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

CSAIL 2016 C5 Commercial Mortgage Trust

10/31/2024 | Press release | Distributed by Public on 10/31/2024 11:26

Asset Backed Issuer Distribution Report Form 10 D


Distribution Date:	10/18/24	CSAIL 2016-C5 Commercial Mortgage Trust
Determination Date:	10/11/24
Next Distribution Date:	11/18/24
Record Date:	09/30/24	Commercial Mortgage Pass-Through Certificates
		Series 2016-C5


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Credit Suisse Commercial Mortgage Securities Corp.
Certificate Factor Detail	3		General Information Number		[email protected]
Certificate Interest Reconciliation Detail	4		11 Madison Avenue, 4th Floor \| New York, NY 10010 \| United States
		Master Servicer	KeyBank National Association
Additional Information	5
			www.key.com/key2cre		[email protected]
Bond / Collateral Reconciliation - Cash Flows	6
			11501 Outlook Street, Suite 300 \| Overland Park , KS 66211 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		General	(305) 229-6465
Mortgage Loan Detail (Part 1)	13-14		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Principal Prepayment Detail	17
			Attention: CSAIL 2016-C5 Transaction Manager		[email protected]
Historical Detail	18		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		[email protected];
Specially Serviced Loan Detail - Part 1	21				[email protected]
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23
Historical Liquidated Loan Detail	24
Historical Bond / Collateral Loss Reconciliation Detail	25
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 27


				Certificate Distribution Detail

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

A-1	12636LAU4	1.746600%	28,557,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	12636LAV2	2.879300%	121,570,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	12636LAW0	3.656100%	19,780,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	12636LAX8	3.488700%	170,000,000.00	39,312,871.61	0.00	114,292.35	0.00	0.00	114,292.35	39,312,871.61	46.48%	30.00%
A-5	12636LAY6	3.756700%	267,448,000.00	267,448,000.00	0.00	837,268.25	0.00	0.00	837,268.25	267,448,000.00	46.48%	30.00%
A-SB	12636LAZ3	3.532500%	48,139,000.00	8,544,813.27	853,046.28	25,153.79	0.00	0.00	878,200.07	7,691,766.99	46.48%	30.00%
A-S	12636LBC3	4.010100%	67,891,000.00	67,891,000.00	0.00	226,874.75	0.00	0.00	226,874.75	67,891,000.00	34.92%	22.75%
B	12636LBD1	4.463000%	51,503,000.00	51,503,000.00	0.00	191,548.24	0.00	0.00	191,548.24	51,503,000.00	26.15%	17.25%
C	12636LBE9	4.627557%	42,139,000.00	42,139,000.00	0.00	162,500.53	0.00	0.00	162,500.53	42,139,000.00	18.98%	12.75%
D	12636LAG5	3.627557%	46,821,000.00	46,821,000.00	0.00	141,538.22	0.00	0.00	141,538.22	46,821,000.00	11.01%	7.75%
E	12636LAL4	3.005000%	23,410,000.00	23,410,000.00	0.00	58,622.54	0.00	0.00	58,622.54	23,410,000.00	7.03%	5.25%
F	12636LAN0	3.005000%	9,365,000.00	9,365,000.00	0.00	23,451.52	0.00	0.00	23,451.52	9,365,000.00	5.43%	4.25%
NR*	12636LAQ3	3.005000%	39,797,933.00	31,922,124.93	0.00	74,265.61	0.00	0.00	74,265.61	31,922,124.93	0.00%	0.00%
Z	12636LBF6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	12636LAS9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal		936,420,933.00	588,356,809.81	853,046.28	1,855,515.80	0.00	0.00	2,708,562.08	587,503,763.53


X-A	12636LBA7	0.858456%	723,385,000.00	383,196,684.88	0.00	274,131.37	0.00	0.00	274,131.37	382,343,638.60
X-B	12636LBB5	0.164557%	51,503,000.00	51,503,000.00	0.00	7,062.66	0.00	0.00	7,062.66	51,503,000.00
X-D	12636LAJ9	1.000000%	46,821,000.00	46,821,000.00	0.00	39,017.50	0.00	0.00	39,017.50	46,821,000.00
X-E	12636LAA8	1.622557%	23,410,000.00	23,410,000.00	0.00	31,653.39	0.00	0.00	31,653.39	23,410,000.00
X-F	12636LAC4	1.622557%	9,365,000.00	9,365,000.00	0.00	12,662.71	0.00	0.00	12,662.71	9,365,000.00
X-NR	12636LAE0	1.622557%	39,797,933.00	31,922,124.93	0.00	43,162.90	0.00	0.00	43,162.90	31,922,124.93
Notional SubTotal		894,281,933.00	546,217,809.81	0.00	407,690.53	0.00	0.00	407,690.53	545,364,763.53

