Morgan Stanley Bank of America Merrill Lynch Trust 2016-C28
12/30/2025 | Press release | Distributed by Public on 12/30/2025 13:28
Asset-Backed Issuer Distribution Report (Form 10-D)
|
Distribution Date: |
12/17/25 |
Morgan Stanley Bank of America Merrill Lynch Trust 2016-C28 |
|
Determination Date: |
12/11/25 |
|
|
Next Distribution Date: |
01/16/26 |
|
|
Record Date: |
11/28/25 |
Commercial Mortgage Pass-Through Certificates |
|
Series 2016-C28 |
|
Table of Contents |
Contacts |
||||
|
Section |
Pages |
Role |
Party and Contact Information |
||
|
Certificate Distribution Detail |
2-3 |
Depositor |
Banc of America Merrill Lynch Commercial Mortgage Inc. |
||
|
Certificate Factor Detail |
4 |
Leland F. Bunch, III |
(646) 855-3953 |
||
|
Certificate Interest Reconciliation Detail |
5 |
Bank of America Tower, One Bryant Park | New York, NY 10036 | United States |
|||
|
Master Servicer |
Trimont LLC |
||||
|
Exchangeable Certificate Detail |
6 |
||||
|
Attention: CMBS Servicing |
|||||
|
Additional Information |
7 |
||||
|
550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States |
|||||
|
Bond / Collateral Reconciliation - Cash Flows |
8 |
Special Servicer |
Greystone Servicing Company LLC |
||
|
Bond / Collateral Reconciliation - Balances |
9 |
Jenna Unell |
|||
|
Current Mortgage Loan and Property Stratification |
10-14 |
5221 N. O'Connor Blvd., Suite 800 | Irving, TX 75039 | United States |
|||
|
Mortgage Loan Detail (Part 1) |
15 |
Operating Advisor & Asset |
Park Bridge Lender Services LLC |
||
|
Representations Reviewer |
|||||
|
Mortgage Loan Detail (Part 2) |
16 |
||||
|
David Rodgers |
(212) 230-9025 |
||||
|
Principal Prepayment Detail |
17 |
600 Third Avenue, 40th Floor | New York, NY 10016 | United States |
|||
|
Historical Detail |
18 |
Certificate Administrator |
Computershare Trust Company, N.A. as agent for Wells Fargo |
||
|
Delinquency Loan Detail |
19 |
Bank, N.A. |
|||
|
Corporate Trust Services (CMBS) |
|||||
|
Collateral Stratification and Historical Detail |
20 |
||||
|
Specially Serviced Loan Detail - Part 1 |
21 |
9062 Old Annapolis Road | Columbia, MD 21045 | United States |
|||
|
Specially Serviced Loan Detail - Part 2 |
22-23 |
Trustee |
U.S. Bank National Association |
||
|
Modified Loan Detail |
24 |
General Contact |
(312) 332-7457 |
||
|
190 South LaSalle Street, 7th Floor | Chicago, IL 60603 | United States |
|||||
|
Historical Liquidated Loan Detail |
25 |
||||
|
Historical Bond / Collateral Loss Reconciliation Detail |
26 |
||||
|
Interest Shortfall Detail - Collateral Level |
27 |
||||
|
Supplemental Notes |
28 |
||||
This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, 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. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 1 of 28 |
|
Certificate Distribution Detail |
||||||||||||
|
Current |
Original |
|||||||||||
|
Pass-Through |
Principal |
Interest |
Prepayment |
Credit |
Credit |
|||||||
|
Class |
CUSIP |
Rate (2) |
Original Balance Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution Ending Balance |
Support¹ Support¹ |
||||
|
A-1 |
61766LBN8 |
1.531000% |
25,700,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-2 |
61766LBP3 |
2.640000% |
43,800,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-SB |
61766LBQ1 |
3.288000% |
59,300,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-3 |
61766LBR9 |
3.272000% |
215,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
30.00% |
|
A-4 |
61766LBS7 |
3.544000% |
325,154,000.00 |
284,540,335.14 |
124,399,670.48 |
840,342.46 |
0.00 |
0.00 |
125,240,012.94 |
160,140,664.66 |
60.48% |
30.00% |
|
A-S |
61766LBV0 |
3.951000% |
47,782,000.00 |
47,782,000.00 |
0.00 |
157,322.23 |
0.00 |
0.00 |
157,322.23 |
47,782,000.00 |
48.69% |
25.00% |
|
B |
61766LBW8 |
4.582715% |
50,172,000.00 |
50,172,000.00 |
0.00 |
191,603.30 |
0.00 |
0.00 |
191,603.30 |
50,172,000.00 |
36.31% |
19.75% |
|
C |
61766LBX6 |
4.582715% |
46,588,000.00 |
46,588,000.00 |
0.00 |
177,916.26 |
0.00 |
0.00 |
177,916.26 |
46,588,000.00 |
24.82% |
14.87% |
|
D |
61766LAC3 |
3.000000% |
52,560,000.00 |
52,560,000.00 |
0.00 |
131,400.00 |
0.00 |
0.00 |
131,400.00 |
52,560,000.00 |
11.85% |
9.38% |
|
E-1 |
61766LAE9 |
4.582715% |
14,335,000.00 |
14,335,000.00 |
0.00 |
6,843.45 |
0.00 |
0.00 |
6,843.45 |
14,335,000.00 |
8.31% |
7.88% |
|
E-2 |
61766LAG4 |
4.582715% |
14,335,000.00 |
14,335,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14,335,000.00 |
4.77% |
6.37% |
|
F-1 |
61766LAL3 |
4.582715% |
4,778,000.00 |
4,778,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,778,000.00 |
3.59% |
5.88% |
|
F-2 |
61766LAN9 |
4.582715% |
4,778,000.00 |
4,778,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,778,000.00 |
2.41% |
5.38% |
|
G-1 |
61766LAU3 |
4.582715% |
11,348,500.00 |
9,785,167.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9,785,167.04 |
0.00% |
4.19% |
|
G-2 |
61766LAW9 |
4.582715% |
11,348,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
3.00% |
|
H-1 |
61766LBC2 |
4.582715% |
14,334,677.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
1.50% |
|
H-2 |
61766LBE8 |
4.582715% |
14,334,677.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
V |
61766LBJ7 |
0.000000% |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
R |
61766LBL2 |
0.000000% |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
0.00% |
|
Regular SubTotal |
955,648,354.02 |
529,653,502.18 |
124,399,670.48 |
1,505,427.70 |
0.00 |
0.00 |
125,905,098.18 |
405,253,831.70 |
||||
|
X-A |
61766LBT5 |
1.038715% |
668,954,000.00 |
284,540,335.14 |
0.00 |
246,296.86 |
0.00 |
0.00 |
246,296.86 |
160,140,664.66 |
||
|
X-B |
61766LBU2 |
0.308151% |
97,954,000.00 |
97,954,000.00 |
0.00 |
25,153.83 |
0.00 |
0.00 |
25,153.83 |
97,954,000.00 |
||
|
Certificate Distribution Detail continued to next page |
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 2 of 28 |
|||||||||||
|
Certificate Distribution Detail |
|||||||||||
|
Current |
Original |
||||||||||
|
Pass-Through |
Principal |
Interest |
Prepayment |
Credit |
Credit |
||||||
|
Class |
CUSIP |
Rate (2) |
Original Balance |
Beginning Balance |
Distribution |
Distribution |
Penalties |
Realized Losses Total Distribution |
Ending Balance Support¹ |
Support¹ |
|
|
X-D |
61766LAA7 |
1.582715% |
52,560,000.00 |
52,560,000.00 |
0.00 |
69,322.90 |
0.00 |
0.00 |
69,322.90 |
52,560,000.00 |
|
|
Notional SubTotal |
819,468,000.00 |
435,054,335.14 |
0.00 |
340,773.59 |
0.00 |
0.00 |
340,773.59 |
310,654,664.66 |
|||
|
Deal Distribution Total |
124,399,670.48 |
1,846,201.29 |
0.00 |
0.00 |
126,245,871.77 |
||||||
|
* |
Denotes the Controlling Class (if required) |
||||||||||
|
(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). |
|||||||||||
|
(2) |
Pass-Through Rates with respect to any Class of Certificates on next month?s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in |
||||||||||
|
the underlying index (if and as applicable), and any other matters provided in the governing documents. |
|||||||||||
|
(3) |
Class E-1, Class E-2, Class F-1, Class F-2, Class G-1, Class G-2, Class H-1 and Class H-2 all represent the "Regular Interest" of these respective classes. |
