Close

Form 10-D UBS Commercial Mortgage For: May 17

May 27, 2022 5:03 PM EDT

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:   April 19, 2022 to May 17, 2022

Commission File Number of issuing entity:  333-207340-14

Central Index Key Number of issuing entity:  0001749360

UBS Commercial Mortgage Trust 2018-C13
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-207340

Central Index Key Number of depositor:  0001532799

UBS Commercial Mortgage Securitization Corp.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001685185

UBS AG, acting through its branch located at 1285 Avenue of the Americas, New York, New York
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001238163

Société Générale, New York Branch
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001592182

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001558761

Cantor Commercial Real Estate Lending, L.P.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001542256

Natixis Real Estate Capital LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001548567

CIBC Inc.
(Exact name of sponsor as specified in its charter)

Nicholas Galeone (212) 713-8832
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4088364
38-4088365
38-7206229
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

X-B

     

     

  X  

     

A-S

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No      

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On May 17, 2022 a distribution was made to holders of the certificates issued by UBS Commercial Mortgage Trust 2018-C13.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

The following table presents the loss information for the trust assets for the UBS Commercial Mortgage Trust 2018-C13 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on May 17, 2022

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

1

0.64%

2

$0.00

 

 

The following table sets forth, for the monthly distribution period April 19, 2022 to May 17, 2022, the information required by Rule 15Ga-1 under the Securities Exchange Act of 1934:

 

Name of Issuing Entity

Check if Registered

Name of Originator(1)(2)

Total Assets in ABS by Originator(1)(3)

Assets That Were
Subject of Demand(1)(4)(5)

Assets That Were Repurchased or Replaced(1)(4)(6)

Assets Pending Repurchase or Replacement (within cure period) (1)(4)(7)

Demand in
Dispute(1)(4)(8)

Demand Withdrawn(1)(4)(9)

Demand Rejected(1)(4)(10)

Notes

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

#

$

% of principal balance

 

UBS Commercial Mortgage Trust 2018-C13

Commercial Mortgage Pass- Through Certificates, Series 2018-C13
(CIK # 0001749360)

X

Cantor Commercial Real Estate Lending, L.P.

6

90,270,000

12.6%

1

20,000,000

3.03%

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

1

20,000,000

3.03%

 

1.    Certain Information. Certain information may have been omitted from this table because it was unknown and not available to the securitizer without unreasonable effort or expense. The securitizer believes that it has substantially complete information based on its own records and confirmation from appropriate third parties to the extent such confirmation could be obtained.

The securitizer has reported only on pool assets (i) which were the subject of new demands during the reporting period or (ii) which were the subject of demands previously reported by the securitizer, where such demands had a change in status during the reporting period.

2.     Name of Originator. For purposes of the data presented in the table, the “originator” may be the party in whose name the loan was originated or may be such other party as provided final loan approval based on its own underwriting criteria or from whom the loan was purchased.

3.    Calculation of Number of Loans, Principal Balance and Percentage of Principal Balance at Time of Securitization. The number of loans shown under the column “Total Assets in ABS by Originator” is the number of loans for such originator or total asset pool, as applicable, at the time of securitization. The “Principal Balance at Time of Securitization” shown under such column is the aggregate principal balance of the applicable loans at the time of securitization. The “Percentage of Principal Balance at Time of Securitization” for each originator has been calculated by dividing the Principal Balance at Time of Securitization of the pool assets of the applicable originator by the Principal Balance at Time of Securitization of all pool assets for the related issuing entity.

4.    Calculation of Number of Loans, Principal Balance and Percentage of Principal Balance for Assets That Were Subject of Demand and Other Columns. The number of loans shown under the column “Assets That Were Subject of Demand” and each column to the right of such column is the number of loans in the applicable category of repurchase/replacement demand activity (each, a “Demand Category”) as to which there was a new demand or change of status of a previously reported demand during the reporting period plus the number of loans in the applicable Demand Category during the reporting period which were repurchased, replaced, prepaid or liquidated prior to the end of the reporting period.

The “Outstanding Principal Balance at End of Reporting Period” shown in such columns identified in the first paragraph of this footnote 4 is the outstanding principal balance of the loans in the applicable Demand Category at the end of the reporting period, adjusted to include loans in the applicable Demand Category that were repurchased, replaced, prepaid or liquidated prior to the end of the reporting period at the outstanding principal balance of such loans at the end of the month immediately prior to such repurchase, replacement or liquidation (in the case of liquidation, after reflecting only borrower payments in reduction of principal).

The “Percentage of Principal Balance at End of Reporting Period” for each originator was calculated by dividing (i) the Outstanding Principal Balance at End of Reporting Period of the loans in the applicable Demand Category, by (ii) the outstanding principal balance of the entire asset pool (or applicable portion thereof) as of the last day of the reporting period, adjusted to include loans that were included in such asset pool (or applicable portion thereof) at the date of securitization but were repurchased, replaced, prepaid or liquidated prior to the end of the reporting period, with such loans included at their principal balance at the end of the month immediately prior to such repurchase, replacement, prepayment or liquidation (in the case of liquidation, after reflecting only borrower payments in reduction of principal).

5.     Assets That Were Subject of Demand. For purposes of the data presented in the table, a “demand” is a clear request for enforcement of an obligation to repurchase or replace a specified loan.

The table includes all loans that were the “Subject of Demand” and as to which there was a new demand or change of status of a previously reported demand during the reporting period. A loan is considered to be “Subject of Demand” until (i) repurchase or replacement of such loan, (ii) the making of an indemnity payment to the related securitization trust rather than repurchasing the loan because the loan had already been liquidated at the time of payment and therefore was not available to be repurchased or replaced (an “indemnity payment”) or (iii) withdrawal or rejection of the related demand as described in footnotes 9 and 10 below.

In the event that multiple repurchase/replacement demands have been received with respect to a single loan, such demands have been reported as a single demand.

6.     Assets That Were Repurchased or Replaced. This data field is intended to capture pool assets that were the subject of a repurchase/replacement demand (i) which have been repurchased or (ii) for which an indemnity payment has been made.

The securitizer has reason to believe that certain indemnity payments may have been made by originators that could not be definitively identified and, therefore, these indemnity payments have not been included under the column “Assets That Were Repurchased or Replaced.” In any event, the securitizer has reason to believe that the outstanding principal balance of loans that were the subject of such indemnity payments is immaterial when compared to the outstanding principal balance, in the aggregate, of all loans subject to repurchase, replacement or indemnity payments.

7.    Assets Pending Repurchase or Replacement. This data field is intended to capture any reportable pool asset that was the subject of a demand for which (i) such loan is pending repurchase or replacement within the applicable cure period or (ii) an agreement as to the obligation to repurchase or replace has been reached between the securitizer and the party making the demand but such repurchase or replacement or related indemnity payment is subject to satisfaction of certain conditions or otherwise has not been completed as of the end of the reporting period.

8.    Demand in Dispute. This data field is intended to capture any pool asset that was the subject of a demand (i) for which the securitizer has not yet made a final determination regarding the status of such loan as of the end of the reporting period, (ii) for which the securitizer purchased such loan from an extant originator/seller and has relayed the demand to such originator/seller in accordance with the terms of the originator/seller’s repurchase/replacement obligations in its purchase contract with the securitizer and such originator/seller has not yet made a final determination, (iii) where such demand is currently the subject of insolvency proceedings or (iv) where such demand is currently the subject of litigation (including certain loans that were previously reported under other categories).

9.    Demand Withdrawn. This data field is intended to capture any reportable pool asset that was the subject of a demand for which (i) such demand was the subject of litigation that resulted in settlement or (ii) such demand was rescinded by the party making the demand.

10.  Demand Rejected. This data field is intended to capture any reportable pool asset that was the subject of a demand which was not rescinded by the party making the demand but (i) for which the securitizer determined that such demand was without merit, was invalid or did not specifically allege a breach of any particular representation or warranty or (ii) such demand was rejected by the party to whom the demand was made or relayed.

The Depositor filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on May 16, 2022. The CIK number of the Depositor is 0001532799.

UBS AG, acting through its branch located at 1285 Avenue of the Americas, New York, New York ("UBS AG"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of UBS AG is 0001685185.

Société Générale, New York Branch  ("Société"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of Société is 0001238163.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 14, 2022. The CIK number of LMF is 0001592182.

Cantor Commercial Real Estate Lending, L.P. ("CCREL"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on May 12, 2022. The CIK number of CCREL is 0001558761.

Natixis Real Estate Capital LLC ("NREC"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 15, 2022. The CIK number of NREC is 0001542256.

CIBC Inc. (“CIBC”), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 11, 2022. The CIK number of CIBC is 0001548567.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-207340-14 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on May 27, 2022 under Commission File No. 333-207340-14 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for UBS Commercial Mortgage Trust 2018-C13, affirms the following amounts in the respective accounts:

Collection Account

  Prior Distribution Date

04/18/2022

$426,833.10

  Current Distribution Date

05/17/2022

$367,720.53

 

REO Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for UBS Commercial Mortgage Trust 2018-C13, affirms the following amounts in the respective accounts:

Distribution Account

  Prior Distribution Date

04/18/2022

$5,542.59

  Current Distribution Date

05/17/2022

$5,360.50

 

Interest Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

 

Gain-on-Sale Reserve Account

  Prior Distribution Date

04/18/2022

$0.00

  Current Distribution Date

05/17/2022

$0.00

 

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by UBS Commercial Mortgage Trust 2018-C13, relating to the May 17, 2022 distribution.

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

UBS Commercial Mortgage Securitization Corp.
(Depositor)

 

/s/ Nicholas Galeone
Nicholas Galeone, President

Date: May 27, 2022

 

/s/ Andrew Lisa
Andrew Lisa, Director

Date: May 27, 2022

 

 

 

     

Distribution Date:

05/17/22

UBS Commercial Mortgage Trust 2018-C13

Determination Date:

05/11/22

 

Next Distribution Date:

06/17/22

 

Record Date:

04/29/22

Commercial Mortgage Pass-Through Certificates

 

 

Series 2018-C13

 

         

Table of Contents

 

 

 

 

Section

Pages

Role

Party and Contact Information

 Contacts

Certificate Distribution Detail

2

Depositor

UBS Commercial Mortgage Securitization Corp.

 

Certificate Factor Detail

3

 

General Information

(212) 713-2000

Certificate Interest Reconciliation Detail

4

 

1285 Avenue of the Americas | New York, NY 10019 | United States

 

 

 

Master Servicer

Midland Loan Services

 

Additional Information

5

 

 

 

 

 

 

askmidlandls.com

(913) 253-9000

Bond / Collateral Reconciliation - Cash Flows

6

 

 

 

 

 

 

A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Midland Loan Services

 

Current Mortgage Loan and Property Stratification

8-12

 

askmidlandls.com

(913) 253-9000

Mortgage Loan Detail (Part 1)

13-14

 

A Division of PNC Bank, N.A., 10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

 

 

 

Representations Reviewer

 

 

Principal Prepayment Detail

17

 

 

 

 

 

 

Don Simon

(203) 660-6100

Historical Detail

18

 

375 North French Road, Suite 100 | Amherst, NY 14228 | United States

Delinquency Loan Detail

19

Certificate Administrator

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

 

Collateral Stratification and Historical Detail

20

 

Bank, N.A.

 

 

 

 

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

 

 

[email protected]

Specially Serviced Loan Detail - Part 2

22

 

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

 

Modified Loan Detail

23

 

 

 

Historical Liquidated Loan Detail

24

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

25

 

 

 

Interest Shortfall Detail - Collateral Level

26

 

 

 

Supplemental Notes

27

 

 

 

 

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 27

 


 

 

                         

 

 

 

 

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

90353KAU3

3.366100%

19,987,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90353KAV1

4.207600%

97,922,000.00

57,515,394.56

522,749.37

201,668.15

0.00

0.00

724,417.52

56,992,645.19

32.79%

30.00%

A-SB

90353KAW9

4.241000%

38,766,000.00

38,766,000.00

0.00

137,005.50

0.00

0.00

137,005.50

38,766,000.00

32.79%

30.00%

A-3

90353KAX7

4.069400%

120,000,000.00

120,000,000.00

0.00

406,940.00

0.00

0.00

406,940.00

120,000,000.00

32.79%

30.00%

A-4

90353KAY5

4.334400%

223,741,000.00

223,741,000.00

0.00

808,152.49

0.00

0.00

808,152.49

223,741,000.00

32.79%

30.00%

A-S

90353KBB4

4.585300%

62,552,000.00

62,552,000.00

0.00

239,016.40

0.00

0.00

239,016.40

62,552,000.00

23.23%

21.25%

B

90353KBC2

4.786300%

34,850,000.00

34,850,000.00

0.00

139,002.13

0.00

0.00

139,002.13

34,850,000.00

17.90%

16.38%

C

90353KBD0

4.927080%

31,276,000.00

31,276,000.00

0.00

128,416.13

0.00

0.00

128,416.13

31,276,000.00

13.12%

12.00%

D

90353KAC3

3.000000%

16,442,000.00

16,442,000.00

0.00

41,105.00

0.00

0.00

41,105.00

16,442,000.00

10.60%

9.70%

D-RR

90353KAF6

4.974080%

19,302,000.00

19,302,000.00

0.00

80,008.08

0.00

0.00

80,008.08

19,302,000.00

7.65%

7.00%

E-RR

90353KAH2

4.974080%

8,936,000.00

8,936,000.00

0.00

37,040.31

0.00

0.00

37,040.31

8,936,000.00

6.29%

5.75%

F-RR

90353KAK5

4.974080%

7,149,000.00

7,149,000.00

0.00

29,633.08

0.00

0.00

29,633.08

7,149,000.00

5.19%

4.75%

G-RR

90353KAM1

4.974080%

8,042,000.00

8,042,000.00

0.00

33,334.63

0.00

0.00

33,334.63

8,042,000.00

3.96%

3.63%

NR-RR*

90353KAN9

4.974080%

25,915,367.00

25,915,367.00

0.00

103,117.14

0.00

0.00

103,117.14

25,915,367.00

0.00%

0.00%

Z

90353KAR0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

90353KAS8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

714,880,367.00

654,486,761.56

522,749.37

2,384,439.04

0.00

0.00

2,907,188.41

653,964,012.19

 

 

 

 

X-A

90353KAZ2

0.736752%

500,416,000.00

440,022,394.56

0.00

270,155.98

0.00

0.00

270,155.98

439,499,645.19

 

 

X-B

90353KBA6

0.251271%

128,678,000.00

128,678,000.00

0.00

26,944.22

0.00

0.00

26,944.22

128,678,000.00

 

 

X-D

90353KAA7

1.974080%

16,442,000.00

16,442,000.00

0.00

27,048.18

0.00

0.00

27,048.18

16,442,000.00

 

 

Notional SubTotal

 

645,536,000.00

585,142,394.56

0.00

324,148.38

0.00

0.00

324,148.38

584,619,645.19

 

 

 

Deal Distribution Total

 

 

 

522,749.37

2,708,587.42

0.00

0.00

3,231,336.79

 

 

 

 

*

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 27

 


 

 

                     

 

 

 

 