Deal Distribution Total				853,046.28	2,263,206.33	0.00	0.00	3,116,252.61

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




© 2021 Computershare. All rights reserved. Confidential.								Page 2 of 27


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	12636LAU4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	12636LAV2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	12636LAW0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	12636LAX8	231.25218594	0.00000000	0.67230794	0.00000000	0.00000000	0.00000000	0.00000000	0.67230794	231.25218594
A-5	12636LAY6	1,000.00000000	0.00000000	3.13058333	0.00000000	0.00000000	0.00000000	0.00000000	3.13058333	1,000.00000000
A-SB	12636LAZ3	177.50292424	17.72048194	0.52252415	0.00000000	0.00000000	0.00000000	0.00000000	18.24300609	159.78244230
A-S	12636LBC3	1,000.00000000	0.00000000	3.34175001	0.00000000	0.00000000	0.00000000	0.00000000	3.34175001	1,000.00000000
B	12636LBD1	1,000.00000000	0.00000000	3.71916665	0.00000000	0.00000000	0.00000000	0.00000000	3.71916665	1,000.00000000
C	12636LBE9	1,000.00000000	0.00000000	3.85629773	0.00000000	0.00000000	0.00000000	0.00000000	3.85629773	1,000.00000000
D	12636LAG5	1,000.00000000	0.00000000	3.02296448	0.00000000	0.00000000	0.00000000	0.00000000	3.02296448	1,000.00000000
E	12636LAL4	1,000.00000000	0.00000000	2.50416660	0.00000000	0.00000000	0.00000000	0.00000000	2.50416660	1,000.00000000
F	12636LAN0	1,000.00000000	0.00000000	2.50416658	0.00000000	0.00000000	0.00000000	0.00000000	2.50416658	1,000.00000000
NR	12636LAQ3	802.10509752	0.00000000	1.86606701	0.14253780	47.38266583	0.00000000	0.00000000	1.86606701	802.10509752
Z	12636LBF6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	12636LAS9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12636LBA7	529.72716448	0.00000000	0.37895639	0.00000000	0.00000000	0.00000000	0.00000000	0.37895639	528.54792206
X-B	12636LBB5	1,000.00000000	0.00000000	0.13713104	0.00000000	0.00000000	0.00000000	0.00000000	0.13713104	1,000.00000000
X-D	12636LAJ9	1,000.00000000	0.00000000	0.83333333	0.00000000	0.00000000	0.00000000	0.00000000	0.83333333	1,000.00000000
X-E	12636LAA8	1,000.00000000	0.00000000	1.35213114	0.00000000	0.00000000	0.00000000	0.00000000	1.35213114	1,000.00000000
X-F	12636LAC4	1,000.00000000	0.00000000	1.35213134	0.00000000	0.00000000	0.00000000	0.00000000	1.35213134	1,000.00000000
X-NR	12636LAE0	802.10509752	0.00000000	1.08455130	0.00000000	0.00000000	0.00000000	0.00000000	1.08455130	802.10509752




© 2021 Computershare. All rights reserved. Confidential.							Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	09/01/24 - 09/30/24	30	0.00	114,292.35	0.00	114,292.35	0.00	0.00	0.00	114,292.35	0.00
A-5	09/01/24 - 09/30/24	30	0.00	837,268.25	0.00	837,268.25	0.00	0.00	0.00	837,268.25	0.00
A-SB	09/01/24 - 09/30/24	30	0.00	25,153.79	0.00	25,153.79	0.00	0.00	0.00	25,153.79	0.00
X-A	09/01/24 - 09/30/24	30	0.00	274,131.37	0.00	274,131.37	0.00	0.00	0.00	274,131.37	0.00
X-B	09/01/24 - 09/30/24	30	0.00	7,062.66	0.00	7,062.66	0.00	0.00	0.00	7,062.66	0.00
X-D	09/01/24 - 09/30/24	30	0.00	39,017.50	0.00	39,017.50	0.00	0.00	0.00	39,017.50	0.00
X-E	09/01/24 - 09/30/24	30	0.00	31,653.39	0.00	31,653.39	0.00	0.00	0.00	31,653.39	0.00
X-F	09/01/24 - 09/30/24	30	0.00	12,662.71	0.00	12,662.71	0.00	0.00	0.00	12,662.71	0.00
X-NR	09/01/24 - 09/30/24	30	0.00	43,162.90	0.00	43,162.90	0.00	0.00	0.00	43,162.90	0.00
A-S	09/01/24 - 09/30/24	30	0.00	226,874.75	0.00	226,874.75	0.00	0.00	0.00	226,874.75	0.00
B	09/01/24 - 09/30/24	30	0.00	191,548.24	0.00	191,548.24	0.00	0.00	0.00	191,548.24	0.00
C	09/01/24 - 09/30/24	30	0.00	162,500.53	0.00	162,500.53	0.00	0.00	0.00	162,500.53	0.00
D	09/01/24 - 09/30/24	30	0.00	141,538.22	0.00	141,538.22	0.00	0.00	0.00	141,538.22	0.00
E	09/01/24 - 09/30/24	30	0.00	58,622.54	0.00	58,622.54	0.00	0.00	0.00	58,622.54	0.00
F	09/01/24 - 09/30/24	30	0.00	23,451.52	0.00	23,451.52	0.00	0.00	0.00	23,451.52	0.00
NR	09/01/24 - 09/30/24	30	1,875,363.23	79,938.32	0.00	79,938.32	5,672.71	0.00	0.00	74,265.61	1,885,732.16
Totals			1,875,363.23	2,268,879.04	0.00	2,268,879.04	5,672.71	0.00	0.00	2,263,206.33	1,885,732.16