||||||||||
|
For details on how the balances and payments of these "Regular Interests" are split between their respective certificates and the Exchangeable Classes, please refer to the Exchangeable Certificate Detail. |
|||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 3 of 28 |
||||||||||
|
Certificate Factor Detail |
||||||||||
|
Cumulative |
||||||||||
|
Interest Shortfalls |
Interest |
|||||||||
|
Class |
CUSIP |
Beginning Balance |
Principal Distribution |
Interest Distribution |
/ (Paybacks) |
Shortfalls |
Prepayment Penalties |
Losses |
Total Distribution |
Ending Balance |
|
Regular Certificates |
||||||||||
|
A-1 |
61766LBN8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-2 |
61766LBP3 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-SB |
61766LBQ1 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-3 |
61766LBR9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
A-4 |
61766LBS7 |
875.09406355 |
382.58692952 |
2.58444448 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
385.17137400 |
492.50713403 |
|
A-S |
61766LBV0 |
1,000.00000000 |
0.00000000 |
3.29249990 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.29249990 |
1,000.00000000 |
|
B |
61766LBW8 |
1,000.00000000 |
0.00000000 |
3.81892888 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.81892888 |
1,000.00000000 |
|
C |
61766LBX6 |
1,000.00000000 |
0.00000000 |
3.81892891 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
3.81892891 |
1,000.00000000 |
|
D |
61766LAC3 |
1,000.00000000 |
0.00000000 |
2.50000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
1,000.00000000 |
|
E-1 |
61766LAE9 |
1,000.00000000 |
0.00000000 |
0.47739449 |
3.34153471 |
3.34153471 |
0.00000000 |
0.00000000 |
0.47739449 |
1,000.00000000 |
|
E-2 |
61766LAG4 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.81892919 |
21.89356679 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
F-1 |
61766LAL3 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.81892842 |
42.72136040 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
F-2 |
61766LAN9 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.81892842 |
80.70023859 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
G-1 |
61766LAU3 |
862.24320747 |
0.00000000 |
0.00000000 |
3.29284575 |
90.59978676 |
0.00000000 |
0.00000000 |
0.00000000 |
862.24320747 |
|
G-2 |
61766LAW9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
114.86286998 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
H-1 |
61766LBC2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
214.63844634 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
H-2 |
61766LBE8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
275.01624208 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
V |
61766LBJ7 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
R |
61766LBL2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
Notional Certificates |
||||||||||
|
X-A |
61766LBT5 |
425.35112301 |
0.00000000 |
0.36818206 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.36818206 |
239.38965110 |
|
X-B |
61766LBU2 |
1,000.00000000 |
0.00000000 |
0.25679227 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.25679227 |
1,000.00000000 |
|
X-D |
61766LAA7 |
1,000.00000000 |
0.00000000 |
1.31892884 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.31892884 |
1,000.00000000 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 4 of 28 |
|||||||||
|
Certificate Interest Reconciliation Detail |
||||||||||||
|
Additional |
||||||||||||
|
Accrued |
Net Aggregate |
Distributable |
Interest |
Interest |
||||||||
|
Accrual |
Prior Interest |
Certificate |
Prepayment |
Certificate |
Shortfalls / |
Payback of Prior |
Distribution |
Interest |
Cumulative |
|||
|
Class |
Accrual Period |
Days |
Shortfalls |
Interest |
Interest Shortfall |
Interest |
(Paybacks) |
Realized Losses |
Amount |
Distribution |
Interest Shortfalls |
|
|
A-1 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-2 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-SB |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-3 |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
A-4 |
11/01/25 - 11/30/25 |
30 |
0.00 |
840,342.46 |
0.00 |
840,342.46 |
0.00 |
0.00 |
0.00 |
840,342.46 |
0.00 |
|
|
X-A |
11/01/25 - 11/30/25 |
30 |
0.00 |
246,296.86 |
0.00 |
246,296.86 |
0.00 |
0.00 |
0.00 |
246,296.86 |
0.00 |
|
|
X-B |
11/01/25 - 11/30/25 |
30 |
0.00 |
25,153.83 |
0.00 |
25,153.83 |
0.00 |
0.00 |
0.00 |
25,153.83 |
0.00 |
|
|
X-D |
11/01/25 - 11/30/25 |
30 |
0.00 |
69,322.90 |
0.00 |
69,322.90 |
0.00 |
0.00 |
0.00 |
69,322.90 |
0.00 |
|
|
A-S |
11/01/25 - 11/30/25 |
30 |
0.00 |
157,322.23 |
0.00 |
157,322.23 |
0.00 |
0.00 |
0.00 |
157,322.23 |
0.00 |
|
|
B |
11/01/25 - 11/30/25 |
30 |
0.00 |
191,603.30 |
0.00 |
191,603.30 |
0.00 |
0.00 |
0.00 |
191,603.30 |
0.00 |
|
|
C |
11/01/25 - 11/30/25 |
30 |
0.00 |
177,916.26 |
0.00 |
177,916.26 |
0.00 |
0.00 |
0.00 |
177,916.26 |
0.00 |
|
|
D |
11/01/25 - 11/30/25 |
30 |
0.00 |
131,400.00 |
0.00 |
131,400.00 |
0.00 |
0.00 |
0.00 |
131,400.00 |
0.00 |
|
|
E-1 |
11/01/25 - 11/30/25 |
30 |
0.00 |
54,744.35 |
0.00 |
54,744.35 |
47,900.90 |
0.00 |
0.00 |
6,843.45 |
47,900.90 |
|
|
E-2 |
11/01/25 - 11/30/25 |
30 |
258,114.21 |
54,744.35 |
0.00 |
54,744.35 |
54,744.35 |
0.00 |
0.00 |
0.00 |
313,844.28 |
|
|
F-1 |
11/01/25 - 11/30/25 |
30 |
185,168.67 |
18,246.84 |
0.00 |
18,246.84 |
18,246.84 |
0.00 |
0.00 |
0.00 |
204,122.66 |
|
|
F-2 |
11/01/25 - 11/30/25 |
30 |
365,941.39 |
18,246.84 |
0.00 |
18,246.84 |
18,246.84 |
0.00 |
0.00 |
0.00 |
385,585.74 |
|
|
G-1 |
11/01/25 - 11/30/25 |
30 |
987,033.41 |
37,368.86 |
0.00 |
37,368.86 |
37,368.86 |
0.00 |
0.00 |
0.00 |
1,028,171.68 |
|
|
G-2 |
N/A |
N/A |
1,298,562.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,303,521.28 |
|
|
H-1 |
N/A |
N/A |
3,065,067.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,076,772.80 |
|
|
H-2 |
N/A |
N/A |
3,927,271.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,942,269.00 |
|
|
V |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
R |
N/A |
N/A |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Totals |
10,087,158.39 |
2,022,709.08 |
0.00 |
2,022,709.08 |
176,507.79 |
0.00 |
0.00 |
1,846,201.29 |
10,302,188.34 |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 5 of 28 |
|||||||||||
|
Exchangeable Certificate Detail |
|||||||||||
|
Pass-Through |
Prepayment |
||||||||||
|
Class |
CUSIP |
Rate |
Original Balance |
Beginning Balance Principal Distribution Interest Distribution |
Penalties |
Realized Losses |
Total Distribution |
Ending Balance |
|||
|
Regular Interest |
|||||||||||
|
E |
61766LAJ8 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
F |
61766LAQ2 |
4.582715% |
9,556,000.00 |
9,556,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9,556,000.00 |
|
|
G |
61766LAY5 |
4.582715% |
22,697,000.00 |
9,785,167.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9,785,167.04 |
|
|
EFG |
61766LBA6 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
E-1 (Cert) |
61766LAE9 |
4.582715% |
14,335,000.00 |
14,335,000.00 |
0.00 |
6,843.45 |
0.00 |
0.00 |
6,843.45 |
14,335,000.00 |
|
|
