EX-99.1 2 ubs18c10_ex991-202508.htm ubs18c10_ex991-202508.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

08/15/25

UBS Commercial Mortgage Trust 2018-C10

Determination Date:

08/11/25

 

Next Distribution Date:

09/17/25

 

Record Date:

07/31/25

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-C10

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

UBS Commercial Mortgage Securitization Corp.

 

 

Certificate Factor Detail

3

 

Nicholas Galeone

 

nicholas.galeone@ubs.com

Certificate Interest Reconciliation Detail

4

 

11 Madison Avenue, 8th Floor | New York, NY 10010 | United States

 

 

 

Master Servicer

Trimont LLC

 

 

Additional Information

5

 

 

 

 

 

 

 

Attention: CMBS Servicing

 

trimont.commercial.servicing@cms.trimont.com

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

 

550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States

 

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

8-12

 

Niral Shah

(305) 485-2041

Niral.shah@rialtocapital.com

Mortgage Loan Detail (Part 1)

13-15

 

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

 

 

Mortgage Loan Detail (Part 2)

16-18

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

 

 

Representations Reviewer

 

 

 

Principal Prepayment Detail

19

 

 

 

 

 

 

 

David Rodgers

(212) 230-9025

 

Historical Detail

20

 

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

 

 

Delinquency Loan Detail

21

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

 

 

Collateral Stratification and Historical Detail

22

 

Bank, N.A.

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

23

 

 

 

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

24

 

9062 Old Annapolis Road | Columbia, MD 21045 | United States

 

 

Modified Loan Detail

25

Trustee

Wilmington Trust, National Association

 

 

Historical Liquidated Loan Detail

26

 

Attention: CMBS Trustee

(302) 636-4140

CMBSTrustee@wilmingtontrust.com

 

 

 

1100 North Market Street | Wilmington, DE 19890 | United States

 

 

Historical Bond / Collateral Loss Reconciliation Detail

27

 

 

 

 

Interest Shortfall Detail - Collateral Level

28

 

 

 

 

Supplemental Notes

29

 

 

 

 

 

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 and any credit risk retention 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 29

 


 

 

                         

 

 

 

 

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

90276FAS3

3.184700%

21,314,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90276FAT1

3.559200%

23,134,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

90276FAU8

4.212500%

34,712,000.00

19,371,704.82

598,508.97

68,002.76

8,569.10

0.00

675,080.83

18,773,195.85

33.75%

30.00%

A-3

90276FAV6

4.048400%

195,000,000.00

181,027,159.43

14,426,718.11

610,725.30

145,532.84

0.00

15,182,976.25

166,600,441.32

33.75%

30.00%

A-4

90276FAW4

4.313400%

237,135,000.00

237,135,000.00

0.00

852,381.76

0.00

0.00

852,381.76

237,135,000.00

33.75%

30.00%

A-S

90276FAZ7

4.494400%

41,086,000.00

41,086,000.00

0.00

153,880.77

0.00

0.00

153,880.77

41,086,000.00

27.31%

24.38%

B

90276FBA1

4.695600%

33,782,000.00

33,782,000.00

0.00

132,188.97

0.00

0.00

132,188.97

33,782,000.00

22.01%

19.75%

C

90276FBB9

5.221243%

37,434,000.00

37,434,000.00

0.00

162,876.69

0.00

0.00

162,876.69

37,434,000.00

16.14%

14.63%

D

90276FAC8

3.000000%

31,956,000.00

31,956,000.00

0.00

79,890.00

0.00

0.00

79,890.00

31,956,000.00

11.13%

10.25%

D-RR

90276FAF1

5.221243%

11,869,000.00

11,869,000.00

0.00

51,642.45

0.00

0.00

51,642.45

11,869,000.00

9.27%

8.63%

E-RR

90276FAH7

5.221243%

20,087,000.00

20,087,000.00

0.00

87,399.26

0.00

0.00

87,399.26

20,087,000.00

6.12%

5.88%

F-RR

90276FAK0

5.221243%

9,130,000.00

9,130,000.00

0.00

39,724.96

0.00

0.00

39,724.96

9,130,000.00

4.69%

4.63%

NR-RR

90276FAM6

5.221243%

33,782,806.00

29,883,268.11

0.00

71,120.96

0.00

0.00

71,120.96

29,883,268.11

0.00%

0.00%

Z

90276FAN4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

90276FAQ7

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

730,421,806.00

652,761,132.36

15,025,227.08

2,309,833.88

154,101.94

0.00

17,489,162.90

637,735,905.28

 

 

 

 

X-A

90276FAX2

1.021953%

511,295,000.00

437,533,864.25

0.00

372,615.87

716,485.39

0.00

1,089,101.26

422,508,637.17

 

 

X-B

90276FAY0

0.424039%

112,302,000.00

112,302,000.00

0.00

39,683.65

0.00

0.00

39,683.65

112,302,000.00

 

 

X-D

90276FAA2

2.221243%

31,956,000.00

31,956,000.00

0.00

59,151.71

0.00

0.00

59,151.71

31,956,000.00

 

 

Notional SubTotal

 

655,553,000.00

581,791,864.25

0.00

471,451.23

716,485.39

0.00

1,187,936.62

566,766,637.17

 

 

 

Deal Distribution Total

 

 

 

15,025,227.08

2,781,285.11

870,587.33

0.00

18,677,099.52

 

 

 

 

*

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.

