csc16sa5_ex991-202402.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	02/16/24	CSAIL 2016-C5 Commercial Mortgage Trust
Determination Date:	02/12/24
Next Distribution Date:	03/15/24
Record Date:	01/31/24	Commercial Mortgage Pass-Through Certificates
		Series 2016-C5


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Credit Suisse Commercial Mortgage Securities Corp.
Certificate Factor Detail	3		General Information Number		joe.speziale@credit-suisse.com
Certificate Interest Reconciliation Detail	4		11 Madison Avenue, 4th Floor \| New York, NY 10010 \| United States
		Master Servicer	KeyBank National Association
Additional Information	5
			www.key.com/key2cre		Surveillance_Inquiries@KeyBank.com
Bond / Collateral Reconciliation - Cash Flows	6
			11501 Outlook Street, Suite 300 \| Overland Park , KS 66211 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		General	(305) 229-6465
Mortgage Loan Detail (Part 1)	13-14		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Principal Prepayment Detail	17
			Don Simon	(203) 660-6100
Historical Detail	18		PO Box 4839 \| Greenwich, CT 06831 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	21				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23
Historical Liquidated Loan Detail	24
Historical Bond / Collateral Loss Reconciliation Detail	25
Interest Shortfall Detail - Collateral Level	26
Supplemental Notes	27

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

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


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


				Certificate Distribution Detail

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

A-1	12636LAU4	1.746600%	28,557,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	12636LAV2	2.879300%	121,570,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	12636LAW0	3.656100%	19,780,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	12636LAX8	3.488700%	170,000,000.00	57,206,772.44	0.00	166,314.39	0.00	0.00	166,314.39	57,206,772.44	44.68%	30.00%
A-5	12636LAY6	3.756700%	267,448,000.00	267,448,000.00	0.00	837,268.25	0.00	0.00	837,268.25	267,448,000.00	44.68%	30.00%
A-SB	12636LAZ3	3.532500%	48,139,000.00	16,580,342.84	806,876.29	48,808.38	0.00	0.00	855,684.67	15,773,466.55	44.68%	30.00%
A-S	12636LBC3	4.010100%	67,891,000.00	67,891,000.00	0.00	226,874.75	0.00	0.00	226,874.75	67,891,000.00	33.64%	22.75%
B	12636LBD1	4.463000%	51,503,000.00	51,503,000.00	0.00	191,548.24	0.00	0.00	191,548.24	51,503,000.00	25.27%	17.25%
C	12636LBE9	4.642343%	42,139,000.00	42,139,000.00	0.00	163,019.75	0.00	0.00	163,019.75	42,139,000.00	18.42%	12.75%
D	12636LAG5	3.642343%	46,821,000.00	46,821,000.00	0.00	142,115.13	0.00	0.00	142,115.13	46,821,000.00	10.82%	7.75%
E	12636LAL4	3.005000%	23,410,000.00	23,410,000.00	0.00	58,622.54	0.00	0.00	58,622.54	23,410,000.00	7.01%	5.25%
F	12636LAN0	3.005000%	9,365,000.00	9,365,000.00	0.00	23,451.52	0.00	0.00	23,451.52	9,365,000.00	5.49%	4.25%
NR*	12636LAQ3	3.005000%	39,797,933.00	33,777,685.46	0.00	30,059.53	0.00	0.00	30,059.53	33,777,685.46	0.00%	0.00%
Z	12636LBF6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	12636LAS9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			936,420,933.00	616,141,800.74	806,876.29	1,888,082.48	0.00	0.00	2,694,958.77	615,334,924.45


X-A	12636LBA7	0.890153%	723,385,000.00	409,126,115.28	0.00	303,487.47	0.00	0.00	303,487.47	408,319,238.99
X-B	12636LBB5	0.179343%	51,503,000.00	51,503,000.00	0.00	7,697.27	0.00	0.00	7,697.27	51,503,000.00
X-D	12636LAJ9	1.000000%	46,821,000.00	46,821,000.00	0.00	39,017.50	0.00	0.00	39,017.50	46,821,000.00
X-E	12636LAA8	1.637343%	23,410,000.00	23,410,000.00	0.00	31,941.84	0.00	0.00	31,941.84	23,410,000.00
X-F	12636LAC4	1.637343%	9,365,000.00	9,365,000.00	0.00	12,778.10	0.00	0.00	12,778.10	9,365,000.00
X-NR	12636LAE0	1.637343%	39,797,933.00	33,777,685.46	0.00	46,088.06	0.00	0.00	46,088.06	33,777,685.46
Notional SubTotal			894,281,933.00	574,002,800.74	0.00	441,010.24	0.00	0.00	441,010.24	573,195,924.45