© 2021 Computershare. All rights reserved. Confidential.								Page 4 of 27


	Additional Information
Total Available Distribution Amount (1)	3,116,252.61
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,276,390.54	Master Servicing Fee	2,912.52
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	3,088.87
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	245.15
ARD Interest	0.00	Operating Advisor Fee	858.02
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	406.95
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,276,390.54	Total Fees	7,511.51

Principal		Expenses/Reimbursements
Scheduled Principal	853,046.28	Reimbursement for Interest on Advances	36.95
Unscheduled Principal Collections		ASER Amount	(576.18)
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	4,113.84
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)	2,098.10
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	853,046.28	Total Expenses/Reimbursements	5,672.71

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,263,206.33
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	853,046.28
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	3,116,252.61
Total Funds Collected	3,129,436.82	Total Funds Distributed	3,129,436.83

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance	588,356,809.81	588,356,809.81	Beginning Certificate Balance	588,356,809.81
(-) Scheduled Principal Collections	853,046.28	853,046.28	(-) Principal Distributions	853,046.28
(-) 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	587,503,763.53	587,503,763.53	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance	588,606,785.19	588,606,785.19	Ending Certificate Balance	587,503,763.53
Ending Actual Collateral Balance	587,778,853.91	587,778,853.91



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances	0.00	0.00	UC / (OC) Change	0.00
Current Period Advances	0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances	0.00	0.00	Net WAC Rate	4.63%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.			Page 7 of 27


				Current Mortgage Loan and Property Stratification



			Scheduled Balance						Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	21	164,324,827.06	27.97%	12	4.9105	NAP	Defeased	21	164,324,827.06	27.97%	12	4.9105	NAP
	4,999,999 or less	6	20,869,957.68	3.55%	12	4.8123	2.211840	1.2499 or less	6	60,191,344.67	10.25%	12	4.8494	0.918041
5,000,000 to 9,999,999	8	53,778,894.76	9.15%	12	4.8323	1.290187	1.2500 to 1.4999	11	189,756,790.38	32.30%	12	4.5787	1.364669
10,000,000 to 19,999,999	6	93,997,773.34	16.00%	12	4.7046	1.468386	1.5000 to 1.7499	2	113,673,812.23	19.35%	13	4.2446	1.704188
20,000,000 to 24,999,999	0	0.00	0.00%	0	0.0000	0.000000	1.7500 to 1.9999	0	0.00	0.00%	0	0.0000	0.000000
25,000,000 to 49,999,999	2	57,603,358.11	9.80%	13	4.4302	1.958272	2.0000 to 2.2499	2	6,794,209.41	1.16%	12	4.7483	2.096109
	50,000,000 or greater	3	196,928,952.58	33.52%	13	4.3820	1.519510	2.2500 to 2.4999	2	36,158,675.17	6.15%	13	4.7290	2.274585
	Totals	46	587,503,763.53	100.00%	12	4.6427	1.531261	2.5000 to 2.7499	0	0.00	0.00%	0	0.0000	0.000000
								2.7500 to 3.9999	1	13,500,000.00	2.30%	12	4.3500	3.070000
								4.0000 or greater	1	3,104,104.61	0.53%	12	4.9800	6.360000
								Totals	46	587,503,763.53	100.00%	12	4.6427	1.531261
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 8 of 27


			Current Mortgage Loan and Property Stratification




			State³
									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	34	164,324,827.06	27.97%	12	4.9105	NAP
							Defeased	34	164,324,827.06	27.97%	12	4.9105	NAP
Arkansas	1	2,725,167.16	0.46%	12	4.5100	1.370000
							Industrial	2	95,945,286.25	16.33%	13	4.3156	1.652616
California	4	68,990,338.84	11.74%	12	4.6666	1.828136
							Lodging	5	57,295,166.19	9.75%	12	4.6151	1.433042
Florida	1	3,100,648.80	0.53%	11	4.7700	2.020000
							Mobile Home Park	2	9,458,788.85	1.61%	13	4.9007	1.684582
Georgia	1	5,670,903.33	0.97%	13	5.2800	1.080000
							Multi-Family	4	86,994,615.58	14.81%	13	4.3772	1.193946
Illinois	1	5,294,657.97	0.90%	13	4.9600	1.300000
							Office	8	101,315,249.00	17.25%	12	4.7168	1.402910
Indiana	2	32,439,040.47	5.52%	12	4.2856	1.577346
							Retail	9	72,169,830.58	12.28%	13	4.6715	2.258633
Louisiana	1	9,776,533.63	1.66%	13	4.7200	1.080000
							Totals	64	587,503,763.53	100.00%	12	4.6427	1.531261
Nevada	1	13,500,000.00	2.30%	12	4.3500	3.070000