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 2 of 29

 


 

 

                     

 

 

 

 

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

90276FAS3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90276FAT1

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

90276FAU8

558.06939445

17.24213442

1.95905623

0.00000000

0.00000000

0.24686276

0.00000000

19.44805341

540.82726003

A-3

90276FAV6

928.34440733

73.98316979

3.13192462

0.00000000

0.00000000

0.74632226

0.00000000

77.86141667

854.36123754

A-4

90276FAW4

1,000.00000000

0.00000000

3.59450001

0.00000000

0.00000000

0.00000000

0.00000000

3.59450001

1,000.00000000

A-S

90276FAZ7

1,000.00000000

0.00000000

3.74533345

0.00000000

0.00000000

0.00000000

0.00000000

3.74533345

1,000.00000000

B

90276FBA1

1,000.00000000

0.00000000

3.91300012

0.00000000

0.00000000

0.00000000

0.00000000

3.91300012

1,000.00000000

C

90276FBB9

1,000.00000000

0.00000000

4.35103622

0.00000000

0.00000000

0.00000000

0.00000000

4.35103622

1,000.00000000

D

90276FAC8

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

D-RR

90276FAF1

1,000.00000000

0.00000000

4.35103631

0.00000000

0.00000000

0.00000000

0.00000000

4.35103631

1,000.00000000

E-RR

90276FAH7

1,000.00000000

0.00000000

4.35103599

0.00000000

0.00000000

0.00000000

0.00000000

4.35103599

1,000.00000000

F-RR

90276FAK0

1,000.00000000

0.00000000

4.35103614

0.00000000

0.00000000

0.00000000

0.00000000

4.35103614

1,000.00000000

NR-RR

90276FAM6

884.57033764

0.00000000

2.10524135

1.74355617

52.88880770

0.00000000

0.00000000

2.10524135

884.57033764

Z

90276FAN4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

90276FAQ7

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

90276FAX2

855.73663785

0.00000000

0.72876885

0.00000000

0.00000000

1.40131507

0.00000000

2.13008392

826.35002722

X-B

90276FAY0

1,000.00000000

0.00000000

0.35336548

0.00000000

0.00000000

0.00000000

0.00000000

0.35336548

1,000.00000000

X-D

90276FAA2

1,000.00000000

0.00000000

1.85103611

0.00000000

0.00000000

0.00000000

0.00000000

1.85103611

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 29

 


 

 

                         

 

 

 

 

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

07/01/25 - 07/30/25

30

0.00

68,002.76

0.00

68,002.76

0.00

0.00

0.00

68,002.76

0.00

 

A-3

07/01/25 - 07/30/25

30

0.00

610,725.29

0.00

610,725.29

0.00

0.00

0.00

610,725.30

0.00

 

A-4

07/01/25 - 07/30/25

30

0.00

852,381.76

0.00

852,381.76

0.00

0.00

0.00

852,381.76

0.00

 

X-A

07/01/25 - 07/30/25

30

0.00

372,615.87

0.00

372,615.87

0.00

0.00

0.00

372,615.87

0.00

 

X-B

07/01/25 - 07/30/25

30

0.00

39,683.65

0.00

39,683.65

0.00

0.00

0.00

39,683.65

0.00

 

A-S

07/01/25 - 07/30/25

30

0.00

153,880.77

0.00

153,880.77

0.00

0.00

0.00

153,880.77

0.00

 

B

07/01/25 - 07/30/25

30

0.00

132,188.97

0.00

132,188.97

0.00

0.00

0.00

132,188.97

0.00

 

C

07/01/25 - 07/30/25

30

0.00

162,876.69

0.00

162,876.69

0.00

0.00

0.00

162,876.69

0.00

 

X-D

07/01/25 - 07/30/25

30

0.00

59,151.71

0.00

59,151.71

0.00

0.00

0.00

59,151.71

0.00

 

D

07/01/25 - 07/30/25

30

0.00

79,890.00

0.00

79,890.00

0.00

0.00

0.00

79,890.00

0.00

 

D-RR

07/01/25 - 07/30/25

30

0.00

51,642.45

0.00

51,642.45

0.00

0.00

0.00

51,642.45

0.00

 

E-RR

07/01/25 - 07/30/25

30

0.00

87,399.26

0.00

87,399.26

0.00

0.00

0.00

87,399.26

0.00

 

F-RR

07/01/25 - 07/30/25

30

0.00

39,724.96

0.00

39,724.96

0.00

0.00

0.00

39,724.96

0.00

 

NR-RR

07/01/25 - 07/30/25

30

1,720,344.83

130,023.18

0.00

130,023.18

58,902.22

0.00

0.00

71,120.96

1,786,732.33

 

Totals

 

 

1,720,344.83

2,840,187.32

0.00

2,840,187.32

58,902.22

0.00

0.00

2,781,285.11

1,786,732.33

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 29

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

18,677,099.52

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 29

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,852,373.04

Master Servicing Fee

5,243.80

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,100.54

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

281.05

ARD Interest

0.00

Operating Advisor Fee

1,079.23

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

191.11

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,852,373.04

Total Fees

12,185.73

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

592,571.31

Reimbursement for Interest on Advances

(1,870.77)

Unscheduled Principal Collections

 

ASER Amount

33,882.55

Principal Prepayments

14,432,655.77

Special Servicing Fees (Monthly)

25,763.89

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)

1,126.55

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

 

 

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

15,025,227.08

Total Expenses/Reimbursements

58,902.22

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

870,587.34

Interest Distribution

2,781,285.10

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

15,025,227.08

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

870,587.34

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

870,587.34

Total Payments to Certificateholders and Others

18,677,099.52

Total Funds Collected

18,748,187.46

Total Funds Distributed

18,748,187.47

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 29

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

652,761,132.36

652,761,132.36

Beginning Certificate Balance

652,761,132.36

(-) Scheduled Principal Collections

592,571.31

592,571.31

(-) Principal Distributions

15,025,227.08

(-) Unscheduled Principal Collections

14,432,655.77

14,432,655.77

(-) 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

637,735,905.28

637,735,905.28

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

653,594,750.24

653,594,750.24

Ending Certificate Balance

637,735,905.28

Ending Actual Collateral Balance

638,265,165.13

638,265,165.13

 

