EX-99.1 2 csc19c15_ex991-202508.htm csc19c15_ex991-202508.htm - Generated by SEC Publisher for SEC Filing
     
Distribution Date: 08/15/25 CSAIL 2019-C15 Commercial Mortgage Trust
Determination Date: 08/11/25  
Next Distribution Date: 09/17/25  
Record Date: 07/31/25 Commercial Mortgage Pass-Through Certificates
    Series 2019-C15
Revision to the August 2025 Distribution Date Statement
Revised the reporting to update the Cumulative ASER amount due to the the revision of June 2025 and July 2025 reports.

 

           
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 3650 REIT Loan Servicing LLC, a Delaware limited liability    
      company    
Mortgage Loan Detail (Part 1) 13-14   General Contact (305) 901-1000  
Mortgage Loan Detail (Part 2) 15-16   2977 McFarlane Road,, Suite 300, | Miami , FL 33133 | United States  
Principal Prepayment Detail 17 Operating Advisor & Asset Park Bridge Lender Services LLC    
    Representations Reviewer      
Historical Detail 18        
      David Rodgers (212) 230-9025  
Delinquency Loan Detail 19   600 Third Avenue, 40th Floor | New York, NY 10016 | United States    
Collateral Stratification and Historical Detail 20 Certificate Administrator Computershare Trust Company, N.A. as agent for Wells Fargo    
Specially Serviced Loan Detail - Part 1 21   Bank, N.A.    
      Corporate Trust Services (CMBS)   cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2 22       trustadministrationgroup@computershare.com
Modified Loan Detail 23   9062 Old Annapolis Road | Columbia, MD 21045 | United States    
Historical Liquidated Loan Detail 24        
Historical Bond / Collateral Loss Reconciliation Detail 25        
Interest Shortfall Detail - Collateral Level 26        
Supplemental Notes 27        

 

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

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

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

 


                         
        Certificate Distribution Detail          
 
                      Current Original
    Pass-Through     Principal Interest Prepayment       Credit Credit
Class CUSIP Rate (2) Original Balance Beginning Balance Distribution Distribution Penalties Realized Losses Total Distribution Ending Balance Support¹ Support¹
 
A-1 22945DAA1 2.987700% 11,856,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-2 22945DAC7 3.450500% 64,072,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 30.00%
A-3 22945DAE3 3.779200% 133,800,000.00 133,204,912.19 0.00 419,506.67 0.00 0.00 419,506.67 133,204,912.19 33.47% 30.00%
A-4 22945DAG8 4.052900% 345,226,000.00 345,226,000.00 0.00 1,165,972.05 0.00 0.00 1,165,972.05 345,226,000.00 33.47% 30.00%
A-SB 22945DAJ2 3.902600% 25,521,000.00 16,611,553.14 579,276.58 54,023.54 0.00 0.00 633,300.12 16,032,276.56 33.47% 30.00%
A-S 22945DAQ6 4.254300% 62,194,000.00 62,194,000.00 0.00 220,493.28 0.00 0.00 220,493.28 62,194,000.00 25.10% 22.50%
B 22945DAS2 4.475700% 37,316,000.00 37,316,000.00 0.00 139,179.35 0.00 0.00 139,179.35 37,316,000.00 20.08% 18.00%
C 22945DAU7 5.160294% 39,390,000.00 39,390,000.00 0.00 169,386.66 0.00 0.00 169,386.66 39,390,000.00 14.78% 13.25%
D 22945DAY9 3.000000% 26,536,000.00 26,536,000.00 0.00 66,340.00 0.00 0.00 66,340.00 26,536,000.00 11.21% 10.05%
E-RR 22945DBB8 5.160294% 19,073,000.00 19,073,000.00 0.00 82,018.58 0.00 0.00 82,018.58 19,073,000.00 8.65% 7.75%
F-RR 22945DBD4 5.160294% 20,731,000.00 20,731,000.00 0.00 89,148.38 0.00 0.00 89,148.38 20,731,000.00 5.86% 5.25%
G-RR 22945DBF9 5.160294% 9,329,000.00 9,329,000.00 0.00 40,116.99 0.00 0.00 40,116.99 9,329,000.00 4.60% 4.13%
NR-RR* 22945DBH5 5.160294% 34,207,166.00 34,207,166.00 0.00 115,999.63 0.00 0.00 115,999.63 34,207,166.00 0.00% 0.00%
R 22945DBJ1 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
Regular SubTotal   829,251,166.00 743,818,631.33 579,276.58 2,562,185.13 0.00 0.00 3,141,461.71 743,239,354.75    
 
