|
Distribution Date: |
06/17/26 |
Morgan Stanley Bank of America Merrill Lynch Trust 2016-C28 |
|
Determination Date: |
06/11/26 |
|
|
Next Distribution Date: |
07/17/26 |
|
|
Record Date: |
05/29/26 |
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 |
|
commercial.servicing@trimont.com |
|
Additional Information |
7 |
|
|
|
|
|
|
|
|
One South, 101 South Tryon Street, Suite 1400 | Charlotte, NC 28280 | United States |
|
|
|
Bond / Collateral Reconciliation - Cash Flows |
8 |
Special Servicer |
Greystone Servicing Company LLC |
|
|
|
Bond / Collateral Reconciliation - Balances |
9 |
|
Jenna Unell |
|
Jenna.unell@greyco.com |
|
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) |
|
cctcmbsbondadmin@computershare.com; |
|
Collateral Stratification and Historical Detail |
20 |
|
|
|
trustadministrationgroup@computershare.com |
|
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 |
74,946,943.51 |
185,837.84 |
221,343.31 |
0.00 |
0.00 |
407,181.15 |
74,761,105.67 |
76.68% |
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 |
61.77% |
25.00% |
|
B |
61766LBW8 |
4.730520% |
50,172,000.00 |
50,172,000.00 |
0.00 |
142,226.28 |
0.00 |
0.00 |
142,226.28 |
50,172,000.00 |
46.12% |
19.75% |
|
C |
61766LBX6 |
4.730520% |
46,588,000.00 |
46,588,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
46,588,000.00 |
31.58% |
14.87% |
|
D |
61766LAC3 |
3.000000% |
52,560,000.00 |
52,560,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
52,560,000.00 |
15.19% |
9.38% |
|
E-1 |
61766LAE9 |
4.730520% |
14,335,000.00 |
14,335,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14,335,000.00 |
10.71% |
7.88% |
|
E-2 |
61766LAG4 |
4.730520% |
14,335,000.00 |
14,335,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14,335,000.00 |
6.24% |
6.37% |
|
F-1 |
61766LAL3 |
4.730520% |
4,778,000.00 |
4,778,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,778,000.00 |
4.75% |
5.88% |
|
F-2 |
61766LAN9 |
4.730520% |
4,778,000.00 |
4,778,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,778,000.00 |
3.26% |
5.38% |
|
G-1 |
61766LAU3 |
4.730520% |
11,348,500.00 |
10,455,463.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10,455,463.81 |
0.00% |
4.19% |
|
G-2 |
61766LAW9 |
4.730520% |
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 |
4.730520% |
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 |
4.730520% |
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 |
320,730,407.32 |
185,837.84 |
520,891.82 |
0.00 |
0.00 |
706,729.66 |
320,544,569.48 |
|
|
|
|
||||||||||||
|
|
||||||||||||
|
X-A |
61766LBT5 |
1.186520% |
668,954,000.00 |
74,946,943.51 |
0.00 |
74,105.04 |
0.00 |
0.00 |
74,105.04 |
74,761,105.67 |
|
|
|
X-B |
61766LBU2 |
0.380250% |
97,954,000.00 |
97,954,000.00 |
0.00 |
31,039.19 |
0.00 |
0.00 |
31,039.19 |
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 |
1.730520% |
52,560,000.00 |
52,560,000.00 |
0.00 |
75,796.78 |
0.00 |
0.00 |
75,796.78 |
52,560,000.00 |
|
|
Notional SubTotal |
|
819,468,000.00 |
225,460,943.51 |
0.00 |
180,941.01 |
0.00 |
0.00 |
180,941.01 |
225,275,105.67 |
|
|
|
|
|||||||||||
|
Deal Distribution Total |
|
|
|
185,837.84 |
701,832.83 |
0.00 |
0.00 |
887,670.67 |
|
|
|
|
|
|||||||||||
|
* |
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 |
230.49676003 |
0.57153792 |
0.68073378 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.25227169 |
229.92522211 |
|
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 |
2.83477398 |
1.10732620 |
1.10732620 |
0.00000000 |
0.00000000 |
2.83477398 |
1,000.00000000 |
|
C |
61766LBX6 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.94210011 |
4.20134284 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
D |
61766LAC3 |
1,000.00000000 |
0.00000000 |
0.00000000 |
2.50000000 |
6.57627930 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
E-1 |
61766LAE9 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.94209976 |
26.49263760 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
E-2 |
61766LAG4 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.94209976 |
