CSAIL 2019-C16 Commercial Mortgage Trust

10/31/2024 | Press release | Distributed by Public on 10/31/2024 13:28

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

CSAIL 2019-C16 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 2019-C16

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, National

Additional Information

5

Association

Bond / Collateral Reconciliation - Cash Flows

6

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Balances

7

10851 Mastin Street, Building 82, Suite 700 | Overland Park, KS 66210 | United States

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

LNR Partners, LLC

Heather Bennett and Arne Shulkin

[email protected]; [email protected];

Mortgage Loan Detail (Part 1)

13-14

[email protected]

Mortgage Loan Detail (Part 2)

15-16

2340 Collins Avenue, Suite 700 | Miami Beach, FL 33139 | United States

Principal Prepayment Detail

17

Operating Advisor & Asset

Pentalpha Surveillance LLC

Representations Reviewer

Historical Detail

18

Attention: CSAIL 2019-C16 Transaction Manager

[email protected]

Delinquency Loan Detail

19

501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States

Collateral Stratification and Historical Detail

20

Certificate Administrator

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

Specially Serviced Loan Detail - Part 1

21

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 2

22

[email protected]

Modified Loan Detail

23

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

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

12596WAA2

2.359500%

19,153,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12596WAB0

3.066700%

160,200,000.00

156,556,709.24

9,796.87

400,093.72

0.00

0.00

409,890.59

156,546,912.37

30.98%

30.00%

A-3

12596WAC8

3.329000%

339,980,000.00

339,980,000.00

0.00

943,161.18

0.00

0.00

943,161.18

339,980,000.00

30.98%

30.00%

A-SB

12596WAD6

3.142300%

31,923,000.00

30,339,772.93

567,757.63

79,447.22

0.00

0.00

647,204.85

29,772,015.30

30.98%

30.00%

A-S

12596WAG9

3.612200%

63,985,000.00

63,985,000.00

0.00

192,605.51

0.00

0.00

192,605.51

63,985,000.00

22.59%

21.88%

B

12596WAH7

3.884600%

31,501,000.00

31,501,000.00

0.00

101,973.99

0.00

0.00

101,973.99

31,501,000.00

18.46%

17.88%

C

12596WAJ3

4.237100%

35,437,000.00

35,437,000.00

0.00

125,125.09

0.00

0.00

125,125.09

35,437,000.00

13.81%

13.38%

D

12596WAM6

3.000000%

23,783,000.00

23,783,000.00

0.00

59,457.50

0.00

0.00

59,457.50

23,783,000.00

10.69%

10.36%

E-RR

12596WAQ7

4.816766%

18,546,000.00

18,546,000.00

0.00

74,443.12

0.00

0.00

74,443.12

18,546,000.00

8.26%

8.00%

F-RR

12596WAS3

4.816766%

20,672,000.00

20,672,000.00

0.00

82,976.82

0.00

0.00

82,976.82

20,672,000.00

5.55%

5.38%

G-RR

12596WAU8

4.816766%

7,875,000.00

7,875,000.00

0.00

31,610.03

0.00

0.00

31,610.03

7,875,000.00

4.52%

4.38%

NR-RR

12596WAW4

4.816766%

34,454,331.00

34,454,331.00

0.00

126,167.12

0.00

0.00

126,167.12

34,454,331.00

0.00%

0.00%

R

12596WAX2

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

787,509,331.00

763,129,813.17

577,554.50

2,217,061.30

0.00

0.00

2,794,615.80

762,552,258.67

X-A

12596WAE4

1.536184%

615,241,000.00

590,861,482.17

0.00

756,393.51

0.00

0.00

756,393.51

590,283,927.67

X-B

12596WAF1

0.745552%

66,938,000.00

66,938,000.00

0.00

41,588.14

0.00

0.00

41,588.14

66,938,000.00

X-D

12596WAK0

1.816766%

23,783,000.00

23,783,000.00

0.00

36,006.78

0.00

0.00

36,006.78

23,783,000.00

Notional SubTotal

705,962,000.00

681,582,482.17

0.00

833,988.43

0.00

0.00

833,988.43

681,004,927.67

