CSAIL 2020-C19 Commercial Mortgage Trust

10/31/2024 | Press release | Distributed by Public on 10/31/2024 11:43

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

CSAIL 2020-C19 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 2020-C19

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

Midland Loan Services, a Division of PNC Bank, N.A.

Additional Information

5

Executive Vice President - Division Head

(913) 253-9001

Bond / Collateral Reconciliation - Cash Flows

6

10851 Mastin Street, Suite 700 | Overland Park, KS 66210 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

3650 REIT Loan Servicing LLC, a Delaware limited liability

Current Mortgage Loan and Property Stratification

8-12

company

Mortgage Loan Detail (Part 1)

13-14

General Contact

(305) 901-1000

2977 McFarlane Road,, Suite 300, | Miami , FL 33133 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

Principal Prepayment Detail

17

Representations Reviewer

Historical Detail

18

David Rodgers

(212) 230-9025

Delinquency Loan Detail

19

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

Certificate Administrator

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

Collateral Stratification and Historical Detail

20

Bank, N.A.

Specially Serviced Loan Detail - Part 1

21

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 2

22

[email protected]

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

12597NAQ6

1.295500%

20,253,000.00

3,283,068.71

486,942.98

3,544.35

0.00

0.00

490,487.33

2,796,125.73

30.65%

30.00%

A-2

12597NAR4

2.319900%

178,063,000.00

178,063,000.00

0.00

344,240.29

0.00

0.00

344,240.29

178,063,000.00

30.65%

30.00%

A-3

12597NAS2

2.560800%

348,421,000.00

348,421,000.00

0.00

743,530.41

0.00

0.00

743,530.41

348,421,000.00

30.65%

30.00%

A-SB

12597NAT0

2.550100%

33,510,000.00

33,510,000.00

0.00

71,211.54

0.00

0.00

71,211.54

33,510,000.00

30.65%

30.00%

A-S

12597NAW3

2.971000%

58,025,000.00

58,025,000.00

0.00

143,660.23

0.00

0.00

143,660.23

58,025,000.00

23.49%

23.00%

B

12597NAX1

3.475900%

48,699,000.00

48,699,000.00

0.00

141,060.71

0.00

0.00

141,060.71

48,699,000.00

17.49%

17.13%

C

12597NAY9

3.613299%

34,193,000.00

34,193,000.00

0.00

102,957.94

0.00

0.00

102,957.94

34,193,000.00

13.28%

13.00%

D

12597NAC7

2.500000%

21,760,000.00

21,760,000.00

0.00

45,333.33

0.00

0.00

45,333.33

21,760,000.00

10.60%

10.38%

E

12597NAE3

2.500000%

18,650,000.00

18,650,000.00

0.00

38,854.17

0.00

0.00

38,854.17

18,650,000.00

8.30%

8.13%

F-RR

12597NAH6

3.613299%

21,760,000.00

21,760,000.00

0.00

65,521.15

0.00

0.00

65,521.15

21,760,000.00

5.62%

5.50%

G-RR

12597NAK9

3.613299%

9,325,000.00

9,325,000.00

0.00

28,078.34

0.00

0.00

28,078.34

9,325,000.00

4.47%

4.38%

NR-RR*

12597NAM5

3.613299%

36,266,035.00

36,266,035.00

0.00

91,862.78

0.00

0.00

91,862.78

36,266,035.00

0.00%

0.00%

Z

12597NBA0

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12597NAN3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