 
X-A 22945DAL7 1.154823% 642,669,000.00 557,236,465.33 0.00 536,257.93 0.00 0.00 536,257.93 556,657,188.75    
X-B 22945DAN3 0.333042% 76,706,000.00 76,706,000.00 0.00 21,288.60 0.00 0.00 21,288.60 76,706,000.00    
X-D 22945DAW3 2.160294% 26,536,000.00 26,536,000.00 0.00 47,771.31 0.00 0.00 47,771.31 26,536,000.00    
Notional SubTotal   745,911,000.00 660,478,465.33 0.00 605,317.84 0.00 0.00 605,317.84 659,899,188.75    
 
Deal Distribution Total       579,276.58 3,167,502.97 0.00 0.00 3,746,779.55      
 
* 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 22945DAA1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-2 22945DAC7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-3 22945DAE3 995.55240800 0.00000000 3.13532638 0.00000000 0.00000000 0.00000000 0.00000000 3.13532638 995.55240800
A-4 22945DAG8 1,000.00000000 0.00000000 3.37741668 0.00000000 0.00000000 0.00000000 0.00000000 3.37741668 1,000.00000000
A-SB 22945DAJ2 650.89742330 22.69803613 2.11682693 0.00000000 0.00000000 0.00000000 0.00000000 24.81486305 628.19938717
A-S 22945DAQ6 1,000.00000000 0.00000000 3.54525002 0.00000000 0.00000000 0.00000000 0.00000000 3.54525002 1,000.00000000
B 22945DAS2 1,000.00000000 0.00000000 3.72974997 0.00000000 0.00000000 0.00000000 0.00000000 3.72974997 1,000.00000000
C 22945DAU7 1,000.00000000 0.00000000 4.30024524 0.00000000 0.00000000 0.00000000 0.00000000 4.30024524 1,000.00000000
D 22945DAY9 1,000.00000000 0.00000000 2.50000000 0.00000000 0.00000000 0.00000000 0.00000000 2.50000000 1,000.00000000
E-RR 22945DBB8 1,000.00000000 0.00000000 4.30024537 0.00000000 0.00000000 0.00000000 0.00000000 4.30024537 1,000.00000000
F-RR 22945DBD4 1,000.00000000 0.00000000 4.30024504 0.00000000 0.00000000 0.00000000 0.00000000 4.30024504 1,000.00000000
G-RR 22945DBF9 1,000.00000000 0.00000000 4.30024547 0.00000000 0.00000000 0.00000000 0.00000000 4.30024547 1,000.00000000
NR-RR 22945DBH5 1,000.00000000 0.00000000 3.39109150 0.90915366 6.04070767 0.00000000 0.00000000 3.39109150 1,000.00000000
R 22945DBJ1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
 
Notional Certificates                  
X-A 22945DAL7 867.06604073 0.00000000 0.83442321 0.00000000 0.00000000 0.00000000 0.00000000 0.83442321 866.16468003
X-B 22945DAN3 1,000.00000000 0.00000000 0.27753500 0.00000000 0.00000000 0.00000000 0.00000000 0.27753500 1,000.00000000
X-D 22945DAW3 1,000.00000000 0.00000000 1.80024533 0.00000000 0.00000000 0.00000000 0.00000000 1.80024533 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 N/A N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
A-3 07/01/25 - 07/30/25 30 0.00 419,506.67 0.00 419,506.67 0.00 0.00 0.00 419,506.67 0.00  
A-4 07/01/25 - 07/30/25 30 0.00 1,165,972.05 0.00 1,165,972.05 0.00 0.00 0.00 1,165,972.05 0.00  
A-SB 07/01/25 - 07/30/25 30 0.00 54,023.54 0.00 54,023.54 0.00 0.00 0.00 54,023.54 0.00  
X-A 07/01/25 - 07/30/25 30 0.00 536,257.93 0.00 536,257.93 0.00 0.00 0.00 536,257.93 0.00  
X-B 07/01/25 - 07/30/25 30 0.00 21,288.60 0.00 21,288.60 0.00 0.00 0.00 21,288.60 0.00  
X-D 07/01/25 - 07/30/25 30 0.00 47,771.31 0.00 47,771.31 0.00 0.00 0.00 47,771.31 0.00  
A-S 07/01/25 - 07/30/25 30 0.00 220,493.28 0.00 220,493.28 0.00 0.00 0.00 220,493.28 0.00  
B 07/01/25 - 07/30/25 30 0.00 139,179.35 0.00 139,179.35 0.00 0.00 0.00 139,179.35 0.00  
C 07/01/25 - 07/30/25 30 0.00 169,386.66 0.00 169,386.66 0.00 0.00 0.00 169,386.66 0.00  
D 07/01/25 - 07/30/25 30 0.00 66,340.00 0.00 66,340.00 0.00 0.00 0.00 66,340.00 0.00  
E-RR 07/01/25 - 07/30/25 30 0.00 82,018.58 0.00 82,018.58 0.00 0.00 0.00 82,018.58 0.00  
F-RR 07/01/25 - 07/30/25 30 0.00 89,148.38 0.00 89,148.38 0.00 0.00 0.00 89,148.38 0.00  
G-RR 07/01/25 - 07/30/25 30 0.00 40,116.99 0.00 40,116.99 0.00 0.00 0.00 40,116.99 0.00  
NR-RR 07/01/25 - 07/30/25 30 214,711.15 147,099.20 0.00 147,099.20 31,099.57 0.00 0.00 115,999.63 206,635.49  
Totals     214,711.15 3,198,602.54 0.00 3,198,602.54 31,099.57 0.00 0.00 3,167,502.97 206,635.49  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.               Page 4 of 27