45.83857830 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
F-1 |
61766LAL3 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.94209920 |
67.15440770 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
F-2 |
61766LAN9 |
1,000.00000000 |
0.00000000 |
0.00000000 |
3.94209920 |
106.02321055 |
0.00000000 |
0.00000000 |
0.00000000 |
1,000.00000000 |
|
G-1 |
61766LAU3 |
921.30799753 |
0.00000000 |
0.00000000 |
3.63188791 |
113.15964577 |
0.00000000 |
0.00000000 |
0.00000000 |
921.30799753 |
|
G-2 |
61766LAW9 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
117.55433670 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
H-1 |
61766LBC2 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
219.66785579 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
|
H-2 |
61766LBE8 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
281.46042426 |
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 |
112.03601968 |
0.00000000 |
0.11077748 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.11077748 |
111.75821607 |
|
X-B |
61766LBU2 |
1,000.00000000 |
0.00000000 |
0.31687517 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
0.31687517 |
1,000.00000000 |
|
X-D |
61766LAA7 |
1,000.00000000 |
0.00000000 |
1.44210008 |
0.00000000 |
0.00000000 |
0.00000000 |
0.00000000 |
1.44210008 |
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 |
05/01/26 - 05/30/26 |
30 |
0.00 |
221,343.31 |
0.00 |
221,343.31 |
0.00 |
0.00 |
0.00 |
221,343.31 |
0.00 |
|
|
X-A |
05/01/26 - 05/30/26 |
30 |
0.00 |
74,105.04 |
0.00 |
74,105.04 |
0.00 |
0.00 |
0.00 |
74,105.04 |
0.00 |
|
|
X-B |
05/01/26 - 05/30/26 |
30 |
0.00 |
31,039.19 |
0.00 |
31,039.19 |
0.00 |
0.00 |
0.00 |
31,039.19 |
0.00 |
|
|
X-D |
05/01/26 - 05/30/26 |
30 |
0.00 |
75,796.78 |
0.00 |
75,796.78 |
0.00 |
0.00 |
0.00 |
75,796.78 |
0.00 |
|
|
A-S |
05/01/26 - 05/30/26 |
30 |
0.00 |
157,322.23 |
0.00 |
157,322.23 |
0.00 |
0.00 |
0.00 |
157,322.23 |
0.00 |
|
|
B |
05/01/26 - 05/30/26 |
30 |
0.00 |
197,783.04 |
0.00 |
197,783.04 |
55,556.77 |
0.00 |
0.00 |
142,226.28 |
55,556.77 |
|
|
C |
05/01/26 - 05/30/26 |
30 |
12,030.18 |
183,654.56 |
0.00 |
183,654.56 |
183,654.56 |
0.00 |
0.00 |
0.00 |
195,732.16 |
|
|
D |
05/01/26 - 05/30/26 |
30 |
213,714.95 |
131,400.00 |
0.00 |
131,400.00 |
131,400.00 |
0.00 |
0.00 |
0.00 |
345,649.24 |
|
|
E-1 |
05/01/26 - 05/30/26 |
30 |
321,992.63 |
56,510.00 |
0.00 |
56,510.00 |
56,510.00 |
0.00 |
0.00 |
0.00 |
379,771.96 |
|
|
E-2 |
05/01/26 - 05/30/26 |
30 |
598,227.74 |
56,510.00 |
0.00 |
56,510.00 |
56,510.00 |
0.00 |
0.00 |
0.00 |
657,096.02 |
|
|
F-1 |
05/01/26 - 05/30/26 |
30 |
300,842.46 |
18,835.35 |
0.00 |
18,835.35 |
18,835.35 |
0.00 |
0.00 |
0.00 |
320,863.76 |
|
|
F-2 |
05/01/26 - 05/30/26 |
30 |
485,828.36 |
18,835.35 |
0.00 |
18,835.35 |
18,835.35 |
0.00 |
0.00 |
0.00 |
506,578.90 |
|
|
G-1 |
05/01/26 - 05/30/26 |
30 |
1,238,095.06 |
41,216.48 |
0.00 |
41,216.48 |
41,216.48 |
0.00 |
0.00 |
0.00 |
1,284,192.24 |
|
|
G-2 |
N/A |
N/A |
1,328,827.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,334,065.39 |
|
|
H-1 |
N/A |
N/A |
3,136,503.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,148,867.76 |
|
|
H-2 |
N/A |
N/A |
4,018,801.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,034,644.27 |
|
|
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 |
|
|
11,654,863.50 |
1,264,351.33 |
0.00 |
1,264,351.33 |
562,518.51 |
0.00 |
0.00 |
701,832.83 |
12,263,018.47 |
|
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 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 |
4.730520% |
9,556,000.00 |
9,556,000.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
9,556,000.00 |
|
G |
61766LAY5 |
4.730520% |
22,697,000.00 |
10,455,463.81 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
10,455,463.81 |
|
EFG |
61766LBA6 |
N/A |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
0.00 |
|
E-1 (Cert) |
61766LAE9 |
4.730520% |
14,335,000.00 |
14,335,000.00 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
