noodls browser compatibility check

The security settings of your browser are blocking the execution of scripts.

To use noodls, javascript support must be enabled. Please change your browser's security settings to enable javascript.

If you have changed your browser's security settings, you can click here.

related announcements

Finance

Company News

UBS Commercial Mortgage Trust 2018-C10

10/02/2024 | Press release | Distributed by Public on 10/02/2024 08:08

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	09/17/24	UBS Commercial Mortgage Trust 2018-C10
Determination Date:	09/11/24
Next Distribution Date:	10/18/24
Record Date:	08/30/24	Commercial Mortgage Pass-Through Certificates
		Series 2018-C10


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	UBS Commercial Mortgage Securitization Corp.
Certificate Factor Detail	3		General Information	(212) 713-2000
Certificate Interest Reconciliation Detail	4		1285 Avenue of the Americas \| New York, NY 10019 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations		[email protected]
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		Niral Shah	(305) 485-2041	[email protected]
Mortgage Loan Detail (Part 1)	13-15		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	16-18	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	19
			David Rodgers	(212) 230-9025
Historical Detail	20		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	21	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	22		Bank, N.A.
			Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 1	23				[email protected]
Specially Serviced Loan Detail - Part 2	24		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	25	Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	26		Attention: CMBS Trustee	(302) 636-4140	[email protected]
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	27
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance	Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance	Support¹ Support¹

A-1	90276FAS3	3.184700%	21,314,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	90276FAT1	3.559200%	23,134,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	90276FAU8	4.212500%	34,712,000.00	26,135,737.02	567,730.45	91,747.33	0.00	0.00	659,477.78	25,568,006.57	32.43%	30.00%
A-3	90276FAV6	4.048400%	195,000,000.00	193,878,441.78	0.00	654,081.24	0.00	0.00	654,081.24	193,878,441.78	32.43%	30.00%
A-4	90276FAW4	4.313400%	237,135,000.00	237,135,000.00	0.00	852,381.76	0.00	0.00	852,381.76	237,135,000.00	32.43%	30.00%
A-S	90276FAZ7	4.494400%	41,086,000.00	41,086,000.00	0.00	153,880.77	0.00	0.00	153,880.77	41,086,000.00	26.35%	24.38%
B	90276FBA1	4.695600%	33,782,000.00	33,782,000.00	0.00	132,188.97	0.00	0.00	132,188.97	33,782,000.00	21.35%	19.75%
C	90276FBB9	5.213555%	37,434,000.00	37,434,000.00	0.00	162,636.83	0.00	0.00	162,636.83	37,434,000.00	15.81%	14.63%
D	90276FAC8	3.000000%	31,956,000.00	31,956,000.00	0.00	79,890.00	0.00	0.00	79,890.00	31,956,000.00	11.08%	10.25%
D-RR	90276FAF1	5.213555%	11,869,000.00	11,869,000.00	0.00	51,566.40	0.00	0.00	51,566.40	11,869,000.00	9.32%	8.63%
E-RR	90276FAH7	5.213555%	20,087,000.00	20,087,000.00	0.00	87,270.56	0.00	0.00	87,270.56	20,087,000.00	6.35%	5.88%
F-RR	90276FAK0	5.213555%	9,130,000.00	9,130,000.00	0.00	39,666.46	0.00	0.00	39,666.46	9,130,000.00	5.00%	4.63%
NR-RR	90276FAM6	5.213555%	33,782,806.00	33,782,806.00	0.00	114,265.71	0.00	0.00	114,265.71	33,782,806.00	0.00%	0.00%
Z	90276FAN4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	90276FAQ7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal		730,421,806.00	676,275,984.80	567,730.45	2,419,576.03	0.00	0.00	2,987,306.48	675,708,254.35


X-A	90276FAX2	1.018310%	511,295,000.00	457,149,178.80	0.00	387,933.15	0.00	0.00	387,933.15	456,581,448.35
X-B	90276FAY0	0.418913%	112,302,000.00	112,302,000.00	0.00	39,203.93	0.00	0.00	39,203.93	112,302,000.00
X-D	90276FAA2	2.213555%	31,956,000.00	31,956,000.00	0.00	58,946.96	0.00	0.00	58,946.96	31,956,000.00
Notional SubTotal		655,553,000.00	601,407,178.80	0.00	486,084.04	0.00	0.00	486,084.04	600,839,448.35