Deal Distribution Total

577,554.50

3,051,049.73

0.00

0.00

3,628,604.23

*

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

12596WAA2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12596WAB0

977.25786042

0.06115400

2.49746392

0.00000000

0.00000000

0.00000000

0.00000000

2.55861792

977.19670643

A-3

12596WAC8

1,000.00000000

0.00000000

2.77416666

0.00000000

0.00000000

0.00000000

0.00000000

2.77416666

1,000.00000000

A-SB

12596WAD6

950.40481565

17.78522163

2.48871409

0.00000000

0.00000000

0.00000000

0.00000000

20.27393572

932.61959402

A-S

12596WAG9

1,000.00000000

0.00000000

3.01016660

0.00000000

0.00000000

0.00000000

0.00000000

3.01016660

1,000.00000000

B

12596WAH7

1,000.00000000

0.00000000

3.23716676

0.00000000

0.00000000

0.00000000

0.00000000

3.23716676

1,000.00000000

C

12596WAJ3

1,000.00000000

0.00000000

3.53091656

0.00000000

0.00000000

0.00000000

0.00000000

3.53091656

1,000.00000000

D

12596WAM6

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E-RR

12596WAQ7

1,000.00000000

0.00000000

4.01397175

0.00000000

0.00000000

0.00000000

0.00000000

4.01397175

1,000.00000000

F-RR

12596WAS3

1,000.00000000

0.00000000

4.01397156

0.00000000

0.00000000

0.00000000

0.00000000

4.01397156

1,000.00000000

G-RR

12596WAU8

1,000.00000000

0.00000000

4.01397206

0.00000000

0.00000000

0.00000000

0.00000000

4.01397206

1,000.00000000

NR-RR

12596WAW4

1,000.00000000

0.00000000

3.66186533

0.35210610

6.70065427

0.00000000

0.00000000

3.66186533

1,000.00000000

R

12596WAX2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

12596WAE4

960.37403582

0.00000000

1.22942637

0.00000000

0.00000000

0.00000000

0.00000000

1.22942637

959.43529067

X-B

12596WAF1

1,000.00000000

0.00000000

0.62129344

0.00000000

0.00000000

0.00000000

0.00000000

0.62129344

1,000.00000000

X-D

12596WAK0

1,000.00000000

0.00000000

1.51397132

0.00000000

0.00000000

0.00000000

0.00000000

1.51397132

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

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

09/01/24 - 09/30/24

30

0.00

400,093.72

0.00

400,093.72

0.00

0.00

0.00

400,093.72

0.00

A-3

09/01/24 - 09/30/24

30

0.00

943,161.18

0.00

943,161.18

0.00

0.00

0.00

943,161.18

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

79,447.22

0.00

79,447.22

0.00

0.00

0.00

79,447.22

0.00

X-A

09/01/24 - 09/30/24

30

0.00

756,393.51

0.00

756,393.51

0.00

0.00

0.00

756,393.51

0.00

X-B

09/01/24 - 09/30/24

30

0.00

41,588.14

0.00

41,588.14

0.00

0.00

0.00

41,588.14

0.00

X-D

09/01/24 - 09/30/24

30

0.00

36,006.78

0.00

36,006.78

0.00

0.00

0.00

36,006.78

0.00

A-S

09/01/24 - 09/30/24

30

0.00

192,605.51

0.00

192,605.51

0.00

0.00

0.00

192,605.51

0.00

B

09/01/24 - 09/30/24

30

0.00

101,973.99

0.00

101,973.99

0.00

0.00

0.00

101,973.99

0.00

C

09/01/24 - 09/30/24

30

0.00

125,125.09

0.00

125,125.09

0.00

0.00

0.00

125,125.09

0.00

D

09/01/24 - 09/30/24

30

0.00

59,457.50

0.00

59,457.50

0.00

0.00

0.00

59,457.50

0.00

E-RR

09/01/24 - 09/30/24

30

0.00

74,443.12

0.00

74,443.12

0.00

0.00

0.00

74,443.12

0.00

F-RR

09/01/24 - 09/30/24

30

0.00

82,976.82

0.00

82,976.82

0.00

0.00

0.00

82,976.82

0.00

G-RR

09/01/24 - 09/30/24

30

0.00

31,610.03

0.00

31,610.03

0.00

0.00

0.00

31,610.03

0.00

NR-RR

09/01/24 - 09/30/24

30

217,860.49

138,298.70

0.00

138,298.70

12,131.58

0.00

0.00

126,167.12

230,866.56

Totals

217,860.49

3,063,181.31

0.00

3,063,181.31

12,131.58

0.00

0.00

3,051,049.73

230,866.56

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