828,925,035.00

811,955,103.71

486,942.98

1,819,855.24

0.00

0.00

2,306,798.22

811,468,160.73

X-A

12597NAU7

1.090494%

638,272,000.00

621,302,068.71

0.00

564,604.93

0.00

0.00

564,604.93

620,815,125.73

X-B

12597NAV5

0.080722%

82,892,000.00

82,892,000.00

0.00

5,575.99

0.00

0.00

5,575.99

82,892,000.00

X-D

12597NAA1

1.113299%

40,410,000.00

40,410,000.00

0.00

37,490.34

0.00

0.00

37,490.34

40,410,000.00

Notional SubTotal

761,574,000.00

744,604,068.71

0.00

607,671.26

0.00

0.00

607,671.26

744,117,125.73

Deal Distribution Total

486,942.98

2,427,526.50

0.00

0.00

2,914,469.48

*

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

12597NAQ6

162.10283464

24.04300499

0.17500370

0.00000000

0.00000000

0.00000000

0.00000000

24.21800869

138.05982965

A-2

12597NAR4

1,000.00000000

0.00000000

1.93324997

0.00000000

0.00000000

0.00000000

0.00000000

1.93324997

1,000.00000000

A-3

12597NAS2

1,000.00000000

0.00000000

2.13399999

0.00000000

0.00000000

0.00000000

0.00000000

2.13399999

1,000.00000000

A-SB

12597NAT0

1,000.00000000

0.00000000

2.12508326

0.00000000

0.00000000

0.00000000

0.00000000

2.12508326

1,000.00000000

A-S

12597NAW3

1,000.00000000

0.00000000

2.47583335

0.00000000

0.00000000

0.00000000

0.00000000

2.47583335

1,000.00000000

B

12597NAX1

1,000.00000000

0.00000000

2.89658330

0.00000000

0.00000000

0.00000000

0.00000000

2.89658330

1,000.00000000

C

12597NAY9

1,000.00000000

0.00000000

3.01108239

0.00000000

0.00000000

0.00000000

0.00000000

3.01108239

1,000.00000000

D

12597NAC7

1,000.00000000

0.00000000

2.08333318

0.00000000

0.00000000

0.00000000

0.00000000

2.08333318

1,000.00000000

E

12597NAE3

1,000.00000000

0.00000000

2.08333351

0.00000000

0.00000000

0.00000000

0.00000000

2.08333351

1,000.00000000

F-RR

12597NAH6

1,000.00000000

0.00000000

3.01108226

0.00000000

0.00000000

0.00000000

0.00000000

3.01108226

1,000.00000000

G-RR

12597NAK9

1,000.00000000

0.00000000

3.01108204

0.00000000

0.00000000

0.00000000

0.00000000

3.01108204

1,000.00000000

NR-RR

12597NAM5

1,000.00000000

0.00000000

2.53302518

0.47805722

6.31946917

0.00000000

0.00000000

2.53302518

1,000.00000000

Z

12597NBA0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12597NAN3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