New Jersey	1	19,721,321.35	3.36%	12	4.9900	1.020000

New York	1	87,000,000.00	14.81%	13	4.2800	1.730000

Ohio	7	26,568,454.93	4.52%	12	4.8238	1.805689

Pennsylvania	2	57,698,182.24	9.82%	12	4.7072	1.391781

Tennessee	1	11,890,155.57	2.02%	12	4.5980	0.650000

Texas	2	8,246,476.50	1.40%	13	4.9019	1.023955

Virginia	2	5,229,129.28	0.89%	12	4.9600	2.420000

Washington, DC	1	57,500,000.00	9.79%	13	4.2280	1.310000

Wisconsin	1	7,827,926.38	1.33%	12	4.7100	1.310000

Totals	64	587,503,763.53	100.00%	12	4.6427	1.531261


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




© 2021 Computershare. All rights reserved. Confidential.										Page 9 of 27


				Current Mortgage Loan and Property Stratification



			Note Rate						Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	21	164,324,827.06	27.97%	12	4.9105	NAP	Defeased	21	164,324,827.06	27.97%	12	4.9105	NAP
	3.9999% or less	0	0.00	0.00%	0	0.0000	0.000000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% to 4.2499%	2	84,173,812.23	14.33%	13	4.1966	1.408236	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.2500% to 4.4999%	2	100,500,000.00	17.11%	13	4.2894	1.910000	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	11	167,853,590.07	28.57%	12	4.6780	1.470049	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% to 4.9999%	7	55,028,258.06	9.37%	12	4.9294	1.664680	49 months or greater	25	423,178,936.47	72.03%	12	4.5386	1.572879
	5.0000% or greater	3	15,623,276.11	2.66%	13	5.1107	1.072782	Totals	46	587,503,763.53	100.00%	12	4.6427	1.531261
	Totals	46	587,503,763.53	100.00%	12	4.6427	1.531261
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 10 of 27


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)				Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	21	164,324,827.06	27.97%	12	4.9105	NAP	Defeased	21	164,324,827.06	27.97%	12	4.9105	NAP
	60 months or less	25	423,178,936.47	72.03%	12	4.5386	1.572879	Interest Only	3	158,000,000.00	26.89%	13	4.2671	1.691646
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	298 months or less	22	265,178,936.47	45.14%	12	4.7005	1.502116
	Totals	46	587,503,763.53	100.00%	12	4.6427	1.531261	299 months to 337 months	0	0.00	0.00%	0	0.0000	0.000000
								338 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	46	587,503,763.53	100.00%	12	4.6427	1.531261
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.										Page 11 of 27


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI					Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	21	164,324,827.06	27.97%	12	4.9105	NAP			No outstanding loans in this group
Underwriter's Information	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	24	403,457,615.12	68.67%	12	4.5166	1.599904
	13 months to 24 months	1	19,721,321.35	3.36%	12	4.9900	1.020000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	46	587,503,763.53	100.00%	12	4.6427	1.531261
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.								Page 12 of 27


						Mortgage Loan Detail (Part 1)

						Interest						Original	Adjusted	Beginning	Ending	Paid
			Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity	Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Loan Group Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
2	10104322	1	IN	Brooklyn	NY	Actual/360	4.280%	310,300.00	0.00	0.00	11/06/25	05/06/30	--	87,000,000.00	87,000,000.00	10/06/24
4	10104323	1	MF	Washington	DC	Actual/360	4.228%	202,591.67	0.00	0.00	N/A	11/06/25	--	57,500,000.00	57,500,000.00	10/06/24
5	10104324	1	OF	Philadelphia	PA	Actual/360	4.720%	206,553.14	84,557.60	0.00	N/A	10/06/25	--	52,513,510.18	52,428,952.58	10/06/24
6	10104325	1	RT	Los Angeles	CA	Actual/360	4.690%	121,077.90	49,874.29	0.00	N/A	11/06/25	--	30,979,420.17	30,929,545.88	10/06/24
7	10101709	1	LO	Indianapolis	IN	Actual/360	4.129%	91,964.23	53,500.42	0.00	N/A	10/06/25	--	26,727,312.65	26,673,812.23	10/06/24
8	10101034	1	MF	Fort Washington	MD	Actual/360	4.860%	105,836.10	41,374.17	0.00	N/A	09/06/25	--	26,132,369.35	26,090,995.18	10/06/24
9	10104326	1	Various Various	Various	Actual/360	5.050%	77,194.46	60,017.77	0.00	N/A	11/06/25	--	18,343,239.01	18,283,221.24	10/06/24
10	10104327	1	OF	Escondido	CA	Actual/360	4.604%	71,887.16	42,998.73	0.00	N/A	10/06/25	--	18,736,879.87	18,693,881.14	10/06/24
12	10104328	1	LO	Weehawken	NJ	Actual/360	4.990%	82,112.33	25,129.80	0.00	N/A	10/06/25	--	19,746,451.15	19,721,321.35	06/06/22
13	10102454	1	MF	Tampa	FL	Actual/360	4.850%	68,571.80	30,370.42	0.00	N/A	11/06/25	--	16,966,219.51	16,935,849.09	10/06/24
14	10104329	1	MF	Raeford	NC	Actual/360	4.870%	61,709.13	33,493.73	0.00	N/A	11/06/25	--	15,205,535.75	15,172,042.02	10/06/24
15	10104330	1	OF	Torrance	CA	Actual/360	4.680%	61,248.42	31,372.69	0.00	N/A	08/06/25	--	15,704,723.90	15,673,351.21	10/06/24
16	10104331	1	OF	Worthington	OH	Actual/360	4.890%	59,296.19	32,149.35	0.00	N/A	10/06/25	--	14,551,213.42	14,519,064.07	10/06/24
19	10104333	1	MH	Various	Various	Actual/360	5.000%	50,773.84	26,528.47	0.00	N/A	10/06/25	--	12,185,722.36	12,159,193.89	10/06/24
20	10104334	1	MF	Nashville	TN	Actual/360	4.598%	45,663.99	27,370.80	0.00	N/A	10/06/25	--	11,917,526.37	11,890,155.57	10/06/24
22	10104336	1	RT	Las Vegas	NV	Actual/360	4.350%	48,937.50	0.00	0.00	N/A	10/06/25	--	13,500,000.00	13,500,000.00	10/06/24
25	10104338	1	MH	Various	Various	Actual/360	4.890%	40,247.14	21,697.27	0.00	N/A	11/06/25	--	9,876,597.87	9,854,900.60	10/06/24
27	10104340	1	MF	Broussard	LA	Actual/360	4.720%	38,524.69	17,878.02	0.00	N/A	11/06/25	--	9,794,411.65	9,776,533.63	10/06/24
28	10104341	1	IN	Westerville	OH	Actual/360	4.662%	34,831.76	20,418.36	0.00	N/A	10/06/25	--	8,965,704.61	8,945,286.25	10/06/24
30	10101980	1	MF	Waupaca	WI	Actual/360	4.710%	30,794.30	17,754.55	0.00	N/A	10/06/25	--	7,845,680.93	7,827,926.38	10/06/24
31	10098389	1	LO	Augusta	GA	Actual/360	4.890%	28,193.54	23,844.38	0.00	N/A	06/06/25	--	6,918,660.89	6,894,816.51	10/06/24
32	10101983	1	RT	Red Lion	PA	Actual/360	4.910%	27,683.29	14,823.49	0.00	N/A	11/06/25	--	6,765,773.78	6,750,950.29	10/06/24
33	10104343	1	MF	El Paso	TX	Actual/360	4.550%	25,930.71	12,803.49	0.00	N/A	11/06/25	--	6,838,868.96	6,826,065.47	10/06/24
34	10104344	1	MF	Houston	TX	Actual/360	5.400%	27,006.67	12,300.49	0.00	N/A	11/06/25	--	6,001,482.28	5,989,181.79	10/06/24
36	10104345	1	LO	Atlanta	GA	Actual/360	5.280%	25,004.08	11,841.13	0.00	N/A	11/06/25	--	5,682,744.47	5,670,903.34	10/06/24
37	10102420	1	MH	Indianapolis	IN	Actual/360	5.010%	24,114.99	10,818.15	0.00	N/A	11/06/25	--	5,776,046.39	5,765,228.24	10/06/24
38	10104346	1	LO	Stony Creek	VA	Actual/360	4.960%	21,661.15	11,470.39	0.00	N/A	10/06/25	--	5,240,599.68	5,229,129.29	10/06/24
39	10101846	1	MF	Clemson	SC	Actual/360	4.660%	22,339.32	9,305.97	0.00	N/A	11/06/25	--	5,752,614.27	5,743,308.30	10/06/24




