UBS Commercial Mortgage Trust 2018-C12

01/29/2025 | Press release | Distributed by Public on 01/29/2025 12:14

Asset-Backed Issuer Distribution Report (Form 10-D)

Distribution Date:

01/17/25

UBS Commercial Mortgage Trust 2018-C12

Determination Date:

01/13/25

Next Distribution Date:

02/18/25

Record Date:

12/31/24

Commercial Mortgage Pass-Through Certificates

Series 2018-C12

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

UBS Commercial Mortgage Securitization Corp.

Certificate Factor Detail

3

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

K-Star Asset Management LLC

Current Mortgage Loan and Property Stratification

8-12

Mike Stauber

(214) 390-7233

Michael.Stauber@kkr.com

Mortgage Loan Detail (Part 1)

13-15

5949 Sherry Lane, Suite 950 | Dallas, TX 75225 | United States

Mortgage Loan Detail (Part 2)

16-18

Operating Advisor & Asset

Park Bridge Lender Services LLC

Representations Reviewer

Principal Prepayment Detail

19

David Rodgers

(212) 230-9025

Historical Detail

20

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

Delinquency Loan Detail

21

Certificate Administrator

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

Collateral Stratification and Historical Detail

22

Bank, N.A.

Corporate Trust Services (CMBS)