3,628,604.23

(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

3,072,987.12

Master Servicing Fee

2,339.85

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,659.88

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

317.97

ARD Interest

0.00

Operating Advisor Fee

1,265.52

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

222.58

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,072,987.12

Total Fees

9,805.80

Principal

Expenses/Reimbursements

Scheduled Principal

577,554.50

Reimbursement for Interest on Advances

240.78

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

11,890.82

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

577,554.50

Total Expenses/Reimbursements

12,131.60

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,051,049.73

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

577,554.50

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

3,628,604.23

Total Funds Collected

3,650,541.62

Total Funds Distributed

3,650,541.63

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

763,129,814.11

763,129,814.11

Beginning Certificate Balance

763,129,813.17

(-) Scheduled Principal Collections

577,554.50

577,554.50

(-) Principal Distributions

577,554.50

(-) 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

762,552,259.61

762,552,259.61

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

763,324,755.14

763,324,755.14

Ending Certificate Balance

762,552,258.67

Ending Actual Collateral Balance

762,751,301.50

762,751,301.50

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.94)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.94)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.82%

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

3

24,167,526.41

3.17%

55

5.0122

NAP

Defeased

3

24,167,526.41

3.17%

55

5.0122

NAP

$9,999,999 and less

20

130,675,124.09

17.14%

55

4.9303

1.876506

1.49 or less

16

203,200,934.21

26.65%

54

5.2277

1.234677

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

15

196,988,644.31

25.83%

55

4.7938

1.738644

1.50 to 1.74

10

130,737,933.34

17.14%

54

4.8439

1.657048

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

5

132,405,522.63

17.36%

55

4.8320

1.865735

1.75 to 1.99

12

221,798,720.87

29.09%

54

4.7726

1.883516

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

6

183,260,179.83

24.03%

52

5.1140

1.555700

2.00 to 2.49

5

96,529,323.09

12.66%

55

4.6959

2.152168

$40,000,000 or more

2

95,055,262.34

12.47%

54

4.1865

2.333467

2.5 to 2.99

3

74,961,374.82

9.83%

54

4.1591

2.663764

Totals

51

762,552,259.61

100.00%

54

4.8320

1.811708

3.0 or more

2

11,156,446.87

1.46%

56

3.9765

4.385876

Totals

51

762,552,259.61

100.00%

54

4.8320

1.811708

(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

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

3

24,167,526.41

3.17%

55

5.0122

NAP

Virginia

2

9,190,401.42

1.21%

54

4.5710

2.085231

Arizona

1

6,387,609.92

0.84%

51

5.4500

1.750000

Washington

1

41,140,671.80

5.40%

52

5.3740

1.050000

California

4

60,650,000.00

7.95%

54

4.7300

2.159398

Wisconsin

2

5,701,181.00

0.75%

54

4.5820

1.920000

Colorado

1

7,317,766.01

0.96%

56

4.8800

1.690000

Totals

96

762,552,259.61

100.00%

54

4.8320

1.811708

Florida

4

54,474,822.28

7.14%

53

4.8500

1.558331

Property Type³

Georgia

3

4,391,545.00

0.58%

54

4.5820

1.920000

Idaho

1

2,079,473.65

0.27%

55

4.4890

1.960000

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Illinois

3

10,473,209.28

1.37%

55

4.9066

1.831768

Properties

Balance

Agg. Bal.