Deal Distribution Total				567,730.45	2,905,660.07	0.00	0.00	3,473,390.52

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.								Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	90276FAS3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	90276FAT1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	90276FAU8	752.93088903	16.35545201	2.64310123	0.00000000	0.00000000	0.00000000	0.00000000	18.99855324	736.57543702
A-3	90276FAV6	994.24841938	0.00000000	3.35426277	0.00000000	0.00000000	0.00000000	0.00000000	3.35426277	994.24841938
A-4	90276FAW4	1,000.00000000	0.00000000	3.59450001	0.00000000	0.00000000	0.00000000	0.00000000	3.59450001	1,000.00000000
A-S	90276FAZ7	1,000.00000000	0.00000000	3.74533345	0.00000000	0.00000000	0.00000000	0.00000000	3.74533345	1,000.00000000
B	90276FBA1	1,000.00000000	0.00000000	3.91300012	0.00000000	0.00000000	0.00000000	0.00000000	3.91300012	1,000.00000000
C	90276FBB9	1,000.00000000	0.00000000	4.34462868	0.00000000	0.00000000	0.00000000	0.00000000	4.34462868	1,000.00000000
D	90276FAC8	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
D-RR	90276FAF1	1,000.00000000	0.00000000	4.34462887	0.00000000	0.00000000	0.00000000	0.00000000	4.34462887	1,000.00000000
E-RR	90276FAH7	1,000.00000000	0.00000000	4.34462886	0.00000000	0.00000000	0.00000000	0.00000000	4.34462886	1,000.00000000
F-RR	90276FAK0	1,000.00000000	0.00000000	4.34462870	0.00000000	0.00000000	0.00000000	0.00000000	4.34462870	1,000.00000000
NR-RR	90276FAM6	1,000.00000000	0.00000000	3.38236291	0.96226583	41.71162543	0.00000000	0.00000000	3.38236291	1,000.00000000
Z	90276FAN4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	90276FAQ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	90276FAX2	894.10062449	0.00000000	0.75872666	0.00000000	0.00000000	0.00000000	0.00000000	0.75872666	892.99024702
X-B	90276FAY0	1,000.00000000	0.00000000	0.34909378	0.00000000	0.00000000	0.00000000	0.00000000	0.34909378	1,000.00000000
X-D	90276FAA2	1,000.00000000	0.00000000	1.84462886	0.00000000	0.00000000	0.00000000	0.00000000	1.84462886	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.							Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	08/01/24 - 08/30/24	30	0.00	91,747.33	0.00	91,747.33	0.00	0.00	0.00	91,747.33	0.00
A-3	08/01/24 - 08/30/24	30	0.00	654,081.24	0.00	654,081.24	0.00	0.00	0.00	654,081.24	0.00
A-4	08/01/24 - 08/30/24	30	0.00	852,381.76	0.00	852,381.76	0.00	0.00	0.00	852,381.76	0.00
X-A	08/01/24 - 08/30/24	30	0.00	387,933.15	0.00	387,933.15	0.00	0.00	0.00	387,933.15	0.00
X-B	08/01/24 - 08/30/24	30	0.00	39,203.93	0.00	39,203.93	0.00	0.00	0.00	39,203.93	0.00
A-S	08/01/24 - 08/30/24	30	0.00	153,880.77	0.00	153,880.77	0.00	0.00	0.00	153,880.77	0.00
B	08/01/24 - 08/30/24	30	0.00	132,188.97	0.00	132,188.97	0.00	0.00	0.00	132,188.97	0.00
C	08/01/24 - 08/30/24	30	0.00	162,636.83	0.00	162,636.83	0.00	0.00	0.00	162,636.83	0.00
X-D	08/01/24 - 08/30/24	30	0.00	58,946.96	0.00	58,946.96	0.00	0.00	0.00	58,946.96	0.00
D	08/01/24 - 08/30/24	30	0.00	79,890.00	0.00	79,890.00	0.00	0.00	0.00	79,890.00	0.00
D-RR	08/01/24 - 08/30/24	30	0.00	51,566.40	0.00	51,566.40	0.00	0.00	0.00	51,566.40	0.00
E-RR	08/01/24 - 08/30/24	30	0.00	87,270.56	0.00	87,270.56	0.00	0.00	0.00	87,270.56	0.00
F-RR	08/01/24 - 08/30/24	30	0.00	39,666.46	0.00	39,666.46	0.00	0.00	0.00	39,666.46	0.00
NR-RR	08/01/24 - 08/30/24	30	1,370,672.65	146,773.75	0.00	146,773.75	32,508.04	0.00	0.00	114,265.71	1,409,135.75
Totals			1,370,672.65	2,938,168.11	0.00	2,938,168.11	32,508.04	0.00	0.00	2,905,660.07	1,409,135.75




© 2021 Computershare. All rights reserved. Confidential.								Page 4 of 29


	Additional Information
Total Available Distribution Amount (1)	3,473,390.52
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,951,061.03	Master Servicing Fee	5,700.94
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	5,294.72
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	291.17
ARD Interest	0.00	Operating Advisor Fee	1,118.11
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	198.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,951,061.03	Total Fees	12,892.94

Principal		Expenses/Reimbursements
Scheduled Principal	567,730.45	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	14,924.83
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	15,000.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	2,583.21
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	567,730.45	Total Expenses/Reimbursements	32,508.04

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,905,660.07
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	567,730.45
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,473,390.52
Total Funds Collected	3,518,791.48	Total Funds Distributed	3,518,791.50

