EX-99.1 2 msc16bk2_ex991-201612.htm 991 EX‑99.1

 

Wells Fargo Bank, N.A.

Corporate Trust Services

8480 Stagecoach Circle

Frederick, MD 21701-4747

 

Morgan Stanley Capital I Trust 2016-BNK2

Commercial Mortgage Pass-Through Certificates

Series 2016‑BNK2

 

For Additional Information, please contact

CTSLink Customer Service

1-866-846-4526

Reports Available www.ctslink.com

 

Payment Date: 12/16/16

Record Date: 11/30/16

Determination Date: 12/12/16

 

 

 

DISTRIBUTION DATE STATEMENT

 

Table of Contents

 

STATEMENT SECTIONS

PAGE(s)

Certificate Distribution Detail

2

Certificate Factor Detail

3

Exchangeable Certificates Detail

4

Reconciliation Detail

5

Other Required Information

6

Cash Reconciliation

7

Current Mortgage Loan and Property Stratification Tables

8 - 10

Mortgage Loan Detail

11 - 12

NOI Detail

13 - 14

Principal Prepayment Detail

15

Historical Detail

16

Delinquency Loan Detail

17

Specially Serviced Loan Detail

18 - 19

Advance Summary

20

Modified Loan Detail

21

Historical Liquidated Loan Detail

22

Historical Bond/Collateral Loss Reconciliation Detail

23

Interest Shortfall Reconciliation Detail

24 - 25

 

 

Depositor

Morgan Stanley Capital I Inc.

1585 Broadway

New York, NY 10036

Contact: General Information Number

Phone Number: (212) 761-4000

 

Master Servicer

Wells Fargo Bank, National Association

Three Wells Fargo, MAC D1050-084

401 S. Tryon Street, 8th Floor

Charlotte, NC 28202

Contact: REAM_InvestorRelations@wellsfargo.com

Phone Number:

 

Special Servicer

C-III Asset Management LLC

5221 N. O'Connor Blvd., Suite 600

Irving, TX 75039

Contact: CMBS SS Group

Phone Number: (972) 868-5300

 

Operating Advisor/ Asset Representations Reviewer

Park Bridge Lender Services LLC

600 Third Avenue

40th Floor

New York, NY 10016

Contact: David Rodgers

Phone Number: (212) 230-9025

 

 

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

 

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

 

Copyright 2016, Wells Fargo Bank, N.A.

 

 

 

Certificate Distribution Detail

 

Class (2)

CUSIP

Pass-Through
Rate

Original
Balance

Beginning
Balance

Principal
Distribution

Interest
Distribution

Prepayment
Penalties

Realized
Loss /
Additional
Trust Fund
Expenses

Total
Distribution

Ending
Balance

Current
Subordination
Level (1)

A‑1

61690YBQ4

1.424000%

31,400,000.00

31,400,000.00

432,569.11

37,261.33

0.00

0.00

469,830.44

30,967,430.89

30.02%

A‑2

61690YBR2

2.454000%

45,700,000.00

45,700,000.00

0.00

93,456.50

0.00

0.00

93,456.50

45,700,000.00

30.02%

A‑SB

61690YBS0

2.860000%

50,600,000.00

50,600,000.00

0.00

120,596.67

0.00

0.00

120,596.67

50,600,000.00

30.02%

A‑3

61690YBT8

2.791000%

160,000,000.00

160,000,000.00

0.00

372,133.33

0.00

0.00

372,133.33

160,000,000.00

30.02%

A‑4

61690YBU5

3.049000%

194,805,000.00

194,805,000.00

0.00

494,967.04

0.00

0.00

494,967.04

194,805,000.00

30.02%

A‑S

61690YBX9

3.282000%

52,558,000.00

52,558,000.00

0.00

143,746.13

0.00

0.00

143,746.13

52,558,000.00

22.39%

B

61690YBY7

3.485000%

32,742,000.00

32,742,000.00

0.00

95,088.23

0.00

0.00

95,088.23

32,742,000.00

17.64%

C

61690YBZ4

3.912183%

31,879,000.00

31,879,000.00

0.00

103,930.41

0.00

0.00

103,930.41

31,879,000.00

13.01%

D

61690YAC6

3.000000%

37,050,000.00

37,050,000.00

0.00

92,625.00

0.00

0.00

92,625.00

37,050,000.00

7.63%