Deal Distribution Total					806,876.29	2,329,092.72	0.00	0.00	3,135,969.01

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	12636LAU4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	12636LAV2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	12636LAW0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	12636LAX8	336.51042612	0.00000000	0.97831994	0.00000000	0.00000000	0.00000000	0.00000000	0.97831994	336.51042612
A-5	12636LAY6	1,000.00000000	0.00000000	3.13058333	0.00000000	0.00000000	0.00000000	0.00000000	3.13058333	1,000.00000000
A-SB	12636LAZ3	344.42640769	16.76138453	1.01390515	0.00000000	0.00000000	0.00000000	0.00000000	17.77528968	327.66502316
A-S	12636LBC3	1,000.00000000	0.00000000	3.34175001	0.00000000	0.00000000	0.00000000	0.00000000	3.34175001	1,000.00000000
B	12636LBD1	1,000.00000000	0.00000000	3.71916665	0.00000000	0.00000000	0.00000000	0.00000000	3.71916665	1,000.00000000
C	12636LBE9	1,000.00000000	0.00000000	3.86861933	0.00000000	0.00000000	0.00000000	0.00000000	3.86861933	1,000.00000000
D	12636LAG5	1,000.00000000	0.00000000	3.03528609	0.00000000	0.00000000	0.00000000	0.00000000	3.03528609	1,000.00000000
E	12636LAL4	1,000.00000000	0.00000000	2.50416660	0.00000000	0.00000000	0.00000000	0.00000000	2.50416660	1,000.00000000
F	12636LAN0	1,000.00000000	0.00000000	2.50416658	0.00000000	0.00000000	0.00000000	0.00000000	2.50416658	1,000.00000000
NR	12636LAQ3	848.72964282	0.00000000	0.75530380	1.37005658	48.39808339	0.00000000	0.00000000	0.75530380	848.72964282
Z	12636LBF6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	12636LAS9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	12636LBA7	565.57174296	0.00000000	0.41953796	0.00000000	0.00000000	0.00000000	0.00000000	0.41953796	564.45632546
X-B	12636LBB5	1,000.00000000	0.00000000	0.14945285	0.00000000	0.00000000	0.00000000	0.00000000	0.14945285	1,000.00000000
X-D	12636LAJ9	1,000.00000000	0.00000000	0.83333333	0.00000000	0.00000000	0.00000000	0.00000000	0.83333333	1,000.00000000
X-E	12636LAA8	1,000.00000000	0.00000000	1.36445280	0.00000000	0.00000000	0.00000000	0.00000000	1.36445280	1,000.00000000
X-F	12636LAC4	1,000.00000000	0.00000000	1.36445275	0.00000000	0.00000000	0.00000000	0.00000000	1.36445275	1,000.00000000
X-NR	12636LAE0	848.72964282	0.00000000	1.15805160	0.00000000	0.00000000	0.00000000	0.00000000	1.15805160	848.72964282




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	01/01/24 - 01/30/24	30	0.00	166,314.39	0.00	166,314.39	0.00	0.00	0.00	166,314.39	0.00
A-5	01/01/24 - 01/30/24	30	0.00	837,268.25	0.00	837,268.25	0.00	0.00	0.00	837,268.25	0.00
A-SB	01/01/24 - 01/30/24	30	0.00	48,808.38	0.00	48,808.38	0.00	0.00	0.00	48,808.38	0.00
X-A	01/01/24 - 01/30/24	30	0.00	303,487.47	0.00	303,487.47	0.00	0.00	0.00	303,487.47	0.00
X-B	01/01/24 - 01/30/24	30	0.00	7,697.27	0.00	7,697.27	0.00	0.00	0.00	7,697.27	0.00
X-D	01/01/24 - 01/30/24	30	0.00	39,017.50	0.00	39,017.50	0.00	0.00	0.00	39,017.50	0.00
X-E	01/01/24 - 01/30/24	30	0.00	31,941.84	0.00	31,941.84	0.00	0.00	0.00	31,941.84	0.00
X-F	01/01/24 - 01/30/24	30	0.00	12,778.10	0.00	12,778.10	0.00	0.00	0.00	12,778.10	0.00
X-NR	01/01/24 - 01/30/24	30	0.00	46,088.06	0.00	46,088.06	0.00	0.00	0.00	46,088.06	0.00
A-S	01/01/24 - 01/30/24	30	0.00	226,874.75	0.00	226,874.75	0.00	0.00	0.00	226,874.75	0.00
B	01/01/24 - 01/30/24	30	0.00	191,548.24	0.00	191,548.24	0.00	0.00	0.00	191,548.24	0.00
C	01/01/24 - 01/30/24	30	0.00	163,019.75	0.00	163,019.75	0.00	0.00	0.00	163,019.75	0.00
D	01/01/24 - 01/30/24	30	0.00	142,115.13	0.00	142,115.13	0.00	0.00	0.00	142,115.13	0.00
E	01/01/24 - 01/30/24	30	0.00	58,622.54	0.00	58,622.54	0.00	0.00	0.00	58,622.54	0.00
F	01/01/24 - 01/30/24	30	0.00	23,451.52	0.00	23,451.52	0.00	0.00	0.00	23,451.52	0.00
NR	01/01/24 - 01/30/24	30	1,866,943.12	84,584.95	0.00	84,584.95	54,525.42	0.00	0.00	30,059.53	1,926,143.68
Totals			1,866,943.12	2,383,618.14	0.00	2,383,618.14	54,525.42	0.00	0.00	2,329,092.72	1,926,143.68