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

90353KAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90353KAV1

587.35927126

5.33842620

2.05947744

0.00000000

0.00000000

0.00000000

0.00000000

7.39790364

582.02084506

A-SB

90353KAW9

1,000.00000000

0.00000000

3.53416654

0.00000000

0.00000000

0.00000000

0.00000000

3.53416654

1,000.00000000

A-3

90353KAX7

1,000.00000000

0.00000000

3.39116667

0.00000000

0.00000000

0.00000000

0.00000000

3.39116667

1,000.00000000

A-4

90353KAY5

1,000.00000000

0.00000000

3.61199999

0.00000000

0.00000000

0.00000000

0.00000000

3.61199999

1,000.00000000

A-S

90353KBB4

1,000.00000000

0.00000000

3.82108326

0.00000000

0.00000000

0.00000000

0.00000000

3.82108326

1,000.00000000

B

90353KBC2

1,000.00000000

0.00000000

3.98858336

0.00000000

0.00000000

0.00000000

0.00000000

3.98858336

1,000.00000000

C

90353KBD0

1,000.00000000

0.00000000

4.10590005

0.00000000

0.00000000

0.00000000

0.00000000

4.10590005

1,000.00000000

D

90353KAC3

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

D-RR

90353KAF6

1,000.00000000

0.00000000

4.14506683

0.00000000

0.00000000

0.00000000

0.00000000

4.14506683

1,000.00000000

E-RR

90353KAH2

1,000.00000000

0.00000000

4.14506603

0.00000000

0.00000000

0.00000000

0.00000000

4.14506603

1,000.00000000

F-RR

90353KAK5

1,000.00000000

0.00000000

4.14506644

0.00000000

0.00000000

0.00000000

0.00000000

4.14506644

1,000.00000000

G-RR

90353KAM1

1,000.00000000

0.00000000

4.14506715

0.00000000

0.00000000

0.00000000

0.00000000

4.14506715

1,000.00000000

NR-RR

90353KAN9

1,000.00000000

0.00000000

3.97899594

0.16607058

4.57720857

0.00000000

0.00000000

3.97899594

1,000.00000000

Z

90353KAR0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

90353KAS8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

90353KAZ2

879.31320054

0.00000000

0.53986279

0.00000000

0.00000000

0.00000000

0.00000000

0.53986279

878.26857093

X-B

90353KBA6

1,000.00000000

0.00000000

0.20939259

0.00000000

0.00000000

0.00000000

0.00000000

0.20939259

1,000.00000000

X-D

90353KAA7

1,000.00000000

0.00000000

1.64506629

0.00000000

0.00000000

0.00000000

0.00000000

1.64506629

1,000.00000000

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 3 of 27

 


 

 

                         

 

 

 

 

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

04/01/22 - 04/30/22

30

0.00

201,668.15

0.00

201,668.15

0.00

0.00

0.00

201,668.15

0.00

 

A-SB

04/01/22 - 04/30/22

30

0.00

137,005.51

0.00

137,005.51

0.00

0.00

0.00

137,005.50

0.00

 

A-3

04/01/22 - 04/30/22

30

0.00

406,940.00

0.00

406,940.00

0.00

0.00

0.00

406,940.00

0.00

 

A-4

04/01/22 - 04/30/22

30

0.00

808,152.49

0.00

808,152.49

0.00

0.00

0.00

808,152.49

0.00

 

X-A

04/01/22 - 04/30/22

30

0.00

270,155.98

0.00

270,155.98

0.00

0.00

0.00

270,155.98

0.00

 

X-B

04/01/22 - 04/30/22

30

0.00

26,944.22

0.00

26,944.22

0.00

0.00

0.00

26,944.22

0.00

 

X-D

04/01/22 - 04/30/22

30

0.00

27,048.18

0.00

27,048.18

0.00

0.00

0.00

27,048.18

0.00

 

A-S

04/01/22 - 04/30/22

30

0.00

239,016.40

0.00

239,016.40

0.00

0.00

0.00

239,016.40

0.00

 

B

04/01/22 - 04/30/22

30

0.00

139,002.13

0.00

139,002.13

0.00

0.00

0.00

139,002.13

0.00

 

C

04/01/22 - 04/30/22

30

0.00

128,416.13

0.00

128,416.13

0.00

0.00

0.00

128,416.13

0.00

 

D

04/01/22 - 04/30/22

30

0.00

41,105.00

0.00

41,105.00

0.00

0.00

0.00

41,105.00

0.00

 

D-RR

04/01/22 - 04/30/22

30

0.00

80,008.08

0.00

80,008.08

0.00

0.00

0.00

80,008.08

0.00

 

E-RR

04/01/22 - 04/30/22

30

0.00

37,040.31

0.00

37,040.31

0.00

0.00

0.00

37,040.31

0.00

 

F-RR

04/01/22 - 04/30/22

30

0.00

29,633.08

0.00

29,633.08

0.00

0.00

0.00

29,633.08

0.00

 

G-RR

04/01/22 - 04/30/22

30

0.00

33,334.63

0.00

33,334.63

0.00

0.00

0.00

33,334.63

0.00

 

NR-RR

04/01/22 - 04/30/22

30

113,844.37

107,420.92

0.00

107,420.92

4,303.78

0.00

0.00

103,117.14

118,620.04

 

Z

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

Totals

 

 

113,844.37

2,712,891.21

0.00

2,712,891.21

4,303.78

0.00

0.00

2,708,587.42

118,620.04

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

Page 4 of 27

 


 

 

     

 

Additional Information

 

Total Available Distribution Amount (1)

3,231,336.79

 

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

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 5 of 27

 


 

 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

2,723,139.20

Master Servicing Fee

3,348.62

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,344.98

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

272.70

ARD Interest

0.00

Operating Advisor Fee

1,145.35

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

136.35

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

2,723,139.20

Total Fees

10,248.00

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

522,749.37

Reimbursement for Interest on Advances

(31.41)

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

3,500.00

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)

823.25

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

11.94

Total Principal Collected

522,749.37

Total Expenses/Reimbursements

4,303.78

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,708,587.42

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

522,749.37

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

 

 

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,231,336.79

Total Funds Collected

3,245,888.57

Total Funds Distributed

3,245,888.57

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

Page 6 of 27

 


 

 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

654,486,761.95

654,486,761.95

Beginning Certificate Balance

654,486,761.56

(-) Scheduled Principal Collections

522,749.37

522,749.37

(-) Principal Distributions

522,749.37

(-) 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

653,964,012.58

653,964,012.58

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

654,535,572.26

654,535,572.26

Ending Certificate Balance

653,964,012.19

Ending Actual Collateral Balance

654,021,422.48

654,021,422.48

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.39)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.39)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.97%

 

 

 

 

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 27

 


 

 

                             

 

 

 

 

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

8

29,827,661.99

4.56%

76

5.2737

1.780465

1.30 or less

14

148,467,900.33

22.70%

71

5.3980

0.876052

5,000,001 to 10,000,000

23

172,192,650.46

26.33%

66

5.1006

1.862854

1.31 to 1.40

5

49,219,651.77

7.53%

76

5.2920

1.368914

10,000,001 to 15,000,000

11

140,490,406.29

21.48%

71

5.2136

1.302054

1.41 to 1.50

3

54,353,027.80

8.31%

76

5.4033

1.470679

15,000,001 to 20,000,000

7

121,999,466.58

18.66%

76

5.1535

1.330755

1.51 to 1.60

5

45,461,789.51

6.95%

63

5.1326

1.537069

20,000,001 to 25,000,000

2

40,736,670.07

6.23%

76

5.1826

1.485825

1.61 to 1.70

5

79,527,016.95

12.16%

76

5.1968

1.621558

25,000,001 to 30,000,000

4

114,967,157.19

17.58%

45

4.3093

2.260273

1.71 to 1.80

5

57,370,676.63

8.77%

75

4.6289

1.747639

30,000,001 to 35,000,000

1

33,750,000.00

5.16%

76

4.7900

2.330000

1.81 to 1.90

2

16,277,025.06

2.49%

75

5.0400

1.835533

 

35,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

1.91 to 2.00

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

56

653,964,012.58

100.00%

67

4.9926

1.709844

2.01 to 2.25

8

100,422,798.44

15.36%

47

4.3821

2.110942

 

 

 

 

 

 

 

 

2.26 to 2.50

3

45,272,729.98

6.92%

76

4.9749

2.331958

 

 

 

 

 

 

 

 

2.51 or greater

6

57,591,396.11

8.81%

46

4.3390

3.373086

 

 

 

 

 

 

 

 

Totals

56

653,964,012.58

100.00%

67

4.9926

1.709844

(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 27

 


 

 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

State³

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

State

 

 

 

WAM²

WAC

 

State

 

 

 

WAM²

WAC

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Alabama

1

409,000.00

0.06%

76

4.7598

1.620000

Texas

5

39,051,144.05

5.97%

76

5.0069

1.547554

Alaska

1

6,666,722.98

1.02%

76

5.3045

1.300000

Utah

1

6,283,000.00

0.96%

76

4.8570

2.030000

Arizona

5

35,706,076.37

5.46%

76

5.0734

1.715268

Virginia

1

14,703,285.54

2.25%

77

5.2400

1.380000

California

6

84,840,504.35

12.97%

55

4.4596

2.496460

Wisconsin

1

1,511,000.00

0.23%

76

4.7598

1.620000

Colorado

2

51,420,167.46

7.86%

20

3.9275

1.922316

Totals

65

653,964,012.58

100.00%

67

4.9926

1.709844

Delaware

1

30,000,000.00

4.59%

75

4.2775

1.720000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

Florida

6

37,253,365.93

5.70%

75

5.3753

2.314799

 

 

 

 

 

 

 

Georgia

1

3,383,938.58

0.52%

77

5.3100

1.770000

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

Property Type

 

 

 

WAM²

WAC

 

Illinois

3

58,484,793.36

8.94%

64

5.5036

0.947953

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Indiana

2

15,642,691.67

2.39%

76

4.7400

0.340000

Industrial

12

43,427,302.50

6.64%

76

5.0252

1.590789

Iowa

1

2,050,000.00

0.31%

76

4.7598

1.620000

Lodging

16

95,507,087.08

14.60%

63

5.3270

1.374955

Kentucky

1

5,579,069.97

0.85%

77

5.5700

2.110000

Mixed Use

3

29,468,064.10

4.51%

76

5.1920

1.656887

Louisiana

1

2,320,000.00

0.35%

76

4.7598

1.620000

Multi-Family

4

106,335,863.79

16.26%

59

4.9880

1.890500

Maryland

1

19,789,021.28

3.03%

75

5.0100

1.470000

Office

11

150,345,226.45

22.99%

57

4.6335

2.029776

Massachusetts

2

24,903,519.12

3.81%

52

5.3481

1.543969

Other

1

13,378,153.76

2.05%

77

5.9900

1.130000

Mississippi

1

13,357,223.82

2.04%

75

4.9970

2.090000

Retail

16

208,752,315.06

31.92%

76

4.9998

1.573167

Missouri

3

39,123,758.23

5.98%

76

5.2845

1.555305

Self Storage

2

6,750,000.00

1.03%

76

5.0523

2.849630

Nevada

2

24,980,557.16

3.82%

76

4.9895

1.566980

Totals

65

653,964,012.58

100.00%

67

4.9926

1.709844

New Hampshire

1

26,967,157.19

4.12%

76

5.5152

1.610000

 

 

 

 

 

 

 

New Jersey

8

24,750,000.00

3.78%

77

5.6951

1.697576

 

 

 

 

 

 

 

New Mexico

1

6,621,934.41

1.01%

75

5.2400

1.260000

 

 

 

 

 

 

 

Ohio

1

14,564,006.52

2.23%

76

5.3200

1.500000

 

 

 

 

 

 

 

Pennsylvania

3

52,757,081.12

8.07%

76

5.1444

1.926477

 

 

 

 

 

 

 

South Carolina

1

4,381,881.96

0.67%

77

5.8100

1.130000

 

 

 

 

 

 

 

Tennessee

2

6,463,111.67

0.99%

75

5.0000

(0.010000)

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

Page 9 of 27

 


 

 

                             

 

 

 

 

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

 

4.5000% or less

5

106,000,000.00

16.21%

32

3.9247

2.391698

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5001% to 4.7000%

4

48,303,504.65

7.39%

76

4.6320

2.228406

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7001% to 4.9000%

6

95,111,691.67

14.54%

76

4.7855

1.722205

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.9001% to 5.1000%

9

99,981,681.94

15.29%

75

5.0127

1.596839

37 months to 48 months

56

653,964,012.58

100.00%

67

4.9926

1.709844

 

5.1001% to 5.3000%

10

70,341,272.19

10.76%

75

5.2191

1.433560

49 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

5.3001% to 5.5000%

9

89,786,771.48

13.73%

76

5.3771

1.623930

Totals

56

653,964,012.58

100.00%

67

4.9926

1.709844

 

5.5001% to 5.7000%

9

101,656,324.95

15.54%

64

5.5465

1.243836

 

 

 

 

 

 

 

 

5.7001% or greater

4

42,782,765.70

6.54%

77

5.9639

1.413430

 

 

 

 

 

 

 

 

Totals

56

653,964,012.58

100.00%

67

4.9926

1.709844

 

 

 

 

 

 

 

(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 27

 


 

 

                             

 

 

 

 

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

 

88 months or less

56

653,964,012.58

100.00%

67

4.9926

1.709844

Interest Only

16

214,933,000.00

32.87%

54

4.4733

2.164100

 

89 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

6

28,172,363.85

4.31%

77

5.6746

1.687784

 

Totals

56

653,964,012.58

100.00%

67

4.9926

1.709844

300 months to 350 months

34

410,858,648.73

62.83%

73

5.2175

1.473721

 

 

 

 

 

 

 

 

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

Totals

56

653,964,012.58

100.00%

67

4.9926

1.709844

(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 27

 


 

 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

Age of Most Recent NOI

 

 

 

 

Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

2

34,936,000.00

5.34%

77

5.3856

1.522679

 

 

 

None

 

 

12 months or less

51

583,382,818.85

89.21%

66

4.9699

1.794188

 

 

 

 

 

 

13 months to 24 months

3

35,645,193.73

5.45%

76

4.9793

0.512875

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

56

653,964,012.58

100.00%

67

4.9926

1.709844

 

 

 

 

 

(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 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original               Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated    Maturity              Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                  Accrual Type       Gross Rate

Interest

Principal

Adjustments              Repay Date     Date

Date

Balance

Balance

Date

 

1A1

30501449

OF

Denver

CO

Actual/360

3.851%

96,277.50

0.00

0.00

N/A

09/06/23

--

30,000,000.00

30,000,000.00

05/06/22

 

1A3

30501451

 

 

 

Actual/360

3.851%

32,092.50

0.00

0.00

N/A

09/06/23

--

10,000,000.00

10,000,000.00

05/06/22

 

1A6

30501454

 

 

 

Actual/360

3.851%

25,674.00

0.00

0.00

N/A

09/06/23

--

8,000,000.00

8,000,000.00

05/06/22

 

2A1

30501362

MF

Chicago

IL

Actual/360

5.522%

73,008.78

18,058.43

0.00

N/A

08/06/28

--

15,865,725.22

15,847,666.79

05/06/22

 

2A2

30501365

 

 

 

Actual/360

5.522%

59,319.63

14,672.48

0.00

N/A

08/06/28

--

12,890,901.72

12,876,229.24

05/06/22

 