 


     
  Additional Information  
Total Available Distribution Amount (1) 3,746,779.55  
(1) The Available Distribution Amount includes any Prepayment Premiums.    
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.   Page 5 of 27

 


       
Bond / Collateral Reconciliation - Cash Flows  
 
Total Funds Collected   Total Funds Distributed  
Interest   Fees  
Interest Paid or Advanced 3,215,664.55 Master Servicing Fee 9,811.42
Interest Reductions due to Nonrecoverability Determination 0.00 Certificate Administrator Fee 5,444.34
Interest Adjustments 0.00 Trustee Fee 0.00
Deferred Interest 0.00 CREFC® Intellectual Property Royalty License Fee 320.26
ARD Interest 0.00 Operating Advisor Fee 1,255.40
Net Prepayment Interest Excess / (Shortfall) 0.00 Asset Representations Reviewer Fee 230.58
Extension Interest 0.00    
Interest Reserve Withdrawal 0.00    
Total Interest Collected 3,215,664.55 Total Fees 17,061.99
 
Principal   Expenses/Reimbursements  
Scheduled Principal 579,276.58 Reimbursement for Interest on Advances 801.75
Unscheduled Principal Collections   ASER Amount 24,915.91
Principal Prepayments 0.00 Special Servicing Fees (Monthly) 5,381.94
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) 0.00
Excess of Prior Principal Amounts Paid 0.00 Legal Fees 0.00
Curtailments 0.00 Rating Agency Expenses 0.00
Principal Adjustments 0.00 Taxes Imposed on Trust Fund 0.00
    Non-Recoverable Advances 0.00
    Workout Delayed Reimbursement Amounts 0.00
    Other Expenses 0.00
Total Principal Collected 579,276.58 Total Expenses/Reimbursements 31,099.60
 
    Interest Reserve Deposit 0.00
 
Other   Payments to Certificateholders and Others  
Prepayment Penalties / Yield Maintenance 0.00 Interest Distribution 3,167,502.97
Gain on Sale / Excess Liquidation Proceeds 0.00 Principal Distribution 579,276.58
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 3,746,779.55
Total Funds Collected 3,794,941.13 Total Funds Distributed 3,794,941.14
 
© 2021 Computershare. All rights reserved. Confidential.     Page 6 of 27

 


           
    Bond / Collateral Reconciliation - Balances  
 
    Collateral Reconciliation   Certificate Reconciliation  
      Total   Total
Beginning Scheduled Collateral Balance 743,818,632.19 743,818,632.19 Beginning Certificate Balance 743,818,631.33
(-) Scheduled Principal Collections 579,276.58 579,276.58 (-) Principal Distributions 579,276.58
(-) 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 743,239,355.61 743,239,355.61 Certificate Other Adjustments** 0.00
Beginning Actual Collateral Balance 743,850,455.20 743,850,455.20 Ending Certificate Balance 743,239,354.75
Ending Actual Collateral Balance 743,239,355.61 743,239,355.61    
 
 
 