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,471,185.89	Master Servicing Fee	3,137.10
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	3,342.57
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	265.28
ARD Interest	0.00	Operating Advisor Fee	928.49
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	440.37
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,471,185.89	Total Fees	8,113.81

Principal		Expenses/Reimbursements
Scheduled Principal	806,876.29	Reimbursement for Interest on Advances	24,381.87
Unscheduled Principal Collections		ASER Amount	20,462.98
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	7,582.47
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	2,098.10
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	806,876.29	Total Expenses/Reimbursements	54,525.42

		Interest Reserve Deposit	79,453.94

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,329,092.72
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	806,876.29
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	3,135,969.01
Total Funds Collected	3,278,062.18	Total Funds Distributed	3,278,062.18

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		616,141,800.74	616,141,800.74	Beginning Certificate Balance	616,141,800.74
(-) Scheduled Principal Collections		806,876.29	806,876.29	(-) Principal Distributions	806,876.29
(-) 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		615,334,924.45	615,334,924.45	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		616,645,085.91	616,645,085.91	Ending Certificate Balance	615,334,924.45
Ending Actual Collateral Balance		615,838,947.37	615,838,947.37



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.64%
				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	20	165,558,880.69	26.91%	20	4.9116	NAP	Defeased	20	165,558,880.69	26.91%	20	4.9116	NAP
	4,999,999 or less	7	22,760,359.03	3.70%	20	4.8135	1.656925	1.2499 or less	7	87,628,693.41	14.24%	20	4.5819	0.795493
5,000,000 to 9,999,999		9	64,150,670.88	10.43%	21	4.8129	1.376474	1.2500 to 1.4999	11	190,645,493.20	30.98%	20	4.6519	1.412068
10,000,000 to 19,999,999		7	106,890,081.22	17.37%	20	4.7689	1.272416	1.5000 to 1.7499	2	23,142,036.17	3.76%	20	4.6353	1.534899
20,000,000 to 24,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.7500 to 1.9999	3	92,913,630.11	15.10%	21	4.3034	1.754738
25,000,000 to 49,999,999		2	58,398,955.64	9.49%	21	4.4298	1.725863	2.0000 to 2.2499	3	10,634,907.00	1.73%	20	4.8597	2.077600
	50,000,000 or greater	3	197,575,976.99	32.11%	21	4.3831	1.574490	2.2500 to 2.4999	1	31,311,283.87	5.09%	21	4.6900	2.250000
	Totals	48	615,334,924.45	100.00%	20	4.6574	1.478495	2.5000 to 2.7499	0	0.00	0.00%	0	0.0000	0.000000
								2.7500 to 3.9999	1	13,500,000.00	2.19%	20	4.3500	3.250000
								4.0000 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	48	615,334,924.45	100.00%	20	4.6574	1.478495
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	33	165,558,880.69	26.91%	20	4.9116	NAP
							Defeased	33	165,558,880.69	26.91%	20	4.9116	NAP
Arkansas	1	2,769,290.94	0.45%	20	4.5100	1.750000
							Industrial	2	96,103,020.25	15.62%	21	4.3162	1.692220
California	4	70,010,161.12	11.38%	20	4.6665	1.837042
							Lodging	5	58,078,322.47	9.44%	20	4.6145	0.831135
Florida	1	3,144,339.17	0.51%	19	4.7700	1.890000
							Mobile Home Park	3	11,165,611.95	1.81%	21	4.8906	1.664414
Georgia	1	5,761,748.02	0.94%	21	5.2800	1.460000
							Multi-Family	5	97,080,770.41	15.78%	21	4.4107	1.339519
Illinois	1	5,366,149.24	0.87%	21	4.9600	1.480000
							Office	8	102,783,992.15	16.70%	20	4.7168	1.395603
Indiana	2	32,935,836.30	5.35%	20	4.2854	1.151961
							Retail	10	84,564,326.53	13.74%	21	4.7577	2.021216
Louisiana	1	9,913,836.63	1.61%	21	4.7200	1.110000
							Totals	66	615,334,924.45	100.00%	20	4.6574	1.478495
Nevada	1	13,500,000.00	2.19%	20	4.3500	3.250000

New Jersey	1	19,911,443.11	3.24%	20	4.9900	(0.080000)