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 1

23

trustadministrationgroup@computershare.com

Specially Serviced Loan Detail - Part 2

24-25

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

Modified Loan Detail

26

Historical Liquidated Loan Detail

27

Historical Bond / Collateral Loss Reconciliation Detail

28

Interest Shortfall Detail - Collateral Level

29

Supplemental Notes

30

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 30

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

90353DAU9

3.293700%

23,420,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

90353DAV7

4.151900%

87,995,000.00

6,686,297.93

0.00

23,134.03

0.00

0.00

23,134.03

6,686,297.93

32.50%

30.00%

A-SB

90353DAW5

4.194500%

38,957,000.00

35,887,878.79

4,493,293.05

125,443.09

0.00

0.00

4,618,736.14

31,394,585.74

32.50%

30.00%

A-3

90353DAX3

3.874000%

10,670,000.00

10,670,000.00

0.00

34,446.32

0.00

0.00

34,446.32

10,670,000.00

32.50%

30.00%

A-4

90353DAY1

4.029900%

185,000,000.00

185,000,000.00

0.00

621,276.25

0.00

0.00

621,276.25

185,000,000.00

32.50%

30.00%

A-5

90353DAZ8

4.296200%

217,415,000.00

217,415,000.00

0.00

778,381.94

0.00

0.00

778,381.94

217,415,000.00

32.50%

30.00%

A-S

90353DBC8

4.587000%

69,426,000.00

69,426,000.00

0.00

265,380.89

0.00

0.00

265,380.89

69,426,000.00

22.11%

21.38%

B

90353DBD6

4.787500%

34,210,000.00

34,210,000.00

0.00

136,483.65

0.00

0.00

136,483.65

34,210,000.00

17.00%

17.13%

C

90353DBE4

5.028018%

36,222,000.00

36,222,000.00

0.00

151,770.72

0.00

0.00

151,770.72

36,222,000.00

11.58%

12.63%

D

90353DAC9

3.000000%

21,585,000.00

21,585,000.00

0.00

53,962.50

0.00

0.00

53,962.50

21,585,000.00

8.35%

9.94%

D-RR

90353DAF2

5.028018%

20,674,000.00

20,674,000.00

0.00

86,533.34

0.00

0.00

86,533.34

20,674,000.00

5.25%

7.38%

E-RR

90353DAH8

5.028018%

9,056,000.00

9,056,000.00

0.00

0.00

0.00

0.00

0.00

9,056,000.00

3.90%

6.25%

F-RR*

90353DAK1

5.028018%

9,055,000.00

9,055,000.00

0.00

0.00

0.00

0.00

0.00

9,055,000.00

2.54%

5.13%

G-RR

90353DAM7

5.028018%

9,056,000.00

9,056,000.00

0.00

0.00

0.00

0.00

0.00

9,056,000.00

1.19%

4.00%

NR-RR

90353DAP0

5.028018%

32,197,824.00

10,520,727.11

0.00

0.00

0.00

2,569,108.27

0.00

7,951,618.84

0.00%

0.00%

Z

90353DAR6

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

90353DAS4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

804,938,824.00

675,463,903.83

4,493,293.05

2,276,812.73

0.00

2,569,108.27

6,770,105.78

668,401,502.51

X-A

90353DBA2

0.859951%

563,457,000.00

455,659,176.72

0.00

326,537.11

0.00

0.00

326,537.11

451,165,883.67

X-B

90353DBB0

0.277755%

139,858,000.00

139,858,000.00

0.00

32,371.85

0.00

0.00

32,371.85

139,858,000.00

X-D

90353DAA3

2.028018%

21,585,000.00

21,585,000.00

0.00

36,478.97

0.00

0.00

36,478.97

21,585,000.00

Notional SubTotal

724,900,000.00

617,102,176.72

0.00

395,387.93

0.00

0.00

395,387.93

612,608,883.67

Deal Distribution Total

4,493,293.05

2,672,200.66

0.00

2,569,108.27

7,165,493.71

*

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 30

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

90353DAU9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

90353DAV7

75.98497562

0.00000000

0.26290164

0.00000000

0.00000000

0.00000000

0.00000000

0.26290164

75.98497562

A-SB

90353DAW5

921.21772185

115.33981184

3.22003979

0.00000000

0.00000000

0.00000000

0.00000000

118.55985163

805.87791000

A-3

90353DAX3

1,000.00000000

0.00000000

3.22833365

0.00000000

0.00000000

0.00000000

0.00000000

3.22833365

1,000.00000000

A-4

90353DAY1

1,000.00000000

0.00000000

3.35825000

0.00000000

0.00000000

0.00000000

0.00000000

3.35825000

1,000.00000000

A-5

90353DAZ8

1,000.00000000

0.00000000

3.58016669

0.00000000

0.00000000

0.00000000

0.00000000

3.58016669

1,000.00000000

A-S

90353DBC8

1,000.00000000

0.00000000

3.82250007

0.00000000

0.00000000

0.00000000

0.00000000

3.82250007

1,000.00000000

B

90353DBD6

1,000.00000000

0.00000000

3.98958346

0.00000000

0.00000000

0.00000000

0.00000000

3.98958346

1,000.00000000

C

90353DBE4

1,000.00000000

0.00000000

4.19001491

0.00000000

0.00000000

0.00000000

0.00000000

4.19001491

1,000.00000000

D

90353DAC9

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

D-RR

90353DAF2

1,000.00000000

0.00000000

4.18561188

0.00440312

0.00440312

0.00000000

0.00000000

4.18561188

1,000.00000000

E-RR

90353DAH8

1,000.00000000

0.00000000

0.00000000

4.19001436

10.24014134

0.00000000

0.00000000

0.00000000

1,000.00000000

F-RR

90353DAK1

1,000.00000000

0.00000000

0.00000000

4.19001436

30.77365875

0.00000000

0.00000000

0.00000000

1,000.00000000

G-RR

90353DAM7

1,000.00000000

0.00000000

0.00000000

4.19001436

50.73573874

0.00000000

0.00000000

0.00000000

1,000.00000000

NR-RR

90353DAP0

326.75273677

0.00000000

0.00000000

1.36909873

132.93634998

0.00000000

79.79136323

0.00000000

246.96137354

Z

90353DAR6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

90353DAS4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

90353DBA2

808.68491601

0.00000000

0.57952445

0.00000000

0.00000000

0.00000000

0.00000000

0.57952445

800.71040677

X-B

90353DBB0

1,000.00000000

0.00000000

0.23146227

0.00000000

0.00000000

0.00000000

0.00000000

0.23146227

1,000.00000000

X-D

90353DAA3

1,000.00000000

0.00000000

1.69001483

0.00000000

0.00000000

0.00000000

0.00000000

1.69001483

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 30

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

12/01/24 - 12/30/24

30

0.00

23,134.03

0.00

23,134.03

0.00

0.00

0.00

23,134.03

0.00

A-SB

12/01/24 - 12/30/24

30

0.00

125,443.09

0.00

125,443.09

0.00

0.00

0.00

125,443.09

0.00

A-3

12/01/24 - 12/30/24

30

0.00

34,446.32

0.00

34,446.32

0.00

0.00

0.00

34,446.32

0.00

A-4

12/01/24 - 12/30/24

30

0.00

621,276.25

0.00

621,276.25

0.00

0.00

0.00

621,276.25

0.00

A-5

12/01/24 - 12/30/24

30

0.00

778,381.94

0.00

778,381.94

0.00

0.00

0.00

778,381.94

0.00

X-A

12/01/24 - 12/30/24

30

0.00

326,537.11

0.00

326,537.11

0.00

0.00

0.00

326,537.11

0.00

X-B

12/01/24 - 12/30/24

30

0.00

32,371.85

0.00

32,371.85

0.00

0.00

0.00

32,371.85

0.00

A-S

12/01/24 - 12/30/24

30

0.00

265,380.89

0.00

265,380.89

0.00

0.00

0.00

265,380.89

0.00

B

12/01/24 - 12/30/24

30

0.00

136,483.65

0.00

136,483.65

0.00

0.00

0.00

136,483.65

0.00

C

12/01/24 - 12/30/24

30

0.00

151,770.72

0.00

151,770.72

0.00

0.00

0.00

151,770.72

0.00

X-D

12/01/24 - 12/30/24

30

0.00

36,478.97

0.00

36,478.97

0.00

0.00

0.00

36,478.97

0.00

D

12/01/24 - 12/30/24

30

0.00

53,962.50

0.00

53,962.50

0.00

0.00

0.00

53,962.50

0.00

D-RR

12/01/24 - 12/30/24

30

0.00

86,624.37

0.00

86,624.37

91.03

0.00

0.00

86,533.34

91.03

E-RR

12/01/24 - 12/30/24

30

54,561.33

37,944.77

0.00

37,944.77

37,944.77

0.00

0.00

0.00

92,734.72

F-RR

12/01/24 - 12/30/24

30

239,710.50

37,940.58

0.00

37,940.58

37,940.58

0.00

0.00

0.00

278,655.48

G-RR

12/01/24 - 12/30/24

30

419,759.28

37,944.77

0.00

37,944.77

37,944.77

0.00

0.00

0.00

459,462.85

NR-RR

12/01/24 - 12/30/24

30

4,218,503.60

44,082.00

0.00

44,082.00

44,082.00

0.00

0.00

0.00

4,280,261.20

Totals

4,932,534.71

2,830,203.81

0.00

2,830,203.81

158,003.15

0.00

0.00

2,672,200.66

5,111,205.28

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 30

Additional Information

Total Available Distribution Amount (1)

7,165,493.71

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

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 30

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,929,890.94

Master Servicing Fee

2,989.80

Interest Reductions due to Nonrecoverability Determination

(132,232.94)

Certificate Administrator Fee

5,060.35

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

290.82

ARD Interest

0.00

Operating Advisor Fee

1,157.48

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

180.31

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,797,658.00

Total Fees

9,678.77

Principal

Expenses/Reimbursements

Scheduled Principal

611,384.39

Reimbursement for Interest on Advances

36.80

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

6,435,000.00

Special Servicing Fees (Monthly)

