CSAIL 2019-C18 Commercial Mortgage Trust

01/31/2025 | Press release | Distributed by Public on 01/31/2025 09:16

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

Distribution Date:

01/17/25

CSAIL 2019-C18 Commercial Mortgage Trust

Determination Date:

01/13/25

Next Distribution Date:

02/18/25

Record Date:

12/31/24

Commercial Mortgage Pass-Through Certificates

Series 2019-C18

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

nader.attalla@ubs.com

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 300 | Overland Park, KS 66210 | United States

Current Mortgage Loan and Property Stratification

8-12

Special Servicer

Rialto Capital Advisors, LLC

Mortgage Loan Detail (Part 1)

13-14

General

(305) 229-6465

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Pentalpha Surveillance LLC

Principal Prepayment Detail

17

Representations Reviewer

Historical Detail

18

Attention: Transaction Manager

notices@pentalphasurveillance.com

Delinquency Loan Detail

19

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

cctcmbsbondadmin@computershare.com;

Specially Serviced Loan Detail - Part 2

22

trustadministrationgroup@computershare.com

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

12597DAA3

1.966400%

25,306,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

12597DAB1

2.844900%

65,479,000.00

12,358,854.26

25,391.48

29,299.75

0.00

0.00

54,691.23

12,333,462.78

33.92%

30.00%

A-3

12597DAC9

2.716100%

146,016,000.00

146,016,000.00

0.00

330,495.05

0.00

0.00

330,495.05

146,016,000.00

33.92%

30.00%

A-4

12597DAD7

2.968000%

209,018,000.00

209,018,000.00

0.00

516,971.19

0.00

0.00

516,971.19

209,018,000.00

33.92%

30.00%

A-SB

12597DAE5

2.868000%

36,487,000.00

35,902,017.31

570,297.03

85,805.82

0.00

0.00

656,102.85

35,331,720.28

33.92%

30.00%

A-S

12597DAH8

3.321400%

52,537,000.00

52,537,000.00

0.00

145,413.66

0.00

0.00

145,413.66

52,537,000.00

25.30%

22.38%

B

12597DAJ4

3.593900%

32,728,000.00

32,728,000.00

0.00

98,017.63

0.00

0.00

98,017.63

32,728,000.00

19.93%

17.63%

C

12597DAK1

3.911981%

31,866,000.00

31,866,000.00

0.00

103,882.66

0.00

0.00

103,882.66

31,866,000.00

14.70%

13.00%

D

12597DAS4

2.500000%

20,671,000.00

20,671,000.00

0.00

43,064.58

0.00

0.00

43,064.58

20,671,000.00

11.31%

10.00%

E

12597DAU9

2.500000%

17,225,000.00

17,225,000.00

0.00

35,885.42

0.00

0.00

35,885.42

17,225,000.00

8.48%

7.50%

F

12597DAW5

2.750000%

17,225,000.00

17,225,000.00

0.00

39,473.96

0.00

0.00

39,473.96

17,225,000.00

5.65%

5.00%

G

12597DAY1

2.750000%

6,890,000.00

6,890,000.00

0.00

15,789.58

0.00

0.00

15,789.58

6,890,000.00

4.52%

4.00%

NR-RR

12597DBB0

3.911981%

27,561,002.00

27,561,002.00

0.00

84,112.65

0.00

0.00

84,112.65

27,561,002.00

0.00%

0.00%

Z

12597DBE4

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12597DBC8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