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 |
4.730520% |
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 |
4.730520% |
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 |
4.730520% |
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 |
4.730520% |
11,348,500.00 |
10,455,463.81 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
10,455,463.81 |
|
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 |
68,692,927.62 |
0.00 |
0.00 |
0.00 |
|
0.00 |
0.00 |
68,692,927.62 |
|
|
|||||||||||
|
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) |
887,670.67 |
|
|
(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 |
1,270,144.91 |
Master Servicing Fee |
2,164.93 |
|
Interest Reductions due to Nonrecoverability Determination |
(459,301.75) |
Certificate Administrator Fee |
1,524.44 |
|
Interest Adjustments |
0.00 |
Trustee Fee |
210.00 |
|
Deferred Interest |
0.00 |
CREFC® Intellectual Property Royalty License Fee |
138.09 |
|
ARD Interest |
0.00 |
Operating Advisor Fee |
547.49 |
|
Net Prepayment Interest Excess / (Shortfall) |
0.00 |
Asset Representations Reviewer Fee |
71.81 |
|
Extension Interest |
0.00 |
|
|
|
Interest Reserve Withdrawal |
0.00 |
Total Fees |
4,656.77 |
|
Total Interest Collected |
810,843.16 |
|
|
|
|
|||
|
Principal |
|
Expenses/Reimbursements |
|
|
Scheduled Principal |
185,837.84 |
Reimbursement for Interest on Advances |
0.00 |
|
Unscheduled Principal Collections |
|
ASER Amount |
49,814.83 |
|
Principal Prepayments |
0.00 |
Special Servicing Fees (Monthly) |
54,538.73 |
|
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 |
185,837.84 |
Total Expenses/Reimbursements |
104,353.56 |
|
|
|||
|
|
|
Interest Reserve Deposit |
0.00 |
|
|
|||
|
Other |
|
Payments to Certificateholders and Others |
|
|
Prepayment Penalties / Yield Maintenance |
0.00 |
Interest Distribution |
701,832.83 |
|
Gain on Sale / Excess Liquidation Proceeds |
0.00 |
Principal Distribution |
185,837.84 |
|
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 |
887,670.67 |
|
Total Funds Collected |
996,681.00 |
Total Funds Distributed |
996,681.00 |
|
|
|||
|
|
|||
|
© 2021 Computershare. All rights reserved. Confidential. |
|
|
Page 8 of 28 |
|
|
|
Bond / Collateral Reconciliation - Balances |
|
||
|
|
|||||
|
|
|
Collateral Reconciliation |
|
Certificate Reconciliation |
|
|
|
|
|
Total |
|
Total |
|
Beginning Scheduled Collateral Balance |
320,730,407.32 |
320,730,407.32 |
Beginning Certificate Balance |
320,730,407.32 |
|
|
(-) Scheduled Principal Collections |
185,837.84 |
185,837.84 |
(-) Principal Distributions |
185,837.84 |
|
|
(-) 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 |
320,544,569.48 |
320,544,569.48 |
Certificate Other Adjustments** |
0.00 |
|
|
Beginning Actual Collateral Balance |
323,709,046.09 |
323,709,046.09 |
Ending Certificate Balance |
320,544,569.48 |
|
|
Ending Actual Collateral Balance |
322,869,779.38 |
322,869,779.38 |
|
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|
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 |
4.73% |
|
|
|
|
|
|
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 |
8,356,216.78 |
2.61% |
(5) |
4.9201 |
1.111624 |
1.30 or less |
7 |
159,711,668.25 |
49.83% |
(5) |
4.8947 |
0.633875 |
|
5,000,001 to 10,000,000 |
1 |
6,663,616.64 |
2.08% |
(4) |
5.2400 |
0.981500 |
1.31 to 1.40 |
1 |
25,193,566.37 |
7.86% |
20 |
5.2800 |
1.311000 |
|
|
10,000,001 to 15,000,000 |
1 |
14,883,002.94 |
4.64% |
(5) |
4.6500 |
0.917500 |
1.41 to 1.50 |
1 |
36,088,837.42 |
11.26% |
(7) |
4.4600 |
1.441900 |
|
|
15,000,001 to 25,000,000 |
1 |
22,276,889.69 |
6.95% |
(7) |
4.5580 |
1.577000 |
1.51 to 1.60 |
1 |
22,276,889.69 |
6.95% |
(7) |
4.5580 |
1.577000 |
|
|
25,000,001 to 50,000,000 |
4 |
136,267,962.22 |
42.51% |
(1) |
4.8416 |
0.787431 |
1.61 to 1.70 |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
50,000,001 to 75,000,000 |
1 |
54,823,273.46 |
17.10% |
(6) |
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 |
77,273,607.75 |
24.11% |
(5) |
3.8420 |
2.093000 |
1.81 to 2.50 |