New York	1	87,000,000.00	14.14%	21	4.2800	1.750000

Ohio	7	27,047,450.98	4.40%	20	4.8238	1.240760

Pennsylvania	2	58,351,072.96	9.48%	20	4.7073	1.379207

Tennessee	1	12,101,737.11	1.97%	20	4.5980	0.730000

Texas	3	20,020,561.45	3.25%	21	5.1280	1.354548

Virginia	2	5,317,459.57	0.86%	20	4.9600	2.090000

Washington	1	1,559,760.49	0.25%	20	4.8300	2.150000

Washington, DC	1	57,500,000.00	9.34%	21	4.2280	1.470000

Wisconsin	2	17,565,196.67	2.85%	21	4.7051	1.461862

Totals	66	615,334,924.45	100.00%	20	4.6574	1.478495


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	20	165,558,880.69	26.91%	20	4.9116	NAP	Defeased	20	165,558,880.69	26.91%	20	4.9116	NAP
	3.9999% or less	0	0.00	0.00%	0	0.0000	0.000000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.0000% to 4.2499%	2	84,587,671.77	13.75%	21	4.1963	1.357919	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.2500% to 4.4999%	2	100,500,000.00	16.33%	21	4.2894	1.951493	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.7499%	12	179,814,315.66	29.22%	20	4.6792	1.500604	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.7500% to 4.9999%	8	57,359,369.36	9.32%	20	4.9266	0.989058	49 months or greater	28	449,776,043.76	73.09%	20	4.5639	1.498285
	5.0000% or greater	4	27,514,686.97	4.47%	21	5.1868	1.320841	Totals	48	615,334,924.45	100.00%	20	4.6574	1.478495
	Totals	48	615,334,924.45	100.00%	20	4.6574	1.478495
(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	20	165,558,880.69	26.91%	20	4.9116	NAP	Defeased	20	165,558,880.69	26.91%	20	4.9116	NAP
	60 months or less	28	449,776,043.76	73.09%	20	4.5639	1.498285	Interest Only	3	158,000,000.00	25.68%	21	4.2671	1.776266
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	298 months or less	25	291,776,043.76	47.42%	20	4.7246	1.347755
	Totals	48	615,334,924.45	100.00%	20	4.6574	1.478495	299 months to 337 months	0	0.00	0.00%	0	0.0000	0.000000
								338 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	48	615,334,924.45	100.00%	20	4.6574	1.478495
(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	20	165,558,880.69	26.91%	20	4.9116	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	25	412,347,550.28	67.01%	20	4.5165	1.581505
	13 months to 24 months	1	5,848,164.53	0.95%	21	5.0100	1.300000
	25 months or greater	2	31,580,328.95	5.13%	20	5.1008	0.448383
	Totals	48	615,334,924.45	100.00%	20	4.6574	1.478495
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


						Mortgage Loan Detail (Part 1)