689,009,002.00

609,997,873.57

595,688.51

1,528,211.95

0.00

0.00

2,123,900.46

609,402,185.06

X-A

12597DAF2

0.995154%

534,843,000.00

455,831,871.57

0.00

378,019.28

0.00

0.00

378,019.28

455,236,183.06

X-B

12597DAG0

0.161163%

64,594,000.00

64,594,000.00

0.00

8,675.13

0.00

0.00

8,675.13

64,594,000.00

X-D

12597DAL9

1.411981%

37,896,000.00

37,896,000.00

0.00

44,590.37

0.00

0.00

44,590.37

37,896,000.00

X-F

12597DAN5

1.161981%

17,225,000.00

17,225,000.00

0.00

16,679.27

0.00

0.00

16,679.27

17,225,000.00

X-G

12597DAQ8

1.161981%

6,890,000.00

6,890,000.00

0.00

6,671.71

0.00

0.00

6,671.71

6,890,000.00

Notional SubTotal

661,448,000.00

582,436,871.57

0.00

454,635.76

0.00

0.00

454,635.76

581,841,183.06

Deal Distribution Total

595,688.51

1,982,847.71

0.00

0.00

2,578,536.22

*

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

12597DAA3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

12597DAB1

188.74531163

0.38778051

0.44746789

0.00000000

0.00000000

0.00000000

0.00000000

0.83524840

188.35753112

A-3

12597DAC9

1,000.00000000

0.00000000

2.26341668

0.00000000

0.00000000

0.00000000

0.00000000

2.26341668

1,000.00000000

A-4

12597DAD7

1,000.00000000

0.00000000

2.47333335

0.00000000

0.00000000

0.00000000

0.00000000

2.47333335

1,000.00000000

A-SB

12597DAE5

983.96736673

15.63014306

2.35168197

0.00000000

0.00000000

0.00000000

0.00000000

17.98182503

968.33722367

A-S

12597DAH8

1,000.00000000

0.00000000

2.76783334

0.00000000

0.00000000

0.00000000

0.00000000

2.76783334

1,000.00000000

B

12597DAJ4

1,000.00000000

0.00000000

2.99491659

0.00000000

0.00000000

0.00000000

0.00000000

2.99491659

1,000.00000000

C

12597DAK1

1,000.00000000

0.00000000

3.25998431

0.00000000

0.00000000

0.00000000

0.00000000

3.25998431

1,000.00000000

D

12597DAS4

1,000.00000000

0.00000000

2.08333317

0.00000000

0.00000000

0.00000000

0.00000000

2.08333317

1,000.00000000

E

12597DAU9

1,000.00000000

0.00000000

2.08333353

0.00000000

0.00000000

0.00000000

0.00000000

2.08333353

1,000.00000000

F

12597DAW5

1,000.00000000

0.00000000

2.29166676

0.00000000

0.00000000

0.00000000

0.00000000

2.29166676

1,000.00000000

G

12597DAY1

1,000.00000000

0.00000000

2.29166618

0.00000000

0.00000000

0.00000000

0.00000000

2.29166618

1,000.00000000

NR-RR

12597DBB0

1,000.00000000

0.00000000

3.05187199

0.20811217

5.45860415

0.00000000

0.00000000

3.05187199

1,000.00000000

Z

12597DBE4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12597DBC8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