DSCR¹

Indiana

4

5,946,696.29

0.78%

55

5.5163

1.454678

Defeased

3

24,167,526.41

3.17%

55

5.0122

NAP

Kansas

1

739,368.41

0.10%

55

4.4890

1.960000

Industrial

17

53,448,997.97

7.01%

55

4.5708

1.934873

Louisiana

4

57,372,330.27

7.52%

55

4.7537

1.967032

Lodging

15

229,714,583.40

30.12%

54

5.1034

1.541413

Maryland

5

47,351,744.75

6.21%

54

4.7342

1.868276

Mixed Use

3

37,651,213.22

4.94%

53

4.7217

1.993761

Michigan

7

59,075,030.23

7.75%

55

5.1567

1.400148

Mobile Home Park

1

6,215,525.97

0.82%

55

5.5300

1.620000

Minnesota

2

7,725,561.25

1.01%

54

4.5764

1.922393

Multi-Family

7

63,475,861.03

8.32%

56

4.6900

1.712552

Mississippi

1

5,221,789.38

0.68%

55

4.4890

1.960000

Office

11

138,572,224.03

18.17%

53

4.5441

2.166622

Montana

1

11,135,098.05

1.46%

55

4.8700

1.830000

Retail

39

209,306,327.59

27.45%

54

4.8128

1.863619

Nebraska

1

739,368.41

0.10%

55

4.4890

1.960000

Totals

96

762,552,259.61

100.00%

54

4.8320

1.811708

Nevada

1

5,309,834.34

0.70%

56

4.7600

1.510000

New Mexico

12

41,110,986.12

5.39%

50

5.5208

1.546859

New York

9

183,392,008.99

24.05%

54

4.5540

2.086310

North Carolina

4

31,680,442.52

4.15%

54

4.7426

2.057577

Ohio

5

12,763,463.66

1.67%

55

4.5073

1.952150

Tennessee

3

11,987,764.04

1.57%

56

4.8708

1.429505

Texas

9

43,693,176.26

5.73%

55

4.7825

1.754017

Utah

2

11,333,389.89

1.49%

56

4.8800

1.596836

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

3

24,167,526.41

3.17%

55

5.0122

NAP

Defeased

3

24,167,526.41

3.17%

55

5.0122

NAP

4.4999% or less

7

165,661,709.21

21.72%

55

4.2013

2.345449

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.5000% to 4.7499%

10

136,619,210.72

17.92%

54

4.5781

1.994358

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.7500% to 4.9999%

15

219,782,514.57

28.82%

55

4.8578

1.599083

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

5.0000% to 5.4999%

9

138,067,459.82

18.11%

54

5.2980

1.594041

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

5.5000% or more

7

78,253,838.88

10.26%

52

5.6603

1.394068

49 months or greater

48

738,384,733.20

96.83%

54

4.8261

1.817001

Totals

51

762,552,259.61

100.00%

54

4.8320

1.811708

Totals

51

762,552,259.61

100.00%

54

4.8320

1.811708

(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

3

24,167,526.41

3.17%

55

5.0122

NAP

Defeased

3

24,167,526.41

3.17%

55

5.0122

NAP

119 months or less

48

738,384,733.20

96.83%

54

4.8261

1.817001

Interest Only

18

380,530,262.34

49.90%

54

4.5990

1.963165

120 months or more

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

30

357,854,470.86

46.93%

54

5.0676

1.661575

Totals

51

762,552,259.61

100.00%

54

4.8320

1.811708

301 to 359 months

0

0.00

0.00%

0

0.0000

0.000000

360 months or more

0

0.00

0.00%

0

0.0000

0.000000

Totals

51

762,552,259.61

100.00%

54

4.8320

1.811708

(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

3

24,167,526.41

3.17%

55

5.0122

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

45

671,266,733.16

88.03%

54

4.7932

1.849696

13 months to 24 months

2

34,093,735.63

4.47%

56

4.5954

1.732158

25 months or greater

1

33,024,264.41

4.33%

49

5.7340

1.240000

Totals

51

762,552,259.61

100.00%

54

4.8320

1.811708

(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

30502515

OF

New York

NY

Actual/360

3.914%

163,083.33

0.00

0.00

N/A

03/11/29

--

50,000,000.00

50,000,000.00

10/11/24

2

30316095

IN

Various

Various

Actual/360

4.489%

168,544.23

0.00

0.00

N/A

05/06/29

--

45,055,262.34

45,055,262.34

10/06/24

3A1

30316316

LO

Bellevue

WA

Actual/360

5.374%

135,564.18

35,208.03

0.00

N/A

02/06/29

--

30,271,123.45

30,235,915.42

10/06/24

3A2

30316357

Actual/360

5.374%

48,892.00

12,697.98

0.00

N/A

02/06/29

--

10,917,454.35

10,904,756.37

10/06/24

4A2

30316098

LO

Various

Various

Actual/360

4.958%

123,950.00

0.00

0.00

N/A

05/01/29

--

30,000,000.00

30,000,000.00

10/01/24

4A4

30316100

Actual/360

4.958%

41,316.67

0.00

0.00

N/A

05/01/29

--

10,000,000.00

10,000,000.00

10/01/24

5A1

30316317

LO

Linthicum Heights

MD