 

 

 

 

 

 

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

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

5.22%

 

 

 

 

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 7 of 29

 


 

 

                             

 

 

 

 

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

 

Defeased

6

41,117,617.02

6.45%

30

5.3053

NAP

Defeased

6

41,117,617.02

6.45%

30

5.3053

NAP

 

5,000,000 or less

17

54,882,420.63

8.61%

32

5.3714

2.041468

1.30 or less

7

93,706,184.04

14.69%

33

5.2482

0.706997

5,000,001 to 10,000,000

16

125,926,317.74

19.75%

33

5.1665

1.966585

1.31 to 1.40

3

23,527,474.31

3.69%

31

5.5338

1.374026

10,000,001 to 15,000,000

8

104,487,142.57

16.38%

32

5.3470

1.615562

1.41 to 1.50

7

56,933,614.63

8.93%

33

5.3759

1.448895

15,000,001 to 20,000,000

4

73,587,930.44

11.54%

33

4.8735

2.149352

1.51 to 1.60

6

52,643,472.82

8.25%

33

5.2847

1.575454

20,000,001 to 25,000,000

4

88,260,219.12

13.84%

33

5.0662

1.254168

1.61 to 1.70

4

17,131,053.03

2.69%

32

5.3015

1.691576

25,000,001 to 30,000,000

1

27,795,000.00

4.36%

33

5.0300

1.813600

1.71 to 1.80

1

50,000,000.00

7.84%

33

4.5160

1.757800

30,000,001 to 40,000,000

2

71,679,257.76

11.24%

33

4.6104

2.316076

1.81 to 1.90

2

63,924,257.76

10.02%

33

4.7536

1.814956

 

40,000,001 or greater

1

50,000,000.00

7.84%

33

4.5160

1.757800

1.91 to 2.00

3

22,469,419.44

3.52%

32

5.0033

1.979958

 

Totals

59

637,735,905.28

100.00%

32

5.0555

1.832217

2.01 to 2.25

7

73,169,638.84

11.47%

33

5.1409

2.141278

 

 

 

 

 

 

 

 

2.26 to 2.50

3

24,461,310.29

3.84%

31

4.7852

2.331242

 

 

 

 

 

 

 

 

2.51 or greater

10

118,651,863.10

18.61%

32

4.8339

2.920984

 

 

 

 

 

 

 

 

Totals

59

637,735,905.28

100.00%

32

5.0555

1.832217

(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 8 of 29

 


 

 

                           

 

 

 

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

 

Defeased

6

41,117,617.02

6.45%

30

5.3053

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

6

41,117,617.02

6.45%

30

5.3053

NAP

Arizona

3

4,336,703.47

0.68%

33

4.5410

1.816000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

4

26,280,195.64

4.12%

33

5.2306

2.295342

California

5

35,420,966.56

5.55%

32

5.1311

2.292594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

9

75,818,016.65

11.89%

33

5.3399

2.147938

Colorado

2

36,697,419.57

5.75%

32

4.6766

2.792773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

5

95,387,865.97

14.96%

33

4.7551

1.947574

Florida

5

53,069,335.19

8.32%

32

4.9752

1.684767

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

3

22,071,143.83

3.46%

32

5.2522

1.818159

Georgia

5

9,900,407.68

1.55%

33

5.1140

0.963160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

33

183,245,175.23

28.73%

33

4.9970

1.996689

Illinois

5

48,216,655.98

7.56%

33

4.7814

2.294406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

2

25,510,286.35

4.00%

33

5.1974

0.302231

Indiana

3

10,812,528.49

1.70%

32

4.7231

2.375276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

13

142,788,063.19

22.39%

32

5.0390

1.598098

Maryland

1

11,000,000.00

1.72%

31

4.9980

2.195300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

5

25,517,541.30

4.00%

32

4.9506

2.302896

Michigan

5

41,542,510.42

6.51%

33

5.3683

1.041029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

80

637,735,905.28

100.00%

32

5.0555

1.832217

Minnesota

2

3,511,126.39

0.55%

33

4.8321

1.762896

 

 

 

 

 

 

 

 

Missouri

4

39,390,036.86

6.18%

33

5.2332

2.038597

 

 

 

 

 

 

 

 

Montana

1

14,293,639.32

2.24%

33

5.6304

1.427000

 

 

 

 

 

 

 

 

New Jersey

1

40,000,000.00

6.27%

33

5.3180

1.483700

 

 

 

 

 

 

 

 

New York

15

143,552,025.25

22.51%

33

4.8520

1.979486

 

 

 

 

 

 

 

 

North Carolina

4

12,428,931.84

1.95%

32

4.9961

2.210527

 

 

 

 

 

 

 

 

Pennsylvania

1

704,714.41

0.11%

33

4.5410

1.816000

 

 

 

 

 

 

 

 

Tennessee

2

14,745,649.37

2.31%

30

5.3972

1.455341

 

 

 

 

 

 

 

 

Texas

5

25,546,192.19

4.01%

33

5.1280

1.669952

 

 

 

 

 

 

 

 

Utah

1

9,975,440.70

1.56%

33

4.8234

1.984200

 

 

 

 

 

 

 

 

Virginia

1

2,382,755.60

0.37%

33

6.0060

1.410900

 