12597DAF2

852.27229593

0.00000000

0.70678551

0.00000000

0.00000000

0.00000000

0.00000000

0.70678551

851.15853262

X-B

12597DAG0

1,000.00000000

0.00000000

0.13430241

0.00000000

0.00000000

0.00000000

0.00000000

0.13430241

1,000.00000000

X-D

12597DAL9

1,000.00000000

0.00000000

1.17665110

0.00000000

0.00000000

0.00000000

0.00000000

1.17665110

1,000.00000000

X-F

12597DAN5

1,000.00000000

0.00000000

0.96831756

0.00000000

0.00000000

0.00000000

0.00000000

0.96831756

1,000.00000000

X-G

12597DAQ8

1,000.00000000

0.00000000

0.96831785

0.00000000

0.00000000

0.00000000

0.00000000

0.96831785

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

12/01/24 - 12/30/24

30

0.00

29,299.75

0.00

29,299.75

0.00

0.00

0.00

29,299.75

0.00

A-3

12/01/24 - 12/30/24

30

0.00

330,495.05

0.00

330,495.05

0.00

0.00

0.00

330,495.05

0.00

A-4

12/01/24 - 12/30/24

30

0.00

516,971.19

0.00

516,971.19

0.00

0.00

0.00

516,971.19

0.00

A-SB

12/01/24 - 12/30/24

30

0.00

85,805.82

0.00

85,805.82

0.00

0.00

0.00

85,805.82

0.00

X-A

12/01/24 - 12/30/24

30

0.00

378,019.28

0.00

378,019.28

0.00

0.00

0.00

378,019.28

0.00

X-B

12/01/24 - 12/30/24

30

0.00

8,675.13

0.00

8,675.13

0.00

0.00

0.00

8,675.13

0.00

A-S

12/01/24 - 12/30/24

30

0.00

145,413.66

0.00

145,413.66

0.00

0.00

0.00

145,413.66

0.00

B

12/01/24 - 12/30/24

30

0.00

98,017.63

0.00

98,017.63

0.00

0.00

0.00

98,017.63

0.00

C

12/01/24 - 12/30/24

30

0.00

103,882.66

0.00

103,882.66

0.00

0.00

0.00

103,882.66

0.00

X-D

12/01/24 - 12/30/24

30

0.00

44,590.37

0.00

44,590.37

0.00

0.00

0.00

44,590.37

0.00

X-F

12/01/24 - 12/30/24

30

0.00

16,679.27

0.00

16,679.27

0.00

0.00

0.00

16,679.27

0.00

X-G

12/01/24 - 12/30/24

30

0.00

6,671.71

0.00

6,671.71

0.00

0.00

0.00

6,671.71

0.00

D

12/01/24 - 12/30/24

30

0.00

43,064.58

0.00

43,064.58

0.00

0.00

0.00

43,064.58

0.00

E

12/01/24 - 12/30/24

30

0.00

35,885.42

0.00

35,885.42

0.00

0.00

0.00

35,885.42

0.00

F

12/01/24 - 12/30/24

30

0.00

39,473.96

0.00

39,473.96

0.00

0.00

0.00

39,473.96

0.00

G

12/01/24 - 12/30/24

30

0.00

15,789.58

0.00

15,789.58

0.00

0.00

0.00

15,789.58

0.00

NR-RR

12/01/24 - 12/30/24

30

144,238.60

89,848.43

0.00

89,848.43

5,735.78

0.00

0.00

84,112.65

150,444.60

Totals

144,238.60

1,988,583.49

0.00

1,988,583.49

5,735.78

0.00

0.00

1,982,847.71

150,444.60

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

2,578,536.22

(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

2,066,754.82

Master Servicing Fee

4,925.35

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,357.81

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

262.64

ARD Interest

0.00

Operating Advisor Fee

1,208.13

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

131.32

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,066,754.82

Total Fees

11,885.25

Principal

Expenses/Reimbursements

Scheduled Principal

595,688.51

Reimbursement for Interest on Advances

29.66

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

4,102.94

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)

1,603.19

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

595,688.51

Total Expenses/Reimbursements

5,735.79

Interest Reserve Deposit

66,286.12

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

1,982,847.71

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

595,688.51

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

2,578,536.22

Total Funds Collected

2,662,443.33

Total Funds Distributed

2,662,443.38

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

         Total

          Total

Beginning Scheduled Collateral Balance

609,997,874.26

609,997,874.26

Beginning Certificate Balance

609,997,873.57

(-) Scheduled Principal Collections

595,688.51

595,688.51

(-) Principal Distributions

595,688.51

(-) 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

609,402,185.75

609,402,185.75

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

610,066,209.02

610,066,209.02

Ending Certificate Balance

609,402,185.06

Ending Actual Collateral Balance

609,468,705.46

609,468,705.46

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.69)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.69)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

3.91%

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

10

122,985,269.91

20.18%

58

3.9098

NAP

Defeased

10

122,985,269.91

20.18%

58

3.9098

NAP

$9,999,999 or less

30

199,505,845.12

32.74%

52

4.2706

2.206292

1.49 or less

9

91,243,827.92

14.97%

58

4.1867

1.231114

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

10

142,632,352.49

23.41%

58

4.0790

1.623466

1.50 to 1.74

7

66,348,642.07

10.89%

40

4.2946

1.610727

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

3

69,500,000.00

11.40%

58

3.3710

3.349209

1.75 to 1.99

7

64,455,389.29

10.58%

58

4.3193

1.822327

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

2

74,778,718.23

12.27%

57

3.3257

2.913725

2.00 to 2.99

18

184,699,056.56

30.31%

58

3.9540

2.491911

$40,000,000 or greater

0

0.00

0.00%

0

0.0000

0.000000

3.00 or greater

4

79,670,000.00

13.07%

58

3.0266

4.085203

Totals

55

609,402,185.75

100.00%

56

3.9344

2.215639

Totals

55

609,402,185.75

100.00%

56

3.9344

2.215639

(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

11

122,985,269.91

20.18%

58

3.9098

NAP

South Carolina

1

4,476,429.26

0.73%

58

3.9000

2.060000

Alabama

2

3,534,989.27

0.58%

57

4.2611

1.714338

Texas

4

35,339,649.50

5.80%

58

4.0065

1.513250

Arizona

3

22,954,105.89

3.77%

57

4.2279

2.405619

Virginia

2

13,373,133.43

2.19%

58

3.7151

3.323538

California

3

66,489,125.34

10.91%

58

3.6339

2.709483

Wisconsin

2

3,246,227.81

0.53%

57

4.4500

1.540000

Connecticut

1

5,054,072.72

0.83%

57

4.2115

1.280000

Totals

77

609,402,185.75

100.00%

56

3.9344

2.215639

Florida

3

14,195,117.02

2.33%

58

3.9979

2.285396

Property Type³

Georgia

3

6,530,162.21

1.07%

57

4.0328

1.629951

Illinois

1

16,449,768.48

2.70%

59

4.0600

2.340000

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Indiana

4

12,385,316.30

2.03%

58

2.6533

5.430000

Properties

Balance

Agg. Bal.