1 |
77,273,607.75 |
24.11% |
(5) |
3.8420 |
2.093000 |
|
|
Totals |
11 |
320,544,569.48 |
100.00% |
(3) |
4.5988 |
1.195362 |
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 |
11 |
320,544,569.48 |
100.00% |
(3) |
4.5988 |
1.195362 |
|
(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 |
1 |
22,276,889.69 |
6.95% |
(7) |
4.5580 |
1.577000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging |
2 |
32,020,821.01 |
9.99% |
(4) |
5.2717 |
(0.515265) |
|
Connecticut |
1 |
3,425,016.13 |
1.07% |
(6) |
4.8050 |
1.050900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Office |
4 |
141,611,520.15 |
44.18% |
(6) |
4.7549 |
1.013887 |
|
Georgia |
1 |
6,663,616.64 |
2.08% |
(4) |
5.2400 |
0.981500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
5 |
146,912,228.32 |
45.83% |
(1) |
4.3017 |
1.743135 |
|
Maryland |
1 |
25,193,566.37 |
7.86% |
20 |
5.2800 |
1.311000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
11 |
320,544,569.48 |
100.00% |
(3) |
4.5988 |
1.195362 |
|
New Jersey |
1 |
49,628,354.06 |
15.48% |
(5) |
4.6726 |
0.912300 |
|
|
|
|
|
|
|
|
North Carolina |
1 |
36,088,837.42 |
11.26% |
(7) |
4.4600 |
1.441900 |
|
|
|
|
|
|
|
|
Ohio |
1 |
25,357,204.37 |
7.91% |
(4) |
5.2800 |
(0.908600) |
|
|
|
|
|
|
|
|
Oklahoma |
1 |
77,273,607.75 |
24.11% |
(5) |
3.8420 |
2.093000 |
|
|
|
|
|
|
|
|
Texas |
2 |
19,814,203.59 |
6.18% |
(5) |
4.7371 |
0.976308 |
|
|
|
|
|
|
|
|
Virginia |
1 |
54,823,273.46 |
17.10% |
(6) |
4.9380 |
0.903200 |
|
|
|
|
|
|
|
|
Totals |
11 |
320,544,569.48 |
100.00% |
(3) |
4.5988 |
1.195362 |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
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 |
77,273,607.75 |
24.11% |
(5) |
3.8420 |
2.093000 |
12 months or less |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.001% to 4.500% |
1 |
36,088,837.42 |
11.26% |
(7) |
4.4600 |
1.441900 |
13 months to 24 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
4.501% to 5.000% |
6 |
149,967,736.93 |
46.79% |
(6) |
4.7641 |
1.019333 |
25 months to 36 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
5.001% or greater |
3 |
57,214,387.38 |
17.85% |
7 |
5.2753 |
0.288905 |
37 months to 48 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
Totals |
11 |
320,544,569.48 |
100.00% |
(3) |
4.5988 |
1.195362 |
49 months or greater |
11 |
320,544,569.48 |
100.00% |
(3) |
4.5988 |
1.195362 |
|
|
|
|
|
|
|
|
|
Totals |
11 |
320,544,569.48 |
100.00% |
(3) |
4.5988 |
1.195362 |
|
(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 |
11 |
320,544,569.48 |
100.00% |
(3) |
4.5988 |
1.195362 |
Interest Only |
1 |
77,273,607.75 |
24.11% |
(5) |
3.8420 |
2.093000 |
|
61 months to 84 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
240 months or less |
10 |
243,270,961.73 |
75.89% |
(3) |
4.8393 |
0.910233 |
|
|
85 months to 120 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
241 months to 300 months |
0 |
0.00 |
0.00% |
0 |
0.0000 |
0.000000 |
|
|
|
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 |
11 |
320,544,569.48 |
100.00% |
(3) |
4.5988 |
1.195362 |
Totals |
11 |
320,544,569.48 |
100.00% |
(3) |
4.5988 |
1.195362 |
|
(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 |
|
|
12 months or less |
8 |
259,321,398.13 |
80.90% |
(3) |
4.5606 |
1.255820 |
|
|
No outstanding loans in this group |
|
|
|
|
13 months to 24 months |
2 |
56,291,970.70 |
17.56% |
(5) |
4.7398 |
0.920492 |
|
|
|
|
|
|
|
25 months or greater |
1 |
4,931,200.65 |
1.54% |
(4) |
5.0000 |
1.153800 |
|
|
|
|
|
|
|
Totals |
11 |
320,544,569.48 |
100.00% |
(3) |
4.5988 |
1.195362 |
|
|
|
|
|
|
(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% |
255,651.15 |
0.00 |
0.00 |
N/A |
01/01/26 |
01/01/28 |
77,273,607.75 |
77,273,607.75 |
06/01/26 |
|
4 |
300801423 |
OF |
Arlington |
VA |
Actual/360 |
4.938% |
0.00 |
0.00 |
0.00 |
N/A |
12/01/25 |
-- |
54,823,273.46 |
54,823,273.46 |
11/01/25 |
|
5 |
1545861 |
OF |
Lawrence Township |
NJ |
Actual/360 |
4.673% |
199,686.68 |
0.00 |
0.00 |
N/A |
01/01/26 |
-- |
49,628,354.06 |