E-1 (Exch) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
E-2 (Cert) |
61766LAG4 |
4.582715% |
14,335,000.00 |
14,335,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14,335,000.00 |
|
|
E-2 (Exch) |
NA |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
F-1 (Cert) |
61766LAL3 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
F-1 (Exch) |
NA |
4.582715% |
4,778,000.00 |
4,778,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,778,000.00 |
|
|
F-2 (Cert) |
61766LAN9 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
F-2 (Exch) |
NA |
4.582715% |
4,778,000.00 |
4,778,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,778,000.00 |
|
|
G-1 (Cert) |
61766LAU3 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
G-1 (Exch) |
NA |
4.582715% |
11,348,500.00 |
9,785,167.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9,785,167.04 |
|
|
G-2 (Cert) |
61766LAW9 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
G-2 (Exch) |
NA |
N/A |
11,348,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
H-1 (Cert) |
61766LBC2 |
N/A |
2,608,677.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
H-1 (Exch) |
NA |
N/A |
11,726,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
H-2 (Cert) |
61766LBE8 |
N/A |
2,608,677.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
H-2 (Exch) |
NA |
N/A |
11,726,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Regular Interest Total |
121,845,354.08 |
67,352,334.08 |
0.00 |
6,843.45 |
0.00 |
0.00 |
6,843.45 |
67,352,334.08 |
|||
|
Exchangeable Certificate Details |
|||||||||||
|
H |
61766LBG3 |
N/A |
23,452,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
EF |
61766LAS8 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Exchangeable Certificates Total |
23,452,000.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 6 of 28 |
||||||||||
|
Additional Information |
||
|
Total Available Distribution Amount (1) |
126,245,871.77 |
|
|
(1) The Available Distribution Amount includes any Prepayment Premiums. |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 7 of 28 |
|
|
Bond / Collateral Reconciliation - Cash Flows |
|||
|
Total Funds Collected |
Total Funds Distributed |
||
|
Interest |
Fees |
||
|
Interest Paid or Advanced |
2,032,844.55 |
Master Servicing Fee |
5,867.41 |
|
Interest Reductions due to Nonrecoverability Determination |
(111,571.70) |
Certificate Administrator Fee |
2,561.85 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
210.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
220.69 |
|
ARD Interest |
0.00 |
Operating Advisor Fee |
738.16 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
114.76 |
|
Extension Interest |
0.00 |
||
|
Interest Reserve Withdrawal |
0.00 |
Total Fees |
9,712.87 |
|
Total Interest Collected |
1,921,272.85 |
||
|
Principal |
Expenses/Reimbursements |
||
|
Scheduled Principal |
124,399,670.48 |
Reimbursement for Interest on Advances |
9,989.56 |
|
Unscheduled Principal Collections |
ASER Amount |
7,359.83 |
|
|
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
48,009.32 |
|
Collection of Principal after Maturity Date |
0.00 |
Special Servicing Fees (Liquidation) |
0.00 |
|
Recoveries From Liquidations and Insurance Proceeds |
0.00 |
Special Servicing Fees (Work Out) |
0.00 |
|
Excess of Prior Principal Amounts Paid |
0.00 |
Legal Fees |
0.00 |
|
Curtailments |
0.00 |
Rating Agency Expenses |
0.00 |
|
Negative Amortization |
0.00 |
Taxes Imposed on Trust Fund |
0.00 |
|
Principal Adjustments |
0.00 |
Non-Recoverable Advances |
0.00 |
|
Workout Delayed Reimbursement Amounts |
0.00 |
||
|
Other Expenses |
0.00 |
||
|
Total Principal Collected |
124,399,670.48 |
Total Expenses/Reimbursements |
65,358.71 |
|
Interest Reserve Deposit |
0.00 |
||
|
Other |
Payments to Certificateholders and Others |
||
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
1,846,201.29 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
124,399,670.48 |
|
Borrower Option Extension Fees |
0.00 |
Prepayment Penalties / Yield Maintenance |
0.00 |
|
Borrower Option Extension Fees |
0.00 |
||
|
Total Other Collected |
0.00 |
Total Payments to Certificateholders and Others |
126,245,871.77 |
|
Total Funds Collected |
126,320,943.33 |
Total Funds Distributed |
126,320,943.35 |
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 8 of 28 |
||
|
Bond / Collateral Reconciliation - Balances |
|||||
|
Collateral Reconciliation |
Certificate Reconciliation |
||||
|
Total |
Total |
||||
|
Beginning Scheduled Collateral Balance |
529,653,502.18 |
529,653,502.18 |
Beginning Certificate Balance |
529,653,502.18 |
|
|
(-) Scheduled Principal Collections |
124,399,670.48 |
124,399,670.48 |
(-) Principal Distributions |
124,399,670.48 |
|
|
(-) Unscheduled Principal Collections |
0.00 |
0.00 |
(-) Realized Losses |
0.00 |
|
|
(-) Principal Adjustments (Cash) |
0.00 |
0.00 |
Realized Loss and Realized Loss Adjustments on Collateral |
0.00 |
|
|
(-) Principal Adjustments (Non-Cash) |
0.00 |
0.00 |
Current Period NRA¹ |
0.00 |
|
|
(-) Realized Losses from Collateral |
0.00 |
0.00 |
Current Period WODRA¹ |
0.00 |
|
|
(-) Other Adjustments² |
0.00 |
0.00 |
Principal Used to Pay Interest |
0.00 |
|
|
Non-Cash Principal Adjustments |
0.00 |
||||
|
Ending Scheduled Collateral Balance |
405,253,831.70 |
405,253,831.70 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
531,286,664.86 |
531,286,664.86 |
Ending Certificate Balance |
405,253,831.70 |
|
|
Ending Actual Collateral Balance |
407,161,873.13 |
407,161,873.13 |
|||
|
NRA/WODRA Reconciliation |
Under / Over Collateralization Reconciliation |
||||
|
Non-Recoverable Advances (NRA) from |
Workout Delayed Reimbursement of Advances |
||||
|
Principal |
(WODRA) from Principal |
Beginning UC / (OC) |
0.00 |
||
|
Beginning Cumulative Advances |
10,455,415.68 |
0.00 |
UC / (OC) Change |
0.00 |
|
|
Current Period Advances |
0.00 |
0.00 |
Ending UC / (OC) |
0.00 |
|
|
Ending Cumulative Advances |
10,455,415.68 |
0.00 |
Net WAC Rate |
4.58% |
|
|
UC / (OC) Interest |
0.00 |
||||
|
(1) |
Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds. |
||||
|
(2) |
Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral. |
||||
|
** |
A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any. |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 9 of 28 |
||||
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Scheduled Balance |
Debt Service Coverage Ratio¹ |
|||||||||||||
|
Scheduled |
# Of |
Scheduled |
% Of |
Weighted Avg |
Debt Service Coverage |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||||
|
Balance |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Ratio |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||
|
5,000,000 or less |
2 |
7,962,028.60 |
1.96% |
1 |
5.0557 |
1.223988 |
1.30 or less |
10 |
204,548,279.67 |
50.47% |
1 |
4.8808 |
0.938155 |
|
|
5,000,001 to 10,000,000 |
5 |
30,269,494.57 |
7.47% |
1 |
5.0294 |
1.273142 |
1.31 to 1.40 |
2 |
41,130,653.63 |
10.15% |
(1) |
4.5462 |
1.328254 |
|
|
10,000,001 to 15,000,000 |
2 |
23,069,376.52 |
5.69% |
1 |
5.2191 |
1.269842 |
1.41 to 1.50 |
1 |
10,031,511.07 |
2.48% |
2 |
5.4000 |
1.428200 |
|
|
15,000,001 to 25,000,000 |