12597NAU7

973.41269664

0.00000000

0.88458358

0.00000000

0.00000000

0.00000000

0.00000000

0.88458358

972.64978838

X-B

12597NAV5

1,000.00000000

0.00000000

0.06726813

0.00000000

0.00000000

0.00000000

0.00000000

0.06726813

1,000.00000000

X-D

12597NAA1

1,000.00000000

0.00000000

0.92774907

0.00000000

0.00000000

0.00000000

0.00000000

0.92774907

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

09/01/24 - 09/30/24

30

0.00

3,544.35

0.00

3,544.35

0.00

0.00

0.00

3,544.35

0.00

A-2

09/01/24 - 09/30/24

30

0.00

344,240.29

0.00

344,240.29

0.00

0.00

0.00

344,240.29

0.00

A-3

09/01/24 - 09/30/24

30

0.00

743,530.41

0.00

743,530.41

0.00

0.00

0.00

743,530.41

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

71,211.54

0.00

71,211.54

0.00

0.00

0.00

71,211.54

0.00

X-A

09/01/24 - 09/30/24

30

0.00

564,604.93

0.00

564,604.93

0.00

0.00

0.00

564,604.93

0.00

X-B

09/01/24 - 09/30/24

30

0.00

5,575.99

0.00

5,575.99

0.00

0.00

0.00

5,575.99

0.00

X-D

09/01/24 - 09/30/24

30

0.00

37,490.34

0.00

37,490.34

0.00

0.00

0.00

37,490.34

0.00

A-S

09/01/24 - 09/30/24

30

0.00

143,660.23

0.00

143,660.23

0.00

0.00

0.00

143,660.23

0.00

B

09/01/24 - 09/30/24

30

0.00

141,060.71

0.00

141,060.71

0.00

0.00

0.00

141,060.71

0.00

C

09/01/24 - 09/30/24

30

0.00

102,957.94

0.00

102,957.94

0.00

0.00

0.00

102,957.94

0.00

D

09/01/24 - 09/30/24

30

0.00

45,333.33

0.00

45,333.33

0.00

0.00

0.00

45,333.33

0.00

E

09/01/24 - 09/30/24

30

0.00

38,854.17

0.00

38,854.17

0.00

0.00

0.00

38,854.17

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

65,521.15

0.00

65,521.15

0.00

0.00

0.00

65,521.15

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

28,078.34

0.00

28,078.34

0.00

0.00

0.00

28,078.34

0.00

NR-RR

09/01/24 - 09/30/24

30

211,208.89

109,200.02

0.00

109,200.02

17,337.24

0.00

0.00

91,862.78

229,182.09

Totals

211,208.89

2,444,863.74

0.00

2,444,863.74

17,337.24

0.00

0.00

2,427,526.50

229,182.09

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

2,914,469.48

(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

2,466,634.33

Master Servicing Fee

13,975.77

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

6,082.90

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

338.31

ARD Interest

0.00

Operating Advisor Fee

1,170.57

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

202.99

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,466,634.33

Total Fees

21,770.54

Principal

Expenses/Reimbursements

Scheduled Principal

486,942.98

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

17,337.24

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

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

486,942.98

Total Expenses/Reimbursements

17,337.24

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,427,526.50

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

486,942.98

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

2,914,469.48

Total Funds Collected

2,953,577.31

Total Funds Distributed

2,953,577.26

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

811,955,104.57

811,955,104.57

Beginning Certificate Balance

811,955,103.71

(-) Scheduled Principal Collections

486,942.98

486,942.98

(-) Principal Distributions

486,942.98

(-) 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

811,468,161.59

811,468,161.59

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

812,242,146.24

812,242,146.24

Ending Certificate Balance

811,468,160.73

Ending Actual Collateral Balance

811,855,362.04

811,855,362.04

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.86)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.86)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.61%