49,628,354.06 |
08/01/25 |
|
7 |
300801384 |
RT |
Greenville |
NC |
Actual/360 |
4.460% |
138,948.80 |
90,512.88 |
0.00 |
N/A |
11/06/25 |
-- |
36,179,350.30 |
36,088,837.42 |
06/06/26 |
|
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% |
114,743.01 |
43,165.03 |
0.00 |
N/A |
02/01/28 |
-- |
25,236,731.40 |
25,193,566.37 |
06/01/26 |
|
16 |
300801394 |
OF |
Santa Rosa |
CA |
Actual/360 |
4.558% |
87,607.83 |
43,892.83 |
0.00 |
N/A |
11/01/25 |
-- |
22,320,782.52 |
22,276,889.69 |
04/01/26 |
|
19 |
1546147 |
OF |
Houston |
TX |
Actual/360 |
4.650% |
0.00 |
0.00 |
0.00 |
N/A |
01/01/26 |
-- |
14,883,002.94 |
14,883,002.94 |
09/01/25 |
|
28 |
695100627 |
LO |
Conyers |
GA |
Actual/360 |
5.240% |
0.00 |
0.00 |
0.00 |
N/A |
02/06/26 |
-- |
6,663,616.64 |
6,663,616.64 |
05/06/25 |
|
35 |
1545963 |
RT |
Mesquite |
TX |
Actual/360 |
5.000% |
0.00 |
0.00 |
0.00 |
N/A |
02/01/26 |
-- |
4,931,200.65 |
4,931,200.65 |
11/01/25 |
|
40 |
305471040 |
RT |
Southbury |
CT |
Actual/360 |
4.805% |
14,205.69 |
8,267.10 |
0.00 |
N/A |
12/01/25 |
-- |
3,433,283.23 |
3,425,016.13 |
06/01/26 |
|
Totals |
|
|
|
|
|
|
810,843.16 |
185,837.84 |
0.00 |
|
|
|
320,730,407.32 |
320,544,569.48 |
|
|
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 |
26,174,376.20 |
0.00 |
-- |
-- |
-- |
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 |
05/11/26 |
22,854,118.41 |
93,854.37 |
(898.86) |
1,822,312.80 |
0.00 |
0.00 |
|
|
|
5 |
7,325,722.00 |
0.00 |
-- |
-- |
03/01/26 |
12,407,088.52 |
191,881.49 |
148,929.96 |
1,792,378.12 |
0.00 |
0.00 |
|
|
|
7 |
4,478,525.68 |
0.00 |
-- |
-- |
04/13/26 |
1,184,720.59 |
8,933.12 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
13 |
(1,194,076.61) |
0.00 |
-- |
-- |
09/11/24 |
21,490,034.08 |
2,278,894.45 |
0.00 |
0.00 |
161,972.00 |
0.00 |
|
|
|
14 |
3,012,485.97 |
660,885.80 |
01/01/26 |
03/31/26 |
-- |
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 |
04/13/26 |
1,388,045.31 |
0.00 |
130,750.29 |
261,865.52 |
0.00 |
0.00 |
|
|
|
19 |
1,194,380.19 |
0.00 |
-- |
-- |
03/06/26 |
2,958,090.82 |
33,945.27 |
(244.02) |
641,662.05 |
315,419.65 |
0.00 |
|
|
|
28 |
781,845.48 |
629,373.46 |
04/01/24 |
03/31/25 |
01/12/26 |
698,073.75 |
22,977.67 |
(109.25) |
512,476.87 |
122,410.41 |
0.00 |
|
|
|
35 |
577,344.00 |
0.00 |
-- |
-- |
06/11/26 |
0.00 |
0.00 |
(80.85) |
233,701.82 |
32,875.02 |
0.00 |
|
|
|
40 |
301,450.80 |
286,155.80 |
10/01/24 |
09/30/25 |
05/11/26 |
310,874.77 |
1,233.14 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
Totals |
49,451,049.00 |
6,482,209.05 |
|
|
|
63,291,046.25 |
2,631,719.51 |
278,347.27 |
5,264,397.18 |
632,677.08 |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/17/26 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
32,020,821.01 |
1 |
14,883,002.94 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.598847% |
4.367997% |
(3) |
|
05/15/26 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
32,020,821.01 |
1 |
14,883,002.94 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.598900% |
4.368071% |
(2) |
|
04/17/26 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
32,036,333.82 |
1 |
14,913,291.15 |
1 |
77,273,607.75 |
0 |
0.00 |
0 |
0.00 |
4.599115% |
4.368301% |
(1) |
|
03/17/26 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
32,050,809.13 |
1 |
14,941,539.94 |
0 |
0.00 |
1 |
12,726,392.25 |
0 |
0.00 |
4.599313% |
4.368511% |
0 |
|
02/18/26 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
2 |
32,068,136.69 |
1 |
14,975,455.92 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.579691% |
4.351201% |
0 |
|
01/16/26 |
1 |
5,004,220.67 |
0 |
0.00 |
2 |
32,082,469.14 |
2 |
32,082,469.14 |
1 |
15,003,456.79 |
0 |
0.00 |
0 |
0.00 |
0 |
0.00 |
4.611836% |
4.406988% |
1 |
|
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 |
|
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 |
11/01/25 |
6 |
5 |
|
(898.86) |
1,822,312.80 |
0.00 |
55,373,054.90 |
10/24/25 |
13 |
|
|
|
|
|
5 |
1545861 |
08/01/25 |
9 |
5 |
|
148,929.96 |
1,792,378.12 |
54,009.55 |
49,628,354.06 |