2A3

30501366

 

 

 

Actual/360

5.522%

45,630.49

11,286.52

0.00

N/A

08/06/28

--

9,916,078.25

9,904,791.73

05/06/22

 

2A4

30501367

 

 

 

Actual/360

5.522%

28,747.21

7,110.51

0.00

N/A

08/06/28

--

6,247,129.27

6,240,018.76

05/06/22

 

3

30315035

OF

Lower Makefield Towns          PA

Actual/360

4.790%

134,718.75

0.00

0.00

N/A

09/06/28

--

33,750,000.00

33,750,000.00

05/06/22

 

4

30315036

RT

Newark

DE

Actual/360

4.277%

106,937.50

0.00

0.00

N/A

08/01/28

--

30,000,000.00

30,000,000.00

05/01/22

 

5

30501236

MF

Los Angeles

CA

Actual/360

3.673%

85,698.67

0.00

0.00

N/A

07/06/23

--

28,000,000.00

28,000,000.00

05/06/22

 

7

30501448

MF

Manchester

NH

Actual/360

5.515%

124,081.99

30,616.29

0.00

N/A

09/06/28

--

26,997,773.48

26,967,157.19

05/06/22

 

8

30501549

RT

Las Vegas

NV

Actual/360

5.004%

85,629.03

30,916.97

0.00

N/A

09/06/28

--

20,533,719.15

20,502,802.18

05/06/22

 

9

30501551

RT

Kansas City

MO

Actual/360

5.363%

90,553.76

26,887.07

0.00

N/A

09/06/28

--

20,260,754.96

20,233,867.89

05/06/22

 

10

30315037

Various     Various

NJ

Actual/360

5.853%

97,550.00

0.00

0.00

N/A

10/06/28

--

20,000,000.00

20,000,000.00

05/06/22

 

11

30315044

RT

Silver Spring

MD

Actual/360

5.010%

82,722.55

24,764.04

0.00

N/A

08/06/28

--

19,813,785.32

19,789,021.28

05/06/22

 

12

30501559

RT

Killeen

TX

Actual/360

4.815%

72,225.00

0.00

0.00

N/A

09/06/28

--

18,000,000.00

18,000,000.00

05/06/22

 

13

30315045

OF

Santa Rosa

CA

Actual/360

4.650%

68,587.50

0.00

0.00

N/A

08/06/28

--

17,700,000.00

17,700,000.00

05/06/22

 

15

30315046

LO

Fort Wayne

IN

Actual/360

4.740%

61,869.43

20,455.64

0.00

N/A

09/01/28

--

15,663,147.31

15,642,691.67

05/01/22

 

16

30315047

RT

Marana

AZ

Actual/360

5.452%

68,336.21

20,899.20

0.00

N/A

10/06/28

--

15,040,986.04

15,020,086.84

05/06/22

 

17A4

30315049

OF

Lawrence

MA

Actual/360

5.176%

42,647.20

12,115.72

0.00

N/A

06/06/28

--

9,887,294.45

9,875,178.73

05/06/22

 

17A5

30315048

 

 

 

Actual/360

5.176%

24,308.90

6,905.97

0.00

N/A

06/06/28

--

5,635,757.77

5,628,851.80

05/06/22

 

18

30315050

RT

Roanoke

VA

Actual/360

5.240%

64,296.91

21,198.69

0.00

N/A

10/01/28

--

14,724,484.23

14,703,285.54

05/01/22

 

19

30501510

IN

Various

Various

Actual/360

4.760%

59,243.64

0.00

0.00

N/A

09/06/28

--

14,936,000.00

14,936,000.00

05/06/22

 

20

30315051

MU

Cincinnati

OH

Actual/360

5.320%

64,648.13

18,277.42

0.00

N/A

09/06/28

--

14,582,283.94

14,564,006.52

05/06/22

 

21

30501585

98

Pittsburgh

PA

Actual/360

5.990%

66,864.06

16,983.03

0.00

N/A

10/06/28

--

13,395,136.79

13,378,153.76

05/06/22

 

22

30315052

RT

Jackson

MS

Actual/360

4.997%

55,691.48

16,754.69

0.00

N/A

08/06/28

--

13,373,978.51

13,357,223.82

05/06/22

 

23

30314881

LO

Various

Various

Actual/360

5.000%

52,422.99

15,753.36

0.00

N/A

08/01/28

--

12,581,517.37

12,565,764.01

05/01/22

 

24

30315053

IN

Carlsbad

CA

Actual/360

4.640%

48,140.00

0.00

0.00

N/A

09/06/28

--

12,450,000.00

12,450,000.00

05/06/22

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

Page 13 of 27

 


 

 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

Original         Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

Anticipated     Maturity        Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State        Accrual Type           Gross Rate

Interest

Principal

Adjustments               Repay Date     Date

Date

Balance

Balance

Date

 

25

30315054

LO

Deerfield

IL

Actual/360

5.632%

50,127.07

14,395.95

0.00

N/A

10/06/23

--

10,680,482.71

10,666,086.76

05/06/22

 

26

30501532

RT

Red Bluff

CA

Actual/360

5.265%

46,581.10

12,605.47

0.00

N/A

09/06/28

--

10,616,371.77

10,603,766.30

05/06/22

 

27

30315055

RT

Rolla

MO

Actual/360

5.040%

43,691.85

12,931.39

0.00

N/A

08/06/28

--

10,402,821.73

10,389,890.34

05/06/22

 

28

30315056

LO

Danvers

MA

Actual/360

5.632%

44,174.47

12,686.45

0.00

N/A

10/06/23

--

9,412,174.96

9,399,488.51

05/06/22

 

29

30315057

RT

Chandler

AZ

Actual/360

4.690%

37,191.87

12,539.67

0.00

N/A

09/06/28

--

9,516,044.32

9,503,504.65

05/06/22

 

30

30315058

LO

Lake City

FL

Actual/360

5.070%

34,959.67

12,387.27

0.00

N/A

08/01/28

--

8,274,477.88

8,262,090.61

05/01/22

 

31

30315059

MU

Southlake

TX

Actual/360

5.220%

37,546.55

10,333.64

0.00

N/A

09/01/28

--

8,631,391.22

8,621,057.58

05/01/22

 

32

30315060

OF

San Diego

CA

Actual/360

4.520%

32,581.67

0.00

0.00

N/A

10/01/28

--

8,650,000.00

8,650,000.00

05/01/22

 

33

30501488

OF

St Louis

MO

Actual/360

5.396%

38,218.83

0.00

0.00

N/A

09/06/28

--

8,500,000.00

8,500,000.00

05/06/22

 

34

30315061

LO

Gainesville

FL

Actual/360

5.370%

36,084.57

11,486.49

0.00

N/A

08/01/28

--

8,063,591.61

8,052,105.12

05/01/22

 

35

30501556

RT

Merced

CA

Actual/360

5.447%

33,799.73

8,819.98

0.00

N/A

09/06/28

--

7,445,558.03

7,436,738.05

05/06/22

 

36

30315062

LO

Santa Fe

NM

Actual/360

5.240%

28,957.93

9,652.98

0.00

N/A

08/06/28

--

6,631,587.39

6,621,934.41

05/06/22

 

37

30501552

RT

Fort Smith

AK

Actual/360

5.305%

29,506.78

8,389.65

0.00

09/06/28

06/06/32

--

6,675,112.63

6,666,722.98

05/06/22

 

38

30501560

MF

Scottsdale

AZ

Actual/360

4.779%

25,888.96

0.00

0.00

N/A

09/06/28

--

6,500,000.00

6,500,000.00

05/06/22

 

39

30501553

MU

Sandy

UT

Actual/360

4.857%

25,430.44

0.00

0.00

N/A

09/06/28

--

6,283,000.00

6,283,000.00

05/06/22

 

40

30315063

LO

Fort Pierce

FL

Actual/360

5.390%

26,670.13

8,386.54

0.00

N/A

09/06/28

--

5,937,692.04

5,929,305.50

05/06/22

 

41

30315064

RT

Pensacola

FL

Actual/360

5.040%

24,760.70

8,269.52

0.00

N/A

09/01/28

--

5,895,404.24

5,887,134.72

05/01/22

 

42

30315065

IN

Lewisburg

PA

Actual/360

5.260%

24,724.82

11,715.33

0.00

N/A

10/01/28

--

5,640,642.69

5,628,927.36

05/01/22

 

43

30315066

LO

Florence

KY

Actual/360

5.570%

25,947.93

11,148.56

0.00

N/A

10/10/28

--

5,590,218.53

5,579,069.97

05/10/22

 

44

30315067

LO

Brooksville

FL

Actual/360

6.470%

27,128.84

8,894.52

0.00

N/A

10/01/28

--

5,031,624.50

5,022,729.98

05/01/22

 

45

30315068

SS

Hackettstown

NJ

Actual/360

5.030%

19,910.42

0.00

0.00

N/A

09/01/28

--

4,750,000.00

4,750,000.00

05/01/22

 

46

30501356

OF

Las Vegas

NV

Actual/360

4.922%

18,394.47

6,878.60

0.00

N/A

08/06/28

--

4,484,633.58

4,477,754.98

05/06/22

 

47

30315069

LO

Travelers Rest

SC

Actual/360

5.810%

21,256.68

8,481.97

0.00

N/A

10/01/28

--

4,390,363.93

4,381,881.96

12/01/21

 

48

30315070

IN

Baytown

TX

Actual/360

5.570%

19,421.74

8,400.63

0.00

N/A

09/06/28

--

4,184,216.63

4,175,816.00

03/06/22

 

49

30315071

RT

Pompano Beach

FL

Actual/360

5.120%

17,493.33

0.00

0.00

N/A

07/06/28

--

4,100,000.00

4,100,000.00

05/06/22

 

51

30315073

LO

Norcross

GA

Actual/360

5.310%

15,004.89

6,997.05

0.00

N/A

10/01/28

--

3,390,935.63

3,383,938.58

05/01/22

 

52

30315074

RT

Coppell

TX

Actual/360

5.270%

11,251.28

3,691.68

0.00

N/A

09/06/28

--

2,561,962.15

2,558,270.47

05/06/22

 

53

30501489

SS

Yuma

AZ

Actual/360

5.105%

8,508.67

0.00

0.00

N/A

09/06/28

--

2,000,000.00

2,000,000.00

05/06/22

 

Totals

 

 

 

 

 

 

2,723,139.20

522,749.37

0.00

 

 

 

654,486,761.95

653,964,012.58

 

 

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 14 of 27

 


 

 

                           

 

 

 

 

 

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

 

1A1

12,532,997.76

3,091,656.63

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A3

12,532,997.76

3,091,656.63

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

1A6

12,532,997.76

3,091,656.63

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A1

2,402,001.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A2

2,402,001.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A3

2,402,001.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A4

2,402,001.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

4,148,525.94

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

41,598,294.80

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

11,073,208.48

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

2,530,785.94

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

8

2,490,153.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

2,918,959.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

10

8,162,490.14

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

6,026,573.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

1,483,228.02

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

13

2,018,240.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

1,428,469.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

1,376,098.43

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17A4

7,251,671.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17A5

7,251,671.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,489,516.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,895,106.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

1,645,856.30

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,170,273.20

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

1,603,325.81

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

2,567,355.17

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,148,565.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 15 of 27

 


 

 

                           

 

 

 

 

 

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

 

25

968,018.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

26

581,821.06

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,159,510.58

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

1,242,590.95

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

764,334.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

30

1,566,167.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

31

849,460.22

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

32

1,222,117.85

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

948,627.37

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

788,838.89

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

35

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

715,581.16

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

595,267.01

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

772,136.11

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

662,945.96

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

753,002.80

517,332.94

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

802,640.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

680,526.99

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

1,026,293.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

1,065,969.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

671,042.46

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

435,981.40

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

462,957.50

0.00

--

--

--

0.00

0.00

148,647.03

148,647.03

56,729.62

0.00

 

 

48

528,700.59

0.00

--

--

--

0.00

0.00

27,564.69

55,210.08

0.00

0.00

 

 

49

373,503.24

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

51

516,981.78

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

52

300,893.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

53

328,072.70

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

179,269,351.96

9,792,302.83

 

 

 

0.00

0.00

176,211.72

203,857.11

56,729.62

0.00

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 16 of 27

 


 

 

           

 

 

 

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 27

 


 

 

                                       

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/17/22

1

4,175,816.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.992617%

4.973829%

67

04/18/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.992870%

4.974080%

68

03/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.993092%

4.974301%

69

02/17/22

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3

29,124,268.11

0

0.00

0

0.00

4.993399%

4.974606%

70

01/18/22

0

0.00

0

0.00

3

38,803,553.98

1

0.00

0

0.00

0

0.00

0

0.00

1

3,741,110.09

4.993618%

4.974824%

71

12/17/21

1

4,216,783.68

0

0.00

4

42,588,713.10

1

3,747,873.14

0

0.00

1

15,934,703.58

0

0.00

0

0.00

4.997049%

4.978275%

72

11/18/21

0

0.00

2

7,980,176.19

4

45,165,128.66

1

3,755,181.16

0

0.00

0

0.00

0

0.00

0

0.00

4.997296%

4.978521%

73

10/18/21

1

3,761,877.16

1

4,232,516.60

4

45,207,996.17

1

3,761,877.16

0

0.00

0

0.00

0

0.00

0

0.00

4.997513%

4.978736%

74

09/17/21

0

0.00

1

4,240,655.26

4

45,257,569.97

1

3,769,120.60

0

0.00

1

15,180,134.49

0

0.00

0

0.00

4.997758%

4.978979%

75

08/17/21

1

4,248,102.08

0

0.00

4

45,300,000.00

1

3,775,750.18

0

0.00

0

0.00

0

0.00

0

0.00

4.997956%

4.979177%

76

07/16/21

1

4,255,513.35

0

0.00

4

45,300,000.00

1

3,782,348.17

0

0.00

1

12,700,000.00

0

0.00

0

0.00

4.998120%

4.979339%

77

06/17/21

2

24,263,545.76

0

0.00

5

58,000,000.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.998302%

4.979520%

78

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

 

 

 

Page 18 of 27

 


 

 

                               

 

 

 

 

 

 

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

48

30315070

03/06/22

1

1

 

27,564.69

55,210.08

0.00

4,191,932.86

11/08/21

98

 

 

 

 

Totals

 

 

 

 

 

27,564.69

55,210.08

0.00

4,191,932.86

 

 

 

 

 

 

 

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 27

 


 

 

                 

 

 

 

 

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

 

96,065,575

96,065,575

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

 

557,898,437

553,722,621

4,175,816

 

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

     60-89 Days

     90+ Days

REO/Foreclosure

 

 

May-22

653,964,013

649,788,197

4,175,816

0

 

0

0

 

Apr-22

654,486,762

654,486,762

0

0

 

0

0

 

Mar-22

654,949,797

654,949,797

0

0

 

0

0

 

Feb-22

655,583,216

655,583,216

0

0

 

0

0

 

Jan-22

656,041,260

617,237,706

0

0

 

38,803,554

0

 

Dec-21

660,245,094

613,439,597

4,216,784

0

 

42,588,713

0

 

Nov-21

660,763,995

607,618,690

0

7,980,176

 

45,165,129

0

 

Oct-21

661,222,250

608,019,860

3,761,877

4,232,517

 

45,207,996

0

 

Sep-21

661,736,845

612,238,620

0

4,240,655

 

45,257,570

0

 

Aug-21

662,117,233

612,569,131

4,248,102

0

 

45,300,000

0

 

Jul-21

662,393,800

612,838,286

4,255,513

0

 

45,300,000

0

 

Jun-21

662,702,607

580,439,061

24,263,546

0

 

58,000,000

0

 

(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 27

 


 

 

                     

 

 

 

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

48

30315070

4,175,816.00

4,191,932.86

7,800,000.00

06/11/18

444,700.59

1.33000

06/30/21

09/06/28

255

Totals

 

4,175,816.00

4,191,932.86

7,800,000.00

 

444,700.59

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 21 of 27

 


 

 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

48

30315070

IN

TX

11/08/21

98

 

 

 

 

4/14/22: Loan transferred to Special Servicing due to payment default. The property is located in Baytown, TX and consists of two warehouses totaling 61,500 SF and 3,200 SF office building. The property is 100% owner-occupied by West Texas

 

Drum Company Lt d II. The Property is designed and used an industrial container recycling facility related to the oil industry. The borrower has brought the regular monthly payments current and negotiations in process regarding reinstatement.