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

$9,999,999 or less

4

31,504,189.47

3.88%

64

3.4517

2.305101

1.49 or less

4

153,568,976.68

18.92%

60

3.9404

1.160244

$10,000,000 to $19,999,999

13

169,020,455.23

20.83%

64

3.5661

2.252306

1.50 to 1.74

4

64,893,245.40

8.00%

64

3.4525

1.600723

$20,000,000 to $29,999,999

6

146,885,260.14

18.10%

63

3.5508

2.178832

1.75 to 1.99

3

102,500,000.00

12.63%

64

3.5111

1.901317

$30,000,000 to $39,999,999

1

34,500,000.00

4.25%

65

3.8170

1.850000

2.00 to 2.24

6

63,811,092.87

7.86%

64

3.5309

2.099321

$40,000,000 to $49,999,999

3

128,439,695.31

15.83%

60

3.6967

2.563748

2.25 to 2.49

2

52,400,000.00

6.46%

62

3.3014

2.427405

$50,000,000 or more

5

301,118,561.44

37.11%

63

3.7149

2.067364

2.50 to 2.99

11

296,028,729.68

36.48%

63

3.6250

2.643857

Totals

32

811,468,161.59

100.00%

63

3.6454

2.204619

3.00 or more

2

78,266,116.96

9.65%

65

3.8036

3.427097

Totals

32

811,468,161.59

100.00%

63

3.6454

2.204619

(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

Arizona

2

54,549,931.03

6.72%

63

3.7791

2.586664

Industrial

1

12,488,442.71

1.54%

65

3.7400

2.110000

California

7

90,500,000.00

11.15%

64

3.3693

1.801635

Lodging

2

50,643,884.78

6.24%

59

4.3197

2.637245

Colorado

1

21,562,279.14

2.66%

65

3.6700

1.110000

Mixed Use

2

7,445,396.47

0.92%

65

3.7500

2.100000

Florida

1

34,500,000.00

4.25%

65

3.8170

1.850000

Multi-Family

13

257,466,116.96

31.73%

64

3.5513

2.270293

Georgia

5

95,265,111.17

11.74%

65

3.7267

2.897727

Office

9

244,402,312.69

30.12%

62

3.8125

2.186499

Illinois

7

24,910,593.15

3.07%

65

3.5030

2.130991

Retail

20

211,122,812.61

26.02%

64

3.4666

2.005372

Indiana

3

11,936,030.48

1.47%

65

3.6700

1.110000

Self Storage

13

27,899,195.41

3.44%

65

3.1100

2.550000

Iowa

1

1,953,697.62

0.24%

65

3.6700

1.110000

Totals

60

811,468,161.59

100.00%

63

3.6454

2.204619

Louisiana

3

40,873,275.26

5.04%

65

3.5589

2.431805

Nevada

1

42,500,000.00

5.24%

61

3.3910

2.630000

New Hampshire

2

4,050,106.22

0.50%

65

3.1100

2.550000

New Jersey

1

25,950,415.24

3.20%

59

3.6900

1.090000

New York

3

69,220,068.76

8.53%

64

3.3614

1.912946

North Carolina

2

12,158,452.73

1.50%

65

3.7498

2.387030

Ohio

2

5,410,215.10

0.67%

65

3.1100

2.550000

South Carolina

1

12,266,116.96

1.51%

63

3.7300

4.380000

Tennessee

1

12,272,650.16

1.51%

64

3.6500

2.180000

Texas

3

110,089,899.65

13.57%

61

3.7995

2.585693

Washington

5

115,750,000.00

14.26%

59

3.8880

1.845702

Washington, DC

5

20,850,000.00

2.57%

65

3.6392

1.737410

Wisconsin

4

4,899,318.98

0.60%

65

3.1100

2.550000

Totals

60

811,468,161.59

100.00%

63

3.6454

2.204619

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

3.2499% or less

1

27,899,195.37

3.44%

65

3.1100

2.550000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.2500% to 3.4999%

12

313,200,000.00

38.60%

63

3.3548

2.253681

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.5000% to 3.7499%

10

198,875,081.44

24.51%

64

3.6445

1.894967

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

3.7500% to 3.9999%

7

170,554,189.47

21.02%

64

3.8171

2.672807

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.0000% or more

2

100,939,695.31

12.44%

56

4.4072

1.775932

49 months or greater

32

811,468,161.59

100.00%

63

3.6454

2.204619

Totals

32

811,468,161.59

100.00%

63

3.6454

2.204619

Totals

32

811,468,161.59

100.00%

63

3.6454

2.204619

(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

110 months or less

32

811,468,161.59

100.00%

63

3.6454

2.204619

Interest Only

21

507,300,000.00

62.52%

63

3.5827

2.115815