3 |
61,577,443.07 |
15.19% |
0 |
4.6066 |
1.138468 |
1.51 to 1.60 |
2 |
27,825,682.70 |
6.87% |
0 |
4.6627 |
1.572847 |
|
|
25,000,001 to 50,000,000 |
4 |
137,094,397.23 |
33.83% |
5 |
4.8409 |
1.163269 |
1.61 to 1.70 |
2 |
31,717,704.63 |
7.83% |
21 |
5.1686 |
1.654164 |
|
|
50,000,001 to 75,000,000 |
1 |
55,281,091.71 |
13.64% |
0 |
4.9380 |
0.903200 |
1.71 to 1.80 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
75,000,001 or greater |
1 |
90,000,000.00 |
22.21% |
1 |
3.8420 |
2.056600 |
1.81 to 2.50 |
1 |
90,000,000.00 |
22.21% |
1 |
3.8420 |
2.056600 |
|
|
Totals |
18 |
405,253,831.70 |
100.00% |
2 |
4.6365 |
1.337884 |
2.51 to 3.00 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
3.01 or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
||||||||
|
Totals |
18 |
405,253,831.70 |
100.00% |
2 |
4.6365 |
1.337884 |
||||||||
|
(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) |
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. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 10 of 28 |
|||||||||||||
|
Current Mortgage Loan and Property Stratification |
|||||||||||||
|
State³ |
|||||||||||||
|
Property Type³ |
|||||||||||||
|
# Of |
Scheduled |
% Of |
Weighted Avg |
||||||||||
|
State |
WAM² |
WAC |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||||
|
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
Property Type |
WAM² |
WAC |
|||||||
|
Properties |
Balance |
Agg. Bal. |
DSCR¹ |
||||||||||
|
California |
4 |
52,799,516.80 |
13.03% |
0 |
4.6070 |
1.352193 |
|||||||
|
Lodging |
3 |
36,582,836.95 |
9.03% |
2 |
5.2690 |
0.989698 |
|||||||
|
Connecticut |
1 |
3,475,928.86 |
0.86% |
0 |
4.8050 |
1.050900 |
|||||||
|
Multi-Family |
1 |
10,031,511.07 |
2.48% |
2 |
5.4000 |
1.428200 |
|||||||
|
Georgia |
1 |
6,739,532.84 |
1.66% |
2 |
5.2400 |
0.981500 |
|||||||
|
Office |
7 |
173,465,051.49 |
42.80% |
0 |
4.7496 |
0.996915 |
|||||||
|
Indiana |
1 |
6,978,162.65 |
1.72% |
0 |
5.0680 |
1.092000 |
|||||||
|
Retail |
8 |
185,174,432.19 |
45.69% |
4 |
4.3643 |
1.721187 |
|||||||
|
Iowa |
1 |
5,276,787.27 |
1.30% |
2 |
5.1100 |
1.555100 |
|||||||
|
Totals |
19 |
405,253,831.70 |
100.00% |
2 |
4.6365 |
1.337884 |
|||||||
|
Maryland |
1 |
25,464,284.91 |
6.28% |
26 |
5.2800 |
1.655800 |
|||||||
|
New Jersey |
1 |
49,628,354.06 |
12.25% |
1 |
4.6726 |
0.912300 |
|||||||
|
New York |
1 |
10,031,511.07 |
2.48% |
2 |
5.4000 |
1.428200 |
|||||||
|
North Carolina |
1 |
36,644,553.89 |
9.04% |
(1) |
4.4600 |
1.324600 |
|||||||
|
Ohio |
2 |
38,395,069.82 |
9.47% |
2 |
5.2121 |
1.001847 |
|||||||
|
Oklahoma |
1 |
90,000,000.00 |
22.21% |
1 |
3.8420 |
2.056600 |
|||||||
|
Texas |
2 |
20,052,938.08 |
4.95% |
1 |
4.7376 |
0.738306 |
|||||||
|
Virginia |
2 |
59,767,191.45 |
14.75% |
0 |
4.9614 |
0.937345 |
|||||||
|
Totals |
19 |
405,253,831.70 |
100.00% |
2 |
4.6365 |
1.337884 |
|||||||
|
Note: Please refer to footnotes on the next page of the report. |
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 11 of 28 |
||||||||||||
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Note Rate |
Seasoning |
|||||||||||||
|
# Of |
Scheduled |
% Of |
Weighted Avg |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||||
|
Note Rate |
WAM² |
WAC |
Seasoning |
WAM² |
WAC |
|||||||||
|
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||||
|
4.000% or less |
1 |
90,000,000.00 |
22.21% |
1 |
3.8420 |
2.056600 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.001% to 4.500% |
1 |
36,644,553.89 |
9.04% |
(1) |
4.4600 |
1.324600 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.501% to 5.000% |
8 |
181,237,829.51 |
44.72% |
0 |
4.7442 |
1.021084 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.001% or greater |
8 |
97,371,448.30 |
24.03% |
8 |
5.2370 |
1.268239 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
18 |
405,253,831.70 |
100.00% |
2 |
4.6365 |
1.337884 |
49 months or greater |
18 |
405,253,831.70 |
100.00% |
2 |
4.6365 |
1.337884 |
|
|
Totals |
18 |
405,253,831.70 |
100.00% |
2 |
4.6365 |
1.337884 |
||||||||
|
(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) |
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. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 12 of 28 |
|||||||||||||
|
Current Mortgage Loan and Property Stratification |
||||||||||||||
|
Anticipated Remaining Term (ARD and Balloon Loans) |
Remaining Amortization Term (ARD and Balloon Loans) |
|||||||||||||
|
Anticipated |
# Of |
Scheduled |
% Of |
Weighted Avg |
Remaining |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||||
|
Remaining Term |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Amortization Term |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||||
|
60 months or less |
18 |
405,253,831.70 |
100.00% |
2 |
4.6365 |
1.337884 |
Interest Only |
1 |
90,000,000.00 |
22.21% |
1 |
3.8420 |
2.056600 |
|
|
61 months to 84 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
240 months or less |
3 |
45,142,074.84 |
11.14% |
(1) |
4.5466 |
1.284525 |
|
|
85 months to 120 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
241 months to 300 months |
14 |
270,111,756.86 |
66.65% |
3 |
4.9163 |
1.107329 |
|
|
121 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
301 months or greater |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
18 |
405,253,831.70 |
100.00% |
2 |
4.6365 |
1.337884 |
Totals |
18 |
405,253,831.70 |
100.00% |
2 |
4.6365 |
1.337884 |
|
|
(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) |
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. |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 13 of 28 |
|||||||||||||
|
Current Mortgage Loan and Property Stratification |
||||||||||||
|
Age of Most Recent NOI |
Remaining Stated Term (Fully Amortizing Loans) |
|||||||||||
|
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
Age of Most |
# Of |
Scheduled |
% Of |
Weighted Avg |
|||
|
WAM² |
WAC |
WAM² |
WAC |
|||||||||
|
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
Recent NOI |
Loans |
Balance |
Agg. Bal. |
DSCR¹ |
|||
|
Underwriter's Information |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
No outstanding loans in this group |
|||||
|
12 months or less |
16 |
374,875,035.24 |
92.50% |
2 |
4.5882 |
1.368163 |
||||||
|
13 months to 24 months |
1 |
5,021,592.09 |
1.24% |
2 |
5.0000 |
1.153800 |
||||||
|
25 months or greater |
1 |
25,357,204.37 |
6.26% |
2 |
5.2800 |
0.926700 |
||||||
|
Totals |
18 |
405,253,831.70 |
100.00% |
2 |
4.6365 |
1.337884 |
||||||
|
(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) |
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. |
||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 14 of 28 |
|||||||||||
|
Mortgage Loan Detail (Part 1) |
|||||||||||||||
|
Interest |
Original |
Adjusted |
Beginning |
Ending |
Paid |
||||||||||
|
Prop |
Accrual |
Gross |
Scheduled |
Scheduled |
Principal Anticipated Maturity |
Maturity |
Scheduled |
Scheduled |
Through |
||||||
|
Pros ID |
Loan ID |
Type |
City |
State |
Type |
Rate |
Interest |
Principal |
Adjustments Repay Date |
Date |
Date |
Balance |
Balance |
Date |
|
|
1 |
305351002 |
RT |
Oklahoma City |
OK |
Actual/360 |
3.842% |
288,150.00 |
