|
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) |
|
|
|||||||||||||||||
|
307340032 |
32 |
RT |
Montclair |
CA |
33,573.82 |
0.00 |
5.064% |
N/A |
2/6/27 |
N |
7,700,000.00 |
7,700,000.00 |
6/6/19 |
|
|
|
|
|
300571659 |
33 |
MF |
Houston |
TX |
33,497.21 |
8,746.37 |
5.250% |
N/A |
2/6/27 |
N |
7,409,520.38 |
7,400,774.01 |
6/6/19 |
|
|
|
|
|
307340034 |
34 |
LO |
Memphis |
TN |
38,574.79 |
10,731.33 |
6.213% |
N/A |
2/6/27 |
N |
7,209,548.87 |
7,198,817.54 |
6/6/19 |
|
|
|
|
|
300571664 |
35 |
LO |
Bowling Green |
OH |
34,483.55 |
7,654.66 |
5.650% |
N/A |
2/6/27 |
N |
7,087,683.44 |
7,080,028.78 |
6/6/19 |
|
|
|
|
|
883100628 |
36 |
MF |
Inglewood |
CA |
25,003.59 |
10,003.58 |
4.269% |
N/A |
11/6/26 |
N |
6,801,532.37 |
6,791,528.79 |
6/6/19 |
|
|
|
|
|
307340037 |
37 |
LO |
Rancho Cordova |
CA |
32,178.58 |
11,128.77 |
5.577% |
N/A |
2/6/27 |
N |
6,700,856.90 |
6,689,728.13 |
6/6/19 |
|
|
|
|
|
300571662 |
38 |
MH |
Various |
Various |
33,187.37 |
7,307.68 |
5.670% |
N/A |
2/6/22 |
N |
6,797,208.60 |
6,789,900.92 |
6/6/19 |
|
|
|
|
|
307340039 |
39 |
MF |
Lansing |
MI |
31,093.36 |
11,529.83 |
5.413% |
N/A |
12/6/26 |
N |
6,670,684.28 |
6,659,154.45 |
6/6/19 |
|
|
|
|
|
883100684 |
40 |
RT |
Pflugerville |
TX |
27,874.34 |
0.00 |
5.221% |
N/A |
2/6/27 |
N |
6,200,000.00 |
6,200,000.00 |
6/6/19 |
|
|
|
|
|
307340041 |
41 |
SS |
Redlands |
CA |
24,585.10 |
0.00 |
4.680% |
N/A |
1/6/27 |
N |
6,100,000.00 |
6,100,000.00 |
6/6/19 |
|
|
|
|
|
307340042 |
42 |
SS |
National City |
CA |
23,437.03 |
0.00 |
4.536% |
N/A |
12/6/26 |
N |
6,000,000.00 |
6,000,000.00 |
6/6/19 |
|
|
|
|
|
300571663 |
43 |
LO |
Jackson |
MS |
27,448.00 |
6,068.35 |
5.660% |
N/A |
2/6/27 |
N |
5,631,641.65 |
5,625,573.30 |
6/6/19 |
|
|
|
|
|
300571661 |
44 |
LO |
Kansas City |
MO |
26,646.70 |
6,285.06 |
5.500% |
N/A |
2/6/27 |
N |
5,626,282.11 |
5,619,997.05 |
6/6/19 |
|
|
|
|
|
300571665 |
45 |
RT |
Lafayette |
IN |
24,050.28 |
5,116.87 |
5.390% |
N/A |
2/6/27 |
N |
5,181,699.96 |
5,176,583.09 |
6/6/19 |
|
|
|
|
|
300571627 |
46 |
SS |
Aiken |
SC |
21,011.11 |
5,464.48 |
4.880% |
N/A |
11/6/21 |
N |
5,000,000.00 |
4,994,535.52 |
6/6/19 |
|
|
|
|
|
307340047 |
47 |
LO |
Wichita Falls |
TX |
24,613.90 |
7,496.42 |
5.966% |
N/A |
1/6/27 |
N |
4,791,370.53 |
4,783,874.11 |
6/6/19 |
|
|
|
|
|
307340048 |
48 |
RT |
MacClenny |
FL |
20,736.91 |
4,656.94 |
5.277% |
N/A |
1/6/27 |
N |
4,563,928.36 |
4,559,271.42 |
6/6/19 |
|
|
|
|
|
300571638 |
49 |
RT |
Taft |
CA |
20,190.40 |
5,160.79 |
5.330% |
N/A |
12/6/26 |
N |
4,399,046.34 |
4,393,885.55 |
6/6/19 |
|
|
|
|
|
300571656 |
50 |
MH |
Grove City |
OH |
17,463.33 |
0.00 |
5.070% |
N/A |
2/6/27 |
N |
4,000,000.00 |
4,000,000.00 |
6/6/19 |
|
|
|
|
|
883100633 |
51 |
MF |
Panorama City |
CA |
14,086.53 |
5,635.82 |
4.269% |
N/A |
11/6/26 |
N |
3,831,849.20 |
3,826,213.38 |
6/6/19 |
|
|
|
|
|
307340052 |
52 |
RT |
Indianapolis |
IN |
16,850.95 |
6,118.02 |
5.473% |
N/A |
12/6/26 |
N |
3,575,196.82 |
3,569,078.80 |
3/6/19 |
|
|
0 |
|
|
307340053 |
53 |
RT |
New York |
NY |
15,158.24 |
4,048.75 |
5.194% |
N/A |
2/6/27 |
N |
3,388,800.21 |
3,384,751.46 |
6/6/19 |
|
|
|
|
|
300571631 |
54 |
SS |
Rockledge |
FL |
15,085.76 |
0.00 |
5.130% |
N/A |
12/6/26 |
N |
3,415,000.00 |
3,415,000.00 |
6/6/19 |
|
|
|
|
|
883100630 |
55 |
MF |
Tehachapi |
CA |
10,212.73 |
4,085.97 |
4.269% |
N/A |
11/6/26 |
N |
2,778,090.79 |
2,774,004.82 |
6/6/19 |
|
|
|
|
|
300571642 |
56 |
RT |
Various |
Various |
11,596.84 |
2,752.53 |
5.160% |
N/A |
12/6/26 |
N |
2,609,941.04 |
2,607,188.51 |
6/6/19 |
|
|
|
|
|
300571640 |
57 |
MH |
Various |
MI |
9,765.00 |
0.00 |
5.670% |
N/A |
1/1/27 |
N |
2,000,000.00 |
2,000,000.00 |
6/1/19 |
|
|
|
|
|
300571632 |
58 |
SS |
Houston |
TX |
8,308.68 |
1,787.64 |
5.390% |
N/A |
12/6/26 |
N |
1,790,126.92 |
1,788,339.28 |
6/6/19 |
|
|
|
|
|
|
|||||||||||||||||
|
|
|||||||||||||||||
|
|
|||||||||||||||||
|
|
|||||||||||||||||
|
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 |
|
|
|
|
|
|
3,664,837.11 |
339,968.16 |
|
|
|
|
|
846,932,648.01 |
846,592,679.85 |
|
|
|
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 |
|
|||||