 

 

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 22 of 27

 


 

 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

                    Pre-Modification

                   Post-Modification

 

 

 

 

 

 

 

 

 

 

 

 

 

Modification

Modification

 

 

       Balance

Rate

         Balance

Rate

Modification 

Modification Booking

   Closing

  Effective

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

2A1

30501362

0.00

5.52200%

0.00

5.52200%

10

10/04/21

10/04/21

12/07/21

2A2

30501365

0.00

5.52200%

0.00

5.52200%

9

10/04/21

10/04/21

01/27/22

2A3

30501366

0.00

5.52200%

0.00

5.52200%

9

10/04/21

10/04/21

01/27/22

2A4

30501367

0.00

5.52200%

0.00

5.52200%

9

10/04/21

10/04/21

01/27/22

11

30315044

20,000,000.00

5.01000%

20,000,000.00

5.01000%

8

06/01/20

06/05/20

06/08/20

15

30315046

15,800,000.00

4.74000%

15,800,000.00

4.74000%

8

06/29/20

06/01/20

08/10/20

16

30315047

0.00

5.45200%

0.00

5.45200%

8

08/19/21

08/19/21

08/27/21

23

30314881

12,700,000.00

5.00000%

12,700,000.00

5.00000%

8

06/25/21

06/25/21

07/07/21

25

30315054

10,990,399.52

5.63200%

10,990,399.52

5.63200%

10

05/06/20

05/06/20

05/06/20

25

30315054

0.00

5.63200%

0.00

5.63200%

8

02/02/21

12/04/20

02/10/21

28

30315056

9,685,289.40

5.63200%

9,685,289.40

5.63200%

10

05/06/20

05/06/20

05/06/20

28

30315056

0.00

5.63200%

0.00

5.63200%

8

02/02/21

12/04/20

02/10/21

34

30315061

8,244,199.07

5.37000%

8,244,199.07

5.37000%

10

12/01/20

12/01/20

02/18/21

43

30315066

5,834,448.00

5.57000%

5,834,448.00

5.57000%

10

05/04/20

05/08/20

05/08/20

47

30315069

4,546,148.12

5.81000%

4,546,148.12

5.81000%

10

04/13/21

09/01/20

04/29/21

51

30315073

3,545,038.12

5.31000%

3,545,038.12

5.31000%

8

05/22/20

05/01/20

05/29/20

Totals

 

91,345,522.23

 

91,345,522.23

 

 

 

 

 

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 23 of 27

 


 

 

                         

 

 

 

 

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

6A1

30501351          02/18/21

20,000,000.00

44,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

50

30315072          01/18/22

3,747,873.14

6,900,000.00

0.63

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

0.00

 

Cumulative Totals

23,747,873.14

50,900,000.00

0.63

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

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

 

 

 

 

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 24 of 27

 


 

 

                       

 

 

 

 

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

50

30315072

01/25/22

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

6A1

30501351

02/25/21

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

0.00

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

Page 25 of 27

 


 

 

                         

 

 

 

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)

15

0.00

0.00

0.00

0.00

823.25

0.00

0.00

0.00

0.00

0.00

0.00

0.00

48

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

(31.41)

0.00

0.00

0.00

50

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

11.94

0.00

Total

0.00

0.00

3,500.00

0.00

823.25

0.00

0.00

0.00

(31.41)

0.00

11.94

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

4,303.78

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

 

 

 

 

 

 

 

Page 26 of 27

 


 

 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.

 

Page 27 of 27

 



	
		Prospectus Loan ID
		1
		04-12-2022
		05-11-2022
		UBS AG
		08-16-2018
		48000000.00000000
		60
		09-06-2023
		0
		.03850000
		.03850000
		3
		1
		60
		10-06-2018
		true
		1
		PP
		3
		154044.00000000
		48000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2023
		.00000000
		.00000000
		
			1670 Broadway
			1670 Broadway
			Denver
			CO
			80202
			Denver
			OF
			708960
			703654
			1980
			2018
			239500000.00000000
			MAI
			07-03-2018
			239500000.00000000
			07-03-2018
			MAI
			.87000000
			.85640000
			6
			11-06-2020
			X
			TEACHERS - EXISTING OFFICE PREMISES
			252505
			07-31-2022
			HUD
			86808
			12-31-2028
			HDR ENGINEERING
			44182
			10-31-2026
			06-30-2018
			01-01-2022
			03-31-2022
			23323122.99000000
			6170793.31000000
			10338887.60000000
			3079136.68000000
			12984235.39000000
			3091656.63000000
			12843504.52000000
			3056473.88000000
			UW
			CREFC
			1482049.07000000
			4.26000000
			2.08610000
			4.22000000
			2.06230000
			F
			F
			03-31-2022
		
		false
		false
		48000000.00000000
		154044.00000000
		.03851100
		.00015150
		154044.00000000
		.00000000
		.00000000
		48000000.00000000
		48000000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		04-12-2022
		05-11-2022
		UBS AG
		07-27-2018
		45300000.00000000
		120
		08-06-2028
		360
		.05520000
		.05520000
		3
		1
		36
		09-06-2018
		true
		1
		WL
		5
		208455.50000000
		45300000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		04-05-2028
		.00000000
		.00000000
		
			The Buckingham
			59 E. Van Buren Street
			Chicago
			IL
			60605
			Cook
			MF
			439
			454
			1927
			2007
			71700000.00000000
			MAI
			07-10-2018
			72600000.00000000
			11-15-2020
			MAI
			.98000000
			6
			11-06-2020
			X
			05-31-2018
			6278520.26000000
			2120145.80000000
			4158374.46000000
			4112974.46000000
			UW
			CREFC
			1.64000000
			1.62000000
			F
			F
		
		false
		false
		44919834.46000000
		257834.05000000
		.05522000
		.00015150
		206706.11000000
		51127.94000000
		.00000000
		44868706.52000000
		44868706.52000000
		05-06-2022
		false
		.00000000
		.00000000
		1533.71000000
		0
		07-07-2020
		02-11-2022
		false
		.00000000
		8
		10-04-2021
		8
		.00000000
		.00000000
		08-06-2028
		.00000000
	
	
		Prospectus Loan ID
		3
		04-12-2022
		05-11-2022
		Rialto Mortgage Finance, LLC
		09-05-2018
		33750000.00000000
		120
		09-06-2028
		360
		.04790000
		.04790000
		3
		1
		60
		10-06-2018
		true
		1
		WL
		5
		134718.75000000
		33750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			Lower Makefield Corporate Center - South
			770, 790 & 800 Township Line Road
			Lower Makefield Township
			PA
			19067
			Bucks
			OF
			281618
			276533
			2001
			2018
			51000000.00000000
			MAI
			07-20-2018
			51000000.00000000
			07-20-2018
			MAI
			.79000000
			6
			11-06-2020
			N
			Crown Cork & Seal USA Inc
			57275
			09-30-2029
			Jubilant Pharma Holdings Inc.
			22409
			10-31-2030
			Cello Health (MedErgy)
			21690
			12-31-2026
			06-30-2018
			6180632.00000000
			2571653.00000000
			3608978.00000000
			3277139.00000000
			UW
			CREFC
			2.20000000
			2.00000000
			F
			F
			12-31-2021
		
		false
		false
		33750000.00000000
		134718.75000000
		.04790000
		.00015150
		134718.75000000
		.00000000
		.00000000
		33750000.00000000
		33750000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		4
		04-12-2022
		05-11-2022
		SOCIETE GENERALE; BARCLAYS BANK PLC; DEUTSCHE BANK AG, NEW YORK BRANCH
		07-12-2018
		30000000.00000000
		120
		08-01-2028
		0
		.04280000
		.04280000
		3
		1
		120
		09-01-2018
		true
		1
		A1
		3
		106937.50000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-31-2028
		.00000000
		.00000000
		
			Christiana Mall
			132 Christiana Mall
			Newark
			DE
			19702
			New Castle
			RT
			1265702
			779084
			1978
			2014
			1040000000.00000000
			MAI
			06-05-2018
			1040000000.00000000
			06-05-2018
			MAI
			.98000000
			6
			11-01-2020
			N
			MACYS (Non Collateral Tenant 215,000 SF)
			215000
			12-31-2028
			JCPENNY (Non-Collateral Tenant 158,000 SF)
			158000
			12-31-2028
			TARGET
			145312
			12-31-2036
			05-31-2018
			56260021.92000000
			9514932.00000000
			46745090.00000000
			46104564.00000000
			UW
			CREFC
			3.19000000
			3.15000000
			F
			F
			12-31-2021
		
		false
		false
		30000000.00000000
		106937.50000000
		.04277500
		.00015150
		106937.50000000
		.00000000
		.00000000
		30000000.00000000
		30000000.00000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		04-12-2022
		05-11-2022
		UBS AG
		07-06-2018
		28000000.00000000
		60
		07-06-2023
		0
		.03670000
		.03670000
		3
		1
		60
		08-06-2018
		true
		1
		PP
		3
		85698.67000000
		28000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		08-05-2020
		03-05-2023
		03-05-2023
		.00000000
		.00000000
		
			Wyvernwood Garden Apartments
			2901 East Olympic Boulevard
			Los Angeles
			CA
			90023
			Los Angeles
			MF
			1175
			1175
			1939
			2000
			205000000.00000000
			MAI
			05-09-2018
			205000000.00000000
			05-09-2018
			MAI
			.98000000
			6
			X
			05-31-2018
			16811387.04000000
			6128650.34000000
			10682736.70000000
			10306736.70000000
			UW
			CREFC
			3.68000000
			3.55000000
			F
			F
		
		false
		false
		28000000.00000000
		85698.67000000
		.03672800
		.00015150
		85698.67000000
		.00000000
		.00000000
		28000000.00000000
		28000000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		04-12-2022
		05-11-2022
		Natixis Real Estate Capital LLC
		08-15-2018
		28000000.00000000
		120
		09-05-2028
		360
		.04860000
		.04860000
		3
		1
		60
		10-05-2018
		true
		1
		PP
		5
		113446.67000000
		28000000.00000000
		1
		1
		0
		true
		true
		true
		false
		false
		11-04-2020
		06-04-2028
		06-04-2028
		
			Pier 1 Imports Headquarters
			409977
			2004
			86000000.00000000
			MAI
			06-22-2018
			1.00000000
			6
			11-05-2020
			06-30-2018
			11042494.00000000
			5762480.07000000
			5280013.93000000
			4808540.38000000
			UW
			1.95000000
			1.77000000
			F
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		false
		false
	
	
		Prospectus Loan ID
		7
		04-12-2022
		05-11-2022
		UBS AG
		08-20-2018
		27200000.00000000
		120
		09-06-2028
		360
		.05520000
		.05520000
		3
		1
		36
		10-06-2018
		true
		1
		WL
		5
		125011.43000000
		27200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			Village at Beech HIll
			120 Beech Hill Avenue
			Manchester
			NH
			03103
			Hillsborough
			MF
			320
			320
			1973
			37700000.00000000
			MAI
			06-20-2018
			37700000.00000000
			06-20-2018
			MAI
			.96000000
			6
			11-06-2020
			X
			05-31-2018
			4300436.58000000
			1808172.09000000
			2492264.49000000
			2412264.49000000
			UW
			CREFC
			1.64000000
			1.59000000
			F
			F
		
		false
		false
		26997773.48000000
		154698.28000000
		.05515210
		.00015150
		124081.99000000
		30616.29000000
		.00000000
		26967157.19000000
		26967157.19000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		8
		04-12-2022
		05-11-2022
		UBS AG
		09-07-2018
		21700000.00000000
		120
		09-06-2028
		360
		.05000000
		.05000000
		3
		1
		0
		10-06-2018
		true
		1
		WL
		2
		116546.00000000
		21673947.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			Silverado Ranch Place
			9770, 9850, 9890 S Maryland Parkway 1263 E Silverado Ranch Blvd
			Las Vegas
			NV
			89183
			Clark
			MU
			188197
			188197
			2003
			31000000.00000000
			MAI
			07-20-2018
			31000000.00000000
			07-20-2018
			MAI
			.87000000
			6
			11-06-2020
			X
			Silverado Fitness, LLC
			30902
			07-31-2028
			Santa's Wrap, LLC
			15000
			01-31-2023
			Dollar Tree
			9400
			08-31-2023
			07-31-2018
			3492012.00000000
			949124.06000000
			2542887.94000000
			2310212.31000000
			UW
			CREFC
			1.82000000
			1.65000000
			F
			F
			04-26-2022
		
		false
		false
		20533719.15000000
		116546.00000000
		.05004200
		.00015150
		85629.03000000
		30916.97000000
		.00000000
		20502802.18000000
		20502802.18000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		04-12-2022
		05-11-2022
		UBS AG
		09-05-2018
		21000000.00000000
		120
		09-06-2028
		360
		.05360000
		.05360000
		3
		1
		12
		10-06-2018
		true
		1
		PP
		5
		93857.75000000
		21000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		11-05-2019
		04-05-2028
		04-05-2028
		.00000000
		.00000000
		
			6509-6519 Barry Road
			6509-6519 Barry Road 8341-8321, 8201-8111, 8101 Roanridge Road
			Kansas City
			MO
			64151
			Platte
			RT
			245037
			245037
			1997
			45300000.00000000
			MAI
			06-13-2018
			45300000.00000000
			06-13-2018
			MAI
			.95000000
			6
			X
			AMC THEATERS
			89290
			12-31-2027
			BED BATH & BEYOND
			36572
			01-31-2023
			ROSS
			33859
			03-17-2024
			07-31-2018
			4459858.00000000
			1344668.65000000
			3115189.84000000
			3027752.09000000
			UW
			CREFC
			1.85000000
			1.80000000
			F
			F
			03-31-2022
		
		false
		false
		20260754.96000000
		117440.83000000
		.05363300
		.00015150
		90553.76000000
		26887.07000000
		.00000000
		20233867.89000000
		20233867.89000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		10
		04-12-2022
		05-11-2022
		Cantor Commercial Real Estate Lending, L.P.
		09-07-2018
		20000000.00000000
		120
		10-06-2028
		0
		.05850000
		.05850000
		3
		1
		120
		11-06-2018
		true
		1
		PP
		3
		.00000000
		20000000.00000000
		1
		7
		7
		0
		true
		true
		false
		false
		false
		08-05-2028
		.00000000
		.00000000
		