111 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

5

101,524,768.26

12.51%

62

3.8498

2.442242

120 months or more

0

0.00

0.00%

0

0.0000

0.000000

301 months to 359 months

6

202,643,393.33

24.97%

64

3.7000

2.307882

Totals

32

811,468,161.59

100.00%

63

3.6454

2.204619

360 months or more

0

0.00

0.00%

0

0.0000

0.000000

Totals

32

811,468,161.59

100.00%

63

3.6454

2.204619

(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

12 months or less

31

785,517,746.35

96.80%

63

3.6440

2.241442

No outstanding loans in this group

13 months to 24 months

1

25,950,415.24

3.20%

59

3.6900

1.090000

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

32

811,468,161.59

100.00%

63

3.6454

2.204619

(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

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1

30317956

OF

Dallas

TX

Actual/360

3.410%

193,233.33

0.00

0.00

N/A

01/06/30

--

68,000,000.00

68,000,000.00

10/06/24

2

30504431

OF

Atlanta

GA

Actual/360

3.817%

209,951.50

0.00

0.00

N/A

03/05/30

--

66,000,000.00

66,000,000.00

10/05/24

3

30503877

OF

Seattle

WA

Actual/360

4.378%

218,900.00

0.00

0.00

N/A

06/05/29

--

60,000,000.00

60,000,000.00

10/05/24

4

30504850

Various Various

Various

Actual/360

3.670%

174,993.92

100,158.78

0.00

N/A

03/05/30

--

57,218,720.22

57,118,561.44

06/05/24

5

30505150

RT

White Plains

NY

Actual/360

3.250%

135,416.67

0.00

0.00

N/A

02/01/30

--

50,000,000.00

50,000,000.00

10/01/24

6A1

30504780

MF

Tucson

AZ

Actual/360

3.840%

64,000.00

0.00

0.00

N/A

01/06/30

--

20,000,000.00

20,000,000.00

10/07/24

6A2

30504782

Actual/360

3.840%

64,000.00

0.00

0.00

N/A

01/06/30

--

20,000,000.00

20,000,000.00

10/07/24

6A3

30504783

Actual/360

3.840%

32,000.00

0.00

0.00

N/A

01/06/30

--

10,000,000.00

10,000,000.00

10/07/24

7

30504569

RT

Seattle

WA

Actual/360

3.300%

123,750.00

0.00

0.00

N/A

12/06/29

--

45,000,000.00

45,000,000.00

10/06/24

8

30503899

LO

Plano

TX

Actual/360

4.450%

152,094.60

74,578.84

0.00

N/A

07/05/29

--

41,014,274.15

40,939,695.31

10/05/24

9

30317958

MF

Las Vegas

NV

Actual/360

3.391%

120,097.92

0.00

0.00

N/A

11/01/29

--

42,500,000.00

42,500,000.00

10/01/24

10

30504986

MF

Fort Myers

FL

Actual/360

3.817%

109,738.75

0.00

0.00

N/A

03/05/30

--

34,500,000.00

34,500,000.00

10/05/24

11

30505096

SS

Various

Various

Actual/360

3.110%

72,515.52

81,069.25

0.00

03/05/30

03/05/35

--

27,980,264.62

27,899,195.37

10/05/24

12

30505110

RT

Baton Rouge

LA

Actual/360

3.510%

85,087.53

54,102.64

0.00

N/A

03/05/30

--

29,089,752.17

29,035,649.53

10/05/24

13

30503754

OF

Morristown

NJ

Actual/360

3.690%

79,950.00

49,584.76

0.00

N/A

09/05/29

--

26,000,000.00

25,950,415.24

10/05/24

14

30317959

MF

Oakland

CA

Actual/360

3.480%

69,600.00

0.00

0.00

N/A

02/06/30

--

24,000,000.00

24,000,000.00

10/06/24

15

30317960

MF

Oakland

CA

Actual/360

3.310%

54,339.17

0.00

0.00

N/A

02/06/30

--

19,700,000.00

19,700,000.00

10/06/24

16

30503762

OF

New York

NY

Actual/360

3.650%

54,750.00

0.00

0.00

02/05/30

02/05/32

--

18,000,000.00

18,000,000.00

10/05/24

17

30504500

MF

Marietta

GA

Actual/360

3.419%

48,999.93

0.00

0.00

N/A

03/05/30

--

17,200,000.00

17,200,000.00

10/05/24

18

30317961

MF

Oakland

CA

Actual/360

3.310%

39,444.17

0.00

0.00

N/A

02/06/30

--

14,300,000.00

14,300,000.00

10/06/24

19

30504534

IN

Niles

IL

Actual/360

3.740%

38,999.04

24,616.75

0.00

N/A

03/05/30

--

12,513,059.46

12,488,442.71

10/05/24

20

30317962

RT

Jackson

TN

Actual/360

3.650%

37,403.39

24,353.65

0.00

N/A

02/06/30

--

12,297,003.81

12,272,650.16

10/06/24

21

30317963

MF

Spartanburg