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	676,275,985.62	676,275,985.62	Beginning Certificate Balance	676,275,984.80
(-) Scheduled Principal Collections	567,730.45	567,730.45	(-) Principal Distributions	567,730.45
(-) Unscheduled Principal Collections	0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)	0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)	0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral	0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²	0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance	675,708,255.17	675,708,255.17	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	676,432,343.08	676,432,343.08	Ending Certificate Balance	675,708,254.35
Ending Actual Collateral Balance	675,919,772.39	675,919,772.39



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.82)
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	(0.82)
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	5.21%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance						Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	5	38,039,588.15	5.63%	41	5.2538	NAP	Defeased	5	38,039,588.15	5.63%	41	5.2538	NAP
	5,000,000 or less	19	63,751,025.32	9.43%	43	5.3922	1.616206	1.30 or less	10	98,970,670.18	14.65%	44	5.3719	0.805977
5,000,001 to 10,000,000	15	117,523,919.21	17.39%	44	5.1966	1.863935	1.31 to 1.40	2	42,935,202.87	6.35%	44	5.0199	1.365303
10,000,001 to 15,000,000	10	130,389,193.52	19.30%	43	5.3697	1.724981	1.41 to 1.50	7	53,620,721.09	7.94%	43	5.4109	1.472472
15,000,001 to 20,000,000	4	74,180,059.77	10.98%	44	4.8739	2.191305	1.51 to 1.60	10	59,784,185.98	8.85%	44	5.4263	1.566149
20,000,001 to 25,000,000	4	89,601,027.77	13.26%	44	5.0673	1.282759	1.61 to 1.70	2	16,976,572.80	2.51%	44	5.1695	1.669878
25,000,001 to 30,000,000	1	27,795,000.00	4.11%	44	5.0300	1.772600	1.71 to 1.80	3	80,250,802.07	11.88%	44	4.7189	1.780979
30,000,001 to 40,000,000	1	35,550,000.00	5.26%	43	4.6810	2.700800	1.81 to 1.90	0	0.00	0.00%	0	0.0000	0.000000
	40,000,001 or greater	2	98,878,441.43	14.63%	44	4.5284	2.068329	1.91 to 2.00	2	7,507,608.52	1.11%	43	5.4700	1.962726
	Totals	61	675,708,255.17	100.00%	43	5.0673	1.825407	2.01 to 2.25	8	96,453,512.49	14.27%	43	5.1368	2.154821
								2.26 to 2.50	6	95,556,675.34	14.14%	44	4.8150	2.343023
								2.51 or greater	6	85,612,715.68	12.67%	43	4.6647	2.868500
								Totals	61	675,708,255.17	100.00%	43	5.0673	1.825407
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 8 of 29


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Defeased	5	38,039,588.15	5.63%	41	5.2538	NAP
							Defeased	5	38,039,588.15	5.63%	41	5.2538	NAP
Arizona	3	5,867,026.33	0.87%	44	4.5410	2.355500
							Industrial	4	26,543,121.16	3.93%	44	5.2289	2.331298
California	5	37,661,720.63	5.57%	43	5.1060	2.171215
							Lodging	11	96,013,749.47	14.21%	44	5.4469	1.808588
Colorado	2	37,102,317.54	5.49%	43	4.6751	2.686353
							Mixed Use	5	95,454,339.51	14.13%	44	4.7555	1.984077
Florida	6	68,823,802.89	10.19%	43	5.1757	1.784612
							Multi-Family	3	22,276,109.50	3.30%	43	5.2545	1.749505
Georgia	5	11,814,469.21	1.75%	44	5.0345	2.003217
							Office	34	200,732,256.59	29.71%	44	4.9744	2.011274
Illinois	5	49,916,588.14	7.39%	44	4.7764	2.438279
							Other	2	26,092,396.45	3.86%	44	5.2015	0.453057
Indiana	3	11,644,692.59	1.72%	43	4.7101	2.641068
							Retail	13	144,778,356.65	21.43%	43	5.0390	1.624091
Maryland	1	11,000,000.00	1.63%	42	4.9980	2.195300
							Self Storage	5	25,778,337.64	3.82%	43	4.9514	2.443831
Michigan	5	42,291,097.12	6.26%	44	5.3674	1.104371
							Totals	82	675,708,255.17	100.00%	43	5.0673	1.825407
Minnesota	2	4,438,884.59	0.66%	44	4.7713	2.204569

Missouri	4	39,658,406.93	5.87%	44	5.2352	1.227650

Montana	1	14,534,824.18	2.15%	44	5.6304	1.524400

New Jersey	1	40,000,000.00	5.92%	44	5.3180	1.504500

New York	15	144,000,344.00	21.31%	44	4.8531	1.939385

North Carolina	4	13,574,956.33	2.01%	43	4.9646	2.270791

Ohio	1	4,063,574.00	0.60%	42	5.2400	(0.613200)