25,797.50

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

16,016.93

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

2,569,108.27

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

7,062,401.32

Total Expenses/Reimbursements

2,594,942.57

Interest Reserve Deposit

89,944.32

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,672,200.66

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

4,493,293.05

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

7,165,493.71

Total Funds Collected

9,860,059.32

Total Funds Distributed

9,860,059.37

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 30

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

675,463,903.83

675,463,903.83

Beginning Certificate Balance

675,463,903.83

(-) Scheduled Principal Collections

611,384.39

611,384.39

(-) Principal Distributions

4,493,293.05

(-) Unscheduled Principal Collections

6,451,016.93

6,451,016.93

(-) Realized Losses

2,569,108.27

(-) 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

2,500,000.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

69,108.27

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

668,401,502.51

668,401,502.51

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

676,868,108.64

676,868,108.64

Ending Certificate Balance

668,401,502.51

Ending Actual Collateral Balance

669,743,009.68

669,743,009.68

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

1,530,897.00

0.00

UC / (OC) Change

0.00

Current Period Advances

2,500,000.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

4,030,897.00

0.00

Net WAC Rate

5.03%

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 30

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

8

54,891,569.61

8.21%

42

5.4445

NAP

Defeased

8

54,891,569.61

8.21%

42

5.4445

NAP

5,000,000 or less

12

42,278,511.44

6.33%

32

4.9585

2.079880

Less than 1.41

16

173,820,377.37

26.01%

42

5.2081

0.634339

5,000,001 to 10,000,000

22

171,985,420.93

25.73%

36

5.0166

1.797650

1.41 to 1.50

6

105,412,301.60

15.77%

41

5.1468

1.462748

10,000,001 to 15,000,000

10

117,218,844.01

17.54%

42

5.0204

1.637568

1.51 to 1.60

7

73,694,291.73

11.03%

42

4.9545

1.559386

15,000,001 to 20,000,000

7

122,595,109.70

18.34%

42

5.0666

1.310003

1.61 to 1.70

5

43,722,064.84

6.54%

42

5.3108

1.647904

20,000,001 to 25,000,000

3

66,916,018.42

10.01%

42

5.0805

1.715273

1.71 to 1.80

3

22,324,393.24

3.34%

42

5.2025

1.786775

25,000,001 to 35,000,000

3

92,516,028.40

13.84%

40

4.8177

1.395255

1.81 to 1.90

2

10,004,663.29

1.50%

42

5.3892

1.849312

35,000,001 to 45,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.91 to 2.00

1

33,500,000.00

5.01%

36

4.4430

1.970000

45,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

2.01 to 2.25

7

68,644,951.18

10.27%

42

5.0694

2.099190

Totals

65

668,401,502.51

100.00%

39

5.0368

1.614937

2.26 to 2.50

1

7,439,063.87

1.11%

43

5.4700

2.290000

2.51 to 2.75

2

20,092,276.65

3.01%

42

4.5511

2.723071

2.76 or greater

7

54,855,549.13

8.21%

16

4.0759

3.679986

Totals

65

668,401,502.51

100.00%

39

5.0368

1.614937

(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 30

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

8

54,891,569.61

8.21%

42

5.4445

NAP

Defeased

8

54,891,569.61

8.21%

42

5.4445

NAP

Arizona

3

24,937,704.48

3.73%

43

4.8281

0.748801

Industrial

5

34,415,336.31

5.15%

43

4.8361

2.440792

Arkansas

1

14,683,239.15

2.20%

43

4.6900

1.560000

Lodging

13

103,566,570.67

15.49%

43

5.4249

1.068442

California

6

45,771,288.96

6.85%

42

5.1503

2.007016

Mixed Use

1

33,500,000.00

5.01%

36

4.4430

1.970000

Colorado

2

19,454,755.53

2.91%

42

5.0122

2.053463

Mobile Home Park

3

16,977,154.91

2.54%

42

5.0577

2.766173

Florida

5

26,732,563.51

4.00%

43

5.3528

1.544818

Multi-Family

5

51,118,921.92

7.65%

42

4.9304

1.941802

Georgia

1

5,634,584.92

0.84%

43

5.2800

1.810000

Office

11

179,617,564.18

26.87%

41

5.0839

1.237173

Illinois

3

14,980,078.37

2.24%

42

5.1811

1.236212

Other

2

27,195,855.35

4.07%

(10)

3.5038

3.594319

Indiana

1

11,750,749.54

1.76%

42

5.0500

1.460000

Retail

19

163,368,544.31

24.44%

41

5.0540

1.582321

Maryland

1

8,100,000.00

1.21%

43

5.0900

1.670000

Self Storage

1

3,750,000.00

0.56%

42

4.9630

2.180000

Massachusetts

1

42,670,971.31

6.38%

41

5.1760

1.500000

Totals

68

668,401,502.51

100.00%

39

5.0368

1.614937

Michigan

3

41,034,380.83

6.14%

43

4.9212

2.013615

Missouri

2

10,931,000.00

1.64%

40

5.1288

0.875140

Nevada

2

26,720,236.03

4.00%

41

4.9510

1.566078

New Jersey

2

17,971,282.74

2.69%

41

4.9507

2.426224

New York

5

71,795,855.35

10.74%

20

4.2429

2.458507

Ohio

3

9,269,431.56

1.39%

43

5.3302

2.343448

Oklahoma

1

11,268,172.38

1.69%

42

5.1952

2.020000

Oregon

2

7,439,063.87

1.11%

43

5.4700

2.290000

Tennessee

3

31,747,902.11

4.75%

43

5.3016

1.021819

Texas

8

79,555,260.11

11.90%

40

5.1201

0.694181

Utah

1

7,148,032.96

1.07%

42

6.0085

1.280000

Virginia

4

83,913,393.95

12.55%

41

5.0314

1.703377

Totals

68

668,401,502.51

100.00%

39

5.0368

1.614937

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 30

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

8

54,891,569.61

8.21%

42

5.4445

NAP

Defeased

8

54,891,569.61

8.21%

42

5.4445

NAP

4.6000% or less

8

97,667,123.44

14.61%

26

4.1392

2.593789

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.6001% to 4.8000%

3

28,710,622.83

4.30%

43

4.7173

1.529811

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.8001% to 5.0000%

8

106,988,880.03

16.01%

42

4.9481

1.114275

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.0001% to 5.2000%

19

242,878,999.65

36.34%

41

5.0918

1.632630

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

5.2001% to 5.4000%

6

58,884,653.32

8.81%

42

5.3341

1.551719

49 months or greater

57

613,509,932.90

91.79%

39

5.0003

1.619404

5.4001% to 5.6000%

4

27,409,142.24

4.10%

42

5.4764

1.677492

Totals

65

668,401,502.51

100.00%

39

5.0368

1.614937

5.6001% to 5.8000%

6

32,883,821.08

4.92%

43

5.6919

0.745150

5.8001% or greater

3

18,086,690.31

2.71%

42

6.1134

1.032231

Totals

65

668,401,502.51

100.00%

39

5.0368

1.614937

(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 30

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

8

54,891,569.61

8.21%

42

5.4445

NAP

Defeased

8

54,891,569.61

8.21%

42

5.4445

NAP

60 months or less

57

613,509,932.90

91.79%

39

5.0003

1.619404

Interest Only

23

219,300,266.39

32.81%

34

4.6869

2.020730

61 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

34

394,209,666.51

58.98%

42

5.1746

1.396144

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

300 months to 350 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

65

668,401,502.51

100.00%

39

5.0368

1.614937

351 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

65

668,401,502.51

100.00%

39

5.0368

1.614937

(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 30

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

8

54,891,569.61

8.21%

42

5.4445

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

50

538,559,306.48

80.57%

39

4.9844

1.677919

13 months to 24 months

7

74,950,626.42

11.21%

41

5.1146

1.198938

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

65

668,401,502.51

100.00%

39

5.0368

1.614937

(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 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal                Anticipated           Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments            Repay Date