    NRA/WODRA Reconciliation   Under / Over Collateralization Reconciliation  
    Non-Recoverable Advances (NRA) from Workout Delayed Reimbursement of Advances    
    Principal (WODRA) from Principal Beginning UC / (OC) (0.86)
Beginning Cumulative Advances 0.00 0.00 UC / (OC) Change 0.00
Current Period Advances 0.00 0.00 Ending UC / (OC) (0.86)
Ending Cumulative Advances 0.00 0.00 Net WAC Rate 5.16%
        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 2 7,577,791.44 1.02% 32 5.0229 NAP Defeased 2 7,577,791.44 1.02% 32 5.0229 NAP
$9,999,999.99 and less 13 92,363,258.28 12.43% 38 5.0266 1.988347 1.24 or less 7 131,976,323.29 17.76% 41 5.2195 0.840815
$10,000,000 to $19,999,999 11 173,679,062.62 23.37% 38 5.0923 1.564230 1.25 to 1.49 6 122,209,592.07 16.44% 38 5.2863 1.392802
$20,000,000 to $29,999,999 8 189,189,076.65 25.45% 39 5.0221 1.916181 1.5 to 1.74 6 124,440,053.32 16.74% 37 5.1834 1.594563
  $30,000,000 to             1.75 to 1.99 1 6,500,000.00 0.87% 39 5.0850 1.780000
    4 165,314,709.59 22.24% 39 4.9353 1.976400              
  $49,999,999.99             2.0 to 2.49 12 266,536,325.20 35.86% 39 4.8008 2.183781
  $50,000,000 or more 2 115,115,457.03 15.49% 41 5.0257 1.347036 2.5 or more 6 83,999,270.29 11.30% 41 4.7701 2.695277
  Totals 40 743,239,355.61 100.00% 39 5.0203 1.761416 Totals 40 743,239,355.61 100.00% 39 5.0203 1.761416
(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 3 7,577,791.44 1.02% 32 5.0229 NAP              
              Defeased 3 7,577,791.44 1.02% 32 5.0229 NAP
Arizona 1 14,152,824.03 1.90% 29 4.7100 1.620000              
              Industrial 1 22,989,953.11 3.09% 37 5.3200 1.610000
Arkansas 1 2,042,776.45 0.27% 41 5.1400 3.120000              
              Lodging 14 186,861,316.47 25.14% 40 5.2989 1.558611
California 6 103,433,142.14 13.92% 38 5.0055 1.955536              
              Mixed Use 3 113,407,493.13 15.26% 40 4.9292 1.845190
Florida 6 153,437,000.01 20.64% 40 4.9825 1.783870              
              Multi-Family 5 61,534,824.03 8.28% 35 4.8053 1.983383
Georgia 4 9,202,712.22 1.24% 39 5.0046 2.167648              
              Office 10 189,184,421.10 25.45% 40 4.8483 1.985460
Illinois 8 49,890,112.80 6.71% 38 4.7405 2.133998              
              Retail 29 161,683,556.22 21.75% 39 5.0028 1.635638
Iowa 1 3,509,370.00 0.47% 39 4.5500 2.070000              
              Totals 65 743,239,355.61 100.00% 39 5.0203 1.761416
Michigan 1 22,989,953.11 3.09% 37 5.3200 1.610000              
Missouri 1 32,583,060.38 4.38% 39 4.9968 1.060000              
Nebraska 1 22,909,830.74 3.08% 39 5.2100 2.030000              
Nevada 1 22,142,997.65 2.98% 39 5.4150 1.430000              
New Mexico 1 2,039,324.00 0.27% 39 4.5500 2.070000              
New York 6 113,638,125.89 15.29% 40 4.8195 2.057194              
North Carolina 3 25,577,019.98 3.44% 39 5.1743 2.410399              
Ohio 5 5,291,147.18 0.71% 38 4.8351 1.774785              
Oregon 1 55,115,457.03 7.42% 42 5.3040 0.560000              
Pennsylvania 3 1,923,013.00 0.26% 39 4.5500 2.070000              
South Carolina 1 8,835,060.14 1.19% 37 5.1000 2.880000              
Tennessee 1 3,035,078.00 0.41% 39 4.5500 2.070000              
Texas 6 40,949,932.40 5.51% 41 5.2870 2.011308              
Virginia 1 14,529,241.21 1.95% 41 5.3500 0.960000              
Washington 1 24,475,925.68 3.29% 37 5.0600 1.260000              
Wisconsin 2 3,958,460.00 0.53% 39 4.5500 2.070000              
Totals 65 743,239,355.61 100.00% 39 5.0203 1.761416              
 