© 2021 Computershare. All rights reserved. Confidential.										Page 13 of 27


						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	Loan Group Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date	Date	Date	Balance	Balance	Date
40	10104347	1	RT	Saint Charles	IL	Actual/360	4.960%	21,923.18	9,338.03	0.00	N/A	11/06/25	--	5,303,996.00	5,294,657.97	10/06/24
41	10104348	1	OF	Shaker Heights	OH	Actual/360	5.080%	19,156.83	9,689.84	0.00	N/A	11/06/25	--	4,525,235.20	4,515,545.36	10/06/24
42	10104349	1	RT	Philadelphia	PA	Actual/360	4.580%	20,114.68	992.16	0.00	N/A	10/06/25	--	5,270,221.82	5,269,229.66	10/06/24
44	10104351	1	MH	Las Vegas	NV	Actual/360	4.668%	17,091.00	8,744.81	0.00	N/A	10/06/25	--	4,393,572.84	4,384,828.03	10/06/24
45	10104352	1	RT	Las Vegas	NV	Actual/360	4.970%	18,263.95	8,352.85	0.00	N/A	10/06/25	--	4,409,807.21	4,401,454.36	10/06/24
47	10104354	1	RT	Frisco	TX	Actual/360	4.780%	16,198.98	7,356.59	0.00	N/A	11/06/25	--	4,066,688.56	4,059,331.97	10/06/24
48	10104355	1	RT	Houston	TX	Actual/360	5.020%	17,542.99	6,399.99	0.00	N/A	11/06/25	--	4,193,544.52	4,187,144.53	10/06/24
49	10104356	1	MH	Fullerton	CA	Actual/360	4.730%	14,591.53	8,307.94	0.00	N/A	11/06/25	--	3,701,868.55	3,693,560.61	10/06/24
50	10104357	1	RT	Chesapeake	VA	Actual/360	4.850%	13,121.71	10,835.07	0.00	N/A	11/06/25	--	3,246,607.83	3,235,772.76	10/06/24
51	10104358	1	RT	Houma	LA	Actual/360	5.110%	15,168.16	6,574.42	0.00	N/A	11/06/25	--	3,561,994.24	3,555,419.82	10/06/24
52	10104359	1	LO	Lumberton	NC	Actual/360	5.500%	14,601.05	9,962.45	0.00	N/A	11/06/25	--	3,185,683.32	3,175,720.87	10/06/24
53	10104360	1	RT	New Lebanon	OH	Actual/360	4.980%	12,921.39	9,482.14	0.00	N/A	10/06/25	--	3,113,586.75	3,104,104.61	10/06/24
54	10104361	1	OF	Creedmoor	NC	Actual/360	4.794%	13,542.16	6,119.19	0.00	N/A	11/06/25	--	3,389,777.16	3,383,657.97	10/06/24
55	10104362	1	RT	Miami	FL	Actual/360	4.770%	12,347.70	5,690.75	0.00	N/A	09/06/25	--	3,106,339.55	3,100,648.80	10/06/24
56	10104363	1	MH	Springfield	OH	Actual/360	4.830%	11,015.40	6,095.21	0.00	N/A	10/06/25	--	2,736,746.54	2,730,651.33	10/06/24
57	10104364	1	MH	Plover	WI	Actual/360	4.550%	10,291.18	6,272.49	0.00	N/A	10/06/25	--	2,714,158.22	2,707,885.73	10/06/24
58	10104365	1	RT	Hot Springs	AR	Actual/360	4.510%	10,263.57	5,715.74	0.00	N/A	10/06/25	--	2,730,882.90	2,725,167.16	10/06/24
59	10104366	1	MH	Woodland	WA	Actual/360	4.830%	6,185.58	3,422.68	0.00	N/A	10/06/25	--	1,536,789.13	1,533,366.45	10/06/24
Totals								2,276,390.54	853,046.28	0.00				588,356,809.81	587,503,763.53
1 Property Type Codes
HC - Health Care	MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage	LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities	CH - Cooperative Housing ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.										Page 14 of 27