			1515 Broad Street
			1515 & 1501 Broad Street
			Bloomfield
			NJ
			07003
			Essex
			IN
			233009
			290009
			1968
			2009
			61150000.00000000
			MAI
			08-01-2018
			61150000.00000000
			08-01-2018
			MAI
			1.00000000
			6
			11-06-2020
			N
			Lummus Technology Inc.
			115811
			05-31-2034
			Universal Techinical Institute
			55467
			12-30-2030
			Montclair State University
			36875
			10-31-2024
			05-31-2018
			7038379.02000000
			3109138.49000000
			3929240.53000000
			3610826.16000000
			UW
			CREFC
			1.54000000
			1.45000000
			F
			F
			12-31-2021
		
		
			140 Centennial Avenue
			140 Centennial Avenue
			Piscataway Township
			NJ
			08854
			Middlesex
			IN
			86860
			86860
			1969
			2012
			23600000.00000000
			MAI
			07-31-2018
			23600000.00000000
			07-31-2018
			MAI
			1.00000000
			6
			11-06-2020
			N
			Thales USA, Inc.
			61224
			09-30-2023
			Aromatech
			25636
			06-22-2023
			05-31-2018
			2621833.27000000
			1112696.61000000
			1509136.66000000
			1469449.82000000
			UW
			CREFC
			1.54000000
			1.45000000
			F
			F
			12-31-2021
		
		
			675 Central Avenue
			675 Central Avenue
			New Providence
			NJ
			07974
			Union
			OF
			72736
			72736
			1955
			2004
			16150000.00000000
			MAI
			08-01-2018
			16150000.00000000
			08-01-2018
			MAI
			.94000000
			6
			11-06-2020
			N
			Chemetall US Inc
			39274
			01-14-2029
			Svelte Medical Systems, Inc.
			10595
			04-20-2023
			05-31-2018
			1694133.41000000
			606653.88000000
			1087479.53000000
			1039208.99000000
			UW
			CREFC
			1.54000000
			1.45000000
			F
			F
			12-31-2021
		
		
			275 Centennial Avenue
			275 Centennial Avenue
			Piscataway Township
			NJ
			08854
			Middlesex
			IN
			56150
			56150
			1973
			15500000.00000000
			MAI
			07-30-2018
			15500000.00000000
			07-30-2018
			MAI
			1.00000000
			6
			11-06-2020
			N
			CSC TKR, Inc.
			56150
			11-30-2023
			05-31-2018
			1096032.46000000
			244713.06000000
			851319.40000000
			826927.57000000
			UW
			CREFC
			1.54000000
			1.45000000
			F
			F
			12-31-2021
		
		
			691 Central Avenue
			691 Central Avenue
			New Providence
			NJ
			07974
			Union
			OF
			47782
			47782
			1957
			2009
			10650000.00000000
			MAI
			08-01-2018
			10650000.00000000
			08-01-2018
			MAI
			1.00000000
			6
			11-06-2020
			N
			NJ Organ & Tissue Sharing
			47782
			01-31-2032
			05-31-2018
			1438063.47000000
			622574.86000000
			815488.61000000
			762928.41000000
			UW
			CREFC
			1.54000000
			1.45000000
			F
			F
			12-31-2021
		
		
			80 Kingsbridge Road
			80 Kingsbridge Road
			Piscataway Township
			NJ
			08854
			Middlesex
			WH
			30963
			30963
			1974
			3700000.00000000
			MAI
			07-30-2018
			3700000.00000000
			07-30-2018
			MAI
			1.00000000
			6
			11-06-2020
			N
			CSC TKR, Inc.
			14218
			11-30-2023
			Maximum Health & Wellness Piscataw
			2000
			11-30-2023
			05-31-2018
			491599.18000000
			283435.68000000
			208163.50000000
			193653.18000000
			UW
			CREFC
			1.54000000
			1.45000000
			F
			F
			12-31-2021
		
		
			20 Kingsbridge Road
			20 Kingsbridge Road
			Piscataway Township
			NJ
			08854
			Middlesex
			OF
			56483
			56483
			1974
			12000000.00000000
			MAI
			07-30-2018
			12000000.00000000
			07-30-2018
			MAI
			.47000000
			6
			11-06-2020
			N
			Genscript USA Holding
			56483
			01-31-2030
			05-31-2018
			769178.04000000
			664050.79000000
			105127.25000000
			80877.38000000
			UW
			CREFC
			1.54000000
			1.45000000
			F
			F
			12-31-2021
		
		false
		false
		20000000.00000000
		97550.00000000
		.05853000
		.00015150
		97550.00000000
		.00000000
		.00000000
		20000000.00000000
		20000000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		23780.00000000
		0
		true
		4
		02-19-2022
		.00000000
	
	
		Prospectus Loan ID
		11
		04-12-2022
		05-11-2022
		Rialto Mortgage Finance, LLC
		07-20-2018
		20000000.00000000
		120
		08-06-2028
		360
		.05010000
		.05010000
		3
		1
		36
		09-06-2018
		true
		1
		PP
		5
		83500.00000000
		20000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		true
		08-05-2020
		02-05-2028
		02-05-2028
		.00000000
		.00000000
		
			Ellsworth Place
			8661 Colesville Road
			Silver City
			MD
			20910
			Montgomery
			RT
			346079
			347758
			1947
			2015
			95900000.00000000
			MAI
			06-21-2018
			95900000.00000000
			06-21-2018
			MAI
			.92000000
			6
			X
			BURLINGTON COAT FACTORY
			65096
			02-28-2026
			DAVE & BUSTERS
			41975
			01-31-2032
			MARSHALLS
			27771
			06-30-2025
			05-31-2018
			10153983.00000000
			3226042.00000000
			6927941.00000000
			6510631.00000000
			UW
			CREFC
			1.98000000
			1.86000000
			F
			F
			12-31-2021
		
		false
		false
		19813785.32000000
		107486.59000000
		.05010000
		.00015150
		82722.55000000
		24764.04000000
		.00000000
		19789021.28000000
		19789021.28000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
		06-05-2020
		98
		.00000000
		08-06-2028
		.00000000
	
	
		Prospectus Loan ID
		12
		04-12-2022
		05-11-2022
		UBS AG
		09-10-2018
		18000000.00000000
		120
		09-06-2028
		0
		.04820000
		.04820000
		3
		1
		120
		10-06-2018
		true
		1
		WL
		3
		72225.00000000
		18000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2028
		.00000000
		.00000000
		
			Wendland Plaza
			901-1101 South Fort Hood Street
			Killeen
			TX
			76541
			Bell
			RT
			205224
			205224
			1979
			31800000.00000000
			MAI
			07-01-2018
			31800000.00000000
			07-01-2018
			MAI
			.97000000
			6
			11-06-2020
			X
			Vista College
			45894
			04-30-2025
			Conn's #11210
			45000
			02-29-2028
			Altitude Trampoline Park
			44580
			11-30-2027
			06-30-2018
			2617936.37000000
			415546.32000000
			2202390.05000000
			2052468.68000000
			UW
			CREFC
			2.51000000
			2.34000000
			F
			F
			12-31-2021
		
		false
		false
		18000000.00000000
		72225.00000000
		.04815000
		.00015150
		72225.00000000
		.00000000
		.00000000
		18000000.00000000
		18000000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		13
		04-12-2022
		05-11-2022
		Cantor Commercial Real Estate Lending, L.P.
		07-17-2018
		17700000.00000000
		120
		08-06-2028
		0
		.04650000
		.04650000
		3
		1
		120
		09-06-2018
		true
		1
		WL
		3
		68587.50000000
		17700000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-05-2028
		.00000000
		.00000000
		
			Medtronic Santa Rosa
			3850 & 3880 Brickway Boulevard
			Santa Rosa
			CA
			95403
			Sonoma
			OF
			126585
			126585
			2000
			31600000.00000000
			MAI
			06-12-2018
			31600000.00000000
			06-12-2018
			MAI
			1.00000000
			6
			11-06-2020
			N
			SANTA ROSA MEDTRONIC
			126585
			03-31-2025
			05-31-2018
			2645809.93000000
			661914.11000000
			1983895.82000000
			1823132.87000000
			UW
			CREFC
			2.38000000
			2.18000000
			F
			F
			12-31-2021
		
		false
		false
		17700000.00000000
		68587.50000000
		.04650000
		.00035150
		68587.50000000
		.00000000
		.00000000
		17700000.00000000
		17700000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		04-12-2022
		05-11-2022
		UBS AG
		09-07-2018
		17000000.00000000
		120
		09-06-2028
		360
		.05990000
		.05990000
		3
		1
		0
		10-06-2018
		true
		1
		WL
		2
		101814.32000000
		16983044.00000000
		1
		1
		0
		false
		true
		true
		false
		false
		11-05-2018
		06-05-2028
		06-05-2028
		
			121 East Maryland Street Parking Garage
			800
			1987
			28800000.00000000
			MAI
			06-20-2018
			1.00000000
			6
			05-31-2018
			2304838.00000000
			610032.59000000
			1694805.42000000
			1654805.42000000
			UW
			1.39000000
			1.35000000
			F
		
		false
		false
		.00000000
		.00000000
		.00000000
		.00000000
		false
		false
	
	
		Prospectus Loan ID
		15
		04-12-2022
		05-11-2022
		SOCIETE GENERALE
		08-16-2018
		15800000.00000000
		120
		09-01-2028
		360
		.04740000
		.04740000
		3
		1
		36
		10-01-2018
		true
		1
		WL
		5
		62410.00000000
		15800000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		true
		10-31-2020
		04-30-2028
		04-30-2028
		.00000000
		.00000000
		
			Hilton Garden Inn
			8615 US Highway 24 West
			Fort Wayne
			IN
			46804
			Allen
			LO
			84
			84
			2002
			15800000.00000000
			MAI
			04-07-2018
			15800000.00000000
			04-07-2018
			MAI
			.79000000
			6
			11-01-2020
			N
			05-31-2018
			3638793.63000000
			2226684.36000000
			1412109.27000000
			1230169.58000000
			UW
			CREFC
			3.39000000
			2.95000000
			F
			F
		
		
			Homewood Suites
			8621 US Highway 24 West
			Fort Wayne
			IN
			46804
			Allen
			LO
			79
			79
			2011
			12300000.00000000
			MAI
			04-07-2018
			12300000.00000000
			04-07-2018
			MAI
			.83000000
			6
			11-01-2020
			N
			05-31-2018
			2948417.73000000
			1789945.79000000
			1158471.94000000
			1011051.05000000
			UW
			CREFC
			3.39000000
			2.95000000
			F
			F
		
		false
		false
		15663147.31000000
		82325.07000000
		.04740000
		.00015150
		61869.43000000
		20455.64000000
		.00000000
		15642691.67000000
		15642691.67000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		04-17-2020
		08-10-2020
		false
		.00000000
		8
		06-01-2020
		98
		.00000000
		.00000000
		09-01-2028
	
	
		Prospectus Loan ID
		16
		04-12-2022
		05-11-2022
		Cantor Commercial Real Estate Lending, L.P.
		09-07-2018
		15800000.00000000
		120
		10-06-2028
		360
		.05450000
		.05450000
		3
		1
		0
		11-06-2018
		true
		1
		WL
		2
		.00000000
		15800000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		06-05-2028
		.00000000
		.00000000
		
			Arizona Pavilions West
			5947 West Arizona Pavilions Drive 8020,8024,8028,8030,8040 & 8050 N. Contaro Road
			Marana
			AZ
			85743
			Pima
			RT
			101034
			100879
			2017
			21610000.00000000
			MAI
			10-01-2018
			21610000.00000000
			10-01-2018
			MAI
			1.00000000
			6
			11-06-2020
			N
			ROSS
			27331
			06-16-2027
			TJ Maxx
			21155
			03-10-2027
			HOME GOODS
			20125
			03-01-2027
			06-30-2018
			2124075.29000000
			717930.26000000
			1406145.03000000
			1335529.73000000
			UW
			CREFC
			1.31000000
			1.25000000
			F
			F
			09-30-2021
		
		false
		false
		15040986.04000000
		89235.41000000
		.05452000
		.00035150
		68336.21000000
		20899.20000000
		.00000000
		15020086.84000000
		15020086.84000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
		08-19-2021
		98
		.00000000
		10-06-2028
	
	
		Prospectus Loan ID
		17
		04-12-2022
		05-11-2022
		Cantor Commercial Real Estate Lending, L.P.
		06-05-2018
		15700000.00000000
		120
		06-06-2028
		360
		.05180000
		.05180000
		3
		1
		36
		07-06-2018
		true
		1
		PP
		5
		67719.33000000
		15700000.00000000
		1
		1
		1
		4
		true
		true
		false
		false
		false
		04-05-2028
		.00000000
		.00000000
		
			Riverwalk Buildings
			354 Merrimack Street
			Lawrence
			MA
			01843
			Essex
			OF
			630379
			630379
			1901
			2007
			117000000.00000000
			MAI
			04-23-2018
			117000000.00000000
			04-23-2018
			MAI
			.93000000
			6
			11-06-2020
			N
			99 DEGREES CUSTOM, INC
			69737
			09-30-2024
			PARTNERS COMMUNITY HEALTHCARE
			38565
			11-30-2024
			SELECT ONE CONSTRUCTION LLC
			38250
			12-31-2022
			03-31-2018
			10828207.23000000
			3385984.22000000
			7442223.01000000
			7127033.51000000
			UW
			CREFC
			1.76000000
			1.68000000
			F
			F
			12-31-2021
		
		false
		false
		15523052.22000000
		85977.79000000
		.05176000
		.00015150
		66956.10000000
		19021.69000000
		.00000000
		15504030.53000000
		15504030.53000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		04-12-2022
		05-11-2022
		SOCIETE GENERALE
		09-07-2018
		15500000.00000000
		120
		10-01-2028
		360
		.05240000
		.05240000
		3
		1
		0
		11-01-2018
		true
		1
		WL
		2
		.00000000
		15500000.00000000
		1
		1
		1
		5
		false
		true
		false
		false
		false
		06-30-2028
		.00000000
		.00000000
		
			Valley View Shopping Center
			1900-1920 Valley View Boulevard Northwest
			Roanoke
			VA
			24012
			Roanoke
			RT
			120460
			120460
			1987
			2018
			22200000.00000000
			MAI
			04-06-2018
			22200000.00000000
			04-06-2018
			MAI
			1.00000000
			6
			11-01-2020
			N
			Dicks(Base rent &CAM)
			47700
			01-31-2024
			Gabe's
			33712
			02-28-2029
			Michaels
			24603
			02-29-2028
			12-31-2017
			1906964.58000000
			479635.94000000
			1427328.65000000
			1355282.65000000
			UW
			CREFC
			1.39000000
			1.32000000
			F
			F
			12-31-2021
		
		false
		false
		14724484.23000000
		85495.60000000
		.05240000
		.00015150
		64296.91000000
		21198.69000000
		.00000000
		14703285.54000000
		14703285.54000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		04-12-2022
		05-11-2022
		UBS AG
		08-27-2018
		14936000.00000000
		120
		09-06-2028
		360
		.04760000
		.04760000
		3
		1
		84
		10-06-2018
		true
		1
		WL
		5
		59243.64000000
		14936000.00000000
		1
		6
		6
		0
		true
		true
		false
		false
		false
		05-05-2028
		.00000000
		.00000000
		