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 2 7,577,791.44 1.02% 32 5.0229 NAP Defeased 2 7,577,791.44 1.02% 32 5.0229 NAP
  4.7499% or less 7 160,302,824.03 21.57% 38 4.5684 2.300113 12 months or less 0 0.00 0.00% 0 0.0000 0.000000
  4.7500% to 4.9999% 10 176,990,499.16 23.81% 40 4.8288 1.890369 13 months to 24 months 0 0.00 0.00% 0 0.0000 0.000000
  5.0000% to 5.2499% 10 109,535,803.99 14.74% 39 5.1277 1.979403 25 months to 36 months 0 0.00 0.00% 0 0.0000 0.000000
  5.2500% to 5.4999% 9 268,425,585.59 36.12% 40 5.3265 1.306069 37 months to 48 months 0 0.00 0.00% 0 0.0000 0.000000
  5.5000% or more 2 20,406,851.40 2.75% 41 5.6275 1.418521 49 months or greater 38 735,661,564.17 98.98% 39 5.0203 1.766624
  Totals 40 743,239,355.61 100.00% 39 5.0203 1.761416 Totals 40 743,239,355.61 100.00% 39 5.0203 1.761416
(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 2 7,577,791.44 1.02% 32 5.0229 NAP Defeased 2 7,577,791.44 1.02% 32 5.0229 NAP
  84 months or less 38 735,661,564.17 98.98% 39 5.0203 1.766624 Interest Only 15 329,747,000.00 44.37% 40 4.7705 2.196141
  85 months or more 0 0.00 0.00% 0 0.0000 0.000000 300 months or less 23 405,914,564.17 54.61% 39 5.2233 1.417703
  Totals 40 743,239,355.61 100.00% 39 5.0203 1.761416 301 to 359 months 0 0.00 0.00% 0 0.0000 0.000000
                360 months or more 0 0.00 0.00% 0 0.0000 0.000000
                Totals 40 743,239,355.61 100.00% 39 5.0203 1.761416
(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 2 7,577,791.44 1.02% 32 5.0229 NAP     No outstanding loans in this group  
Underwriter's Information 1 25,000,000.00 3.36% 37 4.7500 2.340000          
  12 months or less 37 710,661,564.17 95.62% 39 5.0298 1.746453          
  13 months to 24 months 0 0.00 0.00% 0 0.0000 0.000000          
  25 months or greater 0 0.00 0.00% 0 0.0000 0.000000          
  Totals 40 743,239,355.61 100.00% 39 5.0203 1.761416          
(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
2 30315611 LO Tigard OR Actual/360 5.304% 252,006.95 60,491.66 0.00 N/A 02/06/29 -- 55,175,948.69 55,115,457.03 08/06/25
4 30315613 MU New York NY Actual/360 4.530% 175,549.78 0.00 0.00 N/A 02/08/29 -- 45,000,000.00 45,000,000.00 08/08/25
5 30315614 MU North Miami FL Actual/360 5.265% 199,399.21 49,510.70 0.00 N/A 11/05/28 -- 43,981,078.15 43,931,567.45 08/07/25
6 30315615 LO Carmel Valley CA Actual/360 5.347% 195,365.83 47,462.88 0.00 N/A 10/05/28 -- 42,430,605.02 42,383,142.14 08/05/25
8 30315616 MF Brooklyn NY Actual/360 4.532% 132,691.39 0.00 0.00 N/A 08/05/28 -- 34,000,000.00 34,000,000.00 08/05/25
10 30315617 LO San Antonio TX Actual/360 5.350% 128,073.06 0.00 0.00 N/A 01/06/29 -- 27,800,000.00 27,800,000.00 08/06/25
12 30315620 IN Temperance MI Actual/360 5.320% 105,492.78 37,818.15 0.00 N/A 09/05/28 -- 23,027,771.26 22,989,953.11 08/05/25
13 30315621 OF Rolling Meadows IL Actual/360 4.750% 102,256.94 0.00 0.00 N/A 09/06/28 -- 25,000,000.00 25,000,000.00 03/06/25
14 30315622 OF Culver City CA Actual/360 4.660% 100,319.44 0.00 0.00 N/A 01/05/29 -- 25,000,000.00 25,000,000.00 08/05/25
16 30315623 RT Las Vegas NV Actual/360 5.415% 103,372.17 25,995.35 0.00 N/A 11/05/28 -- 22,168,993.00 22,142,997.65 08/05/25
17 30315625 OF Syracuse NY Actual/360 5.400% 98,974.78 28,773.48 0.00 N/A 01/05/29 -- 21,284,899.37 21,256,125.89 08/05/25
18 30315626 LO Various Various Actual/360 5.255% 82,887.51 40,018.75 0.00 N/A 08/05/28 -- 18,317,119.86 18,277,101.11 08/05/25
19 30315627 RT Deland FL Actual/360 5.100% 85,265.39 26,048.62 0.00 N/A 12/05/28 -- 19,415,331.26 19,389,282.64 08/05/25
20 30315628 RT Glendora CA Actual/360 4.900% 78,059.72 0.00 0.00 N/A 10/05/28 -- 18,500,000.00 18,500,000.00 08/05/25
21 30315629 MF Mesa AZ Actual/360 4.710% 57,496.83 23,504.46 0.00 N/A 01/05/28 -- 14,176,328.49 14,152,824.03 08/05/25
22 30315630 OF Norfolk VA Actual/360 5.350% 67,020.25 18,417.05 0.00 N/A 01/06/29 -- 14,547,658.26 14,529,241.21 08/06/25
23 30315631 MF Brooklyn NY Actual/360 5.600% 64,530.98 0.00 0.00 N/A 01/06/29 -- 13,382,000.00 13,382,000.00 08/06/25
24 30315632 LO Concord NC Actual/360 5.210% 56,428.40 20,533.63 0.00 N/A 01/05/29 -- 12,577,686.96 12,557,153.33 08/05/25
25 30315633 LO Fayetteville NC Actual/360 5.100% 42,607.01 25,292.56 0.00 N/A 09/05/28 -- 9,701,787.06 9,676,494.50 08/05/25
27 30315635 LO Walterboro SC Actual/360 5.100% 38,902.06 23,093.20 0.00 N/A 09/05/28 -- 8,858,153.34 8,835,060.14 08/05/25
28 30315636 RT Oak Lawn IL Actual/360 4.850% 35,522.13 13,025.52 0.00 N/A 10/05/28 -- 8,505,464.32 8,492,438.80 08/05/25
29 30315637 OF Warrenville IL Actual/360 4.780% 35,048.69 0.00 0.00 N/A 02/01/29 -- 8,515,000.00 8,515,000.00 08/01/25
30 30315638 LO Fort Worth TX Actual/360 5.680% 34,410.55 10,472.31 0.00 N/A 02/01/29 -- 7,035,323.71 7,024,851.40 08/01/25
31 30315639 OF Beverly Hills CA Actual/360 4.470% 27,521.54 0.00 0.00 N/A 01/05/28 -- 7,150,000.00 7,150,000.00 08/05/25
32 30315640 RT Oakland CA Actual/360 5.085% 28,461.88 0.00 0.00 N/A 11/05/28 -- 6,500,000.00 6,500,000.00 08/05/25
33 30315641 LO Various Various Actual/360 5.140% 23,038.69 13,120.63 0.00 N/A 01/05/29 -- 5,205,177.45 5,192,056.82 08/05/25
34 30315642 SS Various Various Actual/360 5.195% 19,620.57 5,075.52 0.00 N/A 09/05/28 -- 4,385,981.70 4,380,906.18 08/05/25
35 30315643 RT Jackson CA Actual/360 4.860% 16,321.50 0.00 0.00 N/A 01/01/29 -- 3,900,000.00 3,900,000.00 08/01/25
 