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal					Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
2	1	9,927,748.56	4,921,421.84	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4	1	3,574,463.84	3,347,589.24	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1	5,351,898.77	2,682,398.85	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6	1	4,211,505.69	4,978,086.53	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1	2,976,688.48	3,806,263.06	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
9	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
10	1	2,231,711.59	1,193,928.80	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1	2,803,359.00	3,841,529.00	01/01/23	09/30/23	07/11/24	4,330,776.03	440,588.48	107,581.68	2,193,811.50	0.00	0.00
13	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
14	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	1	1,719,025.49	803,156.68	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1	1,284,921.85	1,765,387.05	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
20	1	651,763.73	585,596.75	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1	1,988,325.81	943,795.12	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
27	1	750,552.77	748,059.78	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1	888,045.44	360,018.30	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1	866,699.07	395,736.82	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
32	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
33	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
36	1	699,266.09	567,537.48	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1	556,302.45	589,015.04	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
38	1	955,877.70	1,090,371.17	04/01/23	03/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1	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 15 of 27


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal					Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
40	1	564,111.40	509,301.93	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
42	1	328,780.92	167,121.04	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
44	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
45	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	1	476,112.01	208,038.93	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
48	1	412,484.35	208,484.03	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
49	1	532,013.66	595,271.42	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
50	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
51	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
52	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
53	1	407,108.73	391,068.61	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
54	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
55	1	418,344.27	337,186.95	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
56	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	1	323,073.02	275,944.13	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
59	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals		44,900,184.69	35,312,308.55				4,330,776.03	440,588.48	107,581.68	2,193,811.50	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.									Page 16 of 27


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




© 2021 Computershare. All rights reserved. Confidential.			Page 17 of 27


								Historical Detail

						Delinquencies¹							Prepayments		Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications			Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance		#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
10/18/24	0	0.00	0	0.00	1	19,721,321.35	1	19,721,321.35	0	0.00	0	0.00		0	0.00	0	0.00	4.642660%	4.627340%	12
09/17/24	0	0.00	0	0.00	1	19,746,451.15	1	19,746,451.15	1	0.00	0	0.00		0	0.00	1	9,668,093.68	4.642878%	4.627557%	13
08/16/24	0	0.00	1	5,270,542.23	2	31,319,083.39	1	19,768,748.07	1	11,550,335.32	0	0.00		0	0.00	0	0.00	4.655519%	4.640216%	14
07/17/24	1	5,270,861.38	0	0.00	2	31,360,128.30	1	19,790,949.59	1	11,569,178.71	0	0.00		0	0.00	0	0.00	4.655719%	4.640415%	15
06/17/24	0	0.00	0	0.00	2	31,405,423.02	1	19,815,791.06	1	11,589,631.96	0	0.00		0	0.00	0	0.00	4.655932%	4.640628%	16
05/17/24	0	0.00	0	0.00	2	31,446,088.45	1	19,837,791.30	1	11,608,297.15	0	0.00		0	0.00	0	0.00	4.656130%	4.640825%	17
04/17/24	0	0.00	0	0.00	2	31,491,017.50	1	19,862,438.79	1	11,628,578.71	0	0.00		0	0.00	0	0.00	4.656340%	4.641035%	18
03/15/24	0	0.00	0	0.00	2	31,531,306.74	1	19,884,239.45	1	11,647,067.29	0	0.00		0	0.00	1	9,578,184.36	4.656534%	4.641229%	19
02/16/24	0	0.00	0	0.00	2	31,580,328.95	1	19,911,443.11	1	11,668,885.84	0	0.00		0	0.00	0	0.00	4.657447%	4.642155%	20
01/18/24	0	0.00	0	0.00	2	31,620,225.75	1	19,933,034.10	1	11,687,191.65	0	0.00		0	0.00	0	0.00	4.657636%	4.642343%	21
12/15/23	0	0.00	0	0.00	2	31,659,947.16	1	19,954,532.71	1	11,705,414.45	0	0.00		0	0.00	0	0.00	4.657824%	4.642530%	22
11/17/23	0	0.00	0	0.00	2	31,703,966.52	1	19,978,696.76	1	11,725,269.76	0	0.00		0	0.00	0	0.00	4.658024%	4.642730%	23
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