Pennsylvania	1	953,391.91	0.14%	44	4.5410	2.355500

Tennessee	2	15,631,651.49	2.31%	41	5.3619	1.628386

Texas	6	30,500,572.28	4.51%	43	5.2047	1.867643

Utah	1	10,182,228.70	1.51%	44	4.8234	2.290100

Virginia	1	2,446,590.36	0.36%	44	6.0060	1.410900

Washington	2	34,545,542.20	5.11%	44	5.4249	1.045679

Wisconsin	1	7,015,985.54	1.04%	44	4.5410	2.355500

Totals	82	675,708,255.17	100.00%	43	5.0673	1.825407


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




© 2021 Computershare. All rights reserved. Confidential.										Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate						Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	5	38,039,588.15	5.63%	41	5.2538	NAP	Defeased	5	38,039,588.15	5.63%	41	5.2538	NAP
	4.6000% or less	5	127,798,550.06	18.91%	44	4.5318	2.282350	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.6001% to 4.8000%	4	83,882,214.64	12.41%	43	4.7043	2.356620	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.8001% to 5.0000%	8	71,512,928.38	10.58%	43	4.9223	2.236936	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0001% to 5.2000%	7	96,554,790.21	14.29%	44	5.0730	1.736540	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.2001% to 5.4000%	14	132,257,630.49	19.57%	44	5.3048	1.203580	49 months or greater	56	637,668,667.02	94.37%	44	5.0562	1.841543
	5.4001% to 5.6000%	9	69,012,273.38	10.21%	43	5.4971	1.654792	Totals	61	675,708,255.17	100.00%	43	5.0673	1.825407
	5.6001% to 5.8000%	5	24,250,488.30	3.59%	44	5.6588	1.490038
	5.8001% or greater	4	32,399,791.56	4.79%	44	5.8764	1.474574
	Totals	61	675,708,255.17	100.00%	43	5.0673	1.825407
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 10 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)				Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	5	38,039,588.15	5.63%	41	5.2538	NAP	Defeased	5	38,039,588.15	5.63%	41	5.2538	NAP
	115 months or less	56	637,668,667.02	94.37%	44	5.0562	1.841543	Interest Only	19	312,252,441.43	46.21%	44	4.8614	2.065760
	116 months or greater	0	0.00	0.00%	0	0.0000	0.000000	299 months or less	37	325,416,225.59	48.16%	43	5.2431	1.626397
	Totals	61	675,708,255.17	100.00%	43	5.0673	1.825407	300 months to 350 months	0	0.00	0.00%	0	0.0000	0.000000
								351 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	61	675,708,255.17	100.00%	43	5.0673	1.825407
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI					Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	5	38,039,588.15	5.63%	41	5.2538	NAP			No outstanding loans in this group
Underwriter's Information	6	51,704,767.64	7.65%	44	5.2237	1.645670
	12 months or less	46	553,539,694.01	81.92%	44	5.0181	1.845731
	13 months to 24 months	2	25,824,205.37	3.82%	43	5.5187	2.168550
	25 months or greater	2	6,600,000.00	0.98%	43	5.1309	1.745255
	Totals	61	675,708,255.17	100.00%	43	5.0673	1.825407
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.								Page 12 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
1	303161225	Various New York	NY	Actual/360	4.516%	194,438.89	0.00	0.00	N/A	05/01/28	--	50,000,000.00	50,000,000.00	09/01/24
2	310481002	OF	Various	Various	Actual/360	4.541%	191,129.64	0.00	0.00	N/A	05/01/28	--	48,878,441.43	48,878,441.43	09/01/24