 
 
 
© 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 30315644 RT Greenfield IN Actual/360 4.787% 13,203.48 6,180.07 0.00 N/A 10/05/27 -- 3,203,065.33 3,196,885.26 08/05/25
11A3 30315618 MU Seattle WA Actual/360 5.060% 82,149.26 25,949.65 0.00 N/A 09/06/28 -- 18,853,584.79 18,827,635.14 08/06/25
11A4 30315619       Actual/360 5.060% 24,644.78 7,784.89 0.00 N/A 09/06/28 -- 5,656,075.61 5,648,290.72 08/06/25
15A2 30315272 RT Gretna NE Actual/360 5.210% 65,681.07 16,778.25 0.00 N/A 11/01/28 -- 14,640,074.47 14,623,296.22 08/01/25
15A4 30315274       Actual/360 5.210% 37,219.27 9,507.68 0.00 N/A 11/01/28 -- 8,296,042.16 8,286,534.48 08/01/25
1A1 30315701       Actual/360 4.770% 246,450.00 0.00 0.00 N/A 01/06/29 -- 60,000,000.00 60,000,000.00 08/06/25
1A3 30315610 OF Orlando FL Actual/360 4.770% 82,150.00 0.00 0.00 N/A 01/06/29 -- 20,000,000.00 20,000,000.00 08/06/25
7A1 30315539 Various Various Various Actual/360 4.550% 97,951.39 0.00 0.00 N/A 11/01/28 -- 25,000,000.00 25,000,000.00 08/01/25
7A4 30315542       Actual/360 4.550% 39,180.56 0.00 0.00 N/A 11/01/28 -- 10,000,000.00 10,000,000.00 08/01/25
9A2A2 30315473 RT St Louis MO Actual/360 4.997% 83,762.26 26,503.92 0.00 N/A 11/01/28 -- 19,467,032.86 19,440,528.94 08/01/25
9A2A4 30315475       Actual/360 4.997% 41,881.13 13,251.96 0.00 N/A 11/01/28 -- 9,733,516.41 9,720,264.45 08/01/25
9A2A5 30315476       Actual/360 4.997% 14,745.32 4,665.69 0.00 N/A 11/01/28 -- 3,426,932.66 3,422,266.97 08/01/25
Totals             3,215,664.55 579,276.58 0.00       743,818,632.19 743,239,355.61  
1 Property Type Codes                            
HC - Health Care MU - Mixed Use WH - Warehouse MF - Multi-Family                
SS - Self Storage LO - Lodging RT - Retail   SF - Single Family Rental                
98 - Other   IN - Industrial OF - Office   MH - Mobile Home Park                
SE - Securities CH - Cooperative Housing ZZ - Missing Information/Undefined                  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 14 of 27