Actual/360

4.799%

109,206.67

43,259.71

0.00

N/A

04/06/29

--

27,307,068.27

27,263,808.56

10/06/24

5A2

30316358

Actual/360

4.799%

36,402.22

14,419.90

0.00

N/A

04/06/29

--

9,102,356.09

9,087,936.19

10/06/24

6

30316318

Various Santa Fe

NM

Actual/360

5.734%

158,047.85

51,672.61

0.00

N/A

11/06/28

--

33,075,937.02

33,024,264.41

08/06/24

7A1

30316126

RT

Various

Various

Actual/360

4.582%

95,458.33

0.00

0.00

N/A

04/01/29

--

25,000,000.00

25,000,000.00

10/01/24

7A3

30316128

Actual/360

4.582%

38,183.33

0.00

0.00

N/A

04/01/29

--

10,000,000.00

10,000,000.00

10/01/24

8

30316319

LO

Brooklyn

NY

Actual/360

5.400%

128,871.97

45,202.58

0.00

N/A

06/06/29

--

28,638,215.25

28,593,012.67

10/06/24

9

30316320

MU

New York

NY

Actual/360

4.530%

113,257.92

0.00

0.00

N/A

02/08/29

--

30,000,000.00

30,000,000.00

09/08/24

10

30315609

OF

Orlando

FL

Actual/360

4.770%

119,250.00

0.00

0.00

N/A

01/06/29

--

30,000,000.00

30,000,000.00

10/06/24

11

30316321

LO

Garden Grove

CA

Actual/360

5.253%

131,332.50

0.00

0.00

N/A

03/11/29

--

30,000,000.00

30,000,000.00

09/11/24

12

30316322

RT

Lafayette

LA

Actual/360

4.850%

104,603.58

32,596.30

0.00

N/A

05/06/29

--

25,881,297.70

25,848,701.40

10/06/24

13

30316323

MF

Brooklyn

NY

Actual/360

4.460%

95,518.33

0.00

0.00

N/A

06/06/29

--

25,700,000.00

25,700,000.00

10/06/24

14

30316324

RT

Fontana

CA

Actual/360

4.038%

62,252.50

0.00

0.00

N/A

06/06/29

--

18,500,000.00

18,500,000.00

10/06/24

15

30316325

MF

Brooklyn

NY

Actual/360

4.960%

72,746.67

0.00

0.00

N/A

05/06/29

--

17,600,000.00

17,600,000.00

10/06/24

16

30316119

OF

Kings Mountain

NC

Actual/360

4.650%

65,475.24

22,183.02

0.00

N/A

04/01/29

--

16,896,836.13

16,874,653.11

10/01/24

17

30316326

RT

New York

NY

Actual/360

4.220%

53,629.17

0.00

0.00

N/A

06/06/29

--

15,250,000.00

15,250,000.00

10/06/24

18

30316327

LO

Lakeland

FL

Actual/360

4.750%

53,509.47

22,129.39

0.00

N/A

06/06/29

--

13,518,181.94

13,496,052.55

10/06/24

19

30316328

RT

Bloomfield Hills

MI

Actual/360

5.545%

65,962.40

0.00

0.00

N/A

03/06/29

--

14,275,000.00

14,275,000.00

10/06/24

20

30316329

OF

Troy

MI

Actual/360

5.550%

62,871.32

17,058.89

0.00

N/A

06/06/29

--

13,593,798.41

13,576,739.52

10/06/24

21

30316330

RT

Irving

TX

Actual/360

4.500%

48,782.14

22,153.80

0.00

N/A

06/01/29

--

13,008,570.93

12,986,417.13

10/01/24

22

30316331

RT

Winter Park

FL

Actual/360

5.300%

53,714.70

14,032.47

0.00

N/A

06/06/29

--

12,161,818.80

12,147,786.33

10/06/24

23

30316332

OF

Memphis

TN

Actual/360

4.900%

44,538.48

18,618.00

0.00

N/A

06/06/29

--

10,907,382.04

10,888,764.04

10/06/24

24

30316333

LO

Livonia

MI

Actual/360

4.870%

42,690.81

18,133.24

0.00

N/A

05/06/29

--

10,519,296.78

10,501,163.54

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

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

25

30316334

RT

Bozeman

MT

Actual/360

4.870%

45,246.72

13,990.62

0.00

N/A

05/01/29

--

11,149,088.67

11,135,098.05

10/01/24

26

30316335

MF

Various

MD

Actual/360

4.520%

41,433.33

0.00

0.00

N/A

06/01/29

--

11,000,000.00

11,000,000.00

10/01/24

27

30316336

LO

Austin

TX

Actual/360

5.140%

35,966.79

20,346.90

0.00

N/A

05/01/29

--

8,396,915.68

8,376,568.78

10/01/24

28

30316337

MF

Grand Rapids

MI

Actual/360

5.020%

38,435.35

11,871.82

0.00

N/A

06/06/29

--

9,187,732.85

9,175,861.03

10/06/24

29

30316338

IN

Chicago

IL

Actual/360

5.010%

35,099.25

13,269.72

0.00

N/A

05/01/29

--

8,407,005.35

8,393,735.63

02/01/24

30

30316339

LO

Albuquerque

NM

Actual/360

4.650%

31,388.25

13,472.15

0.00

N/A

06/06/29

--

8,100,193.86

8,086,721.71

10/06/24

31

30316340

OF

Sausalito

CA

Actual/360

4.650%

33,518.75

0.00

0.00

N/A

05/06/29

--

8,650,000.00

8,650,000.00

10/06/24

32

30316341

RT

Mechanicsville

VA

Actual/360

4.570%

32,171.13

11,251.38

0.00

N/A

04/06/29

--

8,447,561.80

8,436,310.42

10/06/24

33

30316342

SS

Watauga

TX

Actual/360

4.330%

28,866.67

0.00

0.00

N/A

05/01/29

--

8,000,000.00

8,000,000.00

10/01/24

34

30316343

RT

Denver