 

 

 

 

 

 

 

Washington

2

33,905,274.37

5.32%

33

5.4251

1.166846

 

 

 

 

 

 

 

 

Wisconsin

1

5,185,974.48

0.81%

33

4.5410

1.816000

 

 

 

 

 

 

 

 

Totals

80

637,735,905.28

100.00%

32

5.0555

1.832217

 

 

 

 

 

 

 

 

 

Note: Please refer to footnotes on the next page of the report.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 29

 


 

 

                             

 

 

 

 

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

 

Defeased

6

41,117,617.02

6.45%

30

5.3053

NAP

Defeased

6

41,117,617.02

6.45%

30

5.3053

NAP

 

4.6000% or less

5

114,633,277.32

17.98%

33

4.5306

2.058698

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.6001% to 4.8000%

4

83,345,308.05

13.07%

32

4.7043

2.352398

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.8001% to 5.0000%

8

71,072,400.68

11.14%

32

4.9224

2.194367

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.0001% to 5.2000%

7

95,963,492.74

15.05%

33

5.0729

1.715599

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

5.2001% to 5.4000%

13

126,407,562.65

19.82%

33

5.3068

1.320637

49 months or greater

53

596,618,288.26

93.55%

33

5.0383

1.846514

 

5.4001% to 5.6000%

9

67,965,831.08

10.66%

32

5.4973

2.166062

Totals

59

637,735,905.28

100.00%

32

5.0555

1.832217

 

5.6001% to 5.8000%

5

23,821,858.59

3.74%

33

5.6588

1.153498

 

 

 

 

 

 

 

 

5.8001% or greater

2

13,408,557.15

2.10%

32

5.8613

0.550285

 

 

 

 

 

 

 

 

Totals

59

637,735,905.28

100.00%

32

5.0555

1.832217

 

 

 

 

 

 

 

(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 29

 


 

 

                             

 

 

 

 

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

 

Defeased

6

41,117,617.02

6.45%

30

5.3053

NAP

Defeased

6

41,117,617.02

6.45%

30

5.3053

NAP

 

115 months or less

53

596,618,288.26

93.55%

33

5.0383

1.846514

Interest Only

19

299,503,257.76

46.96%

33

4.8751

1.970483

 

116 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

34

297,115,030.50

46.59%

32

5.2028

1.721549

 

Totals

59

637,735,905.28

100.00%

32

5.0555

1.832217

300 months to 350 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

59

637,735,905.28

100.00%

32

5.0555

1.832217

(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 11 of 29

 


 

 

                         

 

 

 

 

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

 

Defeased

6

41,117,617.02

6.45%

30

5.3053

NAP

 

 

No outstanding loans in this group

 

Underwriter's Information

6

51,447,757.96

8.07%

33

5.2234

1.646597

 

 

 

 

 

 

12 months or less

44

527,570,530.30

82.73%

33

5.0199

1.860004

 

 

 

 

 

 

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

25 months or greater

3

17,600,000.00

2.76%

31

5.0478

2.026533

 

 

 

 

 

 

Totals

59

637,735,905.28

100.00%

32

5.0555

1.832217

 

 

 

 

 

(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 29

 


 

 

                               

 

 

 

 

 

 

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

303161225

Various     New York

NY

Actual/360

4.516%

194,438.89

0.00

0.00

N/A

05/01/28

--

50,000,000.00

50,000,000.00

07/01/25

2

310481002

OF

Various

Various

Actual/360

4.541%

141,276.44

0.00

0.00

N/A

05/01/28

--

36,129,257.76

36,129,257.76

08/01/25

3

407004788

OF

Madison

NJ

Actual/360

5.318%

68,690.83

0.00

0.00

N/A

05/06/28

--

15,000,000.00

15,000,000.00

08/06/25

3A

407004789

 

 

 

Actual/360

5.318%

68,690.83

0.00

0.00

N/A

05/06/28

--

15,000,000.00

15,000,000.00

08/06/25

3B

407004790

 

 

 

Actual/360

5.318%

45,793.89

0.00

0.00

N/A

05/06/28

--

10,000,000.00

10,000,000.00

08/06/25

4

28002045

OF

Denver

CO

Actual/360

4.681%

143,297.11

0.00

0.00

N/A

04/06/28

--

35,550,000.00

35,550,000.00

08/06/25

5

310481005

OF

Various

NY

Actual/360

4.894%

84,282.11

0.00

0.00

N/A

05/06/28

--

20,000,000.00

20,000,000.00

08/06/25

5A

310481105

 

 

 

Actual/360

4.894%

42,141.06

0.00

0.00

N/A

05/06/28

--

10,000,000.00

10,000,000.00

08/06/25

6

407004786

MU

New York

NY

Actual/360

5.030%

120,390.95

0.00

0.00

N/A

05/06/28

--

27,795,000.00

27,795,000.00

08/06/25

7

300571811

IN

Malvern

PA

Actual/360

5.300%

109,212.54

40,719.72

0.00

N/A

01/06/28

--

23,929,710.90

23,888,991.18

08/06/25

8

310481008

OF

Oakland

CA

Actual/360

5.280%

36,055.31

10,763.04

0.00

N/A

04/06/28

--

7,930,053.86

7,919,290.82

08/06/25

8A

310481108

 

 

 

Actual/360

5.280%

36,055.31

10,763.04

0.00

N/A

04/06/28

--

7,930,053.86

7,919,290.82

08/06/25

8B

310481058

 

 

 

Actual/360

5.280%

19,414.40

5,795.48

0.00

N/A

04/06/28

--

4,270,029.05

4,264,233.57

08/06/25

8C

310481059

 