DSCR¹

Iowa

1

2,039,122.51

0.33%

58

2.6533

5.430000

Defeased

11

122,985,269.91

20.18%

58

3.9098

NAP

Kentucky

1

2,578,705.66

0.42%

58

2.6533

5.430000

Industrial

19

73,252,383.21

12.02%

58

3.4800

3.555690

Louisiana

2

18,941,634.68

3.11%

57

4.0854

1.332924

Lodging

6

43,952,621.27

7.21%

58

4.3359

2.052860

Maryland

1

1,850,895.84

0.30%

58

2.6533

5.430000

Mixed Use

4

26,495,605.46

4.35%

58

4.5131

2.000561

Michigan

3

44,293,930.79

7.27%

56

3.6427

2.551231

Mobile Home Park

4

14,026,947.99

2.30%

58

4.4044

2.861790

Minnesota

4

8,039,143.80

1.32%

58

4.6000

1.340000

Multi-Family

9

80,462,617.95

13.20%

57

3.8376

1.897881

Missouri

1

3,871,195.59

0.64%

58

2.6533

5.430000

Office

5

74,558,441.55

12.23%

41

4.0496

2.024042

Nebraska

1

8,250,000.00

1.35%

58

4.3700

1.950000

Retail

19

173,668,298.43

28.50%

58

3.9110

2.158851

Nevada

2

42,533,462.50

6.98%

31

4.1018

2.385108

Totals

77

609,402,185.75

100.00%

56

3.9344

2.215639

New Hampshire

1

13,568,219.67

2.23%

58

4.0200

1.800000

New Jersey

1

4,357,307.67

0.72%

57

4.2500

1.840000

New York

7

53,512,021.74

8.78%

58

4.3533

1.633023

North Carolina

4

32,877,585.43

5.40%

58

4.3242

1.648645

Ohio

3

15,939,733.59

2.62%

58

3.6052

3.689865

Oklahoma

1

8,007,806.66

1.31%

59

4.6000

2.530000

Pennsylvania

4

21,728,052.51

3.57%

57

3.6684

1.734990

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

10

122,985,269.91

20.18%

58

3.9098

NAP

Defeased

10

122,985,269.91

20.18%

58

3.9098

NAP

3.4999% or less

5

111,370,000.00

18.28%

57

3.0826

3.544528

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.5000% to 3.9999%

7

96,132,967.72

15.77%

57

3.7722

2.132849

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.0000% to 4.2499%

13

126,856,207.76

20.82%

58

4.1264

1.812351

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.2500% to 4.4999%

11

74,972,023.47

12.30%

58

4.3894

1.933259

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.5000% to 4.7499%

7

58,052,254.39

9.53%

58

4.5395

1.987609

49 months or greater

45

486,416,915.84

79.82%

55

3.9406

2.307448

4.7500% to 4.9999%

2

19,033,462.50

3.12%

(3)