CO

Actual/360

4.880%

29,809.96

12,550.98

0.00

N/A

06/01/29

--

7,330,316.99

7,317,766.01

10/01/24

35

30316344

RT

Lafayette

LA

Actual/360

3.920%

25,048.16

11,358.57

0.00

N/A

06/01/29

--

7,667,805.44

7,656,446.87

10/01/24

36

30316345

MH

Keene

TX

Actual/360

5.530%

28,709.58

14,402.05

0.00

N/A

05/06/29

--

6,229,928.02

6,215,525.97

10/06/24

37

30316346

RT

Glendale

AZ

Actual/360

5.450%

29,057.30

10,327.45

0.00

N/A

01/06/29

--

6,397,937.37

6,387,609.92

10/06/24

38

30316347

RT

Spanish Fork

UT

Actual/360

4.880%

23,997.01

10,103.55

0.00

N/A

06/01/29

--

5,900,905.02

5,890,801.47

10/01/24

39

30316348

LO

Comstock Park

MI

Actual/360

4.685%

21,882.12

19,703.77

0.00

N/A

05/06/29

--

5,604,812.12

5,585,108.35

10/06/24

40

30316349

MU

New York

NY

Actual/360

5.400%

27,000.00

0.00

0.00

N/A

06/06/29

--

6,000,000.00

6,000,000.00

10/06/24

41

30316350

RT

Kaysville

UT

Actual/360

4.880%

22,171.15

9,334.80

0.00

N/A

06/01/29

--

5,451,923.22

5,442,588.42

10/01/24

42

30316351

RT

Las Vegas

NV

Actual/360

4.760%

21,094.68

8,151.33

0.00

N/A

06/01/29

--

5,317,985.67

5,309,834.34

10/01/24

43

30316352

LO

East Syracuse

NY

Actual/360

5.500%

20,335.51

10,368.86

0.00

N/A

03/01/29

--

4,436,838.97

4,426,470.11

10/01/24

44

30316353

RT

Casper

WY

Actual/360

5.500%

18,449.67

5,641.62

0.00

N/A

12/06/28

--

4,025,381.70

4,019,740.08

10/06/24

45

30316354

RT

Naples

FL

Actual/360

5.675%

16,950.51

5,478.65

0.00

N/A

04/06/29

--

3,584,248.38

3,578,769.73

10/06/24

46

30316355

OF

San Diego

CA

Actual/360

4.100%

11,958.33

0.00

0.00

N/A

05/06/29

--

3,500,000.00

3,500,000.00

10/06/24

47

30316356

LO

Michigan

IN

Actual/360

6.350%

16,740.89

6,564.36

0.00

N/A

06/06/29

--

3,163,633.50

3,157,069.14

10/06/24

Totals

3,072,987.12

577,554.50

0.00

763,129,814.11

762,552,259.61

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

55,728,669.00

13,937,311.90

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

2

16,465,844.41

2,371,677.51

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A1

2,604,666.30

2,931,118.81

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3A2

2,604,666.30

2,931,118.81

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A2

15,731,909.74

16,161,205.04

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

4A4

15,731,909.74

16,161,205.04

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A1

3,767,755.84

5,052,683.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A2

3,767,755.84

5,052,683.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

0.00

0.00

--

--

03/11/24

0.00

0.00

209,327.96

419,300.71

13,338.18

0.00

7A1

4,804,378.21

5,102,527.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7A3

4,804,378.21

5,102,527.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

5,555,258.28

4,523,181.40

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

26,491,437.50

30,098,018.32

01/01/24

06/30/24

--

0.00

0.00

113,195.42

113,195.42

0.00

0.00

10

9,167,562.06

9,296,376.04

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

18,502,633.58

18,536,341.51

04/01/23

03/31/24

--

0.00

0.00

131,238.75

131,238.75

0.00

0.00

12

2,606,002.43

2,734,245.20

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

1,998,754.98

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

14

2,010,266.17

1,908,504.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

1,428,241.09

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

16

5,394,369.37

5,404,907.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

1,258,279.68

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,073,505.58

1,399,285.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

1,390,734.00

1,362,064.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,497,513.01

1,641,473.47

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,266,901.52

1,321,007.13

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

23

1,548,717.77

1,214,881.23

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,109,081.42

1,019,729.38

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 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