 

 

Actual/360

5.280%

19,414.40

5,795.48

0.00

N/A

04/06/28

--

4,270,029.05

4,264,233.57

08/06/25

9

310481009

RT

Marysville

WA

Actual/360

5.230%

103,216.82

39,207.79

0.00

N/A

05/01/28

--

22,918,680.61

22,879,472.82

08/01/25

10

310481010

RT

Ballwin

MO

Actual/360

5.070%

109,145.83

0.00

0.00

N/A

05/01/28

--

25,000,000.00

25,000,000.00

08/01/25

11

310481011

98

Detroit

MI

Actual/360

5.380%

93,454.70

52,211.35

0.00

N/A

05/01/28

--

20,172,497.70

20,120,286.35

10/01/24

12

303161226

RT

McHenry

IL

Actual/360

4.565%

79,751.27

27,465.23

0.00

N/A

05/01/28

--

20,287,925.18

20,260,459.95

08/01/25

13

28002067

LO

Carle Place

NY

Actual/360

5.075%

82,558.87

26,536.18

0.00

N/A

05/06/28

--

18,891,588.43

18,865,052.25

08/06/25

14

303161224

RT

Ormond Beach

FL

Actual/360

4.770%

79,471.82

25,098.89

0.00

N/A

05/01/28

--

19,347,977.08

19,322,878.19

08/01/25

16

28002081

LO

Crystal River

FL

Actual/360

5.905%

73,565.92

14,467,636.00

0.00

N/A

05/06/28

--

14,467,636.00

0.00

08/06/25

17

310481017

OF

Billings

MT

Actual/360

5.630%

69,403.23

21,028.36

0.00

N/A

05/06/28

--

14,314,667.68

14,293,639.32

08/06/25

18

310481018

MU

Chicago

IL

Actual/360

4.730%

62,725.06

0.00

0.00

N/A

04/01/28

--

15,400,000.00

15,400,000.00

08/01/25

19

310481019

RT

Lakeland

FL

Actual/360

4.640%

52,319.46

21,985.02

0.00

N/A

01/01/28

--

13,094,414.88

13,072,429.86

08/01/25

20

310481020

RT

Sevierville

TN

Actual/360

5.525%

61,128.85

18,296.66

0.00

N/A

01/06/28

--

12,848,568.50

12,830,271.84

08/06/25

21

300571810

LO

Seatac

WA

Actual/360

5.830%

55,438.36

17,085.15

0.00

N/A

04/06/28

--

11,042,886.70

11,025,801.55

08/06/25

22

310481022

IN

Fraser

MI

Actual/360

5.534%

58,442.21

0.00

0.00

05/06/28

01/06/30

--

12,265,000.00

12,265,000.00

08/06/25

23

310481023

LO

Salt Lake City

UT

Actual/360

4.823%

41,508.97

18,332.71

0.00

N/A

05/06/28

--

9,993,773.41

9,975,440.70

08/06/25

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 13 of 29

 


 

 

                               

 

 

 

 

 

 