Date

Date

Balance

Balance

Date

2A1

30299799

OF

Richmond

VA

Actual/360

5.066%

118,908.40

39,625.64

0.00

N/A

05/05/28

--

27,257,913.50

27,218,287.86

01/05/25

2A4

30299976

Actual/360

5.066%

79,272.27

26,417.10

0.00

N/A

05/05/28

--

18,171,942.35

18,145,525.25

01/05/25

3A1

30314877

OF

Lawrence

MA

Actual/360

5.176%

105,799.35

31,107.96

0.00

N/A

06/06/28

--

23,737,203.13

23,706,095.17

01/06/25

3A2

30314878

Actual/360

5.176%

84,639.48

24,886.37

0.00

N/A

06/06/28

--

18,989,762.41

18,964,876.04

01/06/25

4

30314879

MU

New York

NY

Actual/360

4.443%

128,168.21

0.00

0.00

N/A

01/05/28

--

33,500,000.00

33,500,000.00

01/05/25

5A1

30314880

LO

Various

Various

Actual/360

5.000%

137,090.98

42,744.26

0.00

N/A

08/01/28

--

31,840,484.80

31,797,740.54

01/01/25

6A2A4

30314882

98

New York

NY

Actual/360

3.108%

24,313.81

6,405.81

0.00

N/A

05/05/23

05/05/25

9,084,747.95

9,078,342.14

01/05/25

6A2A5

30314883

Actual/360

3.108%

24,313.81

6,405.81

0.00

N/A

05/05/23

05/05/25

9,084,747.95

9,078,342.14

01/05/25

6A2A6

30314884

Actual/360

3.108%

12,156.87

3,205.31

0.00

N/A

05/05/23

05/05/25

4,542,361.73

4,539,156.42

01/05/25

7

30501170

RT

Yorba Linda

CA

Actual/360

5.008%

99,550.68

33,441.27

0.00

N/A

07/06/28

--

23,082,209.38

23,048,768.11

12/06/24

8

30501157

RT

Fredericksburg

VA

Actual/360

5.051%

87,828.06

33,652.19

0.00

N/A

07/06/28

--

20,194,807.33

20,161,155.14

01/06/25

9

30314885

OF

Arlington

TX

Actual/360

4.970%

0.00

0.00

0.00

N/A

07/01/28

--

18,661,760.65

18,661,760.65

06/01/22

11

30314888

OF

Southfield

MI

Actual/360

5.400%

79,194.27

21,038.98

0.00

08/06/28

08/06/48

--

17,031,026.57

17,009,987.59

01/06/25

12

30501309

LO

Chattanooga

TN

Actual/360

5.622%

74,693.75

35,914.48

0.00

N/A

08/06/28

--

15,428,874.65

15,392,960.17

01/06/25

13

30314889

RT

Reno

NV

Actual/360

4.951%

74,267.75

0.00

0.00

N/A

06/05/28

--

17,420,000.00

17,420,000.00

01/05/25

14A1

30314930

IN

Miami

FL

Actual/360

5.435%

43,344.40

14,493.02

0.00

N/A

06/06/28

--

9,261,348.50

9,246,855.48

01/06/25

14A2

30314890

Actual/360

5.435%

28,896.26

9,662.02

0.00

N/A

06/06/28

--

6,174,232.35

6,164,570.33

01/06/25

15

30314891

MF

Detroit

MI

Actual/360

4.333%

63,430.31

0.00

0.00

N/A

07/06/28

--

17,000,000.00

17,000,000.00

01/06/25

16

30314892

RT

Conway

AR

Actual/360

4.690%

59,373.93

18,331.61

0.00

N/A

08/06/28

--

14,701,570.76

14,683,239.15

01/06/25

17

30314893

LO

New Braunfels

TX

Actual/360

5.290%

62,304.50

17,292.63

0.00

N/A

08/06/28

--

13,677,431.29

13,660,138.66

01/06/25

19

30314894

IN

Amarillo

TX

Actual/360

4.740%

46,315.65

19,857.03

0.00

N/A

08/01/28

--

11,347,240.71

11,327,383.68

01/01/25

20

30314895

MF

Plainfield

IN

Actual/360

5.050%

51,158.70

13,627.09

0.00

N/A

07/06/28

--

11,764,376.63

11,750,749.54

01/06/25

21

30314896

MH

Monticello

MN

Actual/360

5.418%

53,878.79

12,233.16

0.00

N/A

08/06/28

--

11,548,342.75

11,536,109.59

01/06/25

22

30501222

OF

Tempe

AZ

Actual/360

4.581%

45,363.63

0.00

0.00

N/A

07/06/28

--

11,500,000.00

11,500,000.00

01/06/25

23

30501247

MF

Oklahoma City

OK

Actual/360

5.195%

50,466.38

12,647.28

0.00

N/A

07/06/28

--

11,280,819.66

11,268,172.38

01/06/25

24

30314897

LO

Austin

TX

Actual/360

5.170%

46,059.97

16,874.83

0.00

N/A

07/01/28

--

10,346,035.43

10,329,160.60

01/01/25

26

30314898

MF

New York

NY

Actual/360

5.450%

52,092.92

0.00

0.00

N/A

07/06/28

--

11,100,000.00

11,100,000.00

01/06/25

27

30314899

MH

Fort Collins

CO

Actual/360

5.022%

46,704.60

0.00

0.00

N/A

07/06/28

--

10,800,000.00

10,800,000.00

01/06/25

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal                 Anticipated          Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments             Repay Date

