Form 10-D UBS-Citigroup Commercial For: May 12
Get inside Wall Street with StreetInsider Premium. Claim your 1-week free trial here.
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 13, 2022 to May 12, 2022 Commission File Number of issuing entity: 333-166711-01 Central Index Key Number of issuing entity: 0001536226 UBS-Citigroup Commercial Mortgage Trust 2011-C1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-166711 Central Index Key Number of depositor: 0001258361 Citigroup Commercial Mortgage Securities Inc. (Exact name of depositor as specified in its charter) Central Index Key Number of sponsor (if applicable): 0001541886 UBS Real Estate Securities Inc. (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) Richard Simpson (212) 816-5343 (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) 45-4307653 (I.R.S. Employer Identification No.) c/o Deutsche Bank Trust Company Americas as Certificate Administrator 1761 East St. Andrew Place, Santa Ana CA (Address of principal executive offices of the issuing entity) 92705 (Zip Code) (212) 816-6000 (Telephone number, including area code) NONE (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)) Class A-1 [ ] [ ] [X] Not Applicable Class A-2 [ ] [ ] [X] Not Applicable Class A-3 [ ] [ ] [X] Not Applicable Class A-AB [ ] [ ] [X] Not Applicable 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. The distribution report is attached as Exhibit 99.1 to this Form 10-D. During the distribution period from April 13, 2022 to May 12, 2022, no assets securitized by Citigroup Commercial Mortgage Securities Inc. (the "Depositor") and held by UBS-Citigroup Commercial Mortgage Trust 2011-C1 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents. The Depositor most recently filed a Form ABS-15G on February 11, 2022. The CIK number of the Depositor is 0001258361. Natixis Real Estate Capital LLC ("Natixis"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G on February 15, 2022. The CIK number of Natixis is 0001542256. UBS Real Estate Securities Inc. ("UBS"), one of the sponsors and mortgage loan sellers, most recently filed a Form ABS-15G on May 12, 2022. The CIK number of UBS is 0001541886. Item 1A. Asset-Level Information. Not applicable Item 1B. Asset Representations Reviewer and Investor Communication. Not applicable Part II - OTHER INFORMATION Item 2. Legal Proceedings. Disclosure from Deutsche Bank Trust Company Americas, as trustee, as certificate administrator, and as custodian: Deutsche Bank Trust Company Americas ("DBTCA") and Deutsche Bank National Trust Company ("DBNTC") have been sued by investors in civil litigation concerning their role as trustees of certain residential mortgage-backed securities ("RMBS") trusts. On June 18, 2014, a group of investors, including funds managed by Blackrock Advisors, LLC, PIMCO-Advisors, L.P., and others, filed an action against DBNTC and DBTCA in New York State Supreme Court alleging that DBNTC and DBTCA failed to perform purported duties, as trustees for 544 private-label RMBS trusts, to enforce breaches of representations and warranties as to mortgage loans held by the trusts and to enforce breaches by servicers of their mortgage loan servicing obligations for the trusts. During the course of the litigation, plaintiffs dismissed the case from New York State Supreme Court and refiled two separate cases, one in the U.S. District Court for the Southern District of New York (the "BlackRock SDNY Case") and the other in the Superior Court of California, Orange County (the "BlackRock California Case"). Pursuant to a settlement among the parties, the BlackRock SDNY Case was dismissed on December 6, 2018, and the BlackRock California Case was dismissed on January 11, 2019. On September 27, 2017, DBTCA was added as a defendant to a case brought by certain special purpose entities including Phoenix Light SF Limited in the U.S. District Court for the Southern District of New York, in which the plaintiffs previously alleged incorrectly that DBNTC served as trustee for all 43 of the trusts at issue. On September 27, 2017, plaintiffs filed a third amended complaint that names DBTCA as a defendant in addition to DBNTC. DBTCA serves as trustee for one of the 43 trusts at issue. DBNTC serves as trustee for the other 42 trusts at issue. Plaintiffs' third amended complaint brings claims for violation of the U.S. Trust Indenture Act of 1939 ("TIA"); breach of contract; breach of fiduciary duty; negligence and gross negligence; violation of the New York Streit Act ("Streit Act"); and breach of the covenant of good faith. However, in the third amended complaint, plaintiffs acknowledge that, before DBTCA was added to the case, the court dismissed plaintiffs' TIA claims, negligence and gross negligence claims, Streit Act claims, claims for breach of the covenant of good faith, and certain theories of plaintiffs' breach of contract claims, and plaintiffs only include these claims to preserve any rights on appeal. Plaintiffs allege damages of "hundreds of millions of dollars." On November 13, 2017, DBNTC and DBTCA filed an answer to the third amended complaint. On December 7, 2018, DBNTC and DBTCA filed a motion for summary judgment. Also on December 7, 2018, plaintiffs, jointly with Commerzbank AG (see description of Commerzbank case below), filed a motion for partial summary judgment. On October 27, 2021, DBNTC and DBTCA filed a supplemental motion for summary judgment relating to plaintiffs' standing. On February 8, 2022, the court issued an order in which it granted DBNTC and DBTCA's supplemental motion for summary judgment, granted in part DBNTC and DBTCA's initial motion for summary judgment, and denied plaintiffs' motion for partial summary judgment. As a result of that order, all of plaintiffs' claims were dismissed with prejudice. On March 10, 2022, plaintiffs filed a notice of appeal to the United States Court of Appeals for the Second Circuit with respect to the court's orders on the motions to dismiss and for summary judgment. On November 30, 2017, DBTCA was added as a defendant to a case brought by Commerzbank AG ("Commerzbank") in the U.S. District Court for the Southern District of New York, in which Commerzbank previously alleged incorrectly that DBNTC served as trustee for all 50 of the trusts at issue. On November 30, 2017, Commerzbank filed a second amended complaint that names DBTCA as a defendant in addition to DBNTC. DBTCA serves as trustee for 1 of the 50 trusts at issue. DBNTC serves as trustee for the other 49 trusts at issue. Commerzbank's second amended complaint brings claims for violation of the TIA; breach of contract; breach of fiduciary duty; negligence; violation of the Streit Act; and breach of the covenant of good faith. However, in the second amended complaint, Commerzbank acknowledges that, before DBTCA was added to the case, the court dismissed Commerzbank's TIA claims for the trusts governed by pooling and servicing agreements, as well as its Streit Act claims and claims for breach of the covenant of good faith, and Commerzbank only includes these claims to preserve any rights on appeal. The second amended complaint alleges that