02/21/24 |
1 |
|
|
|
|
|
13 |
1546497 |
10/01/21 |
55 |
5 |
|
0.00 |
0.00 |
660,715.13 |
26,521,683.27 |
10/04/19 |
13 |
|
|
11/01/19 |
|
|
16 |
300801394 |
04/01/26 |
1 |
5 |
|
130,750.29 |
261,865.52 |
18,536.79 |
22,367,324.62 |
11/10/25 |
11 |
|
|
|
|
|
19 |
1546147 |
09/01/25 |
8 |
5 |
|
(244.02) |
641,662.05 |
315,419.65 |
15,118,215.18 |
05/27/25 |
7 |
|
|
|
01/06/26 |
|
28 |
695100627 |
05/06/25 |
12 |
5 |
|
(109.25) |
512,476.87 |
327,162.02 |
6,840,533.70 |
08/15/25 |
13 |
|
|
10/31/25 |
|
|
35 |
1545963 |
11/01/25 |
6 |
5 |
|
(80.85) |
233,701.82 |
59,004.81 |
5,039,585.98 |
11/05/25 |
2 |
|
|
|
|
|
Totals |
|
|
|
|
|
278,347.27 |
5,264,397.18 |
1,434,847.95 |
180,888,751.71 |
|
|
|
|
|
|
|
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 |
|
218,077,395 |
39,513,854 |
131,659,718 |
|
46,903,824 |
|
|
|
0 - 6 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
7 - 12 Months |
|
0 |
0 |
0 |
|
|
0 |
|
|
13 - 24 Months |
|
102,467,174 |
102,467,174 |
0 |
|
|
0 |
|
|
25 - 36 Months |
|
0 |
0 |
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 |
|
|
|
|
||||||||
|
Jun-26 |
320,544,569 |
141,981,028 |
22,276,890 |
0 |
141,403,649 |
14,883,003 |
|
|
|
May-26 |
320,730,407 |
102,510,339 |
22,320,783 |
0 |
174,352,666 |
21,546,620 |
|
|
|
Apr-26 |
321,084,954 |
102,557,000 |
0 |
22,367,325 |
174,568,208 |
21,592,421 |
|
|
|
Mar-26 |
321,415,524 |
102,599,759 |
0 |
0 |
197,180,621 |
21,635,145 |
|
|
|
Feb-26 |
339,006,065 |
137,842,564 |
0 |
0 |
179,477,112 |
21,686,388 |
|
|
|
Jan-26 |
378,574,573 |
157,687,002 |
5,004,221 |
0 |
194,154,629 |
21,728,722 |
|
|
|
Dec-25 |
405,253,832 |
190,546,925 |
0 |
0 |
207,967,374 |
6,739,533 |
|
|
|
Nov-25 |
529,653,502 |
373,520,118 |
0 |
0 |
149,378,669 |
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 |
|
|
|
(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 |
77,273,607.75 |
77,273,607.75 |
660,000,000.00 |
11/17/15 |
25,275,080.20 |
2.09300 |
12/31/25 |
01/01/26 |
I/O |
|
4 |
300801423 |
54,823,273.46 |
55,373,054.90 |
29,100,000.00 |
02/19/26 |
2,600,058.28 |
0.90320 |
09/30/25 |
12/01/25 |
235 |
|
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 |
235 |
|
7 |
300801384 |
36,088,837.42 |
36,088,837.42 |
34,500,000.00 |
01/13/26 |
3,970,445.68 |
1.44190 |
12/31/25 |
11/06/25 |
232 |
|
13 |
1546497 |
25,357,204.37 |
26,521,683.27 |
16,600,000.00 |
02/20/24 |
(1,751,914.61) |
(0.90860) |
12/31/25 |
02/01/26 |
235 |
|
16 |
300801394 |
22,276,889.69 |
22,367,324.62 |
23,100,000.00 |
01/05/26 |
1,866,423.21 |
1.57700 |
09/30/25 |
11/01/25 |
235 |
|
19 |
1546147 |
14,883,002.94 |
15,118,215.18 |
13,800,000.00 |
07/02/25 |
969,784.19 |
0.91750 |
12/31/25 |
01/01/26 |
235 |
|
28 |
695100627 |
6,663,616.64 |
6,840,533.70 |
6,975,000.00 |
10/21/25 |
526,267.62 |
0.98150 |
03/31/25 |
02/06/26 |
235 |
|
35 |
1545963 |
4,931,200.65 |
5,039,585.98 |
5,900,000.00 |
02/26/26 |
539,904.00 |
1.15380 |
12/31/23 |
02/01/26 |
175 |
|
40 |
305471040 |
3,425,016.13 |
3,425,016.13 |
3,500,000.00 |
03/26/26 |
283,425.80 |
1.05090 |
09/30/25 |
12/01/25 |
175 |
|
Totals |
|
295,351,003.11 |
297,676,213.01 |
992,475,000.00 |
|
39,856,680.37 |
|
|
|
|
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
|
||||||||||
|
© 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 |
1 |
|
|
|
The Loan was transferred to special servicing on 11/20/2025 for an imminent Event of Default related to the Balloon Payment due and payable on the Maturity Date (1/1/2026). Pursuant to an email dated 11/04/2025, Borrower (Bwr) notified the |
|||||
|
|
Master that they had solicited quotes from multiple lenders to refi the 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 dee med to have occurred and, at Bwr's request, the Loan was transferred to SS. Bwr requested additional term to implement the leasing and capital plan that would result in increased NOI and position the property for future |
|||||
|
|
refinancing. A maturity default occurred on 1/1/2026. On 03/04/2026, SS entered into a loan modification agreement with the Bwr pursuant to the following terms: Bwr funded a 30.0MM equity payment of which 29.2MM was applied as |