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

24

310481024

MF

Hagerstown

MD

Actual/360

4.998%

47,342.17

0.00

0.00

N/A

03/06/28

--

11,000,000.00

11,000,000.00

08/06/25

25

310481025

RT

Chicago

IL

Actual/360

5.440%

42,764.23

15,048.87

0.00

N/A

05/01/28

--

9,128,986.49

9,113,937.62

08/01/25

26

310481026

RT

Houston

TX

Actual/360

5.170%

39,659.41

14,355.06

0.00

N/A

04/01/28

--

8,908,333.80

8,893,978.74

08/01/25

27

310481027

LO

Port St. Lucie

FL

Actual/360

5.310%

38,507.58

14,305.37

0.00

N/A

04/01/28

--

8,421,559.93

8,407,254.56

08/01/25

28

310481028

SS

Houston

TX

Actual/360

5.070%

38,507.50

10,733.31

0.00

N/A

05/01/28

--

8,820,195.06

8,809,461.75

08/01/25

29

310481029

LO

Lake Wales

FL

Actual/360

5.440%

37,549.08

13,213.64

0.00

N/A

05/01/28

--

8,015,695.69

8,002,482.05

08/01/25

30

310481030

MF

Hamburg

NY

Actual/360

5.490%

36,896.47

12,673.47

0.00

N/A

06/01/28

--

7,804,646.47

7,791,973.00

08/01/25

31

28202047

LO

Branson

MO

Actual/360

5.510%

29,992.99

10,364.59

0.00

N/A

04/06/28

--

6,321,336.68

6,310,972.09

08/06/25

32

310481032

MF

Kansas City

KS

Actual/360

4.570%

24,976.85

8,739.45

0.00

N/A

02/01/28

11/02/27

6,346,909.94

6,338,170.49

08/01/25

33

28002066

IN

Livonia

MI

Actual/360

4.950%

25,137.54

8,489.97

0.00

N/A

05/06/28

--

5,897,370.40

5,888,880.43

08/06/25

34

303161223

IN

Indianapolis

IN

Actual/360

4.550%

22,538.83

8,996.41

0.00

N/A

04/01/28

--

5,752,556.02

5,743,559.61

08/01/25

35

310481035

SS

Rolesville

NC

Actual/360

5.000%

24,360.46

8,117.25

0.00

N/A

04/01/28

--

5,657,912.80

5,649,795.55

08/01/25

36

310481036

LO

Duluth

GA

Actual/360

5.708%

23,944.51

12,085.05

0.00

N/A

05/06/28

--

4,871,074.85

4,858,989.80

08/06/25

37

310481037

SS

Shirley

NY

Actual/360

4.954%

23,462.69

0.00

0.00

N/A

04/06/28

--

5,500,000.00

5,500,000.00

08/06/25

38

28202048

LO

Branson

MO

Actual/360

5.510%

22,811.57

7,882.93

0.00

N/A

04/06/28

--

4,807,776.87

4,799,893.94

08/06/25

39

28002060

RT

Parkland

FL

Actual/360

5.400%

19,861.93

7,091.55

0.00

N/A

05/06/28

--

4,271,382.08

4,264,290.53

08/06/25

40

300571807

LO

Midland

TX

Actual/360

5.820%

19,104.15

9,396.30

0.00

N/A

04/06/28

01/06/28

3,811,934.69

3,802,538.39

08/06/25

42

310481042

MU

Asheville

NC

Actual/360

5.310%

18,238.20

5,805.59

0.00

N/A

04/01/28

--

3,988,671.56

3,982,865.97

08/01/25

43

303161227

LO

Encinitas

CA

Actual/360

5.485%

16,915.06

9,145.60

0.00

N/A

05/01/28

--

3,581,275.31

3,572,129.71

08/01/25

44

407004784

RT

Fort Myers

FL

Actual/360

5.400%

16,425.92

5,906.16

0.00

N/A

04/06/28

12/06/27

3,532,455.05

3,526,548.89

08/06/25

46

407004794

MF

St. Louis

MO

Actual/360

5.540%

15,668.84

5,318.24

0.00

N/A

05/06/28

--

3,284,489.07

3,279,170.83

08/06/25

47

310481047

MU

New York

NY

Actual/360

5.090%

15,779.00

0.00

0.00

N/A

04/01/28

--

3,600,000.00

3,600,000.00

08/01/25

48

310481048

OF

Houston

TX

Actual/360

5.690%

14,257.28

4,585.14

0.00

N/A

05/01/28

--

2,909,814.61

2,905,229.47

08/01/25

49

310481049

SS

Austin

TX

Actual/360

5.000%

13,184.00

3,806.40

0.00

N/A

04/01/28

--

3,062,090.40

3,058,284.00

08/01/25

50

310481050

RT

Goshen

IN

Actual/360

5.180%

13,381.67

0.00

0.00

N/A

04/01/28

--

3,000,000.00

3,000,000.00

11/01/19

51

310481051

RT

Pontiac

MI

Actual/360

5.330%

10,981.26

6,232.08

0.00

N/A

05/06/28

--

2,392,575.72

2,386,343.64

08/06/25

52

28002073

IN

Abingdon

VA

Actual/360

6.006%

12,352.68

5,698.03

0.00

N/A

05/06/28

--

2,388,453.63

2,382,755.60

08/06/25

53

28002071

IN

Indianapolis

IN

Actual/360

6.006%

11,249.77

5,189.27

0.00

N/A

05/06/28

02/06/28

2,175,198.79

2,170,009.52

08/06/25

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 14 of 29

 


 

 

                               

 

 

 

 

 

 

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

54

310481054

SS

Yucaipa

CA

Actual/360

4.350%

9,364.58

0.00

0.00

N/A

02/01/28

--

2,500,000.00

2,500,000.00

08/01/25

55

28002072

IN

New Berlin

WI

Actual/360

6.006%

7,213.08

3,327.25

0.00

N/A

05/06/28

02/06/28

1,394,685.80

1,391,358.55

08/06/25

56

28002078

RT

Gladwin

MI

Actual/360

5.700%

4,329.15

0.00

0.00

05/06/28

05/06/33

--

882,000.00

882,000.00

08/06/25

57

28002077

RT

Foley

MN

Actual/360

5.700%

4,329.15

0.00

0.00

05/06/28

05/06/33

--

882,000.00

882,000.00

08/06/25

Totals

 

 

 

 

 

 

2,852,373.04

15,025,227.08

0.00

 

 

 

652,761,132.36

637,735,905.28

 

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 29

 


 

 

                           

 

 

 

 

 

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

4,169,128.61

3,047,333.00

01/01/24

09/30/24

--

0.00

0.00

194,331.25

194,331.25

0.00

0.00

 

 

2

12,112,692.00

11,495,389.00

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

7,007,949.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

8,979,337.53

2,266,842.47

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

4,902,600.05

1,593,540.02

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6

1,975,178.12

639,342.26

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

8

8,283,482.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8C

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,816,897.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

1,974,605.05

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

108,640.00

(24,779.07)

01/01/25

03/31/25

03/11/25

6,539,100.13

176,509.15

1,278,212.06

1,278,212.06

0.00

0.00

 

 

12

3,177,412.00

915,593.00

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

3,671,788.39

3,651,463.39

07/01/24

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,665,043.00

812,980.00

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

0.00

1,981,012.83

01/01/24

06/30/24

02/11/25

48,853.56

1,449.81

0.00

0.00

0.00

0.00

 

 

17

1,634,041.49

829,405.75

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

2,070,655.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

2,146,535.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,455,447.00

720,124.50

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

548,316.68

435,743.93

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,506,882.00

384,153.40

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,773,803.00

1,599,205.00

07/01/24

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 29

 


 

 

                           

 

 

 

 

 

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

 