DBNTC and DBTCA caused Commerzbank to suffer "hundreds of millions of dollars in losses," but the complaint does not include a demand for money damages in a sum certain. On January 29, 2018, DBNTC and DBTCA filed an answer to the second amended complaint. On December 7, 2018, DBNTC and DBTCA filed a motion for summary judgment. Also on December 7, 2018, Commerzbank, jointly with the Phoenix Light plaintiffs, filed a motion for partial summary judgment. On February 8, 2022, the court issued an order in which it granted in part DBNTC and DBTCA's motion for summary judgment and denied plaintiffs' motion for partial summary judgment. As a result of that order, many of plaintiffs' claims and theories were dismissed with prejudice. Discovery is ongoing. On December 30, 2015, IKB International, S.A. in Liquidation and IKB Deutsche Industriebank A.G. (collectively, "IKB"), as an investor in 37 RMBS trusts, filed a summons with notice in the Supreme Court of the State of New York, New York County, against DBNTC and DBTCA as trustees of the trusts. On May 27, 2016, IKB served its complaint asserting claims for breach of contract, breach of fiduciary duty, breach of duty to avoid conflicts of interest, violation of the Streit Act, violation of the TIA, violation of Regulation AB, and violation of Section 9 of the Uniform Commercial Code. IKB alleges that DBNTC and DBTCA are liable for over U.S. $268 million in damages. On October 5, 2016, DBNTC and DBTCA, together with several other trustees defending lawsuits by IKB, filed a joint motion to dismiss. On January 6, 2017, IKB filed a notice of discontinuance, voluntarily dismissing with prejudice all claims as to three trusts. On June 20, 2017, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to four additional trusts. On January 27, 2021, the court granted in part and denied in part DBNTC and DBTCA's motion to dismiss. The court granted the motion to dismiss with respect to IKB's claims for violations of the Streit Act, Regulation AB, and Section 9 of the Uniform Commercial Code, as well as certain aspects of IKB's claims for breach of contract, breach of fiduciary duty, and violation of the TIA. The court denied the remainder of the motion to dismiss. IKB's remaining claims for breach of contract, breach of fiduciary duty, breach of duty to avoid conflicts of interest, and violation of the TIA will proceed. On May 10, 2021, DBNTC and DBTCA filed a notice of appeal with the New York Supreme Court Appellate Division, First Department, regarding certain aspects of the court's order on the motion to dismiss. On May 20, 2021, IKB filed a notice of cross appeal with respect to other aspects of that order. Both appeals have been fully briefed. On June 2, 2021, IKB filed a motion for re-argument regarding certain aspects of the court's order on the motion to dismiss, which the court denied on August 3, 2021. On May 13, 2021, DBNTC and DBTCA filed an answer to the complaint. On October 28, 2021, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to seven additional trusts. On December 29, 2021, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to one additional trust. On April 22, 2022, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to 17 certificates at issue (including all claims as to 5 trusts), leaving 17 trusts at issue. Discovery is ongoing. It is DBTCA's belief that it has no pending legal proceedings (including, based on DBTCA's present evaluation, the litigation disclosed in the foregoing paragraphs) that would materially affect its ability to perform its duties under the Pooling and Servicing Agreement for this transaction. Item 3. Sales of Securities and Use of Proceeds. None Item 4. Defaults Upon Senior Securities. None Item 5. Submission of Matters to a Vote of Security Holders. None Item 6. Significant Obligors of Pool Assets. With respect to the Trinity Centre Mortgage Loan, based on information provided by the Trinity Centre Mortgage Loan Borrower, the net operating income for the Trinity Centre Mortgaged Property was $14,076,212.00, for the period of January 1, 2015 through September 30, 2015. The Trinity Centre Mortgage Loan was defeased on November 6, 2015. With respect to the Poughkeepsie Galleria Mortgage Loan, based on information provided by the Poughkeepsie Galleria Mortgage Loan Borrower, the net operating income for the Poughkeepsie Galleria Mortgaged Property was $10,397,332.00, a year-to-date figure for the period of January 1, 2021 through December 31, 2021. There is no material update at this time. Item 7. Change in Sponsor Interest in Securities. None Item 8. Significant Enhancement Provider Information. None Item 9. Other Information. None 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-Citigroup Commercial Mortgage Trust 2011-C1, relating to the May 12, 2022 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately precedes the signature page hereof. Exhibit Number Description EX-99.1 Monthly Report distributed to holders of the certificates issued by UBS-Citigroup Commercial Mortgage Trust 2011-C1, relating to the May 12, 2022 distribution. 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. Citigroup Commercial Mortgage Securities Inc. (Depositor) /s/ Richard Simpson Name: Richard Simpson Title: President Date: May 18, 2022
Table of Contents
Certificate Payment Report
2
Certificate Factor Report
3
Cash Reconciliation
4
Other Related Information
5
Pool and Performance Detail
6
Certificate Interest Reconcilation
7
Certificate Reconciliation Detail
8
Interest Shortfall Reconciliation
9
Performance History
10
Payoff History
18
Mortgage Payoff Detail
27
Delinquency Detail
28
Stratification - Mortgage Balances/Rates
29
Stratification - Amortization Terms
30
Stratification - Property Types
31
Stratification - Geographic Distribution
32
Stratification - Financial Ratios and Other
33
Historical Loss Liquidation
34
Historical Bond/Collateral Realized Loss Reconciliation
35
Loan Level Detail
36
Specially Serviced Loan Detail
37
Specially Serviced Loan Comments
38
Appraisal Reduction Detail
39
Appraisal Reduction Comments
40
Modifications/Extensions Detail/Description
41
REO Historical Detail
42
Material Breaches and Document Defects
43
Extraordinary Event
44
Rule 15Ga Information
45
UBS-Citigroup Commercial Mortgage Trust 2011-C1
Commercial Mortgage Pass-Through Certificates
May 12, 2022
Page 1 of 45
1761 E. St. Andrew Place
Santa Ana, CA 92705 Website:
https://tss.sfs.db.com/investpublic Associated Files
Supplements
Pool Periodic Bond Periodic Loan Periodic Loan Setup Governing Documents Annex A Factor Information:
(800) 735-7777
Main Phone Number:
714-247-6000
Depositor
Citigroup Commercial Mortgage Securities Inc.
Master Servicer
Wells Fargo Bank, National Association
Special Servicer
Rialto Capital Advisors, LLC
Underwriters
Barclays Capital Inc.
Citigroup Global Markets Inc. Natixis Securities Americas LLC Morgan Stanley & Co. LLC Merrill Lynch, Pierce, Fenner & Smith Incorporated UBS Real Estate Securities Inc. Rating Agencies
Moody's Investors Service, Inc.
DBRS, Inc. Trustee
Deutsche Bank Trust Company Americas
Operating Advisor
TriMont Real Estate Advisors, Inc.