|||||
|
|
principal curtailment. The loan entered a 100% sweep of all excess cash ('ECF') to a lender-controlled reserve account. Maturity date of loan was extended to 01/01/2028, with one 1-year extension option subject to a 10.50% DY hurdle and a |
|||||
|
|
required additional 15.0MM new equity curtailment if exercised. ECF in reserve to be used to curtail loan if the additional 1-year extension option exercised. SS expects to return the loan to MS later this month. |
|||||
|
|
||||||
|
4 |
300801423 |
OF |
VA |
10/24/25 |
13 |
|
|
|
Receiver was appointed for the property on April 30, 2026. The receiver will retain the existing property manager, consistent with its prior role, to preserve operational knowledge of the asset. An updated appraisal has been received and |
|||||
|
|
approved. Separately, the special servicer approved a 10-year lease with a hibachi restaurant, supported in part by two warm-body guarantors. The leasing broker is working on a potential full-floor lease and a renewal of a ground-floor bank |
|||||
|
|
tenant lease. The borrower is wiring $1 million in funds to the receiver incremental collections. The new property manager and leasing affiliate are developing a leasing strategy plan to present to special servicer. A BOV is being ordered to |
|||||
|
|
assist with the fair value determination calculation. In addition, the special servicer approved the commission associated with a 10-year renewal of an existing Lebanese restaurant?s lease and is approving $135,000 to replace one of two |
|||||
|
|
chillers on the roof identified in the property condition report. Special servicer counsel had previously filed a receiver complaint with the court during the week of March 6, 2026. The loan was transferred to special servicing on October 24, |
|||||
|
|
2025, due to an anticipated maturity default on 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 all parties executed a Pre-Negotiation |
|||||
|
|
Agreement Letter. |
|
|
|
|
|
|
|
||||||
|
5 |
1545861 |
OF |
NJ |
02/21/24 |
1 |
|
|
|
Loan modification terms approved and documentation is in progress. Occupancy was 40.9% as of 2/28/26. Financial reporting is overdue. Borrower is so far unable to proceed with the approved loan modification. Alternatives are under |
|||||
|
|
consideration. |
|
|
|
|
|
|
|
||||||
|
|
||||||
|
7 |
300801384 |
RT |
NC |
11/12/25 |
2 |
|
|
|
Transfer 11/12/25 due to maturity default. Occupancy 4/30/26 was 95.6%. Borrower has not signed PNL. Counsel engaged and notice of maturity default sent to borrower. The loan is cash managed. Borrower will not contribute new capital. |
|||||
|
|
On 5/7/26,Trigild was appointed as receiver and Spinoso was engaged for property management. |
|
||||
|
|
||||||
|
|
||||||
|
13 |
1546497 |
LO |
OH |
10/04/19 |
13 |
|
|
|
Hotel closed effective 1/30/2026. Final shutdown and security issues pending inspection by City of Cleveland. Replacement receiver appointed to manage the vacant property. Property condition and security issues being addressed. |
|||||
|
|
||||||
|
|
||||||
|
|
||||||
|
16 |
300801394 |
OF |
CA |
11/10/25 |
11 |
|
|
|
The loan transferred on 11/10/2025 due to maturity default. Borrower intends to cure the default with an expected pay off to occur on or about 5/1/2026. Loan remains current. As of and for the year ended 12/31/2025, $2.51M NCF, 1.59x NCF |
|||||
|
|
DSCR, 90.97% occupancy. Legal counsel engaged 11/19/2025. Formal demand delivered on 11/26/2025. Third party reports in receipt. Special Servicer continues to engage 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 |
7 |
|
|
|
|
|
Transfer 5/27/25 for payment default. Foreclosure completed 1/6/26 and Trust was successful bidder. Property is currently 59.6% occupied as of 4/30/2026. Cushman & Wakefield is engaged as property manager and leasing agent. Tenants |
|||||||
|
|