3	407004788	OF	Madison	NJ	Actual/360	5.318%	68,690.83	0.00	0.00	N/A	05/06/28	--	15,000,000.00	15,000,000.00	09/06/24
3A	407004789				Actual/360	5.318%	68,690.83	0.00	0.00	N/A	05/06/28	--	15,000,000.00	15,000,000.00	09/06/24
3B	407004790				Actual/360	5.318%	45,793.89	0.00	0.00	N/A	05/06/28	--	10,000,000.00	10,000,000.00	09/06/24
4	28002045	OF	Denver	CO	Actual/360	4.681%	143,297.11	0.00	0.00	N/A	04/06/28	--	35,550,000.00	35,550,000.00	09/06/24
5	310481005	OF	Various	NY	Actual/360	4.894%	84,282.11	0.00	0.00	N/A	05/06/28	--	20,000,000.00	20,000,000.00	09/06/24
5A	310481105				Actual/360	4.894%	42,141.06	0.00	0.00	N/A	05/06/28	--	10,000,000.00	10,000,000.00	09/06/24
6	407004786	MU	New York	NY	Actual/360	5.030%	120,390.95	0.00	0.00	N/A	05/06/28	--	27,795,000.00	27,795,000.00	09/06/24
7	300571811	IN	Malvern	PA	Actual/360	5.300%	111,312.11	38,620.15	0.00	N/A	01/06/28	--	24,389,749.66	24,351,129.51	09/06/24
8	310481008	OF	Oakland	CA	Actual/360	5.280%	36,615.39	10,202.96	0.00	N/A	04/06/28	--	8,053,239.20	8,043,036.24	09/06/24
8A	310481108				Actual/360	5.280%	36,615.39	10,202.96	0.00	N/A	04/06/28	--	8,053,239.20	8,043,036.24	09/06/24
8B	310481058				Actual/360	5.280%	19,715.98	5,493.90	0.00	N/A	04/06/28	--	4,336,359.60	4,330,865.70	09/06/24
8C	310481059				Actual/360	5.280%	19,715.98	5,493.90	0.00	N/A	04/06/28	--	4,336,359.60	4,330,865.70	09/06/24
9	310481009	RT	Marysville	WA	Actual/360	5.230%	105,210.52	37,214.09	0.00	N/A	05/01/28	--	23,361,368.98	23,324,154.89	09/01/24
10	310481010	RT	Ballwin	MO	Actual/360	5.070%	109,145.83	0.00	0.00	N/A	05/01/28	--	25,000,000.00	25,000,000.00	09/01/24
11	310481011	98	Detroit	MI	Actual/360	5.380%	96,139.05	49,527.00	0.00	N/A	05/01/28	--	20,751,923.45	20,702,396.45	08/01/24
12	303161226	RT	McHenry	IL	Actual/360	4.565%	80,980.83	26,235.67	0.00	N/A	05/01/28	--	20,600,712.10	20,574,476.43	09/01/24
13	28002067	LO	Carle Place	NY	Actual/360	5.075%	83,881.43	25,213.62	0.00	N/A	05/06/28	--	19,194,225.41	19,169,011.79	09/06/24
14	303161224	RT	Ormond Beach	FL	Actual/360	4.770%	80,650.63	23,920.08	0.00	N/A	05/01/28	--	19,634,968.06	19,611,047.98	09/01/24
16	28002081	LO	Crystal River	FL	Actual/360	5.905%	75,546.82	32,999.33	0.00	N/A	05/06/28	--	14,857,204.70	14,824,205.37	09/06/24
17	310481017	OF	Billings	MT	Actual/360	5.630%	70,566.95	19,864.64	0.00	N/A	05/06/28	--	14,554,688.82	14,534,824.18	09/06/24
18	310481018	MU	Chicago	IL	Actual/360	4.730%	62,725.06	0.00	0.00	N/A	04/01/28	--	15,400,000.00	15,400,000.00	09/01/24
19	310481019	RT	Lakeland	FL	Actual/360	4.640%	53,309.35	20,995.13	0.00	N/A	01/01/28	--	13,342,161.79	13,321,166.66	09/01/24
20	310481020	RT	Sevierville	TN	Actual/360	5.525%	62,123.74	17,301.77	0.00	N/A	01/06/28	--	13,057,683.07	13,040,381.30	09/06/24
21	300571810	LO	Seatac	WA	Actual/360	5.830%	56,415.35	16,108.16	0.00	N/A	04/06/28	--	11,237,495.47	11,221,387.31	09/06/24
22	310481022	IN	Fraser	MI	Actual/360	5.534%	58,442.21	0.00	0.00	05/06/28	01/06/30	--	12,265,000.00	12,265,000.00	09/06/24
23	310481023	LO	Salt Lake City	UT	Actual/360	4.823%	42,364.31	17,477.37	0.00	N/A	05/06/28	--	10,199,706.07	10,182,228.70	09/06/24