Controlling Rep/Class
Sunrise Partners Limited Partnership/Class F
Contacts
Dates
Prior Distribution Date
Distribution Count
Current Distribution Date
Next Distribution Date
Trust Collection Period Record Date
Determination Date Closing Date
Cutoff Date
Initial Distribution Date
05/12/2022
125
04/12/2022
06/10/2022 04/29/2022
12/01/2011
12/29/2011 01/12/2012 01/12/2045
05/06/2022
05/06/2022
to
04/07/2022
Rated Final Payment Date
In connection with the Trustee's preparation of this Statement to Certificateholders, the Trustee is conclusively relying upon, and has not independently verified, information provided to it by
various third parties, including the Master Servicer, Special Servicer and other parties to the transaction. The Trustee makes no representations as to the completeness, reliability, accuracy or suitability for any purpose of the information provided to it by such third parties. Administrator
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Beginning
Balance
Principal
Non-Prin Adj/
Loss/Accretion
Ending
Balance
Interest
Distributed
Excess/
Shortfall
Current
Next
Original
%
Current
%
Original
Balance
Class Class Type
CUSIP
Balance and Principal Components
Interest
Pass-Through Rate
Credit Support
A-1
SR
90268TAA2
37,045,000.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.000000%
1.524000%
30.00%
0.00
A-2
SR
90268TAB0
154,403,000.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.000000%
2.804000%
30.00%
0.00
A-3
SR
90268TAC8
235,921,000.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.000000%
3.595000%
30.00%
0.00
A-AB
SR
90268TAD6
44,375,000.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.000000%
3.187000%
30.00%
0.00
X-A
SR/NTL
90268TAE4
526,500,000.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
N
0.00%
0.00
X-B
SR/NTL
90268TAG9
147,420,599.00
116,089,283.42
0.00
99,863,950.74
47,635.46
0.00
0.00%
0.492402%
0.563684%
N
0.00%
0.00
A-S
SR
90268TAJ3
54,756,000.00
0.00
0.00
0.00
0.00
0.00
100.00%
0.000000%
5.154000%
21.88%
0.00
B
SR
90268TAL8
35,381,000.00
8,149,450.97
8,149,450.97
0.00
43,733.02
0.00
100.00%
6.439651%
6.448368%
16.63%
0.00
C
SR
90268TAN4
22,745,000.00
22,745,000.00
7,235,641.15
15,509,358.85
861,136.26
739,078.03
84.60%
6.439651%
6.448368%
13.25%
0.00
D
SUB
90268TAQ7
16,848,000.00
16,848,000.00
0.00
16,848,000.00
0.00
(90,412.71)
67.87%
6.439651%
6.448368%
10.75%
0.00
E
SUB
90268TAS3
28,641,000.00
28,641,000.00
0.00
28,641,000.00
0.00
(153,698.38)
39.43%
6.439651%
6.448368%
6.50%
0.00
F
SUB
90268TAU8
12,636,000.00
12,636,000.00
0.00
12,636,000.00
0.00
(52,650.00)
26.88%
5.000000%
5.000000%
4.63%
0.00
G
SUB
90268TAW4
10,951,000.00
10,951,000.00
0.00
10,951,000.00
0.00
(45,629.17)
16.01%
5.000000%
5.000000%
3.00%
0.00
H
SUB
90268TAY0
20,218,599.00
16,118,832.45
0.00
15,278,591.89
0.00
(67,161.80)
0.83%
5.000000%
5.000000%
0.00%
840,240.56
R
RES
90268TBA1
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
LR
RES
90268TBC7
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.000000%
0.000000%
0.00%
0.00
673,920,599.00
116,089,283.42
15,385,092.12
99,863,950.74
952,504.74
329,525.97
SubTotal
SubTotal P&I
16,337,596.86
840,240.56
673,920,599.00
116,089,283.42
15,385,092.12
840,240.56
99,863,950.74
952,504.74
329,525.97
Total
Total P&I
16,337,596.86
Certificate Payment Report
Page 2 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Class
Start
Date Accrual
End
Date
Methodology
Cusip
Original
Balance
Balance Factors
Beginning
Balance
Interest
Distributed
Payment Factors
Principal
Distributed
Total
Distributed
Ending
Balance
A-1
90268TAA2
04/01/22
04/30/22
37,045,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-2
90268TAB0
04/01/22
04/30/22
154,403,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-3
90268TAC8
04/01/22
04/30/22
235,921,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
A-AB
90268TAD6
04/01/22
04/30/22
44,375,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
X-A
90268TAE4
04/01/22
04/30/22
526,500,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
N
X-B
90268TAG9
04/01/22
04/30/22
147,420,599.00
787.46989367
677.40839080
0.32312621
0.00000000
0.32312621
30/360
N
A-S
90268TAJ3
04/01/22
04/30/22
54,756,000.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
B
90268TAL8
04/01/22
04/30/22
35,381,000.00
230.33410503
0.00000000
1.23605947
230.33410503
231.57016450
30/360
C
90268TAN4
04/01/22
04/30/22
22,745,000.00
1,000.00000000
681.87992306
37.86046428
318.12007694
355.98054122
30/360
D
90268TAQ7
04/01/22
04/30/22
16,848,000.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
E
90268TAS3
04/01/22
04/30/22
28,641,000.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
F
90268TAU8
04/01/22
04/30/22
12,636,000.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
G
90268TAW4
04/01/22
04/30/22
10,951,000.00
1,000.00000000
1,000.00000000
0.00000000
0.00000000
0.00000000
30/360
H
90268TAY0
04/01/22
04/30/22
20,218,599.00
797.22796075
755.67015746
0.00000000
0.00000000
0.00000000
30/360
R
90268TBA1
04/01/22
04/30/22
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
LR
90268TBC7
04/01/22
04/30/22
0.00
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
30/360
Certificate Factor Report
Page 3 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
16,337,712.95
16,337,596.86
Yield Maintenance
0.00
Excess Liq. Pro. Deposit
0.00
Excess Liq.Pro. Acct..
0.00
0.00
0.00
0.00
Excess Liquidation Proceeds Acct
Deposit
Beg. Balance
Withdrawal
End Balance 0.00
0.00
0.00
0.00
Guarantee Fee
Unreimbursed Indemnification Expense C. Operating Advisor Fees
Miscellaneous Fees
(233.02)
(1,758.20)
(1,525.18)
0.00
0.00
Servicer Fees/Expenses
Delinquent Servicer Fees
16,311,461.70
86,129.02
0.00
0.00
87,887.22
A. Scheduled Interest
Current Interest
Delinquent Interest
B. Servicing Fees & Expenses
Current Servicer Fees
Sub-Servicer
Servicer Fee Strips
Other Fee Strips (incl. Insurer)
Interest Non-Adjusted
Principal & Interest Non-Adjusted
0.00
0.00
0.00
26,251.25
0.00
0.00
(116.09)
(1,758.20)
(116.09)
(203.16)
(116.09)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
149.81
0.00
0.00
0.00
26,101.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16,225,332.68
0.00
0.00
0.00
0.00
Net PPIS
Servicer PPIS Cap
0.00
87,887.22
16,225,332.68
26,251.25
0.00
0.00
0.00
0.00
16,225,332.68
Servicer Remittance Non-Adjusted
Adjustments
Trust
Principal
Principal
Trust Related Fees & Expenses
A. Scheduled Principal
A. Excess Amounts
Trustee Fee
Current Principal
Subsequent Recovery
Certificate Administrator Fee
Scheduled Maturity Payoff
Certificate Insurer
Advanced Principal
Gain-on-Sale
Trustee Strips
B. Unscheduled Principal
Realized Loss
Trust Expense(s)
Voluntary
Additional Loss Claim
Post-Maturity
Liquidation
Net Excess/Shortfall
Trust Related Fees & Expenses
Curtailment
Defeasance Interest
Neg Am/Deferred
A. Excesses
Sister Agreements
Principal Non-Adjusted
Extension Interest (ARD)