25

1,037,715.53

1,147,581.44

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,176,649.30

1,136,569.05

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

1,314,966.33

1,424,189.78

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

754,908.46

863,750.78

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

2,083,864.00

0.00

--

--

02/12/24

0.00

0.00

48,269.21

386,809.18

725,294.49

0.00

30

1,256,910.15

1,678,948.98

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

653,013.49

572,551.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

799,739.55

916,421.83

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

813,860.36

913,248.27

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

1,186,112.90

1,340,784.18

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

756,184.24

848,485.91

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

1,033,785.98

898,834.96

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

614,853.55

667,484.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

250,743.66

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

40

478,822.98

470,227.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

41

622,916.93

680,043.73

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

602,025.32

547,732.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

43

600,730.11

570,985.06

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

45

397,390.44

408,985.61

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

730,033.57

789,563.82

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

589,377.73

334,480.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

226,065,796.61

171,474,945.26

0.00

0.00

502,031.34

1,050,544.06

738,632.67

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

1

33,024,264.41

0

0.00

1

8,393,735.63

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.832002%

4.816584%

54

09/17/24

1

33,075,937.02

0

0.00

1

8,407,005.35

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.832185%

4.816766%

55

08/16/24

1

33,122,113.37

0

0.00

1

8,419,053.12

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.832348%

4.816927%

56

07/17/24

0

0.00

0

0.00

1

8,431,049.14

0

0.00

0

0.00

0

0.00

1

3,694,737.66

0

0.00

4.832510%

4.817088%

57

06/17/24

0

0.00

0

0.00

1

8,444,163.73

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.831037%

4.815620%

58

05/17/24

0

0.00

0

0.00

1

8,456,051.88

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.831202%

4.815784%

59

04/17/24

0

0.00

0

0.00

1

8,469,062.51

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.831384%

4.815964%

60

03/15/24

0

0.00

1

8,480,843.71

0

0.00

0

0.00

0

0.00

1

33,360,056.26

0

0.00

0

0.00

4.831553%

4.816132%

61

02/16/24

1

8,494,928.56

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.831762%

4.816340%

62

01/18/24

0

0.00

0

0.00

1

8,506,598.65

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.831901%

4.816477%

63

12/15/23

0

0.00

0

0.00

1

8,518,218.61

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.832039%

4.816614%

64

11/17/23

0

0.00

0

0.00

1

8,530,970.78

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.832192%

4.816766%

65

(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

6

30316318

08/06/24

1

1

209,327.96

419,300.71

62,536.82

33,122,113.37

08/23/22

98

9

30316320

09/08/24

0

B

113,195.42

113,195.42

0.00

30,000,000.00

11

30316321

09/11/24

0

A

131,238.75

131,238.75

0.00

30,000,000.00

29

30316338

02/01/24

7

6

48,269.21

386,809.18

1,226,601.67

8,494,928.56

07/07/23

98

Totals

502,031.34

1,050,544.06

1,289,138.49

101,617,041.93

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

762,552,260

721,134,260

41,418,000

0

> 60 Months

0

0

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

762,552,260

721,134,260

33,024,264

0

8,393,736

0

Sep-24

763,129,814

721,646,872

33,075,937

0

8,407,005

0

Aug-24

763,651,546

722,110,379

33,122,113

0

8,419,053

0

Jul-24

764,170,980

755,739,931

0

0

8,431,049

0

Jun-24

768,436,373

759,992,210

0

0

8,444,164

0

May-24

768,928,615

760,472,563

0

0

8,456,052

0

Apr-24

769,423,995

760,954,933

0

0

8,469,063

0

Mar-24