© 2021 Computershare. All rights reserved. Confidential.										Page 13 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
24	310481024	MF	Hagerstown	MD	Actual/360	4.998%	47,342.17	0.00	0.00	N/A	03/06/28	--	11,000,000.00	11,000,000.00	09/06/24
25	310481025	RT	Chicago	IL	Actual/360	5.440%	43,562.57	14,250.53	0.00	N/A	05/01/28	--	9,299,410.05	9,285,159.52	09/01/24
26	310481026	RT	Houston	TX	Actual/360	5.170%	40,383.02	13,631.45	0.00	N/A	04/01/28	--	9,070,873.31	9,057,241.86	09/01/24
27	310481027	LO	Port St. Lucie	FL	Actual/360	5.310%	39,246.68	13,566.27	0.00	N/A	04/01/28	--	8,583,200.02	8,569,633.75	09/01/24
28	310481028	SS	Houston	TX	Actual/360	5.070%	39,046.84	10,193.97	0.00	N/A	05/01/28	--	8,943,730.53	8,933,536.56	09/01/24
29	310481029	LO	Lake Wales	FL	Actual/360	5.440%	38,250.06	12,512.66	0.00	N/A	05/01/28	--	8,165,335.85	8,152,823.19	09/01/24
30	310481030	MF	Hamburg	NY	Actual/360	5.490%	37,575.71	11,994.23	0.00	N/A	06/01/28	--	7,948,326.44	7,936,332.21	09/01/24
31	28202047	LO	Branson	MO	Actual/360	5.510%	30,550.27	9,807.31	0.00	N/A	04/06/28	--	6,438,789.10	6,428,981.79	09/06/24
32	310481032	MF	Kansas City	KS	Actual/360	4.570%	25,368.17	8,348.13	0.00	N/A	02/01/28	11/02/27	6,446,348.31	6,438,000.18	09/01/24
33	28002066	IN	Livonia	MI	Actual/360	4.950%	25,549.33	8,078.18	0.00	N/A	05/06/28	--	5,993,976.78	5,985,898.60	09/06/24
34	303161223	IN	Indianapolis	IN	Actual/360	4.550%	22,937.20	8,598.04	0.00	N/A	04/01/28	--	5,854,230.24	5,845,632.20	09/01/24
35	310481035	SS	Rolesville	NC	Actual/360	5.000%	24,758.35	7,719.36	0.00	N/A	04/01/28	--	5,750,326.41	5,742,607.05	09/01/24
36	310481036	LO	Duluth	GA	Actual/360	5.708%	24,605.18	11,424.38	0.00	N/A	05/06/28	--	5,005,475.35	4,994,050.97	09/06/24
37	310481037	SS	Shirley	NY	Actual/360	4.954%	23,462.69	0.00	0.00	N/A	04/06/28	--	5,500,000.00	5,500,000.00	09/06/24
38	28202048	LO	Branson	MO	Actual/360	5.510%	23,235.41	7,459.09	0.00	N/A	04/06/28	--	4,897,106.94	4,889,647.85	09/06/24
39	28002060	RT	Parkland	FL	Actual/360	5.400%	20,235.15	6,718.33	0.00	N/A	05/06/28	--	4,351,644.27	4,344,925.94	09/06/24
40	300571807	LO	Midland	TX	Actual/360	5.820%	19,628.10	8,872.35	0.00	N/A	04/06/28	--	3,916,480.87	3,907,608.52	09/06/24
41	310481041	OF	Hudson	OH	Actual/360	5.240%	18,361.17	5,632.76	0.00	N/A	03/01/28	--	4,069,206.76	4,063,574.00	04/01/22
42	310481042	MU	Asheville	NC	Actual/360	5.310%	18,540.77	5,503.02	0.00	N/A	04/01/28	--	4,054,842.53	4,049,339.51	09/01/24
43	303161227	LO	Encinitas	CA	Actual/360	5.485%	17,394.75	8,665.91	0.00	N/A	05/01/28	--	3,682,836.14	3,674,170.23	09/01/24
44	407004784	RT	Fort Myers	FL	Actual/360	5.400%	16,736.63	5,595.45	0.00	N/A	04/06/28	12/06/27	3,599,275.61	3,593,680.16	09/06/24
46	407004794	MF	St. Louis	MO	Actual/360	5.540%	15,956.59	5,030.49	0.00	N/A	05/06/28	--	3,344,807.78	3,339,777.29	09/06/24
47	310481047	MU	New York	NY	Actual/360	5.090%	15,779.00	0.00	0.00	N/A	04/01/28	--	3,600,000.00	3,600,000.00	07/01/24
48	310481048	OF	Houston	TX	Actual/360	5.690%	14,512.70	4,329.72	0.00	N/A	05/01/28	--	2,961,942.87	2,957,613.15	09/01/24
49	310481049	SS	Austin	TX	Actual/360	5.000%	13,372.25	3,618.15	0.00	N/A	04/01/28	--	3,105,812.18	3,102,194.03	09/01/24
50	310481050	RT	Goshen	IN	Actual/360	5.180%	13,381.67	0.00	0.00	N/A	04/01/28	--	3,000,000.00	3,000,000.00	11/01/19
51	310481051	RT	Pontiac	MI	Actual/360	5.330%	11,298.60	5,914.74	0.00	N/A	05/06/28	--	2,461,716.81	2,455,802.07	09/06/24
52	28002073	IN	Abingdon	VA	Actual/360	6.006%	12,681.13	5,369.58	0.00	N/A	05/06/28	--	2,451,959.94	2,446,590.36	09/06/24