Out-SWAP Payment
B. Shortfalls Amounts.
Collateral Administrator
Penalties/Yield Maintain/Exit Fees
In-SWAP Payment
Default Interest
Prepay Interest Excess (PPIE)
Interest
Interest Recovery
ASER Recovered
Other Interest Proceeds
Interest Reserve Account
Deposit
B. Shortfalls
Cumulative Deposit
Gross PPIS (Prepay Interest Shortfall)
Withdrawal
Deferred Interest
Modification Shortfall
Summary
ASER Applied
Principal Adjusted
Special Servicer Fees
Scheduled Interest
Workout Fees
Servicer Fee & Expense
Liquidation Fees
Interest Shortfall Expense
Non-Recoveralble Advances
Servicer Wire
Interest on Prior Advances
Trustee Fee & Expense
Various Expenses
Sister Agreements
Other Interest Loss
Interest Reserve Account
Net Excess/Shortfall
Due to Certificates
Cash Reconciliation
Page 4 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
0.00
0.00
0.00
0.00
Other
Rebates
*Fee-sharing arrangement
Brokerage fees
Disclosable Special Servicer Fees*
Commissions
Other Related Information
Page 5 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Pool Detail
Amortizing/Balloon
%
Amt
WA Rates/Terms
Current
Cnt
%
IO/Amortizing/Balloon
IO/Balloon Smallest Balance
Beginning Balance
Scheduled Principal
Voluntary Payoff
Scheduled Maturity Payoff
Post-Maturity Payoff Net Liquidation/Disposition
Realized Loss
Curtailment Repurchase/Substitution/DPO
Current
Negative Amortization/Deferred
Ending Balance
Scheduled Principal
Voluntary Payoff Scheduled Maturity Payoff
Post-Maturity Payoff
Net Liquidation/Disposition
Realized Loss
Curtailment
Repurchase/Substitution/DPO
Cumulative
Negative Amortization/Deferred
%
Amt
Cnt
%
%
Amt
Cnt
%
WAC
LIBOR
WAMM
AWAM
Cutoff
Prior
Current
Next
Performance Snapshot
30 Day
60 Day
90 Day Plus
Foreclosures
Current
3 Mo Avg
% Bal
REOs
Bankruptcies
Defeasances
Modifications
6 Mo Avg
12 Mo Avg
% Cnt
% Bal
% Cnt
% Bal
% Cnt
Current
Advance Summary
Cumulative
Interest
Liquidations
Prior Outstanding
Current Amount Recovery (-) Current Outstanding
Non-Recoverable
Principal
% Cnt
% Amt
Cnt
Appraisal Reduction Summary
Prior Cumulative ASER
Current ASER
Recovery (-) Cumulative ASER
First ARA
Average ARA
Most Recent ARA Largest Balance
(*) ARA
Appraisal Reduction Amount (*) ASER Appraisal Subordination Entitlement R
0.00
2,414,563.20
15,590,706.66
20,775,767.90
41,551,535.80 Average Balance
6.73942%
0.35200%
-5.66
215.35
0.00
0.00
1,391,970.00
0.00
0.00
4,133,826.47
99,863,950.74
17,324,304.92
61,193,051.92
33,287,983.58
100.00%
3
116,089,283.42
100.00%
0.00
0.00 16,225,332.68
16,225,332.68
0.00
0.00 0.00
0.00
99,863,950.74
17.23%
0.00%
0.00%
0.00%
2.41% 2.41%
0.00%
0.00% 0.00%
0.00%
14.82%
4
0
0
1 0
1
0 0
0
3
12.50%
0.00%
0.00%
3.13% 0.00%
3.13%
0.00% 0.00%
0.00%
9.38%
225,425,961.05
40,402,346.36
53,016,382.56
81,661.43
0.01
0.00
0.00
12.16%
33.45%
6.00%
7.87%
0.01%
0.00%
0.00%
0.00%
17
9
3
4
4
1
0
0
53.13%
28.13%
9.38%
12.50%
12.50%
0.00%
0.00%
6.12560%
6.52202%
1,442,662.97
4,224,927.00
4
3 0
0.21%
0.00% 0.01% 0.00%
0.21%
12.50%
9.38%
3.13% 0.00%
2,414,563.20
0.00
(*) AWAM - Loans that are IO/Balloon or IO/Amortizing Balloon are not included in this calculation
0.00%
0.00%
90.67%
0.00%
0.00%
0.00% 5.42%
0.00%
0.00%
0.00%
0.00%
83.33%
0.00%
0.00% 0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
87.64%
0.00%
0.00%
0.00%
2.71%
0.00%
0.00%
0.00%
0.00%
76.67%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
26.28%
0.62%
0.63%
72.47%
0.00%
0.00%
2.92%
0.00%
0.00%
0.00%
44.64%
0.46%
0.49%
54.41%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-6.60
221.39
6.74312%
103.00
339.00
0
0.00%
N/A
81,937,881.05
0.00
9.33%
16.67%
0.51400%
0.84314%
91,100.53
50,692.97
1
220,287,296.22
32.69%
12.36%
23.33%
3
9.38%
N/A
Pool and Performance Detail
Page 6 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Pass-Through
Rate
Outstanding
Shortfall
Distributed
Interest
Current
Deductions
Current
Additions
Current
Accrued
Prior
Shortfall
Days
Class
Prior
Due
Current
Due
Method
Beginning
Balance
Distributable
Interest
Accrual
CUSIP
30/360
0.000000%
0.00
0.00
0.00
04/30/22
04/01/22
0.00
0.00
0.00
0.00
A-1
90268TAA2
30
0.00
30/360
0.000000%
0.00
0.00
0.00
04/30/22
04/01/22
0.00
0.00
0.00
0.00
A-2
90268TAB0
30
0.00
30/360
0.000000%
0.00
0.00
0.00
04/30/22
04/01/22
0.00
0.00
0.00
0.00
A-3
90268TAC8
30
0.00
30/360
0.000000%
0.00
0.00
0.00
04/30/22
04/01/22
0.00
0.00
0.00
0.00
A-AB
90268TAD6
30
0.00
30/360
0.000000%
0.00
0.00
0.00
04/30/22
04/01/22
N
0.00
0.00
0.00
0.00
X-A
90268TAE4
30
0.00
30/360
0.492402%
47,635.46
47,635.46
0.00
04/30/22
04/01/22
N
116,089,283.42
47,635.46
0.00
0.00
X-B
90268TAG9
30
0.00
30/360
0.000000%
0.00
0.00
0.00
04/30/22
04/01/22
0.00
0.00
0.00
0.00
A-S
90268TAJ3
30
0.00
30/360
6.439651%
43,733.02
43,733.02
0.00
04/30/22
04/01/22
8,149,450.97
43,733.02
0.00
0.00
B
90268TAL8
30
0.00
30/360
6.439651%
861,136.26
861,136.26
0.00
04/30/22
04/01/22
22,745,000.00
122,058.23
0.00
0.00
C
90268TAN4
30
739,078.03
30/360
6.439651%
637,873.09
0.00
637,873.09
04/30/22
04/01/22
16,848,000.00
90,412.71
0.00
0.00
D
90268TAQ7
30
547,460.38
30/360
6.439651%
1,700,490.74
0.00
1,700,490.74
04/30/22
04/01/22
28,641,000.00
153,698.38
0.00
0.00
E
90268TAS3
30
1,546,792.36
30/360
5.000000%
895,050.00
0.00
895,050.00
04/30/22
04/01/22
12,636,000.00
52,650.00
0.00
0.00
F
90268TAU8
30
842,400.00
30/360
5.000000%
830,265.93
0.00
830,265.93
04/30/22
04/01/22
10,951,000.00
45,629.17
0.00
0.00
G
90268TAW4
30
784,636.76
30/360
5.000000%
1,651,515.80
0.00
1,651,515.80
04/30/22
04/01/22
16,118,832.45
67,161.80
0.00
0.00
H
90268TAY0
30
1,584,354.00
F-30/360
0.000000%
0.00
0.00
0.00
04/30/22
04/01/22
0.00
0.00
0.00
0.00
R
90268TBA1
30
0.00
F-30/360
0.000000%
0.00
0.00
0.00
04/30/22
04/01/22
0.00
0.00
0.00
0.00
LR
90268TBC7
30
0.00
116,089,283.42
622,978.77
6,667,700.30
952,504.74
SubTotal
5,715,195.56
6,044,721.53
0.00
0.00
116,089,283.42
622,978.77
6,667,700.30
952,504.74
Total
5,715,195.56
0.00
0.00
6,044,721.53
Certificate Interest Reconcilation
Page 7 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Interest Loss
Expense
Interest on Prior
Loss
PPY, PPYYM,
Exit Fees
Deferred
Accretion
Net
PPIS
Interest
Adjustment
Interest on Prior
Shortfall
Cumulative
Loss
Current
Loss
Unscheduled
Scheduled
Class
Principal Components
Interest Additions
Interest Deductions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-3
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-AB
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N
0.00
X-B
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-S
0.00
0.00
0.00
0.00
0.00
8,149,450.97
0.00
0.00
0.00
0.00
0.00
B
0.00
0.00
0.00
0.00
0.00
7,235,641.15
0.00
0.00
0.00
0.00
0.00
C
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
D
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
E
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
F
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
G
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
H
0.00
0.00
840,240.56
4,866,560.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
LR
0.00
0.00
0.00
0.00
0.00
15,385,092.12
840,240.56
4,866,560.17
0.00
0.00
0.00
0.00
0.00
0.00
SubTotal
0.00
0.00
15,385,092.12
840,240.56
4,866,560.17
0.00