						Interest						Original	Adjusted	Beginning	Ending	Paid
			Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Loan Group Type		City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
2	10104322	1	IN	Brooklyn	NY	Actual/360	4.280%	320,643.33	0.00	0.00	11/06/25	05/06/30	--	87,000,000.00	87,000,000.00	02/06/24
4	10104323	1	MF	Washington	DC	Actual/360	4.228%	209,344.72	0.00	0.00	N/A	11/06/25	--	57,500,000.00	57,500,000.00	02/06/24
5	10104324	1	OF	Philadelphia	PA	Actual/360	4.720%	216,029.52	75,081.22	0.00	N/A	10/06/25	--	53,151,058.21	53,075,976.99	02/06/24
6	10104325	1	RT	Los Angeles	CA	Actual/360	4.690%	126,633.09	44,319.10	0.00	N/A	11/06/25	--	31,355,602.97	31,311,283.87	02/06/24
7	10101709	1	LO	Indianapolis	IN	Actual/360	4.129%	96,485.12	48,979.53	0.00	N/A	10/06/25	--	27,136,651.30	27,087,671.77	02/06/24
8	10101034	1	MF	Fort Washington	MD	Actual/360	4.860%	110,666.21	36,544.06	0.00	N/A	09/06/25	--	26,443,538.11	26,406,994.05	02/06/24
9	10104326	1	Various Various		Various	Actual/360	5.050%	81,772.35	55,439.88	0.00	N/A	11/06/25	--	18,804,245.83	18,748,805.95	02/06/24
10	10104327	1	OF	Escondido	CA	Actual/360	4.604%	75,586.43	39,299.46	0.00	N/A	10/06/25	--	19,065,548.59	19,026,249.13	02/06/24
12	10104328	1	LO	Weehawken	NJ	Actual/360	4.990%	85,651.14	21,590.99	0.00	N/A	10/06/25	--	19,933,034.10	19,911,443.11	11/06/21
13	10102454	1	MF	Tampa	FL	Actual/360	4.850%	71,816.46	27,125.76	0.00	N/A	11/06/25	--	17,195,827.70	17,168,701.94	02/06/24
14	10104329	1	MF	Raeford	NC	Actual/360	4.870%	64,835.54	30,367.32	0.00	N/A	11/06/25	--	15,460,551.92	15,430,184.60	02/06/24
15	10104330	1	OF	Torrance	CA	Actual/360	4.680%	64,251.54	28,369.57	0.00	N/A	08/06/25	--	15,943,310.76	15,914,941.19	02/06/24
16	10104331	1	OF	Worthington	OH	Actual/360	4.890%	62,303.35	29,142.19	0.00	N/A	10/06/25	--	14,795,967.03	14,766,824.84	02/06/24
19	10104333	1	MH	Various	Various	Actual/360	5.000%	53,334.47	23,967.84	0.00	N/A	10/06/25	--	12,387,360.76	12,363,392.92	02/06/24
20	10104334	1	MF	Nashville	TN	Actual/360	4.598%	48,014.55	25,020.24	0.00	N/A	10/06/25	--	12,126,757.35	12,101,737.11	02/06/24
22	10104336	1	RT	Las Vegas	NV	Actual/360	4.350%	50,568.75	0.00	0.00	N/A	10/06/25	--	13,500,000.00	13,500,000.00	02/06/24
23	10104337	1	RT	Frisco	TX	Actual/360	5.290%	53,238.40	18,305.81	0.00	N/A	11/06/25	--	11,687,191.65	11,668,885.84	03/06/22
25	10104338	1	MH	Various	Various	Actual/360	4.890%	42,284.13	19,660.28	0.00	N/A	11/06/25	--	10,041,749.84	10,022,089.56	02/06/24
26	10104339	1	MF	Greenfield	WI	Actual/360	4.701%	38,940.92	19,412.60	0.00	N/A	11/06/25	--	9,619,595.39	9,600,182.79	02/06/24
27	10104340	1	MF	Broussard	LA	Actual/360	4.720%	40,359.45	16,043.26	0.00	N/A	11/06/25	--	9,929,879.89	9,913,836.63	02/06/24
28	10104341	1	IN	Westerville	OH	Actual/360	4.662%	36,618.87	18,631.25	0.00	N/A	10/06/25	--	9,121,651.50	9,103,020.25	02/06/24
30	10101980	1	MF	Waupaca	WI	Actual/360	4.710%	32,370.39	16,178.46	0.00	N/A	10/06/25	--	7,981,192.32	7,965,013.86	02/06/24
31	10098389	1	LO	Augusta	GA	Actual/360	4.890%	29,906.37	22,131.55	0.00	N/A	06/06/25	--	7,102,246.06	7,080,114.51	02/06/24
32	10101983	1	RT	Red Lion	PA	Actual/360	4.910%	29,082.99	13,423.79	0.00	N/A	11/06/25	--	6,878,572.17	6,865,148.38	02/06/24
33	10104343	1	MF	El Paso	TX	Actual/360	4.550%	27,176.28	11,557.92	0.00	N/A	11/06/25	--	6,936,163.82	6,924,605.90	02/06/24
34	10104344	1	MF	Houston	TX	Actual/360	5.400%	28,338.90	10,968.26	0.00	N/A	11/06/25	--	6,094,386.17	6,083,417.91	02/06/24
36	10104345	1	LO	Atlanta	GA	Actual/360	5.280%	26,244.94	10,600.27	0.00	N/A	11/06/25	--	5,772,348.30	5,761,748.03	02/06/24
37	10102420	1	MH	Indianapolis	IN	Actual/360	5.010%	25,271.64	9,661.50	0.00	N/A	11/06/25	--	5,857,826.03	5,848,164.53	02/06/24




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


						Mortgage Loan Detail (Part 1)