© 2021 Computershare. All rights reserved. Confidential.										Page 14 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

28002071

Indianapolis

Actual/360

6.006%

11,548.88

4,890.16

0.00

N/A

05/06/28

02/06/28

2,233,034.90

2,228,144.74

09/06/24

310481054

Yucaipa

Actual/360

4.350%

9,364.58

0.00

N/A

02/01/28

2,500,000.00

09/01/24

28002072

New Berlin

Actual/360

6.006%

7,404.87

3,135.46

0.00

N/A

05/06/28

02/06/28

1,431,769.02

1,428,633.56

09/06/24

28002078

Gladwin

Actual/360

5.700%

4,329.15

0.00

05/06/28

05/06/33

882,000.00

09/06/24

28002077

Foley

Actual/360

5.700%

4,329.15

0.00

05/06/28

05/06/33

882,000.00

09/06/24

Totals

2,951,061.03

567,730.45

0.00

676,275,985.62

675,708,255.17

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

Page 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	4,169,128.61	2,050,813.98	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2	11,776,668.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	7,084,262.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	8,717,804.19	2,200,818.45	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5	6,471,003.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	1,998,349.47	633,643.33	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
8	6,680,624.00	7,078,310.00	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,465,461.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,744,008.79	412,683.86	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11	239,013.00	0.00	--	--	--	0.00	0.00	144,008.35	144,008.35	0.00	0.00
12	3,274,871.52	1,827,563.76	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,192,286.81	3,310,550.81	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,615,509.79	905,371.39	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16	3,468,082.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,511,149.84	882,220.92	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,307,427.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,823,337.00	1,955,444.00	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,566,520.35	759,401.18	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	472,554.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,474,516.85	375,875.10	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	2,027,173.00	1,829,616.00	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
24	1,247,705.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	884,130.52	418,546.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,449,409.00	771,343.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,337,171.00	1,012,698.00	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
28	890,395.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,697,059.22	1,612,668.22	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	725,610.22	187,211.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
31	5,086,261.00	520,403.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
33	936,472.00	488,906.10	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,477,224.00	705,118.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,055,914.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	770,349.00	750,006.43	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
37	664,814.89	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	5,814,565.00	305,825.00	01/01/24	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	507,357.00	227,624.50	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
40	769,687.05	746,421.05	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
41	45,117.00	0.00	--	--	07/11/24	3,129,626.75	226,973.86	9,763.34	460,572.68	0.00	0.00
42	494,032.07	235,471.26	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	802,077.21	832,336.46	07/01/23	06/30/24	--	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
46	400,616.00	311,548.02	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
47	362,326.74	0.00	--	--	--	0.00	0.00	15,732.97	31,542.50	0.00	0.00
48	311,467.75	247,953.04	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
49	304,832.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	242,500.00	0.00	--	--	05/13/24	229,667.03	24,858.68	12,298.48	735,809.13	0.00	0.00
51	373,214.00	192,994.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
52	338,071.75	169,036.35	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 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal					Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
53	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
54	654,081.00	658,354.00	07/01/23	06/30/24	--	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
56	82,442.24	41,221.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
57	82,692.00	41,346.25	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	104,887,344.95	34,699,343.46				3,359,293.78	251,832.54	181,803.14	1,371,932.66	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 18 of 29


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.			Page 19 of 29


								Historical Detail

						Delinquencies¹							Prepayments		Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications			Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance		#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
09/17/24	1	3,600,000.00	0	0.00	2	7,063,574.00	0	0.00	1	4,063,574.00	0	0.00		0	0.00	0	0.00	5.067333%	5.041247%	43
08/16/24	1	3,600,000.00	0	0.00	2	7,069,206.76	0	0.00	1	4,069,206.76	0	0.00		0	0.00	0	0.00	5.067515%	5.041431%	44
07/17/24	1	3,600,000.00	0	0.00	2	7,074,814.22	0	0.00	1	4,074,814.22	0	0.00		0	0.00	0	0.00	5.067696%	5.041614%	45
06/17/24	1	3,600,000.00	0	0.00	2	7,080,987.84	0	0.00	1	4,080,987.84	0	0.00		0	0.00	0	0.00	5.067892%	5.041811%	46
05/17/24	1	3,600,000.00	0	0.00	2	7,086,542.38	0	0.00	1	4,086,542.38	0	0.00		0	0.00	0	0.00	5.068070%	5.041991%	47
04/17/24	1	3,600,000.00	0	0.00	2	7,092,665.01	0	0.00	1	4,092,665.01	0	0.00		0	0.00	0	0.00	5.068263%	5.042186%	48
03/15/24	1	3,600,000.00	0	0.00	2	7,098,167.10	0	0.00	1	4,098,167.10	0	0.00		0	0.00	0	0.00	5.068439%	5.042364%	49
02/16/24	1	3,600,000.00	0	0.00	2	7,104,834.07	0	0.00	1	4,104,834.07	0	0.00		0	0.00	0	0.00	5.068646%	5.042573%	50
01/18/24	1	3,600,000.00	0	0.00	2	7,110,281.50	0	0.00	1	4,110,281.50	0	0.00		0	0.00	0	0.00	5.068819%	5.042748%	51
12/15/23	1	3,600,000.00	0	0.00	2	7,115,704.46	0	0.00	1	4,115,704.46	0	0.00		0	0.00	0	0.00	5.068991%	5.042921%	52
11/17/23	0	0.00	0	0.00	2	7,121,700.30	0	0.00	1	4,121,700.30	0	0.00		0	0.00	1	3,492,617.32	5.069178%	5.043110%	53
10/17/23	0	0.00	0	0.00	2	7,127,071.96	0	0.00	1	4,127,071.96	0	0.00		0	0.00	0	0.00	5.075462%	5.048177%	54
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.													Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

310481041

04/01/22

9,763.34

460,572.68

79,351.93

4,225,564.17

03/14/22

11/03/22

310481047

07/01/24

15,732.97

31,542.50

10,729.04

3,600,000.00

06/14/23

310481050

11/01/19

12,298.48

735,809.13

216,132.75

3,000,000.00

02/26/20

Totals

37,794.79

1,227,924.31

306,213.72

10,825,564.17

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

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing	REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		661,679,255	651,015,681	6,600,000		4,063,574
49 - 60 Months		0	0	0			0
> 60 Months		14,029,000	14,029,000	0			0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days	REO/Foreclosure