24

1,247,705.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

822,432.70

201,327.28

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

1,403,872.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,201,493.00

1,278,163.00

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

841,397.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

1,486,010.65

1,429,007.65

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

725,610.22

613,700.00

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

4,812,331.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

33

975,047.70

492,582.60

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

1,484,848.02

642,719.01

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

975,002.00

497,058.00

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

168,836.52

104,823.52

04/01/24

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

692,788.00

172,006.40

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

5,520,706.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

492,537.00

93,556.75

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

42

571,084.72

149,128.14

01/01/25

03/31/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

927,037.00

920,522.15

07/01/24

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

46

390,781.54

341,318.90

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

362,326.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

48

360,223.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

49

348,419.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

50

242,500.00

0.00

--

--

08/11/25

820,445.23

48,412.35

9,669.00

856,119.02

0.00

0.00

 

 

51

372,629.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

338,071.75

169,036.00

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 17 of 29

 


 

 

                           

 

 

 

 

 

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

 

54

581,157.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

55

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

56

82,443.00

41,221.12

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

57

82,692.00

41,346.25

01/01/25

06/30/25

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

99,490,414.59

37,534,866.25

 

 

 

7,408,398.92

226,371.31

1,482,212.31

2,328,662.33

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 18 of 29

 


 

 

           

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

16

28002081

14,432,655.77

Disposition

0.00

870,587.34

Totals

 

14,432,655.77

 

0.00

870,587.34

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 19 of 29

 


 

 

                                       

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

08/15/25

0

0.00

0

0.00

1

3,000,000.00

1

20,120,286.35

0

0.00

0

0.00

0

0.00

1

14,432,655.77

5.055503%

5.003594%

32

07/17/25

1

50,000,000.00

0

0.00

2

17,467,636.00

1

20,172,497.70

0

0.00

1

14,467,636.00

0

0.00

0

0.00

5.074495%

5.017872%

33

06/17/25

0

0.00

0

0.00

2

17,504,806.42

1

20,227,477.23

0

0.00

0

0.00

1

4,319,588.23

0

0.00

5.074702%

5.018079%

34

05/16/25

1

50,000,000.00

0

0.00

2

17,539,421.63

1

20,279,194.28

0

0.00

0

0.00

0

0.00

0

0.00

5.071388%

5.014981%

35

04/17/25

0

0.00

0

0.00

2

17,576,240.53

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.071594%

5.015186%

36

03/17/25

0

0.00

0

0.00

3

37,995,419.16

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.071783%

5.034327%

37

02/18/25

0

0.00

0

0.00

2

17,651,748.28

0

0.00

0

0.00

0

0.00

1

8,429,595.44

0

0.00

5.072017%

5.034541%

38

01/17/25

0

0.00

0

0.00

2

17,685,620.09

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

5.065512%

5.028194%

39

12/17/24

0

0.00

1

14,719,320.54

1

3,000,000.00

0

0.00

1

0.00

0

0.00

0

0.00

1

0.00

5.065700%

5.028365%

40

11/18/24

1

14,755,258.52

0

0.00

2

7,051,637.96

0

0.00

1

4,051,637.96

0

0.00

0

0.00

0

0.00

5.066948%

5.033224%

41

10/18/24

1

3,600,000.00

0

0.00

2

7,057,324.34

0

0.00

1

4,057,324.34

0

0.00

0

0.00

0

0.00

5.067133%

5.033399%

42

09/17/24

1

3,600,000.00

0

0.00

2

7,063,574.00

0

0.00

1

4,063,574.00

0

0.00

0

0.00

0

0.00

5.067333%

5.041247%

43

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 20 of 29

 


 

 

                               

 

 

 

 

 

 

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

1

303161225

07/01/25

0

B

 

194,331.25

194,331.25

0.00

50,000,000.00

03/24/25

13

 

 

 

 

50

310481050

11/01/19

68

6

 

9,669.00

856,119.02

221,584.11

3,000,000.00

02/26/20

2

 

 

 

 

Totals

 

 

 

 

 

204,000.25

1,050,450.27

221,584.11

53,000,000.00

 

 

 

 

 

 

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 21 of 29

 


 

 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

         Total

       Performing

 Non-Performing

                   REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

0

0

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

623,706,905

600,586,619

3,000,000

 

20,120,286

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

12,265,000

12,265,000

0

 

 

0

 

> 60 Months

 

1,764,000

1,764,000

0

 

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

      30-59 Days

     60-89 Days

       90+ Days

    REO/Foreclosure

 

 

Aug-25

637,735,905

614,615,619

0

0

 

3,000,000

20,120,286

 

Jul-25

652,761,132

565,120,999

50,000,000

0

 

17,467,636

20,172,498

 

Jun-25

653,402,334

615,670,050

0

0

 

17,504,806

20,227,477

 

May-25

658,308,903

570,490,287

50,000,000

0

 

17,539,422

20,279,194

 

Apr-25

658,944,719

641,368,478

0

0

 

17,576,241

0

 

Mar-25

659,526,161

621,530,741

0

0

 

37,995,419

0

 

Feb-25

660,260,026

642,608,277

0

0

 

17,651,748

0

 

Jan-25

669,265,105

651,579,485

0

0

 

17,685,620

0

 

Dec-24

669,837,982

652,118,661

0

14,719,321

 

3,000,000

0

 

Nov-24

674,511,846

652,704,950

14,755,259

0

 

3,000,000

4,051,638

 

Oct-24

675,084,995

664,427,671

3,600,000

0

 

3,000,000

4,057,324

 

Sep-24

675,708,255

665,044,681

3,600,000

0

 

3,000,000

4,063,574

 

(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 22 of 29

 


 

 

                     

 

 

 

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

303161225

50,000,000.00

50,000,000.00

88,100,000.00

03/02/18

3,032,129.00

1.75780

09/30/24

05/01/28

I/O

11

310481011

20,120,286.35

20,649,546.14

16,000,000.00

02/20/25

(38,354.07)

(0.08770)