Date

Date

Balance

Balance

Date

28

30314900

RT

Longview

TX

Actual/360

5.090%

47,337.00

0.00

0.00

N/A

06/06/28

--

10,800,000.00

10,800,000.00

01/06/25

29

30501250

OF

Las Vegas

NV

Actual/360

4.951%

39,717.63

15,800.79

0.00

N/A

07/06/28

--

9,316,036.82

9,300,236.03

01/06/25

30

30314901

OF

Richmond

VA

Actual/360

5.030%

43,313.89

0.00

0.00

N/A

07/01/28

--

10,000,000.00

10,000,000.00

12/01/24

31

30314902

OF

Madison

NJ

Actual/360

5.318%

45,793.89

0.00

0.00

N/A

05/06/28

--

10,000,000.00

10,000,000.00

01/06/25

32

30314903

RT

Ballwin

MO

Actual/360

5.070%

43,658.33

0.00

0.00

N/A

05/01/28

--

10,000,000.00

10,000,000.00

01/01/25

33

30314904

RT

Chicago

IL

Actual/360

4.970%

41,213.73

0.00

0.00

N/A

07/01/28

--

9,630,000.00

9,630,000.00

01/01/25

34

30314905

RT

Clearwater Beach

FL

Actual/360

5.350%

41,052.20

11,997.10

0.00

N/A

08/01/28

--

8,910,939.25

8,898,942.15

10/01/24

35A2

30501054

RT

Charlottesville

VA

Actual/360

4.800%

34,674.18

0.00

0.00

N/A

06/06/28

--

8,388,425.69

8,388,425.69

01/06/25

36

30314906

IN

Florham Park

NJ

Actual/360

4.490%

30,876.80

14,671.42

0.00

N/A

07/01/28

--

7,985,954.16

7,971,282.74

01/01/25

37

30314907

LO

Seaside

OR

Actual/360

5.470%

35,123.51

17,717.74

0.00

N/A

08/01/28

--

7,456,781.61

7,439,063.87

01/01/25

38

30314908

OF

Jacksonville

FL

Actual/360

4.804%

33,309.44

11,307.67

0.00

N/A

07/06/28

--

8,052,024.79

8,040,717.12

01/06/25

39

30314909

RT

District Heights

MD

Actual/360

5.090%

35,502.75

0.00

0.00

N/A

08/01/28

--

8,100,000.00

8,100,000.00

01/01/25

40

30501207

LO

Provo

UT

Actual/360

6.008%

37,048.76

12,550.45

0.00

N/A

07/06/28

--

7,160,583.41

7,148,032.96

01/06/25

41

30314910

LO

Houston

TX

Actual/360

5.740%

0.00

0.00

0.00

N/A

07/06/28

--

6,860,816.52

6,860,816.52

07/06/20

42

30314911

MH

Longmont

CO

Actual/360

5.310%

34,131.45

0.00

0.00

N/A

07/06/28

--

7,464,505.00

7,464,505.00

01/06/25

43

30314912

IN

Livonia

MI

Actual/360

5.185%

31,403.52

9,089.51

0.00

N/A

08/06/28

--

7,033,482.75

7,024,393.24

01/06/25

44

30501208

LO

Sandy

UT

Actual/360

5.729%

32,291.22

9,627.74

0.00

N/A

07/06/28

--

6,546,126.42

6,536,498.68

01/06/25

45

30314913

RT

Chandler

AZ

Actual/360

5.080%

29,127.04

8,793.46

0.00

N/A

08/01/28

--

6,658,454.87

6,649,661.41

01/01/25

46

30501194

LO

Savannah

GA

Actual/360

5.560%

29,506.09

9,358.22

0.00

N/A

07/06/28

--

6,163,238.59

6,153,880.37

01/06/25

47

30314914

MH

Various

OH

Actual/360

5.120%

27,270.11

8,101.55

0.00

N/A

08/06/28

--

6,185,256.46

6,177,154.91

01/06/25

48

30314915

LO

Jackson

CA

Actual/360

5.940%

28,942.98

12,698.54

0.00

N/A

07/05/28

--

5,658,451.65

5,645,753.11

01/05/25

49

30314916

RT

Mansfield

TX

Actual/360

5.070%

28,094.69

6,435,000.00

0.00

N/A

07/06/25

--

6,435,000.00

0.00

12/06/24

50

30314917

RT

Atlanta

GA

Actual/360

5.280%

25,659.36

8,969.60

0.00

N/A

08/01/28

--

5,643,554.52

5,634,584.92

01/01/25

51

30501316

RT

San Clemente

CA

Actual/360

5.780%

28,033.70

5,923.04

0.00

N/A

08/06/28

--

5,632,690.78

5,626,767.74

10/06/24

52

30314918

LO

Port Richey

FL

Actual/360

6.440%

29,389.40

6,727.92

0.00

N/A

08/01/28

--

5,299,632.16

5,292,904.24

01/01/25

53

30314919

IN

Ontario

CA

Actual/360

4.550%

19,590.28

0.00

0.00

N/A

08/01/28

--

5,000,000.00

5,000,000.00

01/01/25

54

30314920

OF

Mount Prospect

IL

Actual/360

5.530%

20,842.12

6,730.04

0.00

N/A

06/06/28

--

4,376,808.41

4,370,078.37

01/06/25

55

30314921

IN

Houston

TX

Actual/360

4.920%

18,680.64

5,256.80

0.00

N/A

07/01/28

--

4,409,277.67

4,404,020.87

01/01/25

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 30

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal                  Anticipated          Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments              Repay Date