0.00 |
0.00 |
N/A |
01/01/26 |
-- |
90,000,000.00 |
90,000,000.00 |
12/01/25 |
|
2 |
305471002 |
RT |
Ellenton |
FL |
Actual/360 |
4.298% |
255,044.33 |
71,200,000.00 |
0.00 |
N/A |
12/01/25 |
-- |
71,200,000.00 |
0.00 |
12/01/25 |
|
4 |
300801423 |
OF |
Arlington |
VA |
Actual/360 |
4.938% |
227,860.12 |
91,963.19 |
0.00 |
N/A |
12/01/25 |
-- |
55,373,054.90 |
55,281,091.71 |
10/01/25 |
|
5 |
1545861 |
OF |
Lawrence Township |
NJ |
Actual/360 |
4.673% |
193,245.18 |
0.00 |
0.00 |
N/A |
01/01/26 |
-- |
49,628,354.06 |
49,628,354.06 |
06/01/25 |
|
7 |
300801384 |
RT |
Greenville |
NC |
Actual/360 |
4.460% |
136,540.95 |
92,920.73 |
0.00 |
N/A |
11/06/25 |
-- |
36,737,474.62 |
36,644,553.89 |
10/06/25 |
|
11 |
305471011 |
MU |
New Braunfels |
TX |
Actual/360 |
4.690% |
109,552.86 |
28,030,583.70 |
0.00 |
N/A |
12/01/25 |
-- |
28,030,583.70 |
0.00 |
12/01/25 |
|
13 |
1546497 |
LO |
Cleveland |
OH |
Actual/360 |
5.280% |
0.00 |
0.00 |
0.00 |
N/A |
02/01/26 |
-- |
25,357,204.37 |
25,357,204.37 |
10/01/21 |
|
14 |
1545887 |
RT |
Catonsville |
MD |
Actual/360 |
5.280% |
112,243.78 |
45,664.26 |
0.00 |
N/A |
02/01/28 |
-- |
25,509,949.17 |
25,464,284.91 |
12/01/25 |
|
15 |
1546309 |
OF |
Oxnard |
CA |
Actual/360 |
4.625% |
92,685.84 |
51,016.15 |
0.00 |
N/A |
01/01/26 |
-- |
24,048,217.80 |
23,997,201.65 |
12/01/25 |
|
16 |
300801394 |
OF |
Santa Rosa |
CA |
Actual/360 |
4.558% |
85,821.72 |
45,678.94 |
0.00 |
N/A |
11/01/25 |
-- |
22,594,574.37 |
22,548,895.43 |
10/01/25 |
|
19 |
1546147 |
OF |
Houston |
TX |
Actual/360 |
4.650% |
58,361.61 |
29,715.60 |
0.00 |
N/A |
01/01/26 |
-- |
15,061,061.59 |
15,031,345.99 |
06/01/25 |
|
21 |
305471021 |
RT |
Washington Township OH |
Actual/360 |
5.080% |
55,282.95 |
21,099.78 |
0.00 |
N/A |
01/01/26 |
-- |
13,058,965.23 |
13,037,865.45 |
12/01/25 |
|
|
22 |
305471022 |
RT |
Philadelphia |
PA |
Actual/360 |
4.930% |
45,797.04 |
11,147,352.58 |
0.00 |
N/A |
12/01/25 |
-- |
11,147,352.58 |
0.00 |
12/01/25 |
|
25 |
305471025 |
MF |
Gates |
NY |
Actual/360 |
5.400% |
45,221.32 |
17,670.13 |
0.00 |
N/A |
02/01/26 |
-- |
10,049,181.20 |
10,031,511.07 |
12/01/25 |
|
26 |
695100612 |
OF |
Indianapolis |
IN |
Actual/360 |
5.068% |
29,534.86 |
15,096.42 |
0.00 |
N/A |
12/06/25 |
-- |
6,993,259.07 |
6,978,162.65 |
12/06/25 |
|
28 |
695100627 |
LO |
Conyers |
GA |
Actual/360 |
5.240% |
29,495.59 |
15,182.75 |
0.00 |
N/A |
02/06/26 |
-- |
6,754,715.59 |
6,739,532.84 |
05/06/25 |
|
32 |
305471032 |
LO |
Pensacola |
FL |
Actual/360 |
5.150% |
19,278.41 |
4,492,057.48 |
0.00 |
N/A |
12/01/25 |
-- |
4,492,057.48 |
0.00 |
12/01/25 |
|
33 |
1545281 |
RT |
San Mateo |
CA |
Actual/360 |
4.550% |
26,541.67 |
7,000,000.00 |
0.00 |
N/A |
12/01/25 |
-- |
7,000,000.00 |
0.00 |
12/01/25 |
|
34 |
1545988 |
RT |
San Bernardino |
CA |
Actual/360 |
4.715% |
24,612.83 |
10,715.87 |
0.00 |
N/A |
01/01/26 |
-- |
6,264,135.59 |
6,253,419.72 |
12/01/25 |
|
35 |
1545963 |
RT |
Mesquite |
TX |
Actual/360 |
5.000% |
20,998.27 |
17,993.89 |
0.00 |
N/A |
02/01/26 |
-- |
5,039,585.98 |
5,021,592.09 |
11/01/25 |
|
37 |
305471037 |
RT |
Cedar Rapids |
IA |
Actual/360 |
5.110% |
22,514.71 |
10,425.29 |
0.00 |
N/A |
02/01/26 |
-- |
5,287,212.56 |
5,276,787.27 |
12/01/25 |
|
38 |
305471038 |
LO |
Norfolk |
VA |
Actual/360 |
5.250% |
19,670.84 |
10,092.94 |
0.00 |
N/A |
02/01/26 |
-- |
4,496,192.68 |
4,486,099.74 |
12/01/25 |
|
40 |
305471040 |
RT |
Southbury |
CT |
Actual/360 |
4.805% |
13,952.32 |
8,520.47 |
0.00 |
N/A |
12/01/25 |
-- |
3,484,449.33 |
3,475,928.86 |
11/01/25 |
|
41 |
305471041 |
LO |
Pensacola |
FL |
Actual/360 |
5.200% |
8,865.65 |
2,045,920.31 |
0.00 |
N/A |
12/01/25 |
-- |
2,045,920.31 |
0.00 |
12/01/25 |
|
Totals |
1,921,272.85 |
124,399,670.48 |
0.00 |
529,653,502.18 |
405,253,831.70 |
||||||||||
|
1 Property Type Codes |
|||||||||||||||
|
HC - Health Care |
MU - Mixed Use |
WH - Warehouse |
MF - Multi-Family |
||||||||||||
|
SS - Self Storage |
LO - Lodging |
RT - Retail |
SF - Single Family Rental |
||||||||||||
|
98 - Other |
IN - Industrial |
OF - Office |
MH - Mobile Home Park |
||||||||||||
|
SE - Securities |
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 15 of 28 |
||||||||||||||
|
Mortgage Loan Detail (Part 2) |
|||||||||||||
|
Most Recent Most Recent Appraisal |
Cumulative |
Current |
|||||||||||
|
Most Recent |
Most Recent |
NOI Start |
NOI End |
Reduction |
Appraisal |
Cumulative |
Current P&I |
Cumulative P&I |
Servicer |
NRA/WODRA |
|||
|
Pros ID |
Fiscal NOI |
NOI |
Date |
Date |
Date |
Reduction Amount |
ASER |
Advances |
Advances |
Advances |
from Principal |
Defease Status |
|
|
1 |
27,980,072.84 |
19,317,692.83 |
01/01/25 |
09/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
2 |
19,056,212.00 |
8,389,185.43 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
4 |
3,844,089.00 |
2,850,760.03 |
01/01/25 |
09/30/25 |
-- |
0.00 |
0.00 |
318,944.72 |
638,707.63 |
0.00 |
0.00 |
||
|
5 |
7,325,722.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
192,333.67 |
1,164,484.86 |
0.00 |
0.00 |
||
|
7 |
4,839,074.76 |
3,116,599.10 |
01/01/25 |
09/30/25 |
-- |
0.00 |
0.00 |
228,878.78 |
365,379.37 |
0.00 |
0.00 |
||
|
11 |
0.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Full Defeasance |
|
|
13 |
2,706,477.00 |
2,294,221.00 |
10/01/18 |
09/30/19 |
09/11/24 |
21,490,034.08 |
2,278,894.45 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
14 |
3,263,074.60 |
2,472,763.27 |
01/01/25 |
09/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
15 |
2,837,858.10 |
1,142,821.60 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
16 |
2,954,906.29 |
2,055,033.96 |
01/01/25 |
09/30/25 |
-- |
0.00 |
0.00 |
130,765.58 |
216,172.72 |
0.00 |
0.00 |
||
|
19 |
1,650,237.29 |
214,561.48 |
01/01/25 |
03/31/25 |
-- |
0.00 |
0.00 |
87,838.24 |
527,694.07 |
38,233.65 |
0.00 |
||
|
21 |
1,166,625.27 |
809,586.73 |
01/01/25 |
09/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
22 |
1,496,028.73 |
805,354.29 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
25 |
1,100,680.67 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
26 |
594,606.66 |
564,951.66 |
01/01/25 |
09/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
28 |
781,845.48 |
629,373.46 |
04/01/24 |
03/31/25 |
12/06/25 |
1,688,678.90 |
7,359.83 |
37,211.34 |
312,344.28 |
68,271.87 |
0.00 |
||
|
32 |
1,873,018.54 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
33 |
1,527,417.14 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
34 |
706,621.60 |
368,561.80 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
35 |
577,344.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
38,950.16 |
38,950.16 |
0.00 |
0.00 |
||
|
37 |
481,994.15 |
337,849.85 |
01/01/25 |
06/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
38 |
702,224.00 |
588,326.00 |
10/01/24 |
09/30/25 |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
40 |
301,450.80 |
286,155.80 |
10/01/24 |
09/30/25 |
-- |
0.00 |
0.00 |
22,342.12 |
22,342.12 |
0.00 |
0.00 |
||
|
41 |
966,705.00 |
0.00 |
-- |
-- |
-- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
Totals |
88,734,285.92 |
46,243,798.29 |
23,178,712.98 |
2,286,254.28 |
1,057,264.62 |