0.00
0.00
0.00
0.00
0.00
Total
0.00
Certificate Reconciliation Detail
Page 8 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Reimb of Advances to Servicer
Special Servicing Fee
Comments -
IS
Other
Shortfalls/
(Refunds) Left to
Reimburse
Servicer
Current Month
Modified
Interest Rate
Reduction/
(Excess)
Reimbursed
Interest
on
Advances
Non
Recoverable
(Scheduled
Interest)
Prepayment
Interest
(Excess)/
Shortfall
Most Recent
Net
ASER
Amount
Workout
Fee
Amount
Liquidation
Fee
Amount
Special
Servicing Fee
Amount plus
Adjustments Current
Ending Scheduled
Balance
Scheduled
Principal
Balance at
Contribution
Investor
No.
2
69,694,662.33 61,193,051.92
337,150.69
12,748.55
9
24,933,543.57 21,346,593.90
112,069.62
4,447.21
11
21,945,076.78 17,324,304.92
93,839.98
3,609.23
12
20,947,573.31
0.00
(149.81)
(46,906.43)
543,060.29
(149.81)
(26,101.44)
Totals
Total Interest Shortfall hitting the Trust
516,809.04
Interest Shortfall Reconciliation
Page 9 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
5/12/2022
No. 125 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
99,863,950.74
100.00%
100.00%
3
99,863,950.74
100.00%
100.00%
4/12/2022
No. 124 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
99,863,950.74
75.00%
86.02%
3
99,863,950.74
86.02%
75.00%
3/11/2022
No. 123 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
99,863,950.74
75.00%
85.99%
3
99,863,950.74
85.99%
75.00%
2/11/2022
No. 122 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
99,863,950.74
75.00%
85.94%
3
99,863,950.74
85.94%
75.00%
1/12/2022
No. 121 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
99,863,950.74
75.00%
85.91%
3
99,863,950.74
85.91%
75.00%
12/10/2021
No. 120 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
99,863,950.74
60.00%
81.99%
3
99,863,950.74
81.99%
60.00%
11/15/2021
No. 119 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
99,863,950.74
60.00%
81.94%
3
99,863,950.74
81.94%
60.00%
10/13/2021
No. 118 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
99,863,950.74
60.00%
81.90%
3
99,863,950.74
81.90%
60.00%
9/13/2021
No. 117 0
0.00 0
0.00 1
17,378,715.79
0.00%
0.00%
0.00%
0.00%
10.00%
10.86%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
82,687,894.62
20.00%
51.65%
3
100,066,610.41
62.51%
30.00%
8/12/2021
No. 116 0
0.00 0
0.00 1
17,429,703.45
0.00%
0.00%
0.00%
0.00%
6.67%
8.04%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
82,819,417.36
13.33%
38.21%
3
100,249,120.81
46.25%
20.00%
7/12/2021
No. 115 0
0.00 1
17,480,407.31 0
0.00
0.00%
0.00%
5.88%
7.58%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
82,950,161.94
11.76%
35.98%
3
100,430,569.25
43.56%
17.65%
6/11/2021
No. 114 1
17,533,977.18 0
0.00 0
0.00
5.56%
7.44%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
83,096,059.15
11.11%
35.24%
3
100,630,036.33
42.67%
16.67%
5/12/2021
No. 113 0
0.00 2
34,368,925.35 1
21,545,521.17
0.00%
0.00%
8.70%
9.10%
4.35%
5.70%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
61,679,645.18
4.35%
16.32%
4
117,594,091.70
31.12%
17.39%
4/12/2021
No. 112 1
16,835,426.32 0
0.00 2
39,224,044.83
4.17%
4.29%
0.00%
0.00%
8.33%
10.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
61,782,555.14
4.17%
15.75%
4
117,842,026.29
30.03%
16.67%
3/12/2021
No. 111 0
0.00 1
17,686,661.27 1
21,624,364.00
0.00%
0.00%
4.00%
4.43%
4.00%
5.42%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
61,872,613.01
4.00%
15.49%
3
101,183,638.28
25.34%
12.00%
2/12/2021
No. 110 1
17,745,493.52 1
21,672,909.94 0
0.00
4.00%
4.43%
4.00%
5.41%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
61,998,910.16
4.00%
15.49%
3
101,417,313.62
25.33%
12.00%
1/12/2021
No. 109 1
21,709,877.06 0
0.00 0
0.00
4.00%
5.41%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
62,087,641.33
4.00%
15.48%
2
83,797,518.39
20.89%
8.00%
(1) Total Delinquency is 30+ Days
Performance History
Page 10 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
12/11/2020
No. 108 1
21,746,644.71 0
0.00 0
0.00
4.00%
5.41%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
62,175,828.40
4.00%
15.47%
2
83,922,473.11
20.88%
8.00%
11/13/2020
No. 107 2
34,670,918.70 0
0.00 0
0.00
8.00%
8.61%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
62,275,793.31
4.00%
15.46%
3
96,946,712.01
24.07%
12.00%
10/13/2020
No. 106 0
0.00 1
12,902,709.40 0
0.00
0.00%
0.00%
4.00%
3.20%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
62,362,826.63
4.00%
15.46%
2
75,265,536.03
18.65%
8.00%
9/14/2020
No. 105 1
12,923,722.40 0
0.00 0
0.00
4.00%
3.20%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
62,461,681.63
4.00%
15.45%
2
75,385,404.03
18.64%
8.00%
8/12/2020
No. 104 0
0.00 1
21,899,258.11 1
12,942,297.61
0.00%
0.00%
4.00%
5.41%
4.00%
3.19%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
62,547,575.07
4.00%
15.44%
3
97,389,130.79
24.04%
12.00%
7/10/2020
No. 103 0
0.00 1
21,935,003.91 2
75,593,711.22
0.00%
0.00%
4.00%
5.40%
8.00%
18.63%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
97,528,715.13
24.03%
12.00%
6/12/2020
No. 102 1
21,974,381.61 2
75,711,663.14 0
0.00
4.00%
5.40%
8.00%
18.62%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
97,686,044.75
24.02%
12.00%
5/12/2020
No. 101 2
75,814,163.80 0
0.00 0
0.00
8.00%
18.61%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
75,814,163.80
18.61%
8.00%
4/13/2020
No. 100 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2020
No. 99 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2020
No. 98 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/10/2020
No. 97 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2019
No. 96 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2019
No. 95 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/11/2019
No. 94 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2019
No. 93 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2019
No. 92 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 11 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
7/12/2019
No. 91 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2019
No. 90 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/10/2019
No. 89 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2019
No. 88 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2019
No. 87 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2019
No. 86 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/11/2019
No. 85 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2018
No. 84 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2018
No. 83 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/15/2018
No. 82 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2018
No. 81 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/10/2018
No. 80 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2018
No. 79 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2018
No. 78 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/11/2018
No. 77 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2018
No. 76 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2018
No. 75 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 12 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
2/12/2018