are engaging in lease renewal discussions as well as new leases being negotiated. Appraisal has been ordered and Marketing strategies being considered. |
|
|
|||||
|
|
||||||||
|
28 |
695100627 |
LO |
GA |
08/15/25 |
13 |
|
|
|
|
|
The receiver initiated the transition process and conducted an initial assessment of the property on May 19 to evaluate current conditions, operational practices, and immediate needs. The receiver has begun implementing measures to stabilize |
|||||||
|
|
operations, address critical priorities, and establish effective oversight. |
|
|
|
||||
|
|
||||||||
|
35 |
1545963 |
RT |
TX |
11/05/25 |
2 |
|
|
|
|
|
Transfer as of 11/5/2025. Borrower was sent PNA and Hello Letter and returned the signed PNA on 12/7/2025. SS held call with Borrower who stated that they would like to transfer title of the property via a deed in lieu. The only tenant, 24 Hour |
|||||||
|
|
Fitness, left the property on 12/31/2025. Third party reports have been obtained. Borrower has indicated they will wire excess property cash funds to the master servicer. Foreclosure is anticipated in July/August. |
|||||||
|
|
||||||||
|
40 |
305471040 |
RT |
CT |
11/19/25 |
2 |
|
|
|
|
|
Borrower is remitting rent. A settlement agreement is being negotiated to complete a consensual foreclosure. Third party reports are in process. A foreclosure is anticipated by September 2026. The property is 100% leased NNN. |
|||||||
|
|
||||||||
|
|
||||||||
|
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 |
|
1 |
305351002 |
0.00 |
3.84200% |
0.00 |
3.84200% |
9 |
03/04/26 |
-- |
-- |
|
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 |
670,296.77 |
30,455,475.20 |
63.44% |
|
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 |
670,296.77 |
30,455,475.20 |
|
||
|
|
|||||||||||||
|
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 |
06/17/26 |
0.00 |
(610,936.92) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
05/15/26 |
0.00 |
(596,652.38) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
04/17/26 |
0.00 |
(614,145.91) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
03/17/26 |
0.00 |
(592,657.15) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
02/18/26 |
0.00 |
(592,721.09) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
01/16/26 |
0.00 |
(593,459.33) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
12/17/25 |
0.00 |
(585,873.00) |
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 |
05/15/26 |
0.00 |
0.00 |
30,455,475.20 |
0.00 |
0.00 |
(670,296.77) |
0.00 |
0.00 |
30,455,475.20 |
|
|
|
11/18/25 |
0.00 |
0.00 |
31,125,771.97 |
0.00 |
0.00 |
31,125,771.97 |
0.00 |
0.00 |
|
|
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 |
(610,936.92) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
Cumulative Totals |
|
0.00 |
(4,186,445.78) |
30,455,475.20 |
0.00 |
0.00 |
30,455,475.20 |
0.00 |
0.00 |
30,455,475.20 |
|
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
|
|||||||||||
|
© 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 |
11,802.23 |
0.00 |
0.00 |
0.00 |
0.00 |
233,117.70 |
0.00 |
0.00 |
0.00 |
0.00 |
|
5 |
0.00 |
0.00 |
10,683.88 |
0.00 |
0.00 |
49,814.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
|
7 |
0.00 |
0.00 |
7,788.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
13 |
0.00 |
0.00 |
5,458.84 |
0.00 |
0.00 |
0.00 |
0.00 |
115,290.76 |
0.00 |
0.00 |
0.00 |
0.00 |
|
16 |
0.00 |
0.00 |
4,805.17 |
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 |
59,594.02 |
0.00 |
0.00 |
0.00 |
0.00 |
|
28 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30,067.72 |
0.00 |
0.00 |
0.00 |
0.00 |
|
35 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21,231.56 |
0.00 |
0.00 |
0.00 |
0.00 |
|
40 |
0.00 |
0.00 |
3,500.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Total |
0.00 |
0.00 |
54,538.73 |
0.00 |
0.00 |
49,814.83 |
0.00 |
459,301.75 |
0.00 |
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 |
563,655.33 |
||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
|
||||||||||||
|
© 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 |