 


                           
          Mortgage Loan Detail (Part 2)          
 
      Most Recent Most Recent Appraisal         Cumulative Current    
  Most Recent Most Recent NOI Start NOI End Reduction Appraisal Cumulative Current P&I Cumulative P&I Servicer NRA/WODRA    
Pros ID Fiscal NOI NOI Date Date Date Reduction Amount ASER Advances Advances Advances from Principal Defease Status  
2 3,122,811.55 0.00 -- -- -- 0.00 0.00 0.00 0.00 62,586.12 0.00    
4 30,963,176.62 8,626,033.36 01/01/25 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
5 4,608,123.02 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
6 5,965,658.92 5,738,142.08 04/01/24 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
8 28,669,485.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
10 3,394,410.89 3,747,808.16 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
12 3,107,683.46 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
13 0.00 0.00 -- -- 08/11/25 6,096,307.96 64,758.48 77,016.61 504,289.05 0.00 0.00    
14 0.00 743,249.31 01/01/25 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
16 2,929,886.30 811,849.51 01/01/25 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
17 1,894,431.63 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
18 2,434,352.92 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
19 2,048,372.32 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
20 1,650,128.45 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
21 1,616,990.49 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
22 1,094,797.35 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
23 1,049,990.34 0.00 -- -- -- 0.00 0.00 0.00 0.00 28,229.88 0.00    
24 2,979,841.47 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
25 1,890,928.56 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
27 2,354,074.88 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
28 1,048,818.09 222,478.71 01/01/25 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
29 1,073,728.95 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
30 947,849.13 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
31 789,499.35 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
32 636,189.94 153,018.69 01/01/25 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
33 1,506,833.52 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
34 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
35 682,606.96 0.00 -- -- -- 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 0.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00 Full Defeasance  
11A3 8,030,615.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
11A4 8,030,615.00 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
15A2 10,090,417.92 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
15A4 10,090,417.92 0.00 -- -- -- 0.00 0.00 0.00 0.00 0.00 0.00    
1A1 8,541,783.04 11,072,171.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
1A3 8,541,783.04 11,072,171.00 01/01/25 06/30/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
7A1 5,111,659.57 1,312,493.58 01/01/25 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
7A4 5,111,659.57 1,312,493.58 01/01/25 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
9A2A2 18,300,580.00 17,447,460.00 04/01/24 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
9A2A4 18,300,580.00 17,447,460.00 04/01/24 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
9A2A5 18,300,580.00 17,447,460.00 04/01/24 03/31/25 -- 0.00 0.00 0.00 0.00 0.00 0.00    
Totals 226,911,361.17 97,154,288.98       6,096,307.96 64,758.48 77,016.61 504,289.05 90,816.00 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                                          
08/15/25 0 0.00 0 0.00 1 25,000,000.00 1 25,000,000.00 0 0.00 0   0.00 0 0.00 0   0.00 5.020328% 4.993696% 39
07/17/25 0 0.00 0 0.00 1 25,000,000.00 1 25,000,000.00 0 0.00 0   0.00 0 0.00 0   0.00 5.020481% 4.993843% 40
06/17/25 0 0.00 1 25,000,000.00 0 0.00 1 25,000,000.00 0 0.00 0   0.00 0 0.00 0   0.00 5.020647% 4.994003% 41
05/16/25 0 0.00 0 0.00 1 25,000,000.00 1 25,000,000.00 0 0.00 0   0.00 1 118,000.00 0   0.00 5.020798% 4.994148% 42
04/17/25 0 0.00 1 25,000,000.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 5.021054% 4.994400% 43
03/17/25 0 0.00 0 0.00 1 25,000,000.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 5.021204% 4.994545% 44
02/18/25 0 0.00 1 25,000,000.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 5.021400% 4.994734% 45
01/17/25 1 23,267,966.86 1 25,000,000.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 5.021545% 4.994873% 46
12/17/24 0 0.00 1 25,000,000.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 5.021690% 4.995013% 47
11/18/24 1 25,000,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 5.021850% 4.995167% 48
10/18/24 1 25,000,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 5.021994% 4.995305% 49
09/17/24 1 25,000,000.00 0 0.00 0 0.00 0 0.00 0 0.00 0   0.00 0 0.00 0   0.00 5.022152% 4.995457% 50
(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
13 30315621 03/06/25 4 6   77,016.61 504,289.05 0.00 25,000,000.00 04/25/23 98     09/30/24  
Totals           77,016.61 504,289.05 0.00 25,000,000.00            
 