No. 74 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/12/2018
No. 73 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2017
No. 72 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/10/2017
No. 71 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,412,507.14
3.85%
4.11%
1
18,412,507.14
4.11%
3.85%
10/13/2017
No. 70 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,436,827.57
3.85%
4.11%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2017
No. 69 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,464,138.81
3.85%
4.11%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/11/2017
No. 68 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,488,188.94
3.85%
4.11%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2017
No. 67 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,512,113.16
3.85%
4.11%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2017
No. 66 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,539,042.92
3.85%
4.11%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2017
No. 65 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,562,700.91
3.85%
4.11%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2017
No. 64 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,589,374.34
3.85%
4.11%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/10/2017
No. 63 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,612,768.84
3.70%
3.89%
1
18,612,768.84
3.89%
3.70%
2/10/2017
No. 62 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,645,487.15
3.70%
3.89%
1
18,645,487.15
3.89%
3.70%
1/12/2017
No. 61 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2016
No. 60 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/14/2016
No. 59 0
0.00 1
18,717,588.15 0
0.00
0.00%
0.00%
3.70%
3.89%
0.00%
0.00%
1
18,717,588.15
370.37%
388.90%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,717,588.15
3.89%
3.70%
10/13/2016
No. 58 0
0.00 1
18,740,311.44 0
0.00
0.00%
0.00%
3.70%
3.89%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,740,311.44
3.89%
3.70%
(1) Total Delinquency is 30+ Days
Page 13 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
9/12/2016
No. 57 1
18,766,084.89 1
6,692,533.79 0
0.00
3.57%
3.84%
3.57%
1.37%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
25,458,618.68
5.20%
7.14%
8/12/2016
No. 56 2
25,493,816.26 0
0.00 0
0.00
7.14%
5.20%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2
25,493,816.26
5.20%
7.14%
7/12/2016
No. 55 1
18,810,906.06 0
0.00 0
0.00
3.23%
3.20%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,810,906.06
3.20%
3.23%
6/10/2016
No. 54 1
18,836,321.80 0
0.00 0
0.00
3.13%
2.95%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,836,321.80
2.95%
3.13%
5/12/2016
No. 53 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2016
No. 52 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/11/2016
No. 51 1
18,905,452.67 0
0.00 0
0.00
3.13%
2.95%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
18,905,452.67
2.95%
3.13%
2/12/2016
No. 50 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/12/2016
No. 49 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/11/2015
No. 48 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2015
No. 47 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/13/2015
No. 46 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/14/2015
No. 45 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2015
No. 44 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/10/2015
No. 43 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2015
No. 42 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2015
No. 41 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 14 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
4/10/2015
No. 40 1
19,157,151.32 0
0.00 0
0.00
3.13%
2.95%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
19,157,151.32
2.95%
3.13%
3/12/2015
No. 39 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2015
No. 38 3
59,810,127.46 0
0.00 0
0.00
9.38%
9.18%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3
59,810,127.46
9.18%
9.38%
1/12/2015
No. 37 1
19,227,777.62 0
0.00 0
0.00
3.13%
2.95%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1
19,227,777.62
2.95%
3.13%
12/12/2014
No. 36 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2014
No. 35 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/10/2014
No. 34 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2014
No. 33 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2014
No. 32 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/11/2014
No. 31 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2014
No. 30 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/12/2014
No. 29 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/11/2014
No. 28 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2014
No. 27 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2014
No. 26 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/10/2014
No. 25 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2013
No. 24 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 15 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
11/13/2013
No. 23 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/11/2013
No. 22 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2013
No. 21 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/12/2013
No. 20 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2013
No. 19 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
6/12/2013
No. 18 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/10/2013
No. 17 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/12/2013
No. 16 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2013
No. 15 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/12/2013
No. 14 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/11/2013
No. 13 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
12/12/2012
No. 12 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
11/13/2012
No. 11 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
10/15/2012
No. 10 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
9/12/2012
No. 9 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
8/10/2012
No. 8 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
7/12/2012
No. 7 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 16 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Delinquency Categories
Dist Date
Dist Cnt Bal
Cnt
Foreclosure
Bal
30 Day
Cnt
Bal
60 Day
Cnt
90 Day
Cnt
Bal
REO
Cnt
Bal
Bankruptcy
Cnt
Impaired Loans
Curr FC not SS/REO
Bal
Cnt
Bal
120+ Day
Cnt
Bal
Bal
Cnt
Total Delinquency(1)
6/12/2012
No. 6 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
5/11/2012
No. 5 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
4/13/2012
No. 4 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
3/12/2012
No. 3 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
2/10/2012
No. 2 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
1/12/2012
No. 1 0
0.00 0
0.00 0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
0
0.00
0.00%
0.00%
(1) Total Delinquency is 30+ Days
Page 17 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
5/12/2022
No. 125
0
0.00
1
16,225,332.68