SC

Actual/360

3.730%

38,202.29

24,165.21

0.00

N/A

01/06/30

--

12,290,282.17

12,266,116.96

10/06/24

22

30503856

RT

Alexandria

LA

Actual/360

3.680%

32,265.79

28,208.20

0.00

N/A

03/05/30

--

10,521,453.60

10,493,245.40

10/05/24

23

30505038

LO

Fayetteville

NC

Actual/360

3.770%

30,569.34

26,104.90

0.00

N/A

03/05/30

--

9,730,294.37

9,704,189.47

10/05/24

24

30504289

RT

Kent

WA

Actual/360

3.615%

32,384.38

0.00

0.00

N/A

03/05/30

--

10,750,000.00

10,750,000.00

10/05/24

25

30317964

MF

Oakland

CA

Actual/360

3.430%

30,584.17

0.00

0.00

N/A

02/06/30

--

10,700,000.00

10,700,000.00

10/06/24

26

30504912

MF

Washington

DC

Actual/360

3.530%

30,887.50

0.00

0.00

N/A

03/05/30

--

10,500,000.00

10,500,000.00

10/05/24

© 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

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

27

30503948

Various Washington

DC

Actual/360

3.750%

32,343.75

0.00

0.00

N/A

03/05/30

--

10,350,000.00

10,350,000.00

09/05/24

28

30317965

MF

Oakland

CA

Actual/360

3.310%

24,825.00

0.00

0.00

N/A

02/06/30

--

9,000,000.00

9,000,000.00

10/06/24

29

30317966

MF

Oakland

CA

Actual/360

3.310%

20,411.67

0.00

0.00

N/A

02/06/30

--

7,400,000.00

7,400,000.00

10/06/24

30

30317967

MF

Oakland

CA

Actual/360

3.310%

14,895.00

0.00

0.00

N/A

02/06/30

--

5,400,000.00

5,400,000.00

10/06/24

Totals

2,466,634.33

486,942.98

0.00

811,955,104.57

811,468,161.59

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

9,985,571.91

10,558,889.93

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

8,741,954.01

8,850,668.77

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

7,505,045.48

7,795,645.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4

0.00

4,193,629.09

07/01/23

06/30/24

07/10/24

0.00

0.00

944,210.37

944,210.37

0.00

0.00

5

22,446,167.24

23,285,999.84

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A1

6,870,965.97

9,228,722.65

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A2

6,870,965.97

9,228,722.65

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6A3

6,870,965.97

9,228,722.65

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

30,004,256.36

31,301,351.04

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

14,753,720.76

15,784,200.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

3,922,891.08

3,907,037.20

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

2,536,779.38

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

11

4,635,522.96

4,780,723.06

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,931,359.23

3,062,157.43

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

3,546,707.94

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,163,497.38

1,289,001.67

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1,122,833.64

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16

0.00

320,423.42

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,725,298.79

1,719,384.50

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,011,524.72

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,897,313.56

1,852,199.87

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,691,794.28

1,781,703.46

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

202,920.68

3,332,728.76

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,373,217.11

1,244,158.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,960,249.05

2,027,476.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,177,774.18

1,150,415.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

638,374.47

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

26

201,440.58

539,756.09

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 15 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