Date

Date

Balance

Balance

Date

56

30314922

98

Long Island City

NY

Actual/360

5.500%

21,312.50

0.00

0.00

N/A

08/06/28

--

4,500,000.00

4,500,000.00

01/06/25

57

30314923

RT

Various

FL

Actual/360

5.060%

19,607.50

0.00

0.00

N/A

07/06/28

--

4,500,000.00

4,500,000.00

01/06/25

58

30314924

RT

Cedar Hill

TX

Actual/360

5.060%

0.00

0.00

0.00

N/A

07/06/25

--

4,235,000.00

4,235,000.00

07/06/20

59

30501318

LO

Florissant

MO

Actual/360

5.800%

16,945.34

7,707.79

0.00

N/A

08/06/28

--

3,392,837.08

3,385,129.29

01/06/25

60

30314925

SS

Yuba City

CA

Actual/360

4.963%

16,026.35

0.00

0.00

N/A

07/06/28

--

3,750,000.00

3,750,000.00

01/06/25

61

30501317

RT

Houston

TX

Actual/360

5.282%

16,742.30

0.00

0.00

N/A

08/06/28

--

3,681,000.00

3,681,000.00

01/06/25

62

30314926

IN

Warrensville Heights             OH

Actual/360

5.750%

15,333.39

4,508.09

0.00

N/A

08/01/28

--

3,096,784.74

3,092,276.65

12/01/24

63

30314927

OF

Irvine

CA

Actual/360

4.770%

11,090.25

0.00

0.00

N/A

08/01/28

--

2,700,000.00

2,700,000.00

01/01/25

64

30314928

RT

Wonder Lake

IL

Actual/360

5.700%

4,810.17

0.00

0.00

08/06/28

08/06/33

--

980,000.00

980,000.00

01/06/25

65

30314929

RT

Moscow Mills

MO

Actual/360

5.760%

4,617.76

0.00

0.00

08/06/28

08/06/33

--

931,000.00

931,000.00

01/06/25

Totals

2,797,658.00

7,062,401.32

0.00

675,463,903.83

668,401,502.51

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 30

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

2A1

15,127,103.12

3,580,175.88

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2A4

15,127,103.12

3,580,175.88

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A1

7,969,057.36

11,030,190.22

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A2

7,969,057.36

11,030,190.22

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

2,936,132.92

2,970,969.23

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A1

3,073,369.88

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

6A2A4

32,241,595.00

33,028,837.33

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A2A5

32,241,595.00

33,028,837.33

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A2A6

32,241,595.00

33,028,837.33

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

2,710,791.39

3,498,192.10

01/01/24

06/30/24

--

0.00

0.00

132,942.26

132,942.26

0.00

0.00

8

2,426,901.29

2,406,010.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

0.00

(162,123.00)

01/01/24

03/31/24

01/11/24

8,945,526.77

229,191.00

(224.98)

2,537,799.08

1,178,948.14

0.00

11

1,810,397.08

1,957,139.00

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,099,142.94

1,976,640.80

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

1,436,850.93

1,498,793.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14A1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

14A2

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

15

1,723,695.99

2,856,992.84

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

4,753,728.24

4,802,308.07

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

2,654,926.92

570,106.91

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

987,529.63

1,172,448.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,062,936.65

1,154,974.75

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

22

1,519,567.65

271,143.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,603,040.36

1,623,832.81

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,382,881.25

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

732,604.12

717,156.27

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,535,629.84

1,707,167.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 30

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

28

1,226,422.99

1,170,845.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

1,136,747.96

1,130,902.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

4,108,025.00

0.00

--

--

--

0.00

0.00

43,109.38

43,109.38

0.00

0.00

31

7,084,262.00

7,769,632.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

2,744,008.79

1,264,975.51

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

551,211.73

452,888.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

34

839,462.60

157,321.16

01/01/24

03/31/24

--

0.00

0.00

52,941.87

159,090.89

0.00

0.00

35A2

7,859,023.59

7,743,706.63

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

1,982,263.66

484,775.63

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

1,613,509.17

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

38

1,221,067.03

1,169,502.87

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

44,061.19

0.00

39

1,034,816.82

701,998.18

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

931,282.83

214,370.91

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

0.00

(1,204,075.90)

07/01/23

06/30/24

12/11/24

8,566,010.06

189,265.28

(82.71)

1,794,295.86

180,527.24

2,500,000.00

42

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

43

951,572.33

928,026.29

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

45

769,525.56

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

46

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

47

896,789.80

945,707.06

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

511,147.96

33,342.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

50

790,158.91

794,840.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

51

614,558.94

606,754.31

04/01/23

03/31/24

--

0.00

0.00

33,888.83

101,834.19

0.00

0.00

52

1,140,543.02

816,341.51

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

53

734,584.34

1,005,909.59

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

54

545,868.80

711,347.86

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

55

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 30

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

56

440,218.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

57

420,033.06

359,033.00

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

58

(132,270.74)

0.00

--

--

02/12/24

2,089,289.66

196,889.32

(51.06)

582,568.13

303,028.55

0.00

59

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

60

540,484.97

421,454.64

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

61

193,315.11

240,757.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

62

677,667.52

657,185.30

01/01/24

06/30/24

--

0.00

0.00

19,834.81

19,834.81

0.00

0.00

63

270,810.80

299,965.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

64

91,074.96

91,074.96

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

65

75,975.54

75,569.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

219,231,396.83

186,373,149.98

19,600,826.49

615,345.60

282,358.41

5,371,474.60

1,706,565.12

2,500,000.00

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 30

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

6A2A4

30314882

6,405.81

Partial Liquidation (Curtailment)

0.00

0.00

6A2A5

30314883

6,405.81

Partial Liquidation (Curtailment)

0.00

0.00

6A2A6

30314884

3,205.31

Partial Liquidation (Curtailment)