0.00
0.00
0.00
0
0
-6.60 221.39
0.00%
0.00%
33.33%
16.25%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2022
No. 124
0
0.00
0
0.00
0.00
0.00
0.00
0
0
-5.66 215.35
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/11/2022
No. 123
0
0.00
0
0.00
0.00
0.00
439,540.15
0
0
-4.66 216.33
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.38%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/11/2022
No. 122
0
0.00
0
0.00
0.00
0.00
439,494.32
0
0
-3.66 217.31
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.38%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2022
No. 121
1
5,504,763.12
0
0.00
0.00
0.00
0.00
1
0
-2.66 218.29
25.00%
4.74%
0.00%
0.00%
0.00%
0.00%
0.00% 25.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/10/2021
No. 120
0
0.00
0
0.00
0.00
0.00
0.00
0
0
-1.58 220.21
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/15/2021
No. 119
0
0.00
0
0.00
0.00
0.00
0.00
0
0
-0.58 221.19
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2021
No. 118
5
37,899,263.19
0
0.00
0.00
0.00
0.00
5
0
0.42 222.17
100.00%
31.08%
0.00%
0.00%
0.00%
0.00%
0.00% 100.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/13/2021
No. 117
1
0.00
2
30,180,177.52
0.00
0.00
0.00
3
0
1.79 227.85
10.00%
0.00%
20.00%
18.85%
0.00%
0.00%
0.00% 30.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2021
No. 116
2
13,318,784.47
0
0.00
0.00
0.00
0.00
2
0
2.45 223.88
13.33%
6.14%
0.00%
0.00%
0.00%
0.00%
0.00% 13.33% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2021
No. 115
1
4,792,523.38
0
0.00
0.00
0.00
0.00
1
0
3.48 225.91
5.88%
2.08%
0.00%
0.00%
0.00%
0.00%
0.00%
5.88% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/11/2021
No. 114
5 141,571,109.71
0
0.00
0.00
0.00
0.00
5
0
4.45 225.94
27.78%
60.03%
0.00%
0.00%
0.00%
0.00%
0.00% 27.78% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2021
No. 113
1
13,670,146.99
0
0.00
0.00
0.00
0.00
1
0
5.08 212.56
4.35%
3.62%
0.00%
0.00%
0.00%
0.00%
0.00%
4.35% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2021
No. 112
1
6,166,071.63
0
0.00
0.00
0.00
0.00
1
0
6.01 213.48
4.17%
1.57%
0.00%
0.00%
0.00%
0.00%
0.00%
4.17% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2021
No. 111
0
0.00
0
0.00
0.00
0.00
0.00
0
0
6.95 214.81
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Payoff History
Page 18 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
2/12/2021
No. 110
0
0.00
0
0.00
0.00
0.00
0.00
0
0
7.95 215.79
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2021
No. 109
0
0.00
0
0.00
0.00
0.00
0.00
0
0
8.95 216.77
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/11/2020
No. 108
0
0.00
0
0.00
0.00
0.00
0.00
0
0
9.95 217.75
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2020
No. 107
0
0.00
0
0.00
0.00
0.00
0.00
0
0
10.95 218.73
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2020
No. 106
0
0.00
0
0.00
0.00
0.00
0.00
0
0
11.95 219.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/14/2020
No. 105
0
0.00
0
0.00
0.00
0.00
0.00
0
0
12.95 220.69
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2020
No. 104
0
0.00
0
0.00
0.00
0.00
0.00
0
0
13.95 221.67
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/10/2020
No. 103
0
0.00
0
0.00
0.00
0.00
0.00
0
0
14.95 222.65
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2020
No. 102
0
0.00
0
0.00
0.00
0.00
0.00
0
0
15.95 223.63
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2020
No. 101
0
0.00
0
0.00
0.00
0.00
0.00
0
0
16.95 224.61
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/13/2020
No. 100
0
0.00
0
0.00
0.00
0.00
0.00
0
0
17.95 225.59
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2020
No. 99
0
0.00
0
0.00
0.00
0.00
0.00
0
0
18.95 226.57
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2020
No. 98
0
0.00
0
0.00
0.00
0.00
0.00
0
0
19.95 227.56
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/10/2020
No. 97
0
0.00
0
0.00
0.00
0.00
0.00
0
0
20.95 228.54
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2019
No. 96
0
0.00
0
0.00
0.00
0.00
0.00
0
0
21.95 229.52
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 19 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
11/13/2019
No. 95
0
0.00
0
0.00
0.00
0.00
0.00
0
0
22.95 230.50
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/11/2019
No. 94
0
0.00
0
0.00
0.00
0.00
0.00
0
0
23.95 231.48
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2019
No. 93
0
0.00
0
0.00
0.00
0.00
0.00
0
0
24.95 232.47
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2019
No. 92
0
0.00
0
0.00
0.00
0.00
0.00
0
0
25.95 233.45
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2019
No. 91
0
0.00
0
0.00
0.00
0.00
0.00
0
0
26.95 234.43
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2019
No. 90
0
0.00
0
0.00
0.00
0.00
0.00
0
0
27.95 225.23
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/10/2019
No. 89
0
0.00
0
0.00
0.00
0.00
0.00
0
0
28.95 236.40
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2019
No. 88
0
0.00
0
0.00
0.00
0.00
0.00
0
0
29.95 237.38
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2019
No. 87
0
0.00
0
0.00
0.00
0.00
0.00
0
0
30.95 238.36
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2019
No. 86
0
0.00
0
0.00
0.00
0.00
0.00
0
0
31.95 229.16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/11/2019
No. 85
0
0.00
0
0.00
0.00
0.00
0.00
0
0
32.95 230.14
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2018
No. 84
0
0.00
0
0.00
0.00
0.00
0.00
0
0
33.95 241.31
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2018
No. 83
0
0.00
0
0.00
0.00
0.00
0.00
0
0
34.95 232.11
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/15/2018
No. 82
0
0.00
0
0.00
0.00
0.00
0.00
0
0
35.95 243.28
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2018
No. 81
0
0.00
0
0.00
0.00
0.00
0.00
0
0
36.95 244.27
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 20 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
8/10/2018
No. 80
0
0.00
0
0.00
0.00
0.00
0.00
0
0
37.95 245.25
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2018
No. 79
0
0.00
0
0.00
0.00
0.00
0.00
0
0
38.95 246.23
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2018
No. 78
0
0.00
0
0.00
0.00
0.00
0.00
0
0
39.95 247.22
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/11/2018
No. 77
0
0.00
0
0.00
0.00
0.00
0.00
0
0
40.95 248.20
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2018
No. 76
0
0.00
0
0.00
0.00
0.00
0.00
0
0
41.95 238.99
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2018
No. 75
0
0.00
0
0.00
0.00
0.00
0.00
0
0
42.95 239.98
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2018
No. 74
0
0.00
0
0.00
0.00
0.00
0.00
0
0
43.95 240.96
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2018
No. 73
0
0.00
0
0.00
0.00
0.00
0.00
0
0
44.95 241.95
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2017
No. 72
1
18,412,507.14
0
0.00
0.00
0.00
0.00
1
0
45.94 253.13
4.00%
4.30%
0.00%
0.00%
0.00%
0.00%
0.00%
4.00% 0.00% 0.00%
0.00
0.00%
2,796,307.00
0.65%
0
11/10/2017
No. 71
0
0.00
0
0.00
0.00
0.00
0.00
0
0
46.95 255.38
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2017
No. 70
0
0.00
0
0.00
0.00
0.00
0.00
0
0
47.95 256.37
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2017