Sep-24	675,708,255	665,044,681	3,600,000	0		3,000,000	4,063,574
Aug-24	676,275,986	665,606,779	3,600,000	0		3,000,000	4,069,207
Jul-24	676,841,144	666,166,330	3,600,000	0		3,000,000	4,074,814
Jun-24	677,456,705	666,775,717	3,600,000	0		3,000,000	4,080,988
May-24	678,016,517	667,329,974	3,600,000	0		3,000,000	4,086,542
Apr-24	678,626,925	667,934,260	3,600,000	0		3,000,000	4,092,665
Mar-24	679,181,437	668,483,270	3,600,000	0		3,000,000	4,098,167
Feb-24	679,840,057	669,135,223	3,600,000	0		3,000,000	4,104,834
Jan-24	680,389,075	669,678,794	3,600,000	0		3,000,000	4,110,282
Dec-23	680,935,607	670,219,902	3,600,000	0		3,000,000	4,115,704
Nov-23	681,533,221	674,411,521	0	0		3,000,000	4,121,700
Oct-23	685,571,471	674,947,500	0	0		6,496,899	4,127,072
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.				Page 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
41	310481041	4,063,574.00	4,225,564.17	2,000,000.00	05/09/24	(176,583.00)	(0.61320)	12/31/23	03/01/28	283
47	310481047	3,600,000.00	3,600,000.00	9,850,000.00	01/04/24	358,630.74	1.93030	12/31/21	04/01/28	I/O
50	310481050	3,000,000.00	3,000,000.00	4,150,000.00	03/08/24	240,000.00	1.52320	12/31/18	04/01/28	I/O
Totals		10,663,574.00	10,825,564.17	16,000,000.00		422,047.74




© 2021 Computershare. All rights reserved. Confidential.							Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
41	310481041	OF	OH	03/14/22	7
	The Loan transferred to Special Servicing for Imminent Monetary Default. The largest tenant, Millennium, vacated the Property at the end of its lease in February 2022. Deed-in-lieu documents were finalized and the lender has taken title. An
	existing tenant expanded into a larger space and signed a 10 year lease. A new tenant for 5k SF for 3 years was recently secured. A disposition is expected to take place in November 2024.


47	310481047	MU	NY	06/14/23	13
	Loan transferred to SS on 6/14/2023 due to Payment Default. Borrower to provided outstanding financials and documents to bring the loan back to compliance. Bring current numbers have been provided to the Borrower however, Borrower
	remains unresponsive. Special Servicer is currently evaluating the Loan to determined next steps.


50	310481050	RT	IN	02/26/20	2
	Preparing to move forward with foreclosure for Property.



1 Property Type Codes					2 Resolution Strategy Code
HC - Health Care		MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family		SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail		SF - Single Family Rental	98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial		OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities		CH - Cooperative Housing	ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.				Page 24 of 29


				Modified Loan Detail
		Pre-Modification	Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
11	310481011	0.00	5.38000%	0.00	5.38000%	10	03/29/22	12/01/20	05/11/22
11	310481011	0.00	5.38000%	0.00	5.38000%	10	03/31/22	12/01/20	05/11/22
13	28002067	20,150,000.00	5.07500%	20,150,000.00	5.07500%	10	08/26/20	10/01/20	10/13/20
21	300571810	0.00	5.83000%	0.00	5.83000%	8	09/23/21	09/24/21	--
36	310481036	0.00	5.70850%	0.00	5.70850%	10	09/06/21	09/07/21	--
Totals		20,150,000.00		20,150,000.00
1 Modification Codes
1 - Maturity Date Extension	5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change	6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off	7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.							Page 25 of 29

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

310481045 11/17/23

3,496,899.45

5,950,000.00

4,027,605.82

257,279.11

4,027,605.82

3,770,326.71

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

3,496,899.45

5,950,000.00

4,027,605.82

257,279.11

4,027,605.82

3,770,326.71

0.00

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

Page 26 of 29


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
45	310481045	11/17/23	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current Period Totals		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.							Page 27 of 29


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees								Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
11	0.00	0.00	0.00	0.00	1,456.66	0.00	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	0.00	0.00	598.42	0.00	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	0.00	0.00	528.13	0.00	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	0.00	5,000.00	0.00	0.00	13,902.61	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	5,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	0.00	5,000.00	0.00	0.00	1,022.22	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	15,000.00	0.00	2,583.21	14,924.83	0.00	0.00	0.00	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	32,508.04




© 2021 Computershare. All rights reserved. Confidential.									Page 28 of 29


Supplemental Notes
Risk Retention
Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com , specifically under the "Risk Retention" tab for the UBS 2018-C10 transaction, certain information
provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant. Investorsshould refer to the Certificate Administrator's website for all such information.




© 2021 Computershare. All rights reserved. Confidential.	Page 29 of 29

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format