			5100 Underwood Rd
			5100 Underwood Rd
			Pasadena
			TX
			77507
			Harris
			IN
			27505
			27505
			2005
			8000000.00000000
			MAI
			07-20-2018
			8000000.00000000
			07-20-2018
			MAI
			1.00000000
			6
			11-06-2020
			X
			Quala - Pasadena
			27505
			06-30-2038
			UW
			CREFC
			2.22000000
			2.11000000
			F
			F
			10-01-2018
		
		
			1861 Terry Dr
			1861 Terry Dr
			Joliet
			IL
			60436
			Will
			IN
			25566
			25566
			2000
			4100000.00000000
			MAI
			07-23-2018
			.00000000
			07-23-2018
			MAI
			1.00000000
			6
			11-06-2020
			X
			Quala - Joliet
			25566
			06-30-2038
			UW
			CREFC
			2.22000000
			2.11000000
			F
			F
			10-01-2018
		
		
			4150 Highway 30
			4150 Highway 30
			St Gabriel
			LA
			70776
			Iberville Parish
			IN
			17259
			17259
			1990
			2013
			3500000.00000000
			MAI
			07-24-2018
			3500000.00000000
			07-24-2018
			MAI
			1.00000000
			6
			11-06-2020
			X
			Quala - St. Gabriel
			17259
			06-30-2038
			UW
			CREFC
			2.22000000
			2.11000000
			F
			F
			10-01-2018
		
		
			345 Waconia Ct SW
			345 Waconia Ct SW
			Cedar Rapids
			IA
			52404
			Linn
			IN
			14617
			14617
			1986
			2017
			2800000.00000000
			MAI
			07-25-2018
			2800000.00000000
			07-25-2018
			MAI
			1.00000000
			6
			11-06-2020
			X
			Quala - Cedar Rapids
			14617
			06-30-2038
			UW
			CREFC
			2.22000000
			2.11000000
			F
			F
			10-01-2018
		
		
			1650 North St
			1650 North St
			Neenah
			WI
			54956
			Winnebago
			IN
			12328
			12328
			1994
			3300000.00000000
			MAI
			07-23-2018
			3300000.00000000
			07-23-2018
			MAI
			1.00000000
			6
			11-06-2020
			X
			Quala - Neenah
			12328
			06-30-2038
			UW
			CREFC
			2.22000000
			2.11000000
			F
			F
			12-31-2020
		
		
			Quala Portfolio
			202 Commerce Dr
			Saraland
			AL
			36571
			Mobile
			OF
			96444
			5895
			1998
			860000.00000000
			MAI
			07-23-2018
			860000.00000000
			07-23-2018
			MAI
			1.00000000
			6
			11-06-2020
			X
			NM QLA LP
			96444
			06-30-2038
			UW
			CREFC
			2.22000000
			2.11000000
			F
			F
			12-31-2021
		
		false
		false
		14936000.00000000
		59243.64000000
		.04759800
		.00015150
		59243.64000000
		.00000000
		.00000000
		14936000.00000000
		14936000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		04-12-2022
		05-11-2022
		UBS AG
		09-04-2018
		14900000.00000000
		120
		09-06-2028
		360
		.05320000
		.05320000
		3
		1
		24
		10-06-2018
		true
		1
		WL
		5
		66056.67000000
		14900000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			Linden Pointe
			4801-4805 Montgomery Road
			Cincinnati
			OH
			45212
			Hamilton
			MU
			105127
			121304
			2006
			20800000.00000000
			MAI
			04-19-2018
			20800000.00000000
			04-19-2018
			MAI
			.94000000
			6
			11-06-2020
			N
			Riverhills Healthcar ( t0005476 )
			17265
			04-30-2026
			riverhills healthcar
			16712
			05-31-2026
			Susquehanna Radio Co ( t0002432
			16288
			05-31-2029
			06-30-2018
			2617429.36000000
			1047859.33000000
			1569570.03000000
			1430070.43000000
			UW
			CREFC
			1.95000000
			1.78000000
			F
			F
			12-31-2021
		
		false
		false
		14582283.94000000
		82925.55000000
		.05320000
		.00063900
		64648.13000000
		18277.42000000
		.00000000
		14564006.52000000
		14564006.52000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		04-12-2022
		05-11-2022
		UBS AG
		09-12-2018
		14000000.00000000
		120
		10-06-2028
		360
		.05990000
		.05990000
		3
		1
		0
		11-06-2018
		true
		1
		WL
		2
		.00000000
		14000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		07-05-2028
		.00000000
		.00000000
		
			Manor Parking Garage
			564 Forbes Ave, Unit 2
			Pittsburgh
			PA
			15219
			Allegheny
			98
			198000
			1060
			1060
			1958
			1985
			25825000.00000000
			MAI
			07-23-2018
			25825000.00000000
			07-23-2018
			MAI
			1.00000000
			6
			11-06-2020
			X
			ALCO PARKING CORP.
			198000
			12-31-2026
			05-31-2018
			1574743.00000000
			174788.00000000
			1399955.00000000
			1368950.00000000
			UW
			CREFC
			1.39000000
			1.36000000
			F
			F
		
		false
		false
		13395136.79000000
		83847.09000000
		.05990000
		.00015150
		66864.06000000
		16983.03000000
		.00000000
		13378153.76000000
		13378153.76000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		04-12-2022
		05-11-2022
		UBS AG
		08-03-2018
		13500000.00000000
		120
		08-06-2028
		360
		.05000000
		.05000000
		3
		1
		36
		09-06-2018
		true
		1
		WL
		5
		56216.25000000
		13500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-05-2028
		.00000000
		.00000000
		
			County Line Plaza
			1053 East County Line Road
			Jackson
			MS
			39211
			Hinds
			RT
			221127
			221127
			1997
			20700000.00000000
			MAI
			06-11-2018
			20700000.00000000
			06-11-2018
			MAI
			.85000000
			6
			11-06-2020
			N
			Burlington Coat Factory #986
			50280
			02-28-2027
			Conn's
			43012
			04-30-2024
			Burke's Outlet
			25000
			04-30-2026
			05-31-2018
			2482688.53000000
			720590.40000000
			1762098.14000000
			1717872.74000000
			UW
			CREFC
			2.58000000
			2.51000000
			F
			F
			12-31-2021
		
		false
		false
		13373978.51000000
		72446.17000000
		.04997000
		.00015150
		55691.48000000
		16754.69000000
		.00000000
		13357223.82000000
		13357223.82000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		23
		04-12-2022
		05-11-2022
		SOCIETE GENERALE
		07-23-2018
		12700000.00000000
		120
		08-01-2028
		360
		.05000000
		.05000000
		3
		1
		36
		09-01-2018
		true
		1
		PP
		5
		52916.67000000
		12700000.00000000
		1
		4
		4
		0
		true
		true
		true
		false
		true
		10-31-2020
		03-31-2028
		03-31-2028
		.00000000
		.00000000
		
			Hilton Garden Inn Nashville Smyrna
			2631 Highwood Blvd
			Smyrna
			TN
			37167
			Rutherford
			LO
			71005
			112
			112
			2006
			2015
			23000000.00000000
			MAI
			05-02-2018
			16500000.00000000
			06-01-2021
			98
			.82000000
			6
			11-01-2020
			N
			04-30-2018
			4922749.00000000
			2891789.74000000
			2030959.26000000
			1784821.81000000
			UW
			CREFC
			2.59000000
			2.21000000
			F
			F
		
		
			Aloft Hotel Broomfield
			8300 Arista Place
			Broomfield
			CO
			80021
			Broomfield
			LO
			93816
			139
			139
			2009
			2016
			20500000.00000000
			MAI
			05-30-2018
			16000000.00000000
			06-01-2021
			98
			.80000000
			6
			11-01-2020
			N
			04-30-2018
			5854407.41000000
			4119925.78000000
			1734481.63000000
			1441761.26000000
			UW
			CREFC
			2.59000000
			2.21000000
			F
			F
		
		
			Hampton Inn Nashville Smyrna
			2573 Highwood Blvd
			Smyrna
			TN
			37167
			Rutherford
			LO
			46921
			83
			83
			2005
			2015
			16000000.00000000
			MAI
			05-02-2018
			12000000.00000000
			06-01-2021
			98
			.84000000
			6
			11-01-2020
			N
			04-30-2018
			3309629.45000000
			1930274.32000000
			1379355.13000000
			1213873.66000000
			UW
			CREFC
			2.59000000
			2.21000000
			F
			F
		
		
			Hyatt Place Phoenix North
			10838 N 25th Ave
			Phoenix
			AZ
			85029
			Maricopa
			LO
			120226
			127
			127
			1998
			2016
			16000000.00000000
			MAI
			05-08-2018
			11000000.00000000
			06-01-2021
			98
			.80000000
			6
			11-01-2020
			N
			04-30-2018
			3876593.00000000
			2958248.58000000
			918344.42000000
			724514.77000000
			UW
			CREFC
			2.59000000
			2.21000000
			F
			F
		
		false
		false
		12581517.37000000
		68176.35000000
		.05000000
		.00015150
		52422.99000000
		15753.36000000
		.00000000
		12565764.01000000
		12565764.01000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		10-01-2020
		09-01-2021
		false
		.00000000
		8
		06-25-2021
		98
		.00000000
		.00000000
		08-01-2028
	
	
		Prospectus Loan ID
		24
		04-12-2022
		05-11-2022
		Rialto Mortgage Finance, LLC
		08-17-2018
		12450000.00000000
		120
		09-06-2028
		0
		.04640000
		.04640000
		3
		1
		120
		10-06-2018
		true
		1
		WL
		3
		48140.00000000
		12450000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			Ocean Point
			5411, 5421, 5431, 5441 and 5451 Avenida Encinas
			Carlsbad
			CA
			92008
			San Diego
			IN
			83145
			82798
			1985
			2016
			21300000.00000000
			MAI
			06-19-2018
			21300000.00000000
			06-19-2018
			MAI
			.93000000
			6
			11-06-2020
			N
			Obalon Therapeutics, Inc.
			20200
			03-31-2022
			Premier Pools & Spas
			5260
			02-29-2024
			Watkins Landmark Construction
			4972
			08-31-2024
			06-30-2018
			1922704.00000000
			435377.00000000
			1487327.00000000
			1390558.00000000
			UW
			CREFC
			2.54000000
			2.37000000
			F
			F
			01-01-2022
		
		false
		false
		12450000.00000000
		48140.00000000
		.04640000
		.00015150
		48140.00000000
		.00000000
		.00000000
		12450000.00000000
		12450000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		04-12-2022
		05-11-2022
		Cantor Commercial Real Estate Lending, L.P.
		09-07-2018
		11200000.00000000
		60
		10-06-2023
		360
		.05630000
		.05630000
		3
		1
		0
		11-06-2018
		true
		1
		WL
		2
		.00000000
		11200000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		05-05-2023
		.00000000
		.00000000
		
			Residence Inn Chicago Deerfield
			530 Lake Cook Road
			Deerfield
			IL
			60015
			Lake
			LO
			128
			128
			1989
			2018
			16000000.00000000
			MAI
			06-01-2018
			16000000.00000000
			06-01-2018
			MAI
			.72000000
			6
			11-06-2020
			N
			06-30-2018
			4549063.10000000
			2884185.57000000
			1664877.53000000
			1482915.01000000
			UW
			CREFC
			2.15000000
			1.92000000
			F
			F
		
		false
		false
		10680482.71000000
		64523.02000000
		.05632000
		.00035150
		50127.07000000
		14395.95000000
		.00000000
		10666086.76000000
		10666086.76000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
		12-04-2020
		98
		.00000000
		10-06-2023
	
	
		Prospectus Loan ID
		26
		04-12-2022
		05-11-2022
		UBS AG
		08-31-2018
		10700000.00000000
		120
		09-06-2028
		360
		.05270000
		.05270000
		3
		1
		36
		10-06-2018
		true
		1
		WL
		5
		46948.03000000
		10700000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		10-05-2020
		06-05-2028
		06-05-2028
		.00000000
		.00000000
		
			Belle Mill Landing
			84-146 Belle Mill Road
			Red Bluff
			CA
			96080
			Tehama
			RT
			120224
			115885
			1982
			15200000.00000000
			MAI
			06-14-2018
			15200000.00000000
			06-14-2018
			MAI
			.86000000
			6
			X
			FOOD MAXX
			46025
			12-10-2024
			AARON RENTS
			4575
			12-31-2026
			ROUND TABLE PIZZA
			4500
			01-31-2023
			07-31-2018
			1325735.00000000
			311448.00000000
			1014287.00000000
			959526.00000000
			UW
			CREFC
			1.78000000
			1.68000000
			F
			F
			12-31-2021
		
		false
		false
		10616371.77000000
		59186.57000000
		.05265200
		.00015150
		46581.10000000
		12605.47000000
		.00000000
		10603766.30000000
		10603766.30000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		04-12-2022
		05-11-2022
		Rialto Mortgage Finance, LLC
		07-26-2018
		10500000.00000000
		120
		08-06-2028
		360
		.05040000
		.05040000
		3
		1
		36
		09-06-2018
		true
		1
		WL
		5
		44100.00000000
		10500000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		08-05-2020
		05-05-2028
		05-05-2028
		.00000000
		.00000000
		
			Westside Market Place Shopping Center
			1501-1575 Westside Drive
			Rolla
			MO
			65401
			Phelps
			RT
			119200
			119204
			2018
			17800000.00000000
			MAI
			06-26-2018
			17800000.00000000
			06-26-2018
			MAI
			1.00000000
			6
			X
			ACADEMY SPORTS #298
			62944
			04-30-2033
			TJ MAXX
			20000
			04-30-2023
			PETSMART #2785
			18256
			03-31-2028
			1380557.00000000
			359787.00000000
			1020770.00000000
			943288.00000000
			UW
			CREFC
			1.90000000
			1.76000000
			F
			F
			12-31-2021
		
		false
		false
		10402821.73000000
		56623.24000000
		.05040000
		.00015150
		43691.85000000
		12931.39000000
		.00000000
		10389890.34000000
		10389890.34000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		28
		04-12-2022
		05-11-2022
		Cantor Commercial Real Estate Lending, L.P.
		09-07-2018
		9870000.00000000
		60
		10-06-2023
		360
		.05630000
		.05630000
		3
		1
		0
		11-06-2018
		true
		1
		WL
		2
		.00000000
		9870000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		05-05-2023
		.00000000
		.00000000
		
			Residence Inn Boston Danvers
			51 Newbury Street Route 1
			Danvers
			MA
			01923
			Essex
			LO
			96
			96
			1989
			2018
			14100000.00000000
			MAI
			06-01-2018
			14100000.00000000
			06-01-2018
			MAI
			.85000000
			6
			11-06-2020
			N
			06-30-2018
			4099883.00000000
			2663116.54000000
			1436766.46000000
			1272771.14000000
			UW
			CREFC
			2.11000000
			1.87000000
			F
			F
		
		false
		false
		9412174.96000000
		56860.92000000
		.05632000
		.00035150
		44174.47000000
		12686.45000000
		.00000000
		9399488.51000000
		9399488.51000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
		12-04-2020
		98
		.00000000
		10-06-2023
	