4.9795

1.700000

Totals

55

609,402,185.75

100.00%

56

3.9344

2.215639

5.0000% or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

55

609,402,185.75

100.00%

56

3.9344

2.215639

(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

10

122,985,269.91

20.18%

58

3.9098

NAP

Defeased

10

122,985,269.91

20.18%

58

3.9098

NAP

84 months or less

45

486,416,915.84

79.82%

55

3.9406

2.307448

Interest Only

11

179,725,000.00

29.49%

58

3.5624

2.915161

85 months to 119 months

0

0.00

0.00%

0

0.0000

0.000000

300 months or less

34

306,691,915.84

50.33%

54

4.1623

1.951321

120 months or greater

0

0.00

0.00%

0

0.0000

0.000000

301 months to 359 months

0

0.00

0.00%

0

0.0000

0.000000

Totals

55

609,402,185.75

100.00%

56

3.9344

2.215639

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

55

609,402,185.75

100.00%

56

3.9344

2.215639

(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

10

122,985,269.91

20.18%

58

3.9098

NAP

No outstanding loans in this group

Underwriter's Information

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

41

461,056,635.38

75.66%

55

3.9283

2.367399

13 months to 24 months

4

25,360,280.46

4.16%

58

4.1639

1.217510

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

55

609,402,185.75

100.00%

56

3.9344

2.215639

(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

4

30316769

OF

Caledonia Township

MI

Actual/360

3.550%

110,913.59

53,782.24

0.00

N/A

09/09/29

--

36,282,500.47

36,228,718.23

01/09/25

1

30317175

MF

Las Vegas

NV

Actual/360

3.391%

151,549.44

0.00

0.00

N/A

11/01/29

--

51,900,000.00

51,900,000.00

01/01/25

3

30317177

RT

Signal Hill

CA

Actual/360

3.115%

103,405.02

0.00

0.00

N/A

10/01/29

--

38,550,000.00

38,550,000.00

01/01/25

5A5

30317178

IN

Various

Various

Actual/360

2.653%

57,118.79

0.00

0.00

N/A

11/07/29

--

25,000,000.00

25,000,000.00

01/07/25

5A8

30317179

Actual/360

2.653%

21,293.89

0.00

0.00

N/A

11/07/29

--

9,320,000.00

9,320,000.00

01/07/25

6

30317180

MF

Las Vegas

NV

Actual/360

3.391%

68,620.65

0.00

0.00

N/A

11/01/29

--

23,500,000.00

23,500,000.00

01/01/25

7

30317181

RT

New York

NY

Actual/360

4.203%

76,004.25

0.00

0.00

N/A

11/06/29

--

21,000,000.00

21,000,000.00

01/06/25

11

30317182

MF

Baton Rouge

LA

Actual/360

4.090%

59,170.08

30,355.64

0.00

N/A

10/06/29

--

16,800,400.17

16,770,044.53

01/06/25

12

30317183

IN

Montgomery

IL

Actual/360

4.060%

57,607.23

27,749.12

0.00

N/A

12/01/29

--

16,477,517.60

16,449,768.48

01/01/25

13

30317184

RT

Nanuet

NY

Actual/360

4.500%

65,875.00

0.00

0.00

N/A

11/06/29

--

17,000,000.00

17,000,000.00

01/06/25

15

30317185

MF

Philadelphia

PA

Actual/360

3.498%

45,184.59

0.00

0.00

N/A

09/08/29

--

15,000,000.00

15,000,000.00

01/08/25

16

30317186

RT

Plaistow

NH

Actual/360

4.020%

47,054.26

24,731.10

0.00

N/A

11/01/29

--

13,592,950.77

13,568,219.67

01/01/25

17

30317187

OF

Austin

TX

Actual/360

3.984%

44,062.07

22,051.38

0.00

N/A

11/06/29

--

12,843,589.13

12,821,537.75

01/06/25

18

30317188

LO

Charlotte

NC

Actual/360

4.210%

45,648.59

22,161.15

0.00

N/A

11/01/29

--

12,591,749.88

12,569,588.73

01/01/25

19

30317189

Various      Rochester

NY

Actual/360

4.350%

46,544.53

18,668.81

0.00

N/A

11/01/29

--

12,425,681.90

12,407,013.09

01/01/25

20

30317190

IN

Kinston

NC

Actual/360

4.400%

39,100.71

25,544.47

0.00

N/A

11/06/29

--

10,319,836.34

10,294,291.87

01/06/25

22

30317191

RT

Mesa

AZ

Actual/360

3.960%

33,647.31

18,139.91

0.00

N/A

11/01/29

--

9,867,245.80

9,849,105.89

01/01/25

23

30317192

RT

Various

Various