10104328

06/06/22

107,581.68

2,193,811.50

0.00

20,000,000.00

01/06/21

03/29/21

Totals

107,581.68

2,193,811.50

0.00

20,000,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing	REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		270,205,222	250,483,900	0			19,721,321
13 - 24 Months		230,298,542	230,298,542	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		87,000,000	87,000,000	0			0




Historical Delinquency Information

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

Oct-24	587,503,764	567,782,442	0	0	19,721,321	0
Sep-24	588,356,810	568,610,359	0	0	19,746,451	0
Aug-24	600,699,768	564,110,142	0	5,270,542	19,768,748	11,550,335
Jul-24	601,507,976	564,876,987	5,270,861	0	19,790,950	11,569,179
Jun-24	602,371,789	570,966,366	0	0	19,815,791	11,589,632
May-24	603,173,108	571,727,020	0	0	19,837,791	11,608,297
Apr-24	604,030,280	572,539,263	0	0	19,862,439	11,628,579
Mar-24	604,824,767	573,293,460	0	0	19,884,239	11,647,067
Feb-24	615,334,924	583,754,596	0	0	19,911,443	11,668,886
Jan-24	616,141,801	584,521,575	0	0	19,933,034	11,687,192
Dec-23	616,945,355	585,285,407	0	0	19,954,533	11,705,414
Nov-23	617,806,558	586,102,591	0	0	19,978,697	11,725,270
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.				Page 20 of 27


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
5	10104324	52,428,952.58	52,428,952.58	77,800,000.00	07/08/15	2,452,193.35	1.40000	06/30/24	10/06/25	255
12	10104328	19,721,321.35	20,000,000.00	82,600,000.00	06/01/24	3,107,388.00	1.02000	09/30/23	10/06/25	255
Totals		72,150,273.93	72,428,952.58	160,400,000.00		5,559,581.35




© 2021 Computershare. All rights reserved. Confidential.							Page 21 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
5	10104324	OF	PA	10/10/24	13
"	10/8/2024	Per 06/30/2024 Rent Roll, tenant Wells Fargo Bank (349,770 sf, 27.8% EGI, Exp 09/30/2024). Wells has made it known that they will not be renewing their lease.

Due to Tenant Lease > 30% expiring in 12 months, analyst recommends the loan to stay on watchlist for 4C. Due to the top 3 tenants cumulatively occupying > 30% of NRA, individually occupying > 5% of NRA, and expiring within the next 6
months, Analyst recommends adding loan to the WL for 4D.

	9/30/2024 Reviewed property inspection dated 6/12/2023. No Life Safety or Deferred Maintenance reported.

This building is located in the Independence Mall section of downtown, Philadelphia. This is a high tourist area with a lot of traffic. Most of the single-family properties (other than historic properties such as the Betsy Ross House) are at least ¼
mile away going North or South. There is easy access within 1/2 mile of I-676 which connects with I-76 and I-95. There is new construction ongoing throughout downtown both commercial and residential.

Property is triggered for Insurance Casualty - May 2023 Ejector Plumbing Pump Failure work was completed in July 2023. Insurance funds were disbursed to borrower 4/2 and remaining balance $4,376.00 represents second sump pump that will
be completed once requirement is delivered.
	8/28/2024 Surveillance has nothing new to report.
"

12	10104328	LO	NJ	01/06/21	13
"	10/11/2024	10/3/2024 - Loan was transferred to Special Servicing on 1/6/2021 for imminent default. Borrower was past due for its 11/6/2020 payment but reserve funds and property cash flow have been used to cover some of the past due
receivables. Sponsor would no longer support the hotel and cooperated with the appointment of a receiver. Consensual foreclosure action was filed on 03/30/2021. Receiver was appointed on 04/12/2021. The receiver listed the property for
sale in 2022 and early 2023 but no acceptable bids were received. The property has been taken off the market but listed for sale again in June 2024. Property operations have improved significantly since the receiver took possession and cash
flow is now sufficient to cover operating expenses and debt service at this time. We are currently working with the highest bidder on loan assumption / property sale which is expected to be finalized by December 2024.
"

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




© 2021 Computershare. All rights reserved. Confidential.				Page 22 of 27


					Modified Loan Detail
			Pre-Modification	Post-Modification			Modification	Modification
		Loan					Modification	Modification Booking	Closing	Effective
			Balance	Rate	Balance	Rate
Pros ID	Loan Number	Group					Code¹	Date	Date	Date
3	10098743	1	71,313,195.89	4.01625%	71,313,195.89 4.01625%	9	08/27/20	07/06/20	09/11/20
24	10101719	1	12,000,000.00	3.55000%	12,000,000.00 3.55000%	1	12/23/20	10/06/20	02/11/21
Totals			83,313,195.89		83,313,195.89
1 Modification Codes
1 - Maturity Date Extension	5 - Temporary Rate Reduction		8 - Other
2 - Amortization Change	6 - Capitalization on Interest		9 - Combination
3 - Principal Write-Off	7 - Capitalization on Taxes		10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.							Page 23 of 27