3,286,075.21 |
106,505.52 |
0.00 |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 16 of 28 |
||||||||||||
|
Principal Prepayment Detail |
|||||
|
Unscheduled Principal |
Prepayment Penalties |
||||
|
Pros ID |
Loan Number |
Amount |
Prepayment / Liquidation Code |
Prepayment Premium Amount |
Yield Maintenance Amount |
|
No principal prepayments this period |
|||||
|
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount. |
|||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 17 of 28 |
||||
|
Historical Detail |
||||||||||||||||||||
|
Delinquencies¹ |
Prepayments |
Rate and Maturities |
||||||||||||||||||
|
30-59 Days |
60-89 Days |
90 Days or More |
Foreclosure |
REO |
Modifications |
Curtailments |
Payoff |
Next Weighted Avg. |
||||||||||||
|
Distribution |
||||||||||||||||||||
|
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Amount |
# |
Amount |
Coupon |
Remit |
WAM¹ |
||
|
Date |
||||||||||||||||||||
|
12/17/25 |
0 |
0.00 |
0 |
0.00 |
4 |
96,756,437.26 |
2 |
32,096,737.21 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.636549% |
4.444978% |
2 |
|
|
11/18/25 |
0 |
0.00 |
0 |
0.00 |
4 |
96,801,335.61 |
2 |
32,111,919.96 |
1 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4 |
51,441,059.19 |
4.605678% |
4.502967% |
3 |
|
|
10/20/25 |
0 |
0.00 |
0 |
0.00 |
4 |
96,843,130.85 |
2 |
32,126,055.74 |
1 |
43,658,730.88 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.593514% |
4.538579% |
3 |
|
|
09/17/25 |
0 |
0.00 |
0 |
0.00 |
4 |
96,887,680.26 |
1 |
25,357,204.37 |
1 |
43,745,402.51 |
0 |
0.00 |
0 |
0.00 |
2 |
41,204,148.70 |
4.605660% |
4.553769% |
4 |
|
|
08/15/25 |
0 |
0.00 |
1 |
6,797,911.30 |
3 |
90,131,205.13 |
1 |
25,357,204.37 |
1 |
43,826,868.67 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.620636% |
4.574440% |
5 |
|
|
07/17/25 |
1 |
6,811,853.05 |
0 |
0.00 |
3 |
90,158,527.24 |
1 |
25,357,204.37 |
1 |
43,908,051.70 |
0 |
0.00 |
0 |
0.00 |
2 |
23,447,261.69 |
4.620820% |
4.574643% |
6 |
|
|
06/17/25 |
0 |
0.00 |
1 |
15,202,137.74 |
2 |
74,985,558.43 |
1 |
25,357,204.37 |
1 |
43,993,884.70 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.622062% |
4.577319% |
7 |
|
|
05/16/25 |
0 |
0.00 |
0 |
0.00 |
2 |
74,985,558.43 |
1 |
25,357,204.37 |
1 |
44,074,487.29 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.622239% |
4.582530% |
8 |
|
|
04/17/25 |
0 |
0.00 |
1 |
49,628,354.06 |
1 |
25,357,204.37 |
1 |
25,357,204.37 |
1 |
44,159,760.46 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.622429% |
4.582743% |
9 |
|
|
03/17/25 |
1 |
49,628,354.06 |
0 |
0.00 |
2 |
69,585,631.78 |
1 |
25,357,204.37 |
1 |
44,228,427.41 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.622612% |
4.582950% |
10 |
|
|
02/18/25 |
1 |
49,628,354.06 |
0 |
0.00 |
2 |
69,671,813.11 |
1 |
25,357,204.37 |
1 |
44,314,608.74 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.622834% |
4.583200% |
11 |
|
|
01/17/25 |
0 |
0.00 |
1 |
49,628,354.06 |
2 |
69,739,837.37 |
1 |
25,357,204.37 |
1 |
44,382,633.00 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.623014% |
4.583404% |
12 |
|
|
Note: Foreclosure and REO Totals are included in the delinquencies aging categories. |
||||||||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 18 of 28 |
|||||||||||||||||||
|
Delinquency Loan Detail |
|||||||||||||||
|
Paid |
Mortgage |
Outstanding |
Servicing |
Resolution |
|||||||||||
|
Through |
Months |
Loan |
Current P&I |
Outstanding P&I |
Servicer |
Actual Principal |
Transfer |
Strategy |
Bankruptcy |
Foreclosure |
|||||
|
Pros ID |
Loan ID |
Date |
Delinquent |
Status¹ |
Advances |
Advances |
Advances |
Balance |
Date |
Code² |
Date |
Date |
REO Date |
||
|
4 |
300801423 |
10/01/25 |
1 |
5 |
318,944.72 |
638,707.63 |
0.00 |
55,457,065.52 |
10/24/25 |
13 |
|||||
|
5 |
1545861 |
06/01/25 |
5 |
6 |
192,333.67 |
1,164,484.86 |
54,009.55 |
49,628,354.06 |
02/21/24 |
1 |
|||||
|
7 |
300801384 |
10/06/25 |
1 |
5 |
228,878.78 |
365,379.37 |
0.00 |
36,825,505.90 |
11/12/25 |
13 |
|||||
|
13 |
1546497 |
10/01/21 |
49 |
6 |
0.00 |
0.00 |
13,168.34 |
26,521,683.27 |
10/04/19 |
6 |
11/01/19 |
||||
|
16 |
300801394 |
10/01/25 |
1 |
5 |
130,765.58 |
216,172.72 |
0.00 |
22,637,225.17 |
11/10/25 |
98 |
|||||
|
19 |
1546147 |
06/01/25 |
5 |
6 |
87,838.24 |
527,694.07 |
38,233.65 |
15,202,137.74 |
05/27/25 |
2 |
|||||
|
28 |
695100627 |
05/06/25 |
6 |
6 |
37,211.34 |
312,344.28 |
77,109.87 |
6,840,533.70 |
08/15/25 |
2 |
10/31/25 |
||||
|
35 |
1545963 |
11/01/25 |
0 |
B |
38,950.16 |
38,950.16 |
0.00 |
5,039,585.98 |
11/05/25 |
13 |
|||||
|
40 |
305471040 |
11/01/25 |
0 |
5 |
22,342.12 |
22,342.12 |
0.00 |
3,484,449.33 |
11/19/25 |
13 |
|||||
|
Totals |
1,057,264.62 |
3,286,075.21 |
182,521.41 |
221,636,540.67 |
|||||||||||
|
1 Mortgage Loan Status |
2 Resolution Strategy Code |
||||||||||||||
|
A - Payment Not Received But Still in Grace Period 0 - Current |
4 - Performing Matured Balloon |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|||||||||||
|
B - Late Payment But Less Than 30 days |
1 - 30-59 Days Delinquent |
5 - Non Performing Matured Balloon |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
||||||||||
|
Delinquent |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
||||||||||||
|
2 - 60-89 Days Delinquent |
6 - 121+ Days Delinquent |
||||||||||||||
|
4 - Extension |
9 - Pending Return to Master Servicer |
13 - |
TBD |
||||||||||||
|
3 - 90-120 Days Delinquent |
|||||||||||||||
|
5 - Note Sale |
98 - Other |
||||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 19 of 28 |
||||||||||||||
|
Collateral Stratification and Historical Detail |
||||||||
|
Maturity Dates and Loan Status¹ |
||||||||
|
Total |
Performing |
Non-Performing |
REO/Foreclosure |
|||||
|
Past Maturity |
124,928,633 |
6,978,163 |
117,950,470 |
0 |
||||
|
0 - 6 Months |
254,860,914 |
158,104,477 |
64,659,700 |
32,096,737 |
||||
|
7 - 12 Months |
0 |
0 |
0 |
0 |
||||
|
13 - 24 Months |
0 |
0 |
0 |
0 |
||||
|
25 - 36 Months |
25,464,285 |
25,464,285 |
0 |
0 |
||||
|
37 - 48 Months |
0 |
0 |
0 |
0 |
||||
|
49 - 60 Months |
0 |
0 |
0 |
0 |
||||
|
> 60 Months |
0 |
0 |
0 |
0 |
||||
|
Historical Delinquency Information |
||||||||
|
Total |
Current |
30-59 Days |
60-89 Days |
90+ Days |
REO/Foreclosure |
|||
|
Dec-25 |
405,253,832 |
194,022,853 |
114,474,541 |
0 |
90,016,904 |
6,739,533 |
||
|
Nov-25 |
529,653,502 |
373,520,118 |
59,332,049 |
0 |
90,046,620 |
6,754,716 |
||
|
Oct-25 |
645,271,546 |
504,769,684 |
0 |
0 |
90,074,279 |
50,427,582 |
||
|
Sep-25 |
684,133,041 |
543,499,958 |
0 |
0 |
96,887,680 |
43,745,403 |
||
|
Aug-25 |
732,877,939 |
592,121,954 |
0 |
6,797,911 |
90,131,205 |
43,826,869 |
||
|
Jul-25 |
733,769,494 |
592,891,062 |
6,811,853 |
0 |
90,158,527 |
43,908,052 |
||
|
Jun-25 |
758,209,435 |
624,027,854 |
0 |
15,202,138 |
74,985,558 |
43,993,885 |
||
|
May-25 |
759,132,810 |
640,072,765 |
0 |
0 |
49,628,354 |
69,431,692 |
||
|
Apr-25 |
760,117,906 |
640,972,587 |
0 |
49,628,354 |
0 |
69,516,965 |
||
|
Mar-25 |
761,022,119 |
641,808,133 |
49,628,354 |
0 |
0 |
69,585,632 |
||
|
Feb-25 |
762,122,756 |
642,822,589 |
49,628,354 |
0 |
0 |
69,671,813 |
||
|
Jan-25 |
763,018,653 |
643,650,461 |