	
		Prospectus Loan ID
		29
		04-12-2022
		05-11-2022
		SOCIETE GENERALE
		08-15-2018
		9600000.00000000
		120
		09-06-2028
		360
		.04690000
		.04690000
		3
		1
		36
		10-06-2018
		true
		1
		WL
		5
		37520.00000000
		9600000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		10-05-2023
		06-05-2028
		06-05-2028
		.00000000
		.00000000
		
			Laguna Village
			5835-5965 West Ray Road
			Chandler
			AZ
			85226
			Maricopa
			RT
			102036
			102036
			1988
			14700000.00000000
			MAI
			06-28-2018
			14700000.00000000
			06-28-2018
			MAI
			.93000000
			6
			X
			Christ's Church
			36743
			05-31-2029
			Modern Al lo
			5675
			03-31-2029
			Chandler M MA
			5043
			06-30-2025
			06-30-2018
			1780834.01000000
			500311.11000000
			1280522.90000000
			1194616.96000000
			UW
			CREFC
			2.81000000
			2.62000000
			F
			F
			01-01-2022
		
		false
		false
		9516044.32000000
		49731.54000000
		.04690000
		.00053900
		37191.87000000
		12539.67000000
		.00000000
		9503504.65000000
		9503504.65000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		30
		04-12-2022
		05-11-2022
		SOCIETE GENERALE
		08-01-2018
		8750000.00000000
		120
		08-01-2028
		360
		.05070000
		.05070000
		3
		1
		0
		09-01-2018
		true
		1
		WL
		2
		47346.94000000
		8730437.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		04-30-2028
		.00000000
		.00000000
		
			Home 2 Suites Lake City
			414 Southwest Florida Gateway Drive
			Lake City
			FL
			32024
			Columbia
			LO
			89
			86
			2016
			14600000.00000000
			MAI
			06-20-2018
			14600000.00000000
			06-20-2018
			MAI
			.88000000
			6
			11-01-2020
			N
			05-31-2018
			3536541.00000000
			1886989.33000000
			1649551.67000000
			1508090.03000000
			UW
			CREFC
			2.90000000
			2.65000000
			F
			F
		
		false
		false
		8274477.88000000
		47346.94000000
		.05070000
		.00015150
		34959.67000000
		12387.27000000
		.00000000
		8262090.61000000
		8262090.61000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		04-12-2022
		05-11-2022
		CIBC Inc.
		08-29-2018
		8700000.00000000
		120
		09-01-2028
		360
		.05220000
		.05220000
		3
		1
		36
		10-01-2018
		true
		1
		WL
		5
		37845.00000000
		8700000.00000000
		1
		1
		1
		7
		true
		true
		false
		false
		false
		06-30-2028
		.00000000
		.00000000
		
			Trinity Park
			925 & 935 South Kimball Avenue
			Southlake
			TX
			76092
			Tarrant
			OF
			51135
			50983
			2015
			12800000.00000000
			MAI
			06-13-2018
			12800000.00000000
			06-13-2018
			MAI
			.97000000
			6
			11-01-2020
			N
			Trinity Private Equity Group
			9119
			10-31-2030
			Kawasaki Motors
			7879
			09-30-2025
			Mazak Corp
			7229
			11-30-2023
			06-30-2018
			1126031.65000000
			281283.90000000
			844747.75000000
			803961.30000000
			UW
			CREFC
			1.83000000
			1.75000000
			F
			F
			12-31-2021
		
		false
		false
		8631391.22000000
		47880.19000000
		.05220000
		.00015150
		37546.55000000
		10333.64000000
		.00000000
		8621057.58000000
		8621057.58000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		32
		04-12-2022
		05-11-2022
		CIBC Inc.
		09-05-2018
		8650000.00000000
		120
		10-01-2028
		0
		.04520000
		.04520000
		3
		1
		120
		11-01-2018
		true
		1
		WL
		3
		.00000000
		8650000.00000000
		1
		1
		1
		7
		true
		true
		true
		false
		false
		10-31-2020
		06-30-2028
		06-30-2028
		.00000000
		.00000000
		
			Cabrillo Plaza
			3990 Old Town Avenue
			San Diego
			CA
			92110
			San Diego
			OF
			76829
			76729
			1984
			2012
			19300000.00000000
			MAI
			05-23-2018
			19300000.00000000
			05-23-2018
			MAI
			.93000000
			6
			X
			SURVIVORSOFTORTURE
			5105
			12-31-2022
			GINA AUSTIN
			3541
			01-31-2024
			THE MARLIN ALLIANCE
			2846
			11-30-2022
			06-30-2018
			1922569.24000000
			565342.60000000
			1357226.64000000
			1259013.64000000
			UW
			CREFC
			3.42000000
			3.18000000
			F
			F
			12-31-2021
		
		false
		false
		8650000.00000000
		32581.67000000
		.04520000
		.00015150
		32581.67000000
		.00000000
		.00000000
		8650000.00000000
		8650000.00000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		04-12-2022
		05-11-2022
		UBS AG
		08-23-2018
		8500000.00000000
		120
		09-06-2028
		0
		.05400000
		.05400000
		3
		1
		120
		10-06-2018
		true
		1
		WL
		3
		38218.83000000
		8500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		03-05-2028
		.00000000
		.00000000
		
			1015 Locust Street
			1015 Locust Street
			St. Louis
			MO
			63101
			St. Louis (city)
			OF
			204025
			196627
			1921
			1991
			14040000.00000000
			MAI
			06-06-2018
			14040000.00000000
			06-06-2018
			MAI
			.73000000
			6
			11-06-2020
			X
			MAUNE RAICHLE HARTLEY FRENCH & MUDD LLC
			41732
			05-31-2028
			LEVEL 3 COMMUNICATIONS LLC
			29161
			07-31-2027
			LEVEL 3 COMMUNICATIONS, LLC
			9346
			08-31-2026
			06-30-2018
			2256311.56000000
			1217197.45000000
			1039114.12000000
			864070.52000000
			UW
			CREFC
			2.23000000
			1.86000000
			F
			F
			12-31-2021
		
		false
		false
		8500000.00000000
		38218.83000000
		.05395600
		.00015150
		38218.83000000
		.00000000
		.00000000
		8500000.00000000
		8500000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		04-12-2022
		05-11-2022
		SOCIETE GENERALE
		08-01-2018
		8500000.00000000
		120
		08-01-2028
		360
		.05370000
		.05370000
		3
		1
		0
		09-01-2018
		true
		1
		WL
		2
		47571.06000000
		8482164.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		04-30-2028
		.00000000
		.00000000
		
			Country Inn & Suites Gainesville
			4015 Southwest 43rd Street
			Gainesville
			FL
			32608
			Alachua
			LO
			90
			90
			2005
			2017
			13500000.00000000
			MAI
			06-20-2018
			10200000.00000000
			11-10-2020
			MAI
			.85000000
			6
			11-01-2020
			N
			05-31-2018
			3236103.69000000
			2006109.46000000
			1229994.23000000
			1100550.09000000
			UW
			CREFC
			2.15000000
			1.93000000
			F
			F
		
		false
		false
		8063591.61000000
		47571.06000000
		.05370000
		.00015150
		36084.57000000
		11486.49000000
		.00000000
		8052105.12000000
		8052105.12000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		09-08-2020
		02-26-2021
		false
		.00000000
		8
		12-01-2020
		98
		.00000000
		.00000000
		08-01-2028
	
	
		Prospectus Loan ID
		35
		04-12-2022
		05-11-2022
		UBS AG
		09-10-2018
		7550000.00000000
		120
		09-06-2028
		360
		.05450000
		.05450000
		3
		1
		30
		10-06-2018
		true
		1
		WL
		5
		34273.85000000
		7550000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		10-05-2019
		06-05-2028
		06-05-2028
		.00000000
		.00000000
		
			Westgate Shopping Center
			1140-1240 W Main Street
			Merced
			CA
			95341
			Merced
			RT
			77070
			77070
			1976
			2018
			11000000.00000000
			MAI
			05-13-2018
			11000000.00000000
			05-13-2018
			MAI
			1.00000000
			6
			X
			Cardenas
			36500
			06-30-2038
			Rockin' Jump
			21250
			09-30-2027
			Rite Aid
			19320
			01-31-2022
			07-31-2018
			1041713.16000000
			296494.86000000
			745218.29000000
			706811.74000000
			UW
			CREFC
			1.79000000
			1.69000000
			F
			F
			03-31-2021
		
		false
		false
		7445558.03000000
		42619.71000000
		.05447500
		.00015150
		33799.73000000
		8819.98000000
		.00000000
		7436738.05000000
		7436738.05000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		36
		04-12-2022
		05-11-2022
		Rialto Mortgage Finance, LLC
		07-17-2018
		7000000.00000000
		120
		08-06-2028
		360
		.05240000
		.05240000
		3
		1
		0
		09-06-2018
		true
		1
		WL
		2
		38610.91000000
		6984900.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		05-05-2028
		.00000000
		.00000000
		
			DoubleTree by Hilton Hotel Santa Fe
			4048 Cerrillos Road
			Santa Fe
			NM
			87505
			Santa Fe
			LO
			130
			130
			1986
			2017
			12300000.00000000
			MAI
			06-01-2018
			12300000.00000000
			06-01-2018
			MAI
			.76000000
			6
			11-06-2020
			N
			06-30-2018
			4313057.85000000
			3007147.85000000
			1305910.00000000
			1133387.65000000
			UW
			CREFC
			2.82000000
			2.45000000
			F
			F
		
		false
		false
		6631587.39000000
		38610.91000000
		.05240000
		.00015150
		28957.93000000
		9652.98000000
		.00000000
		6621934.41000000
		6621934.41000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		04-12-2022
		05-11-2022
		UBS AG
		09-07-2018
		6821006.00000000
		120
		09-06-2028
		360
		.05300000
		.05300000
		3
		1
		25
		10-06-2018
		true
		1
		WL
		7
		30151.69000000
		6821006.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			Kohls - Fort Smith
			7801 Rogers Ave
			Fort Smith
			AR
			72903
			Sebastian
			RT
			62117
			62117
			1999
			2018
			9800000.00000000
			MAI
			06-29-2018
			9800000.00000000
			06-29-2018
			MAI
			1.00000000
			6
			11-06-2020
			X
			Kohl's
			62117
			06-30-2032
			684475.77000000
			20534.27000000
			663941.50000000
			660835.65000000
			UW
			CREFC
			1.81000000
			1.80000000
			F
			F
			12-31-2021
		
		false
		false
		6675112.63000000
		37896.43000000
		.05304500
		.00015150
		29506.78000000
		8389.65000000
		.00000000
		6666722.98000000
		6666722.98000000
		05-06-2022
		09-06-2028
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		04-12-2022
		05-11-2022
		UBS AG
		09-07-2018
		6500000.00000000
		120
		09-06-2028
		0
		.04780000
		.04780000
		3
		1
		120
		10-06-2018
		true
		1
		WL
		3
		25888.96000000
		6500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			Scottsdale Haciendas
			985 Granite Reef Road
			Scottsdale
			AZ
			85257
			Maricopa
			MF
			86
			79
			1985
			11700000.00000000
			MAI
			06-19-2018
			11700000.00000000
			06-19-2018
			MAI
			.99000000
			6
			11-06-2020
			X
			06-30-2018
			1133801.30000000
			419443.94000000
			714357.36000000
			694607.36000000
			UW
			CREFC
			2.27000000
			2.21000000
			F
			F
		
		false
		false
		6500000.00000000
		25888.96000000
		.04779500
		.00015150
		25888.96000000
		.00000000
		.00000000
		6500000.00000000
		6500000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		04-12-2022
		05-11-2022
		UBS AG
		09-07-2018
		6283000.00000000
		120
		09-06-2028
		0
		.04860000
		.04860000
		3
		1
		120
		10-06-2018
		true
		1
		WL
		3
		25430.44000000
		6283000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			Country Square
			8550 South 1300 East, 1289 East 8600 South 8522 South 1300 East & 8520 South 1300 East
			Sandy
			UT
			84094
			Salt Lake
			MU
			85984
			82846
			1977
			2000
			10300000.00000000
			MAI
			06-16-2018
			10300000.00000000
			06-16-2018
			MAI
			.99000000
			6
			11-06-2020
			X
			TPUSA, Inc.
			36900
			09-30-2022
			Ekklesia Church, LLC
			9444
			08-31-2026
			Paragon City Games
			6469
			04-30-2027
			07-31-2018
			1151597.27000000
			349459.75000000
			802137.52000000
			768627.25000000
			UW
			CREFC
			2.59000000
			2.48000000
			F
			F
			12-31-2021
		
		false
		false
		6283000.00000000
		25430.44000000
		.04857000
		.00015150
		25430.44000000
		.00000000
		.00000000
		6283000.00000000
		6283000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		04-12-2022
		05-11-2022
		Rialto Mortgage Finance, LLC
		08-30-2018
		6250000.00000000
		120
		09-06-2028
		360
		.05390000
		.05390000
		3
		1
		0
		10-06-2018
		true
		1
		WL
		2
		35056.67000000
		6243016.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			Fairfield Inn & Suites by Marriott - Fort Pierce
			6502 Metal Drive
			Fort Pierce
			FL
			34945
			St. Lucie
			LO
			108
			108
			2008
			2017
			10500000.00000000
			MAI
			07-30-2018
			10500000.00000000
			07-30-2018
			MAI
			.81000000
			.88330000
			6
			11-06-2020
			N
			07-31-2018
			01-01-2022
			03-31-2022
			2880107.00000000
			1100448.00000000
			1983295.00000000
			583115.06000000
			896812.00000000
			517332.94000000
			781607.70000000
			473315.02000000
			UW
			CREFC
			105170.01000000
			2.13000000
			4.91900000
			1.86000000
			4.50050000
			F
			F
		
		false
		false
		5937692.04000000
		35056.67000000
		.05390000
		.00015150
		26670.13000000
		8386.54000000
		.00000000
		5929305.50000000
		5929305.50000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		04-12-2022
		05-11-2022
		SOCIETE GENERALE
		08-10-2018
		6125000.00000000
		120
		09-01-2028
		360
		.05040000
		.05040000
		3
		1
		12
		10-01-2018
		true
		1
		WL
		5
		25725.00000000
		6125000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		05-31-2028
		.00000000
		.00000000
		
			Forest Oaks Plaza
			5007 North Davis Highway
			Pensacola
			FL
			32503
			Escambia
			RT
			113721
			113721
			1990
			2016
			8900000.00000000
			MAI
			06-13-2018
			8900000.00000000
			06-13-2018
			MAI
			.90000000
			6
			11-01-2020
			N
			SZ Orland Park LLC
			32000
			08-31-2026
			E.C. Barton & CO
			19579
			05-31-2023
			CSL Plasma,
			10500
			06-30-2029
			05-31-2018
			1012782.23000000
			300364.60000000
			712417.63000000
			625359.48000000
			UW
			CREFC
			2.28000000
			2.00000000
			F
			F
			12-31-2021
		
		false
		false
		5895404.24000000
		33030.22000000
		.05040000
		.00015150
		24760.70000000
		8269.52000000
		.00000000
		5887134.72000000
		5887134.72000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		04-12-2022
		05-11-2022
		SOCIETE GENERALE
		09-04-2018
		6075000.00000000
		120
		10-01-2028
		300
		.05260000
		.05260000
		3
		1
		0
		11-01-2018
		true
		1
		WL
		2
		.00000000
		6075000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-30-2028
		.00000000
		.00000000
		