0.00

0.00

49

30314916

6,435,000.00

Payoff Prior to Maturity

0.00

0.00

Totals

6,451,016.93

0.00

0.00

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 30

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

01/17/25

0

0.00

2

14,525,709.89

3

29,757,577.17

2

13,684,531.64

3

29,757,577.17

0

0.00

3

16,016.93

1

6,435,000.00

5.036773%

5.019995%

39

12/17/24

2

18,910,939.25

2

28,714,900.16

3

29,757,577.17

3

20,567,526.35

2

22,896,760.65

0

0.00

3

16,975.80

0

0.00

5.037211%

5.020460%

40

11/18/24

2

28,758,195.03

0

0.00

3

29,757,577.17

3

20,591,822.14

2

22,896,760.65

0

0.00

3

15,973.42

0

0.00

5.037344%

5.020594%

41

10/18/24

0

0.00

1

5,645,345.47

3

29,757,577.17

3

20,613,765.94

2

22,896,760.65

0

0.00

3

16,932.97

0

0.00

5.037461%

5.020713%

42

09/17/24

1

5,652,079.44

0

0.00

3

29,757,577.17

3

20,637,836.01

2

22,896,760.65

0

0.00

3

15,929.46

0

0.00

5.037592%

5.020845%

43

08/16/24

0

0.00

0

0.00

3

29,757,577.17

3

20,659,547.75

2

22,896,760.65

0

0.00

3

15,859.65

0

0.00

5.037708%

5.020962%

44

07/17/24

0

0.00

0

0.00

3

29,784,059.62

3

20,681,149.98

2

22,923,243.10

0

0.00

3

33,713.68

0

0.00

5.037820%

5.021076%

45

06/17/24

1

8,985,700.41

0

0.00

3

29,813,002.22

3

13,844,074.60

2

22,952,185.70

0

0.00

3

31,663.98

1

0.00

5.037897%

5.021154%

46

05/17/24

0

0.00

1

10,000,000.00

4

41,759,502.41

3

25,785,702.08

2

22,978,431.96

0

0.00

3

62,551.30

0

0.00

5.054362%

5.037667%

47

04/17/24

2

15,682,586.88

0

0.00

4

41,788,217.37

3

25,809,222.99

2

23,007,146.92

0

0.00

0

0.00

0

0.00

5.054338%

5.037645%

48

03/15/24

0

0.00

0

0.00

5

47,502,462.90

3

25,830,370.12

2

23,033,158.96

0

0.00

3

32,881.68

0

0.00

5.054474%

5.037782%

49

02/16/24

0

0.00

0

0.00

5

47,540,979.34

3

25,855,936.12

2

23,064,236.96

0

0.00

3

28,840.52

0

0.00

5.054546%

5.037856%

50

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 30

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

7

30501170

12/06/24

0

B

132,942.26

132,942.26

1,000.00

23,082,209.38

9

30314885

06/01/22

30

6

(224.98)

2,537,799.08

1,555,240.81

19,349,630.16

01/08/21

7

10/04/22

30

30314901

12/01/24

0

B

43,109.38

43,109.38

0.00

10,000,000.00

09/22/23

98

34

30314905

10/01/24

2

2

52,941.87

159,090.89

0.00

8,936,082.75

01/03/25

98

41

30314910

07/06/20

53

6

(82.71)

1,794,295.86

2,334,881.54

7,420,786.49

05/14/20

7

12/03/24

51

30501316

10/06/24

2

2

33,888.83

101,834.19

0.00

5,645,345.47

58

30314924

07/06/20

53

6

(51.06)

582,568.13

1,281,018.37

4,235,000.00

06/11/20

7

01/03/23

62

30314926

12/01/24

0

B

19,834.81

19,834.81

0.00

3,096,784.74

Totals

282,358.41

5,371,474.60

5,172,140.72

81,765,838.99

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 30

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

26,930,841

22,695,841

0

4,235,000

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

33,500,000

33,500,000

0

0

37 - 48 Months

589,049,674

535,316,856

         14,525,710

39,207,109

49 - 60 Months

0

0

0

0

> 60 Months

18,920,988

18,920,988

0

0

Historical Delinquency Information

     Total

      Current

      30-59 Days

     60-89 Days

90+ Days

       REO/Foreclosure

Jan-25

668,401,503

624,118,215

0

14,525,710

0

29,757,577

Dec-24

675,463,904

598,080,487

18,910,939

28,714,900

0

29,757,577

Nov-24

676,150,285

617,634,512

28,758,195

0

0

29,757,577

Oct-24

676,771,817

641,368,894

0

5,645,345

0

29,757,577

Sep-24

677,452,542

642,042,885

5,652,079

0

0

29,757,577

Aug-24

678,068,256

648,310,679

0

0

0

29,757,577

Jul-24

678,707,656

648,923,596

0

0

0

29,784,060

Jun-24

679,425,914

640,627,211

8,985,700

0

6,860,817

22,952,186

May-24

691,995,439

640,235,936

0

10,000,000

6,860,817

34,898,686

Apr-24

692,736,818

635,266,013

15,682,587

0

6,860,817

34,927,401

Mar-24

693,348,544

645,846,081

0

0

12,549,050

34,953,413

Feb-24

694,118,817

646,577,837

0

0

12,556,488

34,984,491

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 30

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

2A1

30299799

27,218,287.86

27,218,287.86

200,800,000.00

02/13/18

3,382,086.63

1.43000

03/31/24

05/05/28

279

2A4

30299976

18,145,525.25

18,145,525.25

200,800,000.00

02/13/18

3,382,086.63

1.43000

03/31/24

05/05/28

279

9

30314885

18,661,760.65

19,349,630.16

14,600,000.00

06/30/23

(193,578.00)

(0.61000)

03/31/24

07/01/28

282

30

30314901

10,000,000.00

10,000,000.00

112,200,000.00

05/17/18

3,808,755.00

1.64000

09/30/23

07/01/28

I/O

34

30314905

8,898,942.15

8,936,082.75

14,400,000.00

06/07/18

151,087.41

0.95000

03/31/24

08/01/28

282

41

30314910

6,860,816.52

7,420,786.49

3,800,000.00

11/04/24

(1,237,945.08)

(2.13000)

06/30/24

07/06/28

221

58

30314924

4,235,000.00

4,235,000.00

4,025,000.00

10/17/23

(159,582.74)

(0.73000)

09/30/23

07/06/25

I/O

Totals

94,020,332.43

95,305,312.51

550,625,000.00

9,132,909.85

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 30

Specially Serviced Loan Detail - Part 2

                 Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

2A1

30299799

OF

VA

01/24/24

98

1/13/2025 - Loan transferred to SS on 1/24/24 due to failure to comply with Excess Cash requirements. Collateral is comprised of 2, adjacent, Class A, 21-story office tower totaling 950K SF in Richmond, VA. Current occupancy is 83%. Cash

management is in place and cash flow sweep is active. Special Servicer has engaged legal counsel; however, PNA has not been executed. Special Servicer continues to monitor performance and leasing at the property and is working with the

Borrower on a potential reinstatement of the loan. Special Servicer is also reviewing Lender's rights and remedies.