Actual/360

3.940%

30,646.48

16,749.79

0.00

N/A

10/06/29

--

9,032,858.75

9,016,108.96

01/06/25

24

30317193

RT

Summerville

SC

Actual/360

3.910%

30,274.35

13,880.21

0.00

N/A

10/01/29

--

8,991,638.86

8,977,758.65

01/01/25

26

30317194

RT

Sharonville

OH

Actual/360

4.089%

28,431.90

14,515.98

0.00

N/A

11/06/29

--

8,074,759.63

8,060,243.65

01/06/25

27

30317195

Various     Bemidji

MN

Actual/360

4.600%

31,896.29

13,216.41

0.00

N/A

11/06/29

--

8,052,360.22

8,039,143.81

12/06/24

28

30317196

LO

Oklahoma City

OK

Actual/360

4.600%

31,771.64

13,084.74

0.00

N/A

12/01/29

--

8,020,891.40

8,007,806.66

01/01/25

29

30317197

RT

Omaha

NE

Actual/360

4.370%

31,045.21

0.00

0.00

N/A

11/06/29

--

8,250,000.00

8,250,000.00

01/06/25

30

30317198

RT

Naples

FL

Actual/360

4.100%

28,950.56

10,671.71

0.00

N/A

12/01/29

--

8,200,000.00

8,189,328.29

01/01/25

31

30317199

IN

Various

Various

Actual/360

4.450%

29,592.57

10,704.93

0.00

N/A

10/06/29

--

7,722,598.51

7,711,893.58

01/06/25

32

30317200

RT

Riverside

CA

Actual/360

3.920%

27,004.44

10,820.74

0.00

12/01/29

11/01/34

--

8,000,000.00

7,989,179.26

01/01/25

33

30317201

MF

Tyler

TX

Actual/360

4.130%

27,015.13

11,173.92

0.00

N/A

11/06/29

--

7,596,225.76

7,585,051.84

01/06/25

34

30317202

MF

Midlothian

TX

Actual/360

4.060%

24,606.44

10,497.86

0.00

N/A

11/01/29

--

7,038,230.80

7,027,732.94

01/01/25

© 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

36

30317204

MH

Phoenix

AZ

Actual/360

4.410%

25,823.00

0.00

0.00

N/A

11/01/29

--

6,800,000.00

6,800,000.00

01/01/25

39

30317206

MH

Desert Hot Springs

CA

Actual/360

4.280%

23,167.11

8,923.24

0.00

N/A

12/01/29

--

6,285,922.03

6,276,998.79

01/01/25

41

30317207

MH

West Salem

WI

Actual/360

4.050%

18,579.30

9,038.09

0.00

N/A

11/06/29

--

5,327,396.64

5,318,358.55

01/06/25

43

30317208

LO

Fredericksburg

TX

Actual/360

4.450%

19,237.97

8,466.56

0.00

N/A

11/06/29

--

5,020,420.45

5,011,953.89

01/06/25

44

30317209

MF

Greenville

NC

Actual/360

4.400%

19,006.11

8,535.74

0.00

N/A

11/06/29

--

5,016,276.25

5,007,740.51

01/06/25

46

30317210

LO

Secaucus

NJ

Actual/360

4.250%

15,987.16

11,099.75

0.00

N/A

10/06/29

--

4,368,407.42

4,357,307.67

01/06/25

47

30317211

IN

Greenville

SC

Actual/360

3.900%

15,059.59

7,816.32

0.00

N/A

11/01/29

--

4,484,245.58

4,476,429.26

01/01/25

48

30317212

MF

Atlanta

GA

Actual/360

4.150%

15,848.14

6,998.72

0.00

N/A

09/06/29

--

4,434,768.46

4,427,769.74

01/06/25

50

30317213

RT

Salina

KS

Actual/360

4.020%

11,272.73

5,955.76

0.00

N/A

10/01/29

--

3,256,445.20

3,250,489.44

01/01/25

51

30317214

MH

Monticello

NY

Actual/360

4.580%

12,266.01

5,123.28

0.00

N/A

11/06/29

--

3,110,131.93

3,105,008.65

01/06/25

52

30317215

RT

Tuscaloosa

AL

Actual/360

4.190%

9,288.73

6,593.60

0.00

N/A

10/06/29

--

2,574,442.46

2,567,848.86

01/06/25

54

30317216

MH

Broussard

LA

Actual/360

4.050%

7,585.49

3,461.46

0.00

N/A

11/06/29

--

2,175,051.61

2,171,590.15

01/06/25

55

30317217

MH

Middlefield

OH

Actual/360

4.500%

7,568.77

2,881.61

0.00

N/A

09/06/29

--

1,953,230.80

1,950,349.19

01/06/25

53

30503665

IN

Ithaca

MI

Actual/360

5.280%

12,175.94

3,891.90

0.00

N/A

10/06/29

--

2,677,992.38

2,674,100.48

01/06/25

40

30503795

RT

Chandler

AZ

Actual/360

4.450%

24,160.41

0.00

0.00

N/A

09/06/29

--

6,305,000.00

6,305,000.00

01/06/25

49

30503959

RT

Philadelphia

PA

Actual/360

4.350%

14,336.91

6,571.19

0.00

N/A

11/06/29

--

3,827,429.73

3,820,858.54

01/06/25

9

30504028

MF

Louisville