			1000 Buffalo Road
			1000 Buffalo Road
			Lewisburg
			PA
			17837
			Union
			IN
			259000
			259000
			1998
			9625000.00000000
			MAI
			06-22-2018
			9625000.00000000
			06-22-2018
			MAI
			1.00000000
			6
			11-01-2020
			N
			Playworld Systems Incorporated
			259000
			08-31-2026
			03-31-2018
			745045.84000000
			33911.61000000
			711134.24000000
			643988.49000000
			UW
			CREFC
			1.63000000
			1.47000000
			F
			F
			12-31-2021
		
		false
		false
		5640642.69000000
		36440.15000000
		.05260000
		.00015150
		24724.82000000
		11715.33000000
		.00000000
		5628927.36000000
		5628927.36000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		43
		04-12-2022
		05-11-2022
		Natixis Real Estate Capital LLC
		09-11-2018
		6000000.00000000
		120
		10-10-2028
		300
		.05570000
		.05570000
		3
		1
		0
		11-10-2018
		true
		1
		WL
		2
		.00000000
		6000000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		true
		08-09-2028
		.00000000
		.00000000
		
			Quality Inn & Suites Florence
			30 Cavalier Boulevard
			Florence
			KY
			41042
			Boone
			LO
			120
			120
			1987
			2016
			8500000.00000000
			MAI
			07-01-2018
			8500000.00000000
			07-01-2018
			MAI
			.76000000
			6
			11-10-2020
			N
			06-30-2018
			2379708.10000000
			1181454.49000000
			1198253.61000000
			1103065.29000000
			UW
			CREFC
			2.69000000
			2.48000000
			F
			F
		
		false
		false
		5590218.53000000
		37096.49000000
		.05570000
		.00015150
		25947.93000000
		11148.56000000
		.00000000
		5579069.97000000
		5579069.97000000
		05-10-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
		05-08-2020
		98
		.00000000
		.00000000
		10-10-2028
	
	
		Prospectus Loan ID
		44
		04-12-2022
		05-11-2022
		SOCIETE GENERALE
		09-05-2018
		5350000.00000000
		120
		10-01-2028
		300
		.06470000
		.06470000
		3
		1
		0
		11-01-2018
		true
		1
		WL
		2
		.00000000
		5350000.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-30-2028
		.00000000
		.00000000
		
			Holiday Inn Express - Brooksville
			30455 Cortez Boulevard
			Brooksville
			FL
			34602
			Hernando
			LO
			78
			78
			2008
			10200000.00000000
			MAI
			05-11-2018
			10200000.00000000
			05-11-2018
			MAI
			.59000000
			6
			11-01-2020
			N
			06-30-2018
			1847150.65000000
			1112882.79000000
			734267.86000000
			660381.83000000
			UW
			CREFC
			1.70000000
			1.53000000
			F
			F
		
		false
		false
		5031624.50000000
		36023.36000000
		.06470000
		.00015150
		27128.84000000
		8894.52000000
		.00000000
		5022729.98000000
		5022729.98000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		45
		04-12-2022
		05-11-2022
		CIBC Inc.
		08-17-2018
		4750000.00000000
		120
		09-01-2028
		0
		.05030000
		.05030000
		3
		1
		120
		10-01-2018
		true
		1
		WL
		3
		19910.42000000
		4750000.00000000
		1
		1
		1
		7
		true
		true
		false
		false
		false
		06-30-2028
		.00000000
		.00000000
		
			4 Lotus Boulevard
			4 Lotus Boulevard
			Hackettstown
			NJ
			07840
			Morris
			SS
			447
			447
			2001
			2007
			8100000.00000000
			MAI
			06-29-2018
			8100000.00000000
			06-29-2018
			MAI
			.95000000
			6
			11-01-2020
			N
			06-30-2018
			793535.00000000
			311753.00000000
			481782.00000000
			474402.00000000
			UW
			CREFC
			1.99000000
			1.96000000
			F
			F
		
		false
		false
		4750000.00000000
		19910.42000000
		.05030000
		.00015150
		19910.42000000
		.00000000
		.00000000
		4750000.00000000
		4750000.00000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		46
		04-12-2022
		05-11-2022
		UBS AG
		07-26-2018
		4750000.00000000
		120
		08-06-2028
		360
		.04920000
		.04920000
		3
		1
		0
		09-06-2018
		true
		1
		WL
		2
		25273.07000000
		4739048.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		05-05-2028
		.00000000
		.00000000
		
			Eastern Courtyard
			3920-3950 South Eastern Avenue
			Las Vegas
			NV
			89119
			Clark
			OF
			51671
			51883
			1985
			7250000.00000000
			MAI
			06-22-2018
			7250000.00000000
			06-22-2018
			MAI
			.80000000
			6
			11-06-2020
			X
			DESERT RADIOLOGIST
			20980
			12-31-2023
			CANCER CENTER
			9371
			06-30-2022
			DR. AJAZ KAMBOJ
			1896
			01-31-2023
			06-30-2018
			706257.17000000
			174697.05000000
			531560.12000000
			510825.22000000
			UW
			CREFC
			1.75000000
			1.68000000
			F
			F
			12-31-2021
		
		false
		false
		4484633.58000000
		25273.07000000
		.04922000
		.00015150
		18394.47000000
		6878.60000000
		.00000000
		4477754.98000000
		4477754.98000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		47
		04-12-2022
		05-11-2022
		CIBC Inc.
		09-07-2018
		4700000.00000000
		120
		10-01-2028
		300
		.05810000
		.05810000
		3
		1
		0
		11-01-2018
		true
		1
		WL
		2
		.00000000
		4700000.00000000
		1
		1
		1
		7
		false
		true
		false
		false
		true
		07-31-2028
		.00000000
		.00000000
		
			Best Western Travelers Rest
			110 Hawkins Road
			Travelers Rest
			SC
			29690
			Greenville
			LO
			60
			60
			1997
			2016
			7100000.00000000
			MAI
			07-19-2018
			4300000.00000000
			08-24-2020
			MAI
			.73000000
			6
			11-01-2020
			N
			06-30-2018
			1578526.00000000
			894389.00000000
			684137.00000000
			620996.00000000
			UW
			CREFC
			1.92000000
			1.74000000
			F
			F
		
		false
		false
		4390363.93000000
		29738.65000000
		.05810000
		.00015150
		21256.68000000
		8481.97000000
		.00000000
		4423175.00000000
		4381881.96000000
		12-01-2021
		false
		148647.03000000
		56729.62000000
		.00000000
		0
		04-05-2020
		02-01-2022
		false
		.00000000
		8
		09-01-2020
		98
		.00000000
		10-01-2028
	
	
		Prospectus Loan ID
		48
		04-12-2022
		05-11-2022
		Rialto Mortgage Finance, LLC
		08-29-2018
		4500000.00000000
		120
		09-06-2028
		300
		.05570000
		.05570000
		3
		1
		0
		10-06-2018
		true
		1
		WL
		2
		27822.37000000
		4493065.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			8950 Old FM 1405
			8950 FM 1405
			Baytown
			TX
			77523
			Chambers
			WH
			64700
			64700
			1
			2001
			7800000.00000000
			MAI
			06-11-2018
			7800000.00000000
			06-11-2018
			MAI
			1.00000000
			6
			11-06-2020
			N
			751426.00000000
			210091.00000000
			541335.00000000
			466930.00000000
			UW
			CREFC
			1.62000000
			1.40000000
			F
			F
			04-12-2022
		
		false
		false
		4184216.63000000
		27822.37000000
		.05570000
		.00073900
		19421.74000000
		8400.63000000
		.00000000
		4191932.86000000
		4175816.00000000
		03-06-2022
		false
		55210.08000000
		.00000000
		.00000000
		1
		11-08-2021
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		49
		04-12-2022
		05-11-2022
		Rialto Mortgage Finance, LLC
		07-02-2018
		4100000.00000000
		120
		07-06-2028
		0
		.05120000
		.05120000
		3
		1
		120
		08-06-2018
		true
		1
		WL
		3
		17493.33000000
		4100000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		04-05-2028
		.00000000
		.00000000
		
			CVS Pompano Beach
			1501 South Federal Highway
			Pompano Beach
			FL
			33062
			Broward
			RT
			12739
			12739
			2000
			7700000.00000000
			MAI
			04-21-2018
			7700000.00000000
			04-21-2018
			MAI
			1.00000000
			6
			11-06-2020
			N
			CVS
			12739
			01-26-2038
			05-31-2018
			377390.00000000
			15338.00000000
			362052.00000000
			360142.00000000
			UW
			CREFC
			1.70000000
			1.69000000
			F
			F
			12-31-2021
		
		false
		false
		4100000.00000000
		17493.33000000
		.05120000
		.00015150
		17493.33000000
		.00000000
		.00000000
		4100000.00000000
		4100000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		50
		04-12-2022
		05-11-2022
		Rialto Mortgage Finance, LLC
		09-05-2018
		4000000.00000000
		120
		09-06-2028
		300
		.05560000
		.05560000
		3
		1
		0
		10-06-2018
		true
		1
		WL
		2
		24707.03000000
		3993826.00000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			Country Inn & Suites - Vero Beach I 95
			9330 19th Lane
			Vero Beach
			FL
			32966
			Indian River
			LO
			65
			65
			2006
			2017
			6900000.00000000
			MAI
			07-30-2018
			3900000.00000000
			01-03-2022
			MAI
			.81000000
			6
			11-06-2020
			N
			07-31-2018
			1749824.55000000
			1207068.55000000
			542756.00000000
			472763.01000000
			UW
			CREFC
			1.83000000
			1.59000000
			F
			F
		
		false
		false
		.00000000
		.00000000
		.00015150
		.00000000
		.00000000
		02-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		05-06-2021
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		51
		04-12-2022
		05-11-2022
		CIBC Inc.
		09-07-2018
		3650000.00000000
		120
		10-01-2028
		300
		.05310000
		.05310000
		3
		1
		0
		11-01-2018
		true
		1
		WL
		2
		.00000000
		3650000.00000000
		1
		1
		1
		7
		false
		true
		false
		false
		true
		06-30-2028
		.00000000
		.00000000
		
			Country Inn & Suites Norcross
			5970 Jimmy Carter Boulevard
			Norcross
			GA
			30071
			Gwinnett
			LO
			50
			50
			1999
			2018
			5400000.00000000
			MAI
			06-13-2018
			5400000.00000000
			06-13-2018
			MAI
			.81000000
			6
			11-01-2020
			N
			06-30-2018
			1343790.21000000
			759209.94000000
			584580.27000000
			530828.66000000
			UW
			CREFC
			2.21000000
			2.01000000
			F
			F
		
		false
		false
		3390935.63000000
		22001.94000000
		.05310000
		.00015150
		15004.89000000
		6997.05000000
		.00000000
		3383938.58000000
		3383938.58000000
		05-01-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
		05-01-2020
		98
		.00000000
		10-01-2028
	
	
		Prospectus Loan ID
		52
		04-12-2022
		05-11-2022
		Rialto Mortgage Finance, LLC
		09-06-2018
		2700000.00000000
		120
		09-06-2028
		360
		.05270000
		.05270000
		3
		1
		0
		10-06-2018
		true
		1
		WL
		2
		14942.96000000
		2696915.00000000
		1
		1
		1
		10
		false
		true
		true
		false
		false
		10-05-2020
		03-05-2028
		03-05-2028
		.00000000
		.00000000
		
			Magnolia Village
			651 North Denton Tap Road
			Coppell
			TX
			75019
			Dallas
			RT
			15502
			15502
			2001
			4550000.00000000
			MAI
			07-25-2018
			4550000.00000000
			07-25-2018
			MAI
			.88000000
			6
			X
			K Mike Dossett DDS
			3300
			05-31-2029
			Urgent Care of Texas
			2866
			06-30-2022
			Ewing Beauty
			1798
			10-31-2031
			06-30-2018
			437085.00000000
			146989.00000000
			290096.00000000
			273508.00000000
			UW
			CREFC
			1.62000000
			1.53000000
			F
			F
			12-30-2021
		
		false
		false
		2561962.15000000
		14942.96000000
		.05270000
		.00015150
		11251.28000000
		3691.68000000
		.00000000
		2558270.47000000
		2558270.47000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	
	
		Prospectus Loan ID
		53
		04-12-2022
		05-11-2022
		UBS AG
		08-23-2018
		2000000.00000000
		120
		09-06-2028
		0
		.05110000
		.05110000
		3
		1
		120
		10-06-2018
		true
		1
		WL
		3
		8508.67000000
		2000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		06-05-2028
		.00000000
		.00000000
		
			A Storage Place - Fortuna
			11707 South Fortuna Road
			Yuma
			AZ
			85367
			Yuma
			SS
			64717
			64718
			436
			1986
			3300000.00000000
			MAI
			07-24-2018
			3300000.00000000
			07-24-2018
			MAI
			.96000000
			6
			11-06-2020
			X
			07-31-2018
			376292.00000000
			151068.15000000
			225223.85000000
			219062.10000000
			UW
			CREFC
			2.18000000
			2.12000000
			F
			F
		
		false
		false
		2000000.00000000
		8508.67000000
		.05105200
		.00015150
		8508.67000000
		.00000000
		.00000000
		2000000.00000000
		2000000.00000000
		05-06-2022
		false
		.00000000
		.00000000
		.00000000
		0
		false
		.00000000
	





	
		Item 2(c)(17)
		Periodic Principal and Interest Payment Securitization Amount
		With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in October 2018, zero)
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(29)(i)
		Prepayment Lock Out End Date
		With respect to each mortgage loan, the Prepayment Lock Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted.
	
	
		Item 2(d)(28)(i)
		Financials Securitization Date
		For Asset Numbers 19, 27, 37, and 48, the Financials Securitization Date has been left blank as it was not available at the time of securitization.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Net Operating Income Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Net Operating Income Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Net Cash Flow Securitization Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Net Cash Flow Percentage
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).
	
	
		Item 2(e)(3)
		Report Period Beginning Scheduled Loan Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in September 2018 (or for loans originated after such date, zero).
	
	
		Item 2(e)(4)
		Total Scheduled Principal Interest Due Amount
		For Asset Number 10, 16, 18, 21, 25, 28, 32, 42, 43, 44, 37, 39, 43, 44, 47, and 51 this field has been left blank as the loans do not have their first payment date until October 2018.
	
	
		Item 2(e)(6)
		Servicer Trustee Fee Rate Percentage
		With respect to each mortgage loan, this percentage reflects the Trust Advisor Ongoing Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC IP Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer Name
		With respect to the primary servicers, "KeyBank" represents KeyBank National Association, "Midland" represents Midland Loan Services, a Division of PNC Bank, National Association, "BPC" represents Berkeley Point Capital LLC, "Wells Fargo" represents Wells Fargo Bank, National Association, and "UBS AG" represents UBS AG by and through its branch office at 1285 Avenue of the Avenue of the Americas, New York New York.
	





Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings

Related Entities

UBS