					Historical Liquidated Loan Detail

			Loan		Gross Sales					Current		Loss to Loan	Percent of
			Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
	Loan		Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹	Number	Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
3	10098743	11/18/20	71,098,942.87	0.00	71,684,444.80	613,737.65	71,684,444.80	71,070,707.15	17,648.64	0.00	6,186.76	11,461.88	0.01%
11	10101985	11/18/22	19,813,375.76	31,600,000.00	21,264,436.93	93,624.16	19,906,999.92	19,813,375.76	0.00	0.00	0.00	0.00	0.00%
17	10104332	03/17/22	16,468,597.06	14,500,000.00	14,033,273.11	3,893,129.57	14,033,273.11	10,140,143.54	6,328,453.52	0.00	329,600.57	5,998,852.95	35.70%
21	10104335	09/17/21	12,892,318.31	18,300,000.00	14,618,280.25	1,725,961.94	14,618,280.25	12,892,318.31	0.00	0.00	0.00	0.00	0.00%
23	10104337	09/17/24	11,550,335.32	12,900,000.00	11,694,094.28	2,007,071.38	11,694,094.28	9,687,022.90	1,863,312.42	0.00	0.00	1,863,312.42	14.44%
24	10101719	06/17/21	12,000,000.00	29,800,000.00	12,273,661.69	214,599.18	12,273,661.69	12,059,062.51	0.00	0.00	0.00	0.00	0.00%
35	10101349	08/17/20	6,442,989.99	11,000,000.00	9,895,173.29	1,006,938.98	9,762,971.45	8,756,032.47	0.00	0.00	(239.69)	239.69	0.00%
46	10104353	09/16/22	4,569,128.67	8,900,000.00	8,458,858.74	1,978,575.12	7,560,518.86	5,581,943.74	0.00	0.00	(1,942.50)	1,942.50	0.04%
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	154,835,687.98	127,000,000.00	163,922,223.09	11,533,637.98	161,534,244.36	150,000,606.38	8,209,414.58	0.00	333,605.14	7,875,809.44

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




© 2021 Computershare. All rights reserved. Confidential.									Page 24 of 27


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
Deal	Deal	05/17/22	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
3	10098743	04/17/24	0.00	0.00	11,461.88	0.00	0.00	(5,984.37)	0.00	0.00	11,461.88
		12/17/20	0.00	0.00	17,446.25	0.00	0.00	(202.39)	0.00	0.00
		11/18/20	0.00	0.00	17,648.64	0.00	0.00	17,648.64	0.00	0.00
11	10101985	11/18/22	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
17	10104332	09/15/23	0.00	0.00	5,998,852.95	0.00	0.00	(14,060.97)	0.00	0.00	5,998,852.95
		07/17/23	0.00	0.00	6,012,913.92	0.00	0.00	18,003.87	0.00	0.00
		05/17/23	0.00	0.00	5,994,910.05	0.00	0.00	1,562.59	0.00	0.00
		08/17/22	0.00	0.00	5,993,347.46	0.00	0.00	(195,987.48)	0.00	0.00
		05/17/22	0.00	0.00	6,189,334.94	0.00	0.00	(139,118.58)	0.00	0.00
		03/17/22	0.00	0.00	6,328,453.52	0.00	0.00	6,328,453.52	0.00	0.00
21	10104335	03/15/24	0.00	0.00	0.00	0.00	0.00	(370.02)	0.00	0.00	0.00
		01/18/24	0.00	0.00	370.02	0.00	0.00	46.46	0.00	0.00
		11/18/22	0.00	0.00	323.56	0.00	0.00	323.56	0.00	0.00
		09/17/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
23	10104337	09/17/24	0.00	0.00	1,863,312.42	0.00	0.00	1,863,312.42	0.00	0.00	1,863,312.42
24	10101719	06/17/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
35	10101349	08/25/20	0.00	0.00	0.00	0.00	0.00	239.69	0.00	0.00	239.69
46	10104353	03/15/24	0.00	0.00	1,942.50	0.00	0.00	(1,397.50)	0.00	0.00	1,942.50
		01/18/24	0.00	0.00	3,340.00	0.00	0.00	1,397.50	0.00	0.00
		09/26/22	0.00	0.00	0.00	0.00	0.00	1,942.50	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	0.01	7,875,569.75	0.00	0.00	7,875,809.44	0.00	0.00	7,875,809.44




© 2021 Computershare. All rights reserved. Confidential.							Page 25 of 27


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees								Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
7	0.00	0.00	0.00	0.00	1,454.65	0.00	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	4,113.84	0.00	0.00	(576.18)	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	36.95	0.00	0.00	0.00
51	0.00	0.00	0.00	0.00	217.43	0.00	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	0.00	0.00	0.00	245.64	0.00	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	0.00	0.00	0.00	180.38	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	4,113.84	0.00	2,098.10	(576.18)	0.00	0.00	36.95	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	5,672.71




© 2021 Computershare. All rights reserved. Confidential.									Page 26 of 27


	Supplemental Notes
	None




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

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format