KY

Actual/360

4.100%

67,997.43

28,642.24

0.00

N/A

10/06/29

--

19,259,697.45

19,231,055.21

01/06/25

42

30504039

OF

Danbury

CT

Actual/360

4.212%

18,361.42

8,955.86

0.00

N/A

10/06/29

--

5,063,028.58

5,054,072.72

01/06/25

45

30504095

LO

McLeansville

NC

Actual/360

4.379%

18,908.81

8,564.86

0.00

N/A

11/06/29

--

5,014,529.18

5,005,964.32

01/06/25

14

30504140

RT

Various

Various

Actual/360

3.786%

51,437.16

25,576.01

0.00

N/A

11/06/29

--

15,777,464.38

15,751,888.37

01/06/25

21

30504172

98

Various

Various

Actual/360

5.000%

49,944.44

0.00

0.00

N/A

11/06/29

--

11,600,000.00

11,600,000.00

01/06/25

25

30504223

LO

Norfolk

VA

Actual/360

4.231%

32,790.25

0.00

0.00

N/A

11/06/29

--

9,000,000.00

9,000,000.00

01/06/25

37

30504226

MF

Jacksonville

NC

Actual/360

4.211%

22,418.01

10,878.83

0.00

N/A

11/06/29

--

6,182,335.78

6,171,456.95

01/06/25

10A1

30504310

MU

Petaluma

CA

Actual/360

4.522%

38,888.37

11,910.96

0.00

N/A

11/06/29

--

9,986,884.00

9,974,973.04

01/06/25

10A2

30504311

Actual/360

4.522%

38,888.37

11,910.96

0.00

N/A

11/06/29

--

9,986,884.00

9,974,973.04

01/06/25

8A2

30504481

OF

Las Vegas

NV

Actual/360

4.979%

40,861.09

12,695.73

0.00

N/A

10/06/24

--

9,529,426.98

9,516,731.25

11/06/24

8A3

30504482

Actual/360

4.979%

40,861.09

12,695.73

0.00

N/A

10/06/24

--

9,529,426.98

9,516,731.25

11/06/24

Totals

2,066,754.82

595,688.51

0.00

609,997,874.26

609,402,185.75

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

4

9,697,507.00

2,460,797.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

1

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

3

3,899,741.36

3,894,845.56

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A5

31,679,234.85

34,021,985.33

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5A8

31,679,234.85

34,021,985.33

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

2,355,707.24

2,422,380.88

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

1,330,191.84

1,203,369.11

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

1,388,984.90

1,295,960.27

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

2,148,164.95

2,510,987.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

13

1,536,440.46

1,450,283.96

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

12,274,352.00

11,945,725.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,596,223.16

1,656,663.62

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

609,251.34

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,460,442.50

1,469,272.31

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

19

380,863.56

490,848.71

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

1,165,887.18

1,197,673.74

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,335,326.68

1,347,565.96

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,838,584.72

2,179,149.83

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

26

1,226,633.02

1,523,300.51

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

879,197.72

200,032.87

01/01/24

03/31/24

--

0.00

0.00

45,095.37

45,095.37

0.00

0.00

28

1,303,378.51

1,500,986.37

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

29

716,799.32

713,217.71

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

880,336.94

949,614.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

8,554,659.63

7,198,633.32

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

933,938.86

851,183.22

01/01/24

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

648,188.20

690,701.35

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 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