0 |
49,628,354 |
0 |
69,739,837 |
||
|
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File. |
||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 20 of 28 |
|||||||
|
Specially Serviced Loan Detail - Part 1 |
||||||||||
|
Ending Scheduled |
Net Operating |
Remaining |
||||||||
|
Pros ID |
Loan ID |
Balance |
Actual Balance |
Appraisal Value |
Appraisal Date |
Income |
DSCR |
DSCR Date |
Maturity Date |
Amort Term |
|
1 |
305351002 |
90,000,000.00 |
90,000,000.00 |
660,000,000.00 |
11/17/15 |
18,643,220.83 |
2.05660 |
09/30/25 |
01/01/26 |
I/O |
|
4 |
300801423 |
55,281,091.71 |
55,457,065.52 |
97,700,000.00 |
09/09/15 |
2,600,058.28 |
0.90320 |
09/30/25 |
12/01/25 |
241 |
|
5 |
1545861 |
49,628,354.06 |
49,628,354.06 |
199,000,000.00 |
11/05/15 |
5,577,206.00 |
0.91230 |
12/31/24 |
01/01/26 |
241 |
|
7 |
300801384 |
36,644,553.89 |
36,825,505.90 |
72,700,000.00 |
08/28/15 |
2,735,539.10 |
1.32460 |
09/30/25 |
11/06/25 |
238 |
|
13 |
1546497 |
25,357,204.37 |
26,521,683.27 |
16,600,000.00 |
02/20/24 |
1,786,835.00 |
0.92670 |
09/30/19 |
02/01/26 |
241 |
|
16 |
300801394 |
22,548,895.43 |
22,637,225.17 |
34,370,000.00 |
09/10/15 |
1,866,423.21 |
1.57700 |
09/30/25 |
11/01/25 |
241 |
|
19 |
1546147 |
15,031,345.99 |
15,202,137.74 |
22,775,000.00 |
10/21/15 |
158,412.48 |
0.59950 |
03/31/25 |
01/01/26 |
241 |
|
28 |
695100627 |
6,739,532.84 |
6,840,533.70 |
11,600,000.00 |
12/01/15 |
526,267.62 |
0.98150 |
03/31/25 |
02/06/26 |
241 |
|
35 |
1545963 |
5,021,592.09 |
5,039,585.98 |
10,260,000.00 |
11/03/15 |
539,904.00 |
1.15380 |
12/31/23 |
02/01/26 |
181 |
|
40 |
305471040 |
3,475,928.86 |
3,484,449.33 |
5,900,000.00 |
10/02/15 |
283,425.80 |
1.05090 |
09/30/25 |
12/01/25 |
181 |
|
Totals |
309,728,499.24 |
311,636,540.67 |
1,130,905,000.00 |
34,717,292.32 |
||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 21 of 28 |
|||||||||
|
Specially Serviced Loan Detail - Part 2 |
|||||||
|
Servicing |
|||||||
|
Property |
Transfer |
Resolution |
|||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
|
|
1 |
305351002 |
RT |
OK |
11/20/25 |
13 |
||
|
The Mortgage Loan was transferred by the Master Servicer to the Special Servicer on 11/20/2025 for an imminent Event of Default related to the Balloon Payment due and payable on the Maturity Date (1/01/2026). Specifically, pursuant to an |
|||||||
|
email dated 11/0 4/2025, Borrower indicated to Master Servicer that they had solicited quotes from multiple lenders to refinance the Mortgage Loan but have not been able to secure financing that would enable Borrower to make the Balloon |
|||||||
|
Payment on or prior to the Maturity Date. As a result, a Special Servicing Loan Event was deemed to have occurred and, at Borrower's request, the Mortgage Loan was transferred to special servicing and is now a Specially Serviced Mortgage |
|||||||
|
Loan. The December interest payment on the Mortgage Loan was made timely by Borrower. Special Servicer has executed a Pre-Negotiation Agreement with Borrower. Discussions are ongoing. |
|||||||
|
4 |
300801423 |
OF |
VA |
10/24/25 |
13 |
||
|
The loan was transferred to special servicing on October 24, 2025 due to imminent default at maturity December 1, 2025. A hello letter was issued on November 13, 2025, followed by an introductory call with the Borrower on December 1, 2025, |
|||||||
|
after a Pre Neg otiation Agreement Letter was executed by all parties. The Special Servicer is coordinating with third parties to complete a property condition report and appraisal, and to retain counsel pending a conflict check. In addition, |
|||||||
|
requested updated financials tatements, a current rent roll, CAM reimbursement schedule, and a leasing prospects and renewals list have been requested from the Borrower. |
|||||||
|
5 |
1545861 |
OF |
NJ |
02/21/24 |
1 |
||
|
The loan is currently due for 7/1/25 payment. The cash flow waterfall has been amended to allow for the payment of ongoing operating expenses prior to scheduled debt service to assure ongoing operations are not impacted. Occupancy was |
|||||||
|
42.6% as of 9/30/25. Modification terms subject to further review by borrower before revised recommendation is submitted. |
|||||||
|
7 |
300801384 |
RT |
NC |
11/12/25 |
13 |
||
|
Transfer 11/12/25 due to maturity default. File under review. Hello letter and PNA sent to borrower 11/19/25. Occupancy 6/30/25 96%. DSCR 1.60x (NOI) and 1.41x (NCF). Updated financials have been requested. Appraisal and PCA pending. |
|||||||
|
13 |
1546497 |
LO |
OH |
10/04/19 |
6 |
||
|
Property is actively being marketing as the previous sale process failed due to prospective buyer's inability to secure financing. Several interested parties evaluating the asset and it is anticipated offers will come through within the next week, |
|||||||
|
accordi ng to the listing broker. Hilton has yet to respond to request for a status update on their position regarding the franchise. |
|||||||
|
16 |
300801394 |
OF |
CA |
11/10/25 |
98 |
||
|
The loan transferred on 11/10/2025 due to maturity default. Current occupancy 89.6%. Special Servicer engaging the Borrower in discussions for the resolution of the loan. |
|||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 22 of 28 |
||||||
|
Specially Serviced Loan Detail - Part 2 |
||||||||
|
Servicing |
||||||||
|
Property |
Transfer |
Resolution |
||||||
|
Pros ID |
Loan ID |
Type¹ |
State |
Date |
Strategy Code² |
Special Servicing Comments |
||
|
19 |
1546147 |
OF |
TX |
05/27/25 |
2 |
|||
|
Transfer 5/27/25 for payment default. Cash management is in effect. The property occupancy was 60% as of 9/30/25. Borrower retained a 3rd party representative. PNA signed 10/15/25. Insurance was canceled 11/3/25 due to Borrower's |
||||||||
|
non-payment. The pr operty was placed under lender's insurance coverage. Foreclosure posted for 12/2/2025 was passed pending review and further discussion with borrower for settlement. The property will be posted for the 1/06/2026 |
||||||||
|
foreclosure date. |
||||||||
|
28 |
695100627 |
LO |
GA |
08/15/25 |
2 |
|||
|
On November 11, 2025, a formal Notice of Default (NOD) was issued by trust counsel. The event of default has triggered cash-management requirements; however, the loan is not currently under cash management. The borrower's liaison has |
||||||||
|
been slow to complete the required KYC documentation and to implement the cash-management procedures. Due to continued lack of responsiveness, the request was withdrawn from the cash-management bank. It was subsequently |
||||||||
|
deactivated and later reactivated on December 3, 2025. T he final appraisal is expected to be completed within the next week. SS is actively pursuing the noteholder's rights and remedies. |
||||||||
|
35 |
1545963 |
RT |
TX |
11/05/25 |
13 |
|||
|
New transfer as of 11/5/2025. Borrower was sent PNA and Hello Letter and returned the signed PNA on 12/7/2025. SS working to set up introductory call with Borrower. The only tenant, 24 Hour Fitness, will be leaving at the end of 2025. |
||||||||
|
40 |
305471040 |
RT |
CT |
11/19/25 |
13 |
|||
|
New transfer as of 11/19/2025. File is under review. |