No. 69
0
0.00
0
0.00
0.00
0.00
0.00
0
0
48.95 257.36
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/11/2017
No. 68
0
0.00
0
0.00
0.00
0.00
0.00
0
0
49.95 258.34
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2017
No. 67
0
0.00
0
0.00
0.00
0.00
0.00
0
0
50.95 259.33
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2017
No. 66
0
0.00
0
0.00
0.00
0.00
0.00
0
0
51.95 260.32
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 21 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
5/12/2017
No. 65
0
0.00
0
0.00
0.00
0.00
0.00
0
0
52.95 261.30
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2017
No. 64
1
25,312,073.66
0
0.00
0.00
0.00
0.00
1
0
53.95 251.72
3.85%
5.59%
0.00%
0.00%
0.00%
0.00%
0.00%
3.85% 0.00% 0.00%
0.00
0.00%
4,865,969.32
1.08%
0
3/10/2017
No. 63
0
0.00
0
0.00
0.00
0.00
0.00
0
0
55.00 253.84
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/10/2017
No. 62
0
0.00
0
0.00
0.00
0.00
0.00
0
0
56.00 264.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2017
No. 61
0
0.00
0
0.00
0.00
0.00
0.00
0
0
57.00 265.76
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2016
No. 60
0
0.00
0
0.00
0.00
0.00
0.00
0
0
58.00 266.75
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/14/2016
No. 59
0
0.00
0
0.00
0.00
0.00
0.00
0
0
59.00 267.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2016
No. 58
0
0.00
1
6,692,533.79
81,661.43
0.00
0.00
0
0
60.00 268.73
0.00%
0.00%
3.70%
1.39%
0.02%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2016
No. 57
0
0.00
0
0.00
0.00
0.00
0.00
0
0
60.14 270.24
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2016
No. 56
3
98,085,988.13
0
0.00
0.00
0.00
0.00
3
0
61.14 271.23
10.71%
20.02%
0.00%
0.00%
0.00%
0.00%
0.00% 10.71% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2016
No. 55
1
48,100,885.51
0
0.00
0.00
0.00
0.00
1
0
51.97 272.26
3.23%
8.17%
0.00%
0.00%
0.00%
0.00%
0.00%
3.23% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/10/2016
No. 54
0
0.00
0
0.00
0.00
0.00
0.00
0
0
49.27 273.92
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2016
No. 53
0
0.00
0
0.00
0.00
0.00
0.00
0
0
50.27 274.91
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2016
No. 52
0
0.00
0
0.00
0.00
0.00
0.00
0
0
51.27 275.90
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/11/2016
No. 51
0
0.00
0
0.00
0.00
0.00
0.00
0
0
52.26 276.89
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 22 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
2/12/2016
No. 50
0
0.00
0
0.00
0.00
0.00
0.00
0
0
53.26 277.88
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2016
No. 49
0
0.00
0
0.00
0.00
0.00
0.00
0
0
54.26 278.87
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/11/2015
No. 48
0
0.00
0
0.00
0.00
0.00
0.00
0
0
55.25 279.86
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2015
No. 47
0
0.00
0
0.00
0.00
0.00
0.00
0
0
56.25 280.84
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/13/2015
No. 46
0
0.00
0
0.00
0.00
0.00
0.00
0
0
57.25 281.83
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/14/2015
No. 45
0
0.00
0
0.00
0.00
0.00
0.00
0
0
58.25 282.82
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2015
No. 44
0
0.00
0
0.00
0.00
0.00
0.00
0
0
59.24 283.81
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/10/2015
No. 43
0
0.00
0
0.00
0.00
0.00
0.00
0
0
60.24 284.80
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2015
No. 42
0
0.00
0
0.00
0.00
0.00
0.00
0
0
61.24 285.79
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2015
No. 41
0
0.00
0
0.00
0.00
0.00
0.00
0
0
62.23 286.78
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/10/2015
No. 40
0
0.00
0
0.00
0.00
0.00
0.00
0
0
63.23 287.77
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2015
No. 39
0
0.00
0
0.00
0.00
0.00
0.00
0
0
64.23 288.76
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2015
No. 38
0
0.00
0
0.00
0.00
0.00
0.00
0
0
65.23 289.75
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/12/2015
No. 37
0
0.00
0
0.00
0.00
0.00
0.00
0
0
66.22 290.74
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2014
No. 36
0
0.00
0
0.00
0.00
0.00
0.00
0
0
67.22 291.73
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 23 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
11/13/2014
No. 35
0
0.00
0
0.00
0.00
0.00
0.00
0
0
68.22 292.72
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/10/2014
No. 34
0
0.00
0
0.00
0.00
0.00
0.00
0
0
69.21 293.71
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2014
No. 33
0
0.00
0
0.00
0.00
0.00
0.00
0
0
70.21 294.89
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
8/12/2014
No. 32
0
0.00
0
0.00
0.00
0.00
0.00
0
0
71.21 295.98
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/11/2014
No. 31
0
0.00
0
0.00
0.00
0.00
0.00
0
0
72.20 296.97
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2014
No. 30
0
0.00
0
0.00
0.00
0.00
0.00
0
0
73.20 297.96
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/12/2014
No. 29
0
0.00
0
0.00
0.00
0.00
0.00
0
0
74.19 298.95
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/11/2014
No. 28
0
0.00
0
0.00
0.00
0.00
0.00
0
0
75.19 299.94
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2014
No. 27
0
0.00
0
0.00
0.00
0.00
0.00
0
0
76.19 300.93
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
2/12/2014
No. 26
0
0.00
0
0.00
0.00
0.00
0.00
0
0
77.18 301.92
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1/10/2014
No. 25
0
0.00
0
0.00
0.00
0.00
0.00
0
0
78.18 302.91
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
12/12/2013
No. 24
0
0.00
0
0.00
0.00
0.00
0.00
0
0
79.18 309.41
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
11/13/2013
No. 23
0
0.00
0
0.00
0.00
0.00
0.00
0
0
80.17 310.27
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
10/11/2013
No. 22
0
0.00
0
0.00
0.00
0.00
0.00
0
0
81.16 310.99
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
9/12/2013
No. 21
0
0.00
0
0.00
0.00
0.00
0.00
0
0
82.16 315.56
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
1
Prepay Penalties
2
Yield Maintenance
3
Exit Fees
4
Yield Maintenance & Exit Fees
(1) Penalty Type
(2) Maturity Var: Payoff to Maturity Date delta
Page 24 of 45
|
Commercial Mortgage Pass-Through Certificates
UBS-Citigroup Commercial Mortgage Trust 2011-C1
May 12, 2022
Payoff Amount
Count
Amount
Liquidation
Interest Additions/Deductions
Remaining Term
Life
Amort
Liquidation
Realized Loss
Net Liquidation
Penalty(1)
PPIS/PPIE
Other
Maturity (2)
Dist Date
Dist Count Prior
Post
Type
Schd
Count
8/12/2013
No. 20
0
0.00
0
0.00
0.00
0.00
0.00
0
0
83.16 316.55
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
7/12/2013
No. 19
0
0.00
0
0.00
0.00
0.00
0.00
0
0
84.16 317.54
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
6/12/2013
No. 18
0
0.00
0
0.00
0.00
0.00
0.00
0
0
85.15 318.54
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
5/10/2013
No. 17
0
0.00
0
0.00
0.00
0.00
0.00
0
0
86.15 319.53
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
4/12/2013
No. 16
0
0.00
0
0.00
0.00
0.00
0.00
0
0
87.14 320.52
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% 0.00% 0.00%
0.00
0.00%
0.00
0.00%
0
3/12/2013
No. 15
0
0.00
0
0.00
0.00
0.00
0.00
0
0
88.14 321.51
0.00%
0.00% |