2A4

30299976

Various

Various

01/24/24

98

1/13/2025 - Please refer to commentary on loan 30299799

9

30314885

OF

TX

01/08/21

7

1/13/2025 - The SS transfer date was 1/8/2021 due to payment default. The Trust took title on 10/5/2022. The Loan is collateralized by Copeland Tower and Stadium Place, two Class-B office buildings in Arlington, Texas. Copeland Tower is a

12-story building constructed in 1985 and contains 126,628 sf of NRA on 6.4 acres. Stadium Place is a 5-story building containing 84,653 NRA sf constructed in 1982 on 3.9 acres. The collateral was foreclosed on 10/5/2022 and title is held by

the Trust. Efforts to secure new leasing and renewals, while also developing a disposition recommendation are in process. Occupancy is currently 42% at Copeland Tower and 77% at Stadium Place.

30

30314901

OF

VA

09/22/23

98

1/13/2025 - Borrower signed PNL and Cash Management is functioning. Negotiations continue regarding future of Loan and Property. Loan remains current as of January 2025.

34

30314905

RT

FL

01/03/25

98

1/13/2025 - 1/9/2025 - Loan transferred to SS due to Payment Default. Loan is due for the November 2024 payment.

41

30314910

LO

TX

05/14/20

7

No comment this cycle.

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 30

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

58

30314924

RT

TX

06/11/20

7

1/13/2025 - The SS transfer date was 9/24/2021. The Loan is collateralized by a vacant 32,880 sq ft 1-story fitness center formerly known as 24 Hour Fitness - Cedar Hill Village. The improvements were built in 2002 and the site encompasses

approximately 4 .505 acres. The Property was previously tenanted by 24 Hour Fitness, which filed bankruptcy and vacated the Property in June 2020. The foreclosure occurred on 1/3/2023 and title is held by the Trust. The building is now 100%

leased to Crunch Fitness, which opened in October 2024. The Noteholder is formalizing plans to market the property in 1Q2025.

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 25 of 30

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

            Balance

Rate

        Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

5A1

30314880

0.00

5.00000%

0.00

5.00000%

8

06/25/21

06/25/21

07/07/21

6A2A4

30314882

0.00

3.10800%

0.00

3.10800%

8

09/28/23

09/28/23

11/15/23

6A2A5

30314883

0.00

3.10800%

0.00

3.10800%

8

09/28/23

09/28/23

11/15/23

6A2A6

30314884

0.00

3.10800%

0.00

3.10800%

8

09/28/23

09/28/23

11/15/23

7

30501170

24,723,751.71

5.00850%

24,723,751.71

5.00850%

8

07/31/20

06/05/20

08/12/20

35A2

30501054

0.00

4.80028%

0.00

4.80028%

8

10/30/20

04/01/20

11/17/20

37

30314907

8,345,333.87

5.47000%

8,345,333.87

5.47000%

8

06/10/20

02/28/20

06/11/20

40

30501207

0.00

6.00850%

0.00

6.00850%

8

03/31/22

03/31/22

04/07/22

44

30501208

0.00

5.72850%

0.00

5.72850%

10

05/04/22

05/04/22

06/09/22

Totals

33,069,085.58

33,069,085.58

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 26 of 30

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

10

30314886             11/18/22

18,000,000.00

36,400,000.00

16,568,663.14

763,046.40

16,568,663.14

15,805,616.74

2,194,383.26

0.00

48,287.89

2,146,095.37

11.92%

18

30501322             06/17/24

11,920,253.93

3,800,000.00

4,071,990.71

11,606,968.07

4,071,990.71

(7,534,977.36)

19,455,231.29

0.00

0.00

19,455,231.29

149.65%

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

29,920,253.93

40,200,000.00

20,640,653.85

12,370,014.47

20,640,653.85

8,270,639.38

21,649,614.55

0.00

48,287.89

21,601,326.66

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

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 30

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

Deal

Deal

01/17/25

69,108.27

0.00

0.00

0.00

0.00

69,108.27

0.00

0.00

4,015,366.86

12/17/24

10,449.42

0.00

0.00

0.00

0.00

10,449.42

0.00

0.00

11/18/24

621,532.03

0.00

0.00

0.00

0.00

621,532.03

0.00

0.00

10/18/24

680,724.96

0.00

0.00

0.00

0.00

680,724.96

0.00

0.00

05/17/24

678,827.66

0.00

0.00

0.00

0.00

678,827.66

0.00

0.00

04/17/24

611,726.65

0.00

0.00

0.00

0.00

611,726.65

0.00

0.00

03/15/24

737,390.90

0.00

0.00

0.00

0.00

737,390.90

0.00

0.00

02/16/24

605,606.97

0.00

0.00

0.00

0.00

605,606.97

0.00

0.00

10

30314886

05/17/23

0.00

0.00

2,146,095.37

0.00

0.00

(48,287.89)

0.00

0.00

2,146,095.37

11/18/22

0.00

0.00

2,194,383.26

0.00

0.00

2,194,383.26

0.00

0.00

18

30501322

06/17/24

0.00

0.00

19,455,231.29

0.00

0.00

11,920,253.93

0.00

606,643.33

12,526,897.26

Current Period Totals

69,108.27

0.00

0.00

0.00

0.00

69,108.27

0.00

0.00

69,108.27

Cumulative Totals

4,015,366.86

0.00

21,601,326.66

0.00

0.00

18,081,716.16

0.00

606,643.33

18,688,359.49

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 30

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)

2A1

0.00

0.00

5,868.02

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

2A4

0.00

0.00

3,912.02

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

7

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

7.38

0.00

0.00

0.00

9

0.00

0.00

4,017.46

0.00

0.00

0.00

0.00

79,867.15

0.00

0.00

0.00

0.00

17

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.73

0.00

0.00

0.00

30

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

41

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

33,911.49

0.00

0.00

0.00

0.00

49

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(41.93)

0.00

0.00

0.00

51

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.10

0.00

0.00

0.00

52

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(3.35)

0.00

0.00

0.00

57

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

32.57

0.00

0.00

0.00

58

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

18,454.29

0.00

0.00

0.00

0.00

62

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

41.30

0.00

0.00

0.00

Total

0.00

0.00

25,797.50

0.00

0.00

0.00

0.00

132,232.94

36.80

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Collateral Shortfall Total

158,067.24

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 30

Supplemental Notes

Risk Retention

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <_http3a_ www.ctslink.com="">, specifically under the "Risk Retention" tab for the UBS 2018-C12 transaction, certain information

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

© 2021 Computershare. All rights reserved. Confidential.

Page 30 of 30