||||||||
|
1 Property Type Codes |
2 Resolution Strategy Code |
|||||||
|
HC - Health Care |
MU - Mixed Use |
WH - Warehouse |
1 - Modification |
6 - DPO |
10 - Deed in Lieu of Foreclosures |
|||
|
MF - Multi-Family |
SS - Self Storage |
LO - Lodging |
2 - Foreclosure |
7 - REO |
11- Full Payoff |
|||
|
RT - Retail |
SF - Single Family Rental |
98 - Other |
3 - Bankruptcy |
8 - Resolved |
12 - Reps and Warranties |
|||
|
IN - Industrial |
OF - Office |
MH - Mobile Home Park |
4 - Extension |
9 - Pending Return to Master Servicer |
13 - TBD |
|||
|
SE - Securities |
CH - Cooperative Housing |
ZZ - Missing Information/Undefined |
5 - Note Sale |
98 - Other |
||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 23 of 28 |
|||||||
|
Modified Loan Detail |
|||||||||
|
Pre-Modification |
Post-Modification |
Modification |
Modification |
||||||
|
Modification |
Modification Booking |
Closing |
Effective |
||||||
|
Balance |
Rate |
Balance |
Rate |
||||||
|
Pros ID |
Loan Number |
Code¹ |
Date |
Date |
Date |
||||
|
5 |
1545861 |
0.00 |
4.67262% |
0.00 |
4.67262% |
8 |
09/17/21 |
09/01/21 |
11/12/21 |
|
9 |
305471009 |
34,191,422.45 |
4.88000% |
34,191,422.45 |
4.88000% |
10 |
10/20/20 |
10/20/20 |
10/20/20 |
|
12 |
300801431 |
28,814,529.14 |
4.93300% |
28,814,529.14 |
4.93300% |
9 |
08/31/20 |
08/31/20 |
-- |
|
29 |
695100623 |
7,543,372.14 |
5.31600% |
7,543,372.14 |
5.31600% |
10 |
06/19/20 |
05/06/20 |
08/11/20 |
|
30 |
695100615 |
7,450,948.05 |
5.04000% |
7,450,948.05 |
5.04000% |
10 |
07/17/20 |
08/06/20 |
08/11/20 |
|
Totals |
78,000,271.78 |
78,000,271.78 |
|||||||
|
1 Modification Codes |
|||||||||
|
1 - Maturity Date Extension |
5 - Temporary Rate Reduction |
8 - Other |
|||||||
|
2 - Amortization Change |
6 - Capitalization on Interest |
9 - Combination |
|||||||
|
3 - Principal Write-Off |
7 - Capitalization on Taxes |
10 - Forbearance |
|||||||
|
Note: Please refer to Servicer Reports for modification comments. |
|||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 24 of 28 |
||||||||
|
Historical Liquidated Loan Detail |
|||||||||||||
|
Loan |
Gross Sales |
Current |
Loss to Loan |
Percent of |
|||||||||
|
Beginning |
Most Recent |
Proceeds or |
Fees, |
Net Proceeds |
Net Proceeds |
Period |
Cumulative |
with |
Original |
||||
|
Loan |
Scheduled |
Appraised |
Other |
Advances, |
Received on |
Available for |
Realized Loss |
Adjustment to |
Adjustment to |
Cumulative |
Loan |
||
|
Pros ID¹ |
Number |
Dist.Date |
Balance |
Value or BPO |
Proceeds |
and Expenses |
Liquidation |
Distribution |
to Loan |
Loan |
Loan |
Adjustment |
Balance |
|
3 |
305471003 |
10/18/19 |
67,543,727.53 |
2,090,000,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
6 |
1543829 |
11/18/25 |
43,658,730.88 |
17,800,000.00 |
20,411,641.08 |
6,577,154.80 |
19,110,113.71 |
12,532,958.91 |
31,125,771.97 |
0.00 |
0.00 |
31,125,771.97 |
64.84% |
|
12 |
300801431 |
12/17/21 |
28,203,927.63 |
89,000,000.00 |
29,626,420.77 |
1,422,493.14 |
29,626,420.77 |
28,203,927.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
23 |
300801194 |
07/16/21 |
11,286,431.01 |
23,500,000.00 |
11,706,813.44 |
69,256.39 |
11,706,813.44 |
11,637,557.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00% |
|
Current Period Totals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||
|
Cumulative Totals |
150,692,817.05 |
2,220,300,000.00 |
61,744,875.29 |
8,068,904.33 |
60,443,347.92 |
52,374,443.59 |
31,125,771.97 |
0.00 |
0.00 |
31,125,771.97 |
|||
|
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.). |
|||||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 25 of 28 |
||||||||||||
|
Historical Bond / Collateral Loss Reconciliation Detail |
|||||||||||
|
Certificate |
Reimb of Prior |
||||||||||
|
Interest Paid |
Realized Losses |
Loss Covered by |
Total Loss |
||||||||
|
from Collateral |
from Collateral |
Aggregate |
Credit |
Loss Applied to |
Loss Applied to |
Non-Cash |
Realized Losses |
Applied to |
|||
|
Loan |
Distribution |
Principal |
Interest |
Realized Loss to |
Support/Deal |
Certificate |
Certificate |
Principal |
from |
Certificate |
|
|
Pros ID |
Number |
Date |
Collections |
Collections |
Loan |
Structure |
Interest Payment |
Balance |
Adjustment |
NRA/WODRA |
Balance |
|
Deal |
Deal |
12/17/25 |
0.00 |
(585,873.00) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
3 |
305471003 |
10/25/19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
6 |
1543829 |
11/18/25 |
0.00 |
0.00 |
31,125,771.97 |
0.00 |
0.00 |
31,125,771.97 |
0.00 |
0.00 |
31,125,771.97 |
|
12 |
300801431 |
12/17/21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
23 |
300801194 |
07/26/21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Current Period Totals |
0.00 |
(585,873.00) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||
|
Cumulative Totals |
0.00 |
(585,873.00) |
31,125,771.97 |
0.00 |
0.00 |
31,125,771.97 |
0.00 |
0.00 |
31,125,771.97 |
||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 26 of 28 |
||||||||||
|
Interest Shortfall Detail - Collateral Level |
||||||||||||
|
Special Servicing Fees |
Modified |
|||||||||||
|
Deferred |
Non- |
Reimbursement of |
Other |
Interest |
||||||||
|
Interest |
Interest |
Recoverable |
Interest on |
Advances from |
Shortfalls / |
Reduction / |
||||||
|
Pros ID |
Adjustments |
Collected |
Monthly |
Liquidation |
Work Out |
ASER |
PPIS / (PPIE) |
Interest |
Advances |
Interest |
(Refunds) |
(Excess) |
|
4 |
0.00 |
0.00 |
11,536.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
5 |
0.00 |
0.00 |
10,339.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7,027.48 |
0.00 |
0.00 |
0.02 |
|
7 |
0.00 |
0.00 |
6,122.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
13 |
0.00 |
0.00 |
5,282.75 |
0.00 |
0.00 |
0.00 |
0.00 |
111,571.70 |
0.00 |
0.00 |
0.00 |
0.00 |
|
16 |
0.00 |
0.00 |
3,295.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
19 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,962.08 |
0.00 |
0.00 |
0.00 |
|
28 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
7,359.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
35 |
0.00 |
0.00 |
3,033.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
40 |
0.00 |
0.00 |
1,400.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
48,009.32 |
0.00 |
0.00 |
7,359.83 |
0.00 |
111,571.70 |
9,989.56 |
0.00 |
0.00 |
0.02 |
|
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. |
Collateral Shortfall Total |
176,930.43 |
||||||||||
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 27 of 28 |
|||||||||||
|
Supplemental Notes |
|
|
Exchange of Exchangeable Certificates--December 2018 |
|
|
In December 2018 an exchange of exchangeable certificates took effect in which $28,670,000.00 of Class E was exchanged for $14,335,000.00 of Class E-1 and $14,335,000.00 of Class E-2. |
|
|
© 2021 Computershare. All rights reserved. Confidential. |
Page 28 of 28 |
Morgan Stanley Bank of America Merrill Lynch Trust 2016-C28 published this content on December 30, 2025, and is solely responsible for the information contained herein. Distributed via Edgar on December 30, 2025 at 19:29 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]