03/31/25

05/01/28

212

16

28002081

0.00

-

16,500,000.00

01/23/25

1,602,659.27

2.46070

06/30/24

05/06/28

212

47

310481047

3,600,000.00

3,600,000.00

9,850,000.00

01/04/24

358,630.74

1.93030

12/31/21

04/01/28

I/O

50

310481050

3,000,000.00

3,000,000.00

3,850,000.00

07/11/25

240,000.00

1.52320

12/31/18

04/01/28

I/O

Totals

 

76,720,286.35

77,249,546.14

134,300,000.00

 

5,195,064.94

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 23 of 29

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

1

303161225

Various

NY

03/24/25

13

 

 

 

 

The Loan transferred to Special Servicing on 03/24/2025 for imminent monetary default. PNL executed. Lender has initiated due diligence while evaluating all options. Borrower remains committed to the asset. Special Servicer is monitoring

 

leasing ac tivity. Borrower remains in compliance.

 

 

 

 

 

 

11

310481011

98

MI

09/24/24

2

 

 

 

 

The Loan transferred to Special Servicing for Monetary Default for the 9/1/2024 payment. The Borrower signed the PNL and provided financial statements. Borrower submitted a forbearance request without any consideration. Special Servicer

 

has engaged outside counsel to enforce legal remedies. The Lender was the successful bidder at the non-judicial foreclosure sale. The redemption period here expires 1/19/2026.

 

 

16

28002081

LO

FL

12/11/24

11

 

 

 

 

Loan paid off in full 7/18/25.

 

 

 

 

 

 

 

 

47

310481047

MU

NY

06/14/23

13

 

 

 

 

Loan transferred to SS on 6/14/2023 due to Payment Default. Ongoing discussions between counsel and borrower's counsel regarding the bring current numbers. Borrower has provided the past due financials. Bring current agreement to be

 

executed once b orrower has agreed to fund owed amounts due. Revised bring current numbers have been provided to borrower's counsel.

 

 

 

50

310481050

RT

IN

02/26/20

2

 

 

 

 

Special Servicer continues to pursue a foreclosure strategy for the Property. As of July 2025, Special Servicer is awaiting an enforceable judgment from court.

 

 

 

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 24 of 29

 


 

 

                   

 

 

 

 

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

11

310481011

0.00

5.38000%

0.00

5.38000%

10

03/29/22

12/01/20

05/11/22

11

310481011

0.00

5.38000%

0.00

5.38000%

10

03/31/22

12/01/20

05/11/22

13

28002067

20,150,000.00

5.07500%

20,150,000.00

5.07500%

10

08/26/20

10/01/20

10/13/20

16

28002081

0.00

5.90500%

0.00

5.90500%

10

05/30/25

--

--

21

300571810

0.00

5.83000%

0.00

5.83000%

8

09/23/21

09/24/21

--

36

310481036

0.00

5.70850%

0.00

5.70850%

10

09/06/21

09/07/21

--

Totals

 

20,150,000.00

 

20,150,000.00

 

 

 

 

 

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 25 of 29

 


 

 

                         

 

 

 

 

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

16

28002081        08/15/25

14,467,636.00

16,500,000.00

16,191,000.78

466,463.11

16,191,000.78

15,724,537.67

0.00

0.00

0.00

0.00

0.00%

41

310481041       12/17/24

4,051,637.96

2,000,000.00

880,464.72

880,464.72

880,464.72

0.00

4,051,637.96

0.00

152,099.25

3,899,538.71

89.64%

45

310481045        11/17/23

3,496,899.45

5,950,000.00

4,027,605.82

257,279.11

4,027,605.82

3,770,326.71

0.00

0.00

0.00

0.00

0.00%

Current Period Totals

14,467,636.00

16,500,000.00

16,191,000.78

466,463.11

16,191,000.78

15,724,537.67

0.00

0.00

0.00

0.00

 

Cumulative Totals

22,016,173.41

24,450,000.00

21,099,071.32

1,604,206.94

21,099,071.32

19,494,864.38

4,051,637.96

0.00

152,099.25

3,899,538.71

 

 

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 29

 


 

 

                       

 

 

 

 

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

16

28002081

08/15/25

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

41

310481041

07/17/25

0.00

0.00

3,899,538.71

0.00

0.00

(152,099.25)

0.00

0.00

3,899,538.71

 

 

12/17/24

0.00

0.00

4,051,637.96

0.00

0.00

4,051,637.96

0.00

0.00

 

45

310481045

11/17/23

0.00

0.00

0.00

0.00

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

Cumulative Totals

 

0.00

0.00

3,899,538.71

0.00

0.00

3,899,538.71

0.00

0.00

3,899,538.71

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 27 of 29

 


 

 

                         

 

 

 

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)

1

0.00

0.00

10,763.89

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

11

0.00

0.00

5,000.00

0.00

0.00

30,230.85

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(1,870.77)

0.00

0.00

0.00

23

0.00

0.00

0.00

0.00

598.42

0.00

0.00

0.00

0.00

0.00

0.00

0.00

27

0.00

0.00

0.00

0.00

528.13

0.00

0.00

0.00

0.00

0.00

0.00

0.00

47

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

50

0.00

0.00

5,000.00

0.00

0.00

3,651.70

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

25,763.89

0.00

1,126.55

33,882.55

0.00

0.00

(1,870.77)

0.00

0.00

0.00

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

58,902.22

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 28 of 29

 


 

 

   

Supplemental Notes

 

Risk Retention

 

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "Risk Retention" tab for the UBS 2018-C10 transaction, certain information

provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant. Investorsshould refer to the Certificate Administrator's website for all such information.

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29