769,841,702

761,360,859

0

8,480,844

0

0

Feb-24

770,343,337

761,848,409

8,494,929

0

0

0

Jan-24

770,716,794

762,210,195

0

0

8,506,599

0

Dec-23

771,088,584

762,570,365

0

0

8,518,219

0

Nov-23

771,495,613

762,964,642

0

0

8,530,971

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

6

30316318

33,024,264.41

33,122,113.37

43,580,000.00

--

964,049.34

1.24000

06/30/22

11/06/28

288

29

30316338

8,393,735.63

8,494,928.56

19,400,000.00

09/01/23

2,083,864.00

1.80000

06/30/23

05/01/29

295

Totals

41,418,000.04

41,617,041.93

62,980,000.00

3,047,913.34

© 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

6

30316318

Various

NM

08/23/22

98

Loan transferred to Special Servicer as SS loan for delinquent payments on 8/23/22. Collateral is a portfolio of (11) retail/office and art gallery properties located in downtown Santa Fe, New Mexico with approximately 100 tenants. 9 of the

tenants are sponsor affiliates representing approximately 45% of GLA and 52% of EGI. Loan modification was executed in June 2021 giving Borrower deferral of reserve payments to be paid back over 12 mth period and conditional waiver of DI

($1.94MM). All deferred reserve payments have been paid back. However, the Borrower re-defaulted after the Loan became delinquent. Moreover, the Borrower is not complying with the terms of the CMA. Notice of Default was sent to the

Borrower and legal counsel was retained. Reinstatement Agreement has been signed; will monitor the loan for the next couple months. Loan is 30 days delinquent. In discussion with Borrower to bring the loan current, while also engaging local

counsel to restart the foreclosure process.

29

30316338

IN

IL

07/07/23

98

Loan transferred on 7/10/2023 due to Delinquent Payments as Borrower failed to make the payment due for 5/1/2023. NOD was sent on 8/8/2023. Loan was accelerated on 8/8/2023. Collateral consists of 3 multi-story industrial warehouse

buildings totaling 290K SF in Chicago, IL. Local Counsel has been retained to file for foreclosure and/or receivership, if necessary. Lender has rejected the Borrower''s initial workout proposal and is awaiting a more substantial offer. Lender filed

a foreclosure/receivership complaint on 1/3/24. The next hearing for the motion to appoint a receiver is scheduled for 9/30/24.

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

3A1

30316316

30,500,000.00

5.37400%

30,500,000.00

5.37400%

8

07/02/20

07/01/20

06/30/20

5A1

30316317

29,185,099.95

4.79905%

29,150,369.63

4.79905%

8

09/04/20

07/06/20

09/22/20

5A2

30316358

9,728,366.66

4.79905%

9,716,789.89

4.79905%

8

09/04/20

07/06/20

09/22/20

6

30316318

0.00

5.73400%

0.00

5.73400%

8

06/21/21

06/21/21

08/02/21

6

30316318

0.00

5.73400%

0.00

5.73400%

8

01/08/24

01/08/24

03/04/24

8

30316319

0.00

5.40000%

0.00

5.40000%

8

03/30/21

03/30/21

04/12/21

15

30316325

0.00

4.96000%

0.00

4.96000%

8

06/06/22

06/06/22

06/27/22

27

30316336

0.00

5.14000%

0.00

5.14000%

8

02/16/21

02/16/21

02/25/21

39

30316348

0.00

4.68500%

0.00

4.68500%

8

08/25/22

04/06/20

10/21/22

43

30316352

0.00

5.50000%

5,908,850.63

5.50000%

8

05/28/21

04/01/20

08/23/21

Totals

69,413,466.61

75,276,010.15

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)

2

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15.82

0.00

0.00

0.00

5A1

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(0.01)

5A2

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

6

0.00

0.00

6,890.82

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

11

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

215.50

0.00

0.00

0.00

23

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

21.77

0.00

0.00

0.00

24

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(61.72)

0.00

0.00

0.00

29

0.00

0.00

5,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

35

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

74.34

0.00

0.00

0.00

40

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(24.93)

0.00

0.00

0.00

Total

0.00

0.00

11,890.82

0.00

0.00

0.00

0.00

0.00

240.78

0.00

0.00

(0.01)

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

12,131.59

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27