						Interest						Original	Adjusted	Beginning	Ending	Paid
			Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Loan Group Type		City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
38	10104346	1	LO	Stony Creek	VA	Actual/360	4.960%	22,755.78	10,375.76	0.00	N/A	10/06/25	--	5,327,835.34	5,317,459.58	02/06/24
39	10101846	1	MF	Clemson	SC	Actual/360	4.660%	23,365.79	8,279.50	0.00	N/A	11/06/25	--	5,822,846.46	5,814,566.96	02/06/24
40	10104347	1	RT	Saint Charles	IL	Actual/360	4.960%	22,954.90	8,306.31	0.00	N/A	11/06/25	--	5,374,455.55	5,366,149.24	02/06/24
41	10104348	1	OF	Shaker Heights	OH	Actual/360	5.080%	20,117.13	8,729.54	0.00	N/A	11/06/25	--	4,598,784.46	4,590,054.92	02/06/24
42	10104349	1	RT	Philadelphia	PA	Actual/360	4.580%	20,805.58	301.26	0.00	N/A	10/06/25	--	5,275,397.23	5,275,095.97	02/06/24
44	10104351	1	MH	Las Vegas	NV	Actual/360	4.668%	17,928.02	7,907.79	0.00	N/A	10/06/25	--	4,460,077.01	4,452,169.22	02/06/24
45	10104352	1	RT	Las Vegas	NV	Actual/360	4.970%	19,143.22	7,473.58	0.00	N/A	10/06/25	--	4,473,006.22	4,465,532.64	02/06/24
47	10104354	1	RT	Frisco	TX	Actual/360	4.780%	16,968.15	6,587.42	0.00	N/A	11/06/25	--	4,122,374.46	4,115,787.04	02/06/24
48	10104355	1	RT	Houston	TX	Actual/360	5.020%	18,335.05	5,607.93	0.00	N/A	11/06/25	--	4,241,496.50	4,235,888.57	02/06/24
49	10104356	1	MH	Fullerton	CA	Actual/360	4.730%	15,336.07	7,563.40	0.00	N/A	11/06/25	--	3,765,250.33	3,757,686.93	02/06/24
50	10104357	1	RT	Chesapeake	VA	Actual/360	4.850%	13,907.39	10,049.39	0.00	N/A	11/06/25	--	3,330,002.42	3,319,953.03	02/06/24
51	10104358	1	RT	Houma	LA	Actual/360	5.110%	15,892.08	5,850.50	0.00	N/A	11/06/25	--	3,611,608.18	3,605,757.68	02/06/24
52	10104359	1	LO	Lumberton	NC	Actual/360	5.500%	15,448.46	9,115.04	0.00	N/A	11/06/25	--	3,261,845.52	3,252,730.48	02/06/24
53	10104360	1	RT	New Lebanon	OH	Actual/360	4.980%	13,664.11	8,739.42	0.00	N/A	10/06/25	--	3,186,345.31	3,177,605.89	02/06/24
54	10104361	1	OF	Creedmoor	NC	Actual/360	4.794%	14,184.73	5,476.62	0.00	N/A	11/06/25	--	3,436,085.22	3,430,608.60	02/06/24
55	10104362	1	RT	Miami	FL	Actual/360	4.770%	12,936.33	5,102.12	0.00	N/A	09/06/25	--	3,149,441.29	3,144,339.17	02/06/24
56	10104363	1	MH	Springfield	OH	Actual/360	4.830%	11,575.75	5,534.86	0.00	N/A	10/06/25	--	2,783,189.41	2,777,654.55	02/06/24
57	10104364	1	MH	Plover	WI	Actual/360	4.550%	10,822.21	5,741.46	0.00	N/A	10/06/25	--	2,762,138.35	2,756,396.89	02/06/24
58	10104365	1	RT	Hot Springs	AR	Actual/360	4.510%	10,775.06	5,204.25	0.00	N/A	10/06/25	--	2,774,495.19	2,769,290.94	02/06/24
59	10104366	1	MH	Woodland	WA	Actual/360	4.830%	6,500.23	3,108.03	0.00	N/A	10/06/25	--	1,562,868.52	1,559,760.49	02/06/24
Totals								2,471,185.89	806,876.29	0.00				616,141,800.74	615,334,924.45
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