36

560,832.59

1,004,935.18

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

41

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

43

958,772.00

945,342.10

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

634,030.60

731,294.06

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

46

2,292,159.85

2,249,006.08

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

597,323.00

609,502.69

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

399,908.07

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

50

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

51

497,124.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

52

372,365.93

366,380.30

10/01/23

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

54

390,049.35

390,033.83

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

55

303,940.13

277,493.93

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

40

520,764.30

567,630.25

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

414,570.25

386,669.20

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

42

562,758.52

487,254.52

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

657,230.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

14

3,575,609.68

3,954,810.69

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

25

2,018,880.80

1,089,881.09

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

10A1

3,736,546.29

3,731,480.85

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10A2

3,736,546.29

3,731,480.85

01/01/24

09/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8A2

5,497,421.00

5,193,518.00

01/01/24

06/30/24

--

0.00

0.00

53,427.58

107,073.24

0.00

0.00

8A3

5,497,421.00

5,193,518.00

01/01/24

06/30/24

--

0.00

0.00

53,427.58

107,073.24

0.00

0.00

Totals

154,743,526.00

148,107,396.02

0.00

0.00

151,950.52

259,241.85

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

01/17/25

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.934394%

3.911772%

56

12/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.934608%

3.911981%

57

11/18/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.934836%

3.912204%

58

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

3.940174%

3.917616%

58

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

3.940367%

3.917804%

59

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

3.940578%

3.918010%

60

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

3.940787%

3.918214%

61

06/17/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.941013%

3.918434%

62

05/17/24

0

0.00

1

8,146,474.12

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.941220%

3.918636%

63

04/17/24

1

8,160,305.65

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.941443%

3.918854%

64

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.941648%

3.919054%

65

02/16/24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

3.941886%

3.919286%

66

(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

8A2

30504481

11/06/24

1

5

53,427.58

107,073.24

0.00

9,543,382.90

10/15/24

1

8A3

30504482

11/06/24

1

5

53,427.58

107,073.24

0.00

9,543,382.90

10/15/24

1

Totals

106,855.15

214,146.48

0.00

19,086,765.80

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

19,033,463

0

        19,033,463

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

582,379,544

582,379,544

0

0

> 60 Months

7,989,179

7,989,179

0

0

Historical Delinquency Information

Total

   Current

      30-59 Days

     60-89 Days

          90+ Days

     REO/Foreclosure

Jan-25

609,402,186

590,368,723

19,033,463

0

0

0

Dec-24

609,997,874

590,939,020

19,058,854

0

0

0

Nov-24

610,610,526

591,523,760

0

0

      19,086,766

0

Oct-24

618,156,857

599,044,928

0

0

      19,111,930

0

Sep-24

618,739,379

618,739,379

0

0

0

0

Aug-24

619,228,588

619,228,588

0

0

0

0

Jul-24

619,716,032

619,716,032

0

0

0

0

Jun-24

620,236,439

620,236,439

0

0

0

0

May-24

620,720,244

612,573,770

0

8,146,474

0

0

Apr-24

621,237,141

613,076,836

8,160,306

0

0

0

Mar-24

621,717,333

621,717,333

0

0

0

0

Feb-24

622,265,709

622,265,709

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

8A2

30504481

9,516,731.25

9,543,382.90

70,200,000.00

08/23/19

5,123,473.00

1.70000

06/30/24

10/06/24

298

8A3

30504482

9,516,731.25

9,543,382.90

70,200,000.00

08/23/19

5,123,473.00

1.70000

06/30/24

10/06/24

298

Totals

19,033,462.50

19,086,765.80

140,400,000.00

10,246,946.00

© 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

8A2

30504481

OF

NV

10/15/24

1

"1/13/2025 - Loan transferred to Special Servicing in 10/15/24 due to maturity default.

Have entered into a Pre-Negotiation Letter and commencing discussions.

Borrower requests an extension to facilitate the renewal and downsizing of current 100% NNN tenant United Health Care. UHC expires 12/31/2025. We are in negotiations with the borrower concerning an extension modification."

8A3

30504482

Various

Various

10/15/24

1

"1/13/2025 - Loan transferred to Special Servicing in 10/15/24 due to maturity default.

Have entered into a Pre-Negotiation Letter and commencing discussions.

Borrower requests an extension to facilitate the renewal and downsizing of current 100% NNN tenant United Health Care. UHC expires 12/31/2025. We are in negotiations with the borrower concerning an extension modification."

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

23

30317192

0.00

3.94000%

0.00

          3.94000%

8

05/17/22

05/17/22

06/16/22

27

30317195

8,644,630.41

4.60000%

8,644,630.41                4.60000%

10

11/17/20

06/06/20

01/06/21

Totals

8,644,630.41

8,644,630.41

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)

8A2

0.00

0.00

4,102.94

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

18

0.00

0.00

0.00

0.00

678.10

0.00

0.00

0.00

0.00

0.00

0.00

0.00

23

0.00

0.00

0.00

0.00

473.96

0.00

0.00

0.00

0.00

0.00

0.00

0.00

27

0.00

0.00

0.00

0.00

451.13

0.00

0.00

0.00

(5.25)

0.00

0.00

0.00

30

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

(0.13)

0.00

0.00

0.00

34

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

22.73

0.00

0.00

0.00

44

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

12.15

0.00

0.00

0.00

55

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.16

0.00

0.00

0.00

Total

0.00

0.00

4,102.94

0.00

1,603.19

0.00

0.00

0.00

29.66

0.00

0.00

0.00

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

Collateral Shortfall Total

5,735.79

© 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 <_http3a_ www.ctslink.com="">, specifically under the "U.S. Risk Retention Special Notices" tab for the CSAIL 2019-C18 Commercial

Mortgage Trust transaction, certain information provided to the Certificate Administrator regarding each 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