27

829,854.10

0.00

--

--

--

0.00

0.00

32,063.44

32,063.44

0.00

0.00

28

616,620.91

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

29

576,336.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

30

384,675.41

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

149,196,599.19

156,463,718.76

0.00

0.00

976,273.81

976,273.81

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

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.645446%

3.613276%

63

09/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.645474%

3.613299%

64

08/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.645495%

3.613316%

65

07/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.645517%

3.613333%

66

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4

107,505,761.89

0

0.00

0

0.00

3.645541%

3.613353%

67

05/17/24

0

0.00

1

57,598,886.11

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.645562%

3.613370%

68

04/17/24

0

0.00

0

0.00

1

57,697,580.38

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.645587%

3.613390%

69

03/15/24

0

0.00

1

57,790,100.31

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.645607%

3.613406%

70

02/16/24

1

57,894,095.55

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.645635%

3.613429%

71

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.645655%

3.613445%

72

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.645676%

3.613461%

73

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.645699%

3.613480%

74

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

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

27

30503948

09/05/24

0

B

32,063.44

32,063.44

0.00

10,350,000.00

Totals

32,063.44

32,063.44

0.00

10,350,000.00

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

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 27

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

0

0

0

0

37 - 48 Months

0

0

0

0

49 - 60 Months

126,890,111

126,890,111

0

0

> 60 Months

684,578,051

684,578,051

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

811,468,162

811,468,162

0

0

0

0

Sep-24

811,955,105

811,955,105

0

0

0

0

Aug-24

812,368,388

812,368,388

0

0

0

0

Jul-24

812,780,333

812,780,333

0

0

0

0

Jun-24

813,213,732

813,213,732

0

0

0

0

May-24

813,622,937

756,024,051

0

57,598,886

0

0

Apr-24

814,053,693

756,356,113

0

0

57,697,580

0

Mar-24

814,460,177

756,670,077

0

57,790,100

0

0

Feb-24

814,911,276

757,017,180

57,894,096

0

0

0

Jan-24

815,314,979

815,314,979

0

0

0

0

Dec-23

815,717,375

815,717,375

0

0

0

0

Nov-23

816,141,562

816,141,562

0

0

0

0

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

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 27

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

4

30504850

57,118,561.44

57,505,761.89

98,200,000.00

--

3,651,371.09

1.11000

06/30/24

03/05/30

304

13

30503754

25,950,415.24

25,950,415.24

98,000,000.00

06/28/19

2,694,908.94

1.09000

06/30/23

09/05/29

304

Totals

83,068,976.68

83,456,177.13

196,200,000.00

6,346,280.03

© 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

4

30504850

Various

Various

10/27/23

98

10/11/2024 - The loan was transferred to Special Servicing due to the appointment of an entity receiver on 10/27/23. The entity receiver was appointed on a second property in the State of Indiana (Entity Receiver is now on two of the fourteen

properties i n the portfolio). SEC receiver has been appointed on the remaining portfolio and other assets owned by ArciTerra Companies, LLC and its related affiliates. Special Servicer has extended the Agreement of Use of Rents During

Receivership an additional three months through September 2024. Under the terms of the Agreement of Use of Rents During Receivership, the loan is current through the September 2024 payment (interest, taxes, insurance etc.). SEC receiver

has submitted a request for an additional extensio n of the Agreement of Use of Rents During Receivership, Special Servicer has provided a recommended action, however received additional loan mod terms requested from the Mezz Lender

that is currently being reviewed.

13

30503754

OF

NJ

07/24/23

1

10/11/2024 - The loan was transferred to special servicing due to an imminent default. Mezzanine Lender successfully exercised remedies through a UCC Foreclosure on June 28, 2024. Borrower submitted amended modification terms and

requests to utilize curre nt reserves for capital improvements. Special Servicer is reviewing proposed terms.

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

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

4

30504850

0.00

3.67000%

0.00

3.67000%

10

03/20/24

03/05/24

04/08/24

6A1

30504780

0.00

3.84000%

0.00

3.84000%

8

04/26/24

05/07/24

05/30/24

6A2

30504782

0.00

3.84000%

0.00

3.84000%

8

04/26/24

05/07/24

05/30/24

6A3

30504783

0.00

3.84000%

0.00

3.84000%

8

04/26/24

05/07/24

05/30/24

14

30317959

0.00

3.48000%

0.00

3.48000%

8

03/09/22

03/09/22

04/08/22

15

30317960

0.00

3.31000%

0.00

3.31000%

8

03/08/22

03/08/22

04/08/22

18

30317961

0.00

3.31000%

0.00

3.31000%

8

03/09/22

03/09/22

04/08/22

22

30503856

11,802,873.05

3.68000%

11,802,873.05

3.68000%

8

07/10/20

07/01/20

07/16/20

28

30317965

0.00

3.31000%

0.00

3.31000%

8

03/09/22

03/09/22

04/08/22

Totals

11,802,873.05

11,802,873.05

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

No liquidated loans this period

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

No realized losses this period

© 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)

4

0.00

0.00

11,920.57

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

13

0.00

0.00

5,416.67

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

17,337.24

0.00

0.00

0.00

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

17,337.24

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

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 "U.S. Risk Retention Special Notices" tab for the CSAIL 2020-C19 Commercial

Mortgage Trust transaction, certain information provided to the Certificate Administrator regarding the Retaining Party's compliance with the applicable risk retention agreement. Investors should refer to the Certificate Administrator's website for all such

information.

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27