				Most Recent Most Recent Appraisal							Cumulative	Current
		Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
2	1	10,003,139.76	7,438,351.80	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
4	1	3,803,277.24	2,792,505.88	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
5	1	5,577,368.66	5,351,898.77	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
6	1	4,211,505.69	4,978,086.53	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
7	1	3,013,139.91	2,929,485.48	07/01/22	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
9	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
10	1	2,274,403.78	2,231,711.59	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1	0.00	102,644.00	01/01/21	12/31/21	11/13/23	3,848,216.00	321,515.58	90,476.30	2,044,220.09	0.00	0.00
13	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
14	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
15	1	1,334,250.96	764,884.66	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1	1,714,305.10	1,630,855.05	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
20	1	805,954.07	651,763.73	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1	1,851,260.78	1,988,325.81	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1	1,208,476.83	1,219,108.95	01/01/18	12/31/18	09/11/23	866,623.06	162,788.51	67,455.51	1,482,054.55	0.00	0.00
25	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
26	1	1,040,423.98	788,288.42	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1	852,134.94	774,655.41	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1	1,441,559.12	659,739.22	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1	783,446.06	866,699.07	01/01/23	12/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
32	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
33	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
34	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
36	1	606,833.50	743,706.49	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1	0.00	556,302.45	01/01/22	12/31/22	--	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	Loan Group	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
38	1	554,275.12	714,087.83	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
40	1	522,508.74	577,164.55	07/01/22	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
42	1	376,648.87	224,004.44	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
44	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
45	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	1	422,307.53	360,905.43	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
48	1	412,484.35	252,696.31	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
49	1	532,013.66	419,987.89	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
50	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
51	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
52	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
53	1	407,108.73	319,442.85	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
54	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
55	1	387,513.82	315,377.26	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
56	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	1	330,232.30	174,377.69	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
59	1	237,004.61	250,890.81	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals		44,703,578.11	40,077,948.37				4,714,839.06	484,304.09	157,931.81	3,526,274.64	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 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
02/16/24	0	0.00	0	0.00	2	31,580,328.95	1	19,911,443.11	1	11,668,885.84	0	0.00	0	0.00	0	0.00	4.657447%	4.642155%	20
01/18/24	0	0.00	0	0.00	2	31,620,225.75	1	19,933,034.10	1	11,687,191.65	0	0.00	0	0.00	0	0.00	4.657636%	4.642343%	21
12/15/23	0	0.00	0	0.00	2	31,659,947.16	1	19,954,532.71	1	11,705,414.45	0	0.00	0	0.00	0	0.00	4.657824%	4.642530%	22
11/17/23	0	0.00	0	0.00	2	31,703,966.52	1	19,978,696.76	1	11,725,269.76	0	0.00	0	0.00	0	0.00	4.658024%	4.642730%	23
10/17/23	0	0.00	0	0.00	2	31,743,319.89	1	20,000,000.00	1	11,743,319.89	0	0.00	0	0.00	0	0.00	4.658209%	4.642915%	24
09/15/23	0	0.00	0	0.00	2	31,763,008.84	1	20,000,000.00	1	11,763,008.84	0	0.00	0	0.00	0	0.00	4.658394%	4.643099%	25
08/17/23	0	0.00	0	0.00	2	31,780,887.83	1	20,000,000.00	1	11,780,887.83	0	0.00	0	0.00	0	0.00	4.658565%	4.643269%	26
07/17/23	0	0.00	0	0.00	2	31,798,685.75	1	20,000,000.00	1	11,798,685.75	0	0.00	0	0.00	0	0.00	4.658735%	4.643438%	27
06/16/23	0	0.00	0	0.00	2	31,818,131.70	1	20,000,000.00	1	11,818,131.70	0	0.00	0	0.00	0	0.00	4.658916%	4.643619%	28
05/17/23	0	0.00	0	0.00	2	31,835,760.73	1	20,000,000.00	1	11,835,760.73	0	0.00	0	0.00	0	0.00	4.659083%	4.643786%	29
04/17/23	0	0.00	0	0.00	2	31,855,043.95	1	20,000,000.00	1	11,855,043.95	0	0.00	0	0.00	0	0.00	4.659262%	4.643964%	30
03/17/23	0	0.00	0	0.00	2	31,872,505.60	1	20,000,000.00	1	11,872,505.60	0	0.00	0	0.00	0	0.00	4.659427%	4.644128%	31
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

10104328

11/06/21

90,476.30

2,044,220.09

0.00

20,000,000.00

01/06/21

03/29/21

10104337

03/06/22

67,455.51

1,482,054.55

0.00

12,087,821.99

04/30/19

02/01/22

Totals

157,931.81

3,526,274.64

0.00

32,087,821.99

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		528,334,924	496,754,596	0			31,580,329
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		87,000,000	87,000,000	0			0




Historical Delinquency Information

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

Feb-24	615,334,924	583,754,596	0	0	19,911,443		11,668,886
Jan-24	616,141,801	584,521,575	0	0	19,933,034		11,687,192
Dec-23	616,945,355	585,285,407	0	0	19,954,533		11,705,414
Nov-23	617,806,558	586,102,591	0	0	19,978,697		11,725,270
Oct-23	618,603,256	586,859,936	0	0	20,000,000		11,743,320
Sep-23	619,433,876	587,670,867	0	0	20,000,000		11,763,009
Aug-23	620,202,666	588,421,778	0	0	20,000,000		11,780,888
Jul-23	620,968,294	589,169,608	0	0	20,000,000		11,798,686
Jun-23	621,789,499	589,971,367	0	0	20,000,000		11,818,132
May-23	622,548,600	590,712,839	0	0	20,000,000		11,835,761
Apr-23	623,363,514	591,508,470	0	0	20,000,000		11,855,044
Mar-23	624,116,142	592,243,636	0	0	20,000,000		11,872,506
(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 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
12	10104328	LO	NJ	01/06/21	13
"	2/12/2024	2/5/2024 - Loan was transferred to Special Servicing on 1/6/2021 for imminent default. Borrower was past due for its 11/6/2020 payment but reserve funds and property cash flow have been used to cover some of the past due
receivables. Sponsor would no longer support the hotel and cooperated with the appointment of a receiver. Consensual foreclosure action was filed on 03/30/2021. Receiver was appointed on 04/12/2021. The receiver listed the property for
sale in 2022 and early 2023 but no acceptable bids were received. The property has been taken off the market and the receiver will continue to operate the property until more favorable market conditions are available to relaunch marketing,
possibly during 1st half of 2024. Property operations have improved significantly since the receiver took possession and cash flow is now sufficient to cover operating expenses and debt service at this time.
23	10104337	RT	TX	04/30/19	7
"	2/12/2024	Foreclosed in February 2022. Plan to take to market with vacant 45K SF anchor box (former LA Fitness; 73% NRA). Buyer pool includes owner-users and value-add investors. Expected sale in Q3 2024.



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




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


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




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


					Historical Liquidated Loan Detail

			Loan		Gross Sales					Current		Loss to Loan	Percent of
			Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
	Loan		Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹	Number	Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
3	10098743	11/18/20	71,098,942.87	0.00	71,684,444.80	613,737.65	71,684,444.80	71,070,707.15	17,648.64	0.00	202.39	17,446.25	0.02%
11	10101985	11/18/22	19,813,375.76	31,600,000.00	21,264,436.93	93,624.16	19,906,999.92	19,813,375.76	0.00	0.00	0.00	0.00	0.00%
17	10104332	03/17/22	16,468,597.06	14,500,000.00	14,033,273.11	3,893,129.57	14,033,273.11	10,140,143.54	6,328,453.52	0.00	329,600.57	5,998,852.95	35.70%
21	10104335	09/17/21	12,892,318.31	18,300,000.00	14,618,280.25	1,725,961.94	14,618,280.25	12,892,318.31	0.00	0.00	(370.02)	370.02	0.00%
24	10101719	06/17/21	12,000,000.00	29,800,000.00	12,273,661.69	214,599.18	12,273,661.69	12,059,062.51	0.00	0.00	0.00	0.00	0.00%
35	10101349	08/17/20	6,442,989.99	11,000,000.00	9,895,173.29	1,006,938.98	9,762,971.45	8,756,032.47	0.00	0.00	(239.69)	239.69	0.00%
46	10104353	09/16/22	4,569,128.67	8,900,000.00	8,458,858.74	1,978,575.12	7,560,518.86	5,581,943.74	0.00	0.00	(3,340.00)	3,340.00	0.06%
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			143,285,352.66	114,100,000.00	152,228,128.81	9,526,566.60	149,840,150.08	140,313,583.48	6,346,102.16	0.00	325,853.25	6,020,248.91

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




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


				Historical Bond / Collateral Loss Reconciliation Detail
			Certificate	Reimb of Prior
			Interest Paid	Realized Losses		Loss Covered by					Total Loss
			from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
	Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID	Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
Deal	Deal	05/17/22	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
3	10098743	12/17/20	0.00	0.00	17,446.25	0.00	0.00	(202.39)	0.00	0.00	17,446.25
		11/18/20	0.00	0.00	17,648.64	0.00	0.00	17,648.64	0.00	0.00
11	10101985	11/18/22	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
17	10104332	09/15/23	0.00	0.00	5,998,852.95	0.00	0.00	(14,060.97)	0.00	0.00	5,998,852.95
		07/17/23	0.00	0.00	6,012,913.92	0.00	0.00	18,003.87	0.00	0.00
		05/17/23	0.00	0.00	5,994,910.05	0.00	0.00	1,562.59	0.00	0.00
		08/17/22	0.00	0.00	5,993,347.46	0.00	0.00	(195,987.48)	0.00	0.00
		05/17/22	0.00	0.00	6,189,334.94	0.00	0.00	(139,118.58)	0.00	0.00
		03/17/22	0.00	0.00	6,328,453.52	0.00	0.00	6,328,453.52	0.00	0.00
21	10104335	01/18/24	0.00	0.00	370.02	0.00	0.00	46.46	0.00	0.00	370.02
		11/18/22	0.00	0.00	323.56	0.00	0.00	323.56	0.00	0.00
		09/17/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
24	10101719	06/17/21	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
35	10101349	08/25/20	0.00	0.00	0.00	0.00	0.00	239.69	0.00	0.00	239.69
46	10104353	01/18/24	0.00	0.00	3,340.00	0.00	0.00	1,397.50	0.00	0.00	3,340.00
		09/26/22	0.00	0.00	0.00	0.00	0.00	1,942.50	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	0.01	6,020,009.22	0.00	0.00	6,020,248.91	0.00	0.00	6,020,248.91




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


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
7	0.00	0.00	0.00	0.00	1,454.65	0.00	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	4,082.47	0.00	0.00	16,519.00	0.00	0.00	24,381.87	0.00	0.00	0.00
23	0.00	0.00	3,500.00	0.00	0.00	3,943.98	0.00	0.00	0.00	0.00	0.00	0.00
51	0.00	0.00	0.00	0.00	217.43	0.00	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	0.00	0.00	0.00	245.64	0.00	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	0.00	0.00	0.00	180.38	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	7,582.47	0.00	2,098.10	20,462.98	0.00	0.00	24,381.87	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		54,525.42




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


	Additional Information
Total Available Distribution Amount (1)	3,135,969.01
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 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
12	10104328	19,911,443.11	20,000,000.00	80,500,000.00	07/13/23	(332,600.00)	(0.08000)	12/31/21	10/06/25	263
23	10104337	11,668,885.84	12,087,821.99	13,000,000.00	08/25/23	1,160,864.95	1.35000	12/31/18	11/06/25	263
Totals		31,580,328.95	32,087,821.99	93,500,000.00		828,264.95




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


	Supplemental Notes
	None




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