1 Mortgage Loan Status             2 Resolution Strategy Code            
A - Payment Not Received But Still in Grace Period 0 - Current   4 - Performing Matured Balloon   1 - Modification 6 - DPO     10 - Deed in Lieu of Foreclosures
B - Late Payment But Less Than 30 days 1 - 30-59 Days Delinquent 5 - Non Performing Matured Balloon 2 - Foreclosure 7 - REO     11- Full Payoff  
Delinquent               3 - Bankruptcy 8 - Resolved     12 - Reps and Warranties
      2 - 60-89 Days Delinquent 6 - 121+ Days Delinquent                  
                4 - Extension 9 - Pending Return to Master Servicer 13 - TBD  
      3 - 90-120 Days Delinquent                      
                5 - Note Sale 98 - Other          
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential.                   Page 19 of 27

 


                 
        Collateral Stratification and Historical Detail  
Maturity Dates and Loan Status¹            
 
    Total Performing Non-Performing REO/Foreclosure  
 
Past Maturity   0 0     0 0  
0 - 6 Months   0 0     0 0  
7 - 12 Months   0 0     0 0  
13 - 24 Months   0 0     0 0  
25 - 36 Months   76,776,810 76,776,810     0 0  
37 - 48 Months   666,462,545 641,462,545     0 25,000,000  
49 - 60 Months   0 0     0 0  
> 60 Months   0 0     0 0  
 
 
 
 
Historical Delinquency Information            
 
  Total Current 30-59 Days 60-89 Days 90+ Days REO/Foreclosure  
 
Aug-25 743,239,356 718,239,356 0 0 25,000,000 0  
Jul-25 743,818,632 718,818,632 0 0 25,000,000 0  
Jun-25 744,455,571 719,455,571 0 25,000,000   0 0  
May-25 745,029,302 720,029,302 0 0 25,000,000 0  
Apr-25 745,778,898 720,778,898 0 25,000,000   0 0  
Mar-25 746,347,133 721,347,133 0 0 25,000,000 0  
Feb-25 747,094,802 722,094,802 0 25,000,000   0 0  
Jan-25 747,657,043 699,389,076 23,267,967 25,000,000   0 0  
Dec-24 748,216,716 723,216,716 0 25,000,000   0 0  
Nov-24 748,834,767 723,834,767 25,000,000 0   0 0  
Oct-24 749,389,068 724,389,068 25,000,000 0   0 0  
Sep-24 750,001,942 725,001,942 25,000,000 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
13 30315621 25,000,000.00 25,000,000.00 72,800,000.00 07/01/25 11,054,173.79 2.34000 -- 09/06/28 I/O
Totals   25,000,000.00 25,000,000.00 72,800,000.00   11,054,173.79        
 
 
 
 
© 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  
13 30315621 OF IL 04/25/23 98      
  8/11/2025 - The loan transferred to special servicing due to a borrower-declared imminent monetary default. Borrower has signed a pre-negotiation letter and submitted a loan modification request, however, no terms have been agreed upon. A
  receiver was app ointed to manage the property on 9/21/2023. Receiver engaged an affiliate to market the property for sale and a call for offers occurred on 11/22/2024, however, no acceptable offers were submitted. Lender is evaluating the
  loan and collateral in order to determine next steps as the receiver continues to operate the property as of 7/30/2025.      
 
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
2 30315611 0.00 5.30400%   0.00 5.30400% 8 02/22/22 06/30/20 03/14/22
23 30315631 14,000,000.00 5.60000% 13,500,000.00 5.60000% 8 03/02/23 03/06/23 03/15/23
Totals   14,000,000.00   13,500,000.00        
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)
13 0.00 0.00 5,381.94 0.00 0.00 24,915.91 0.00 0.00 0.00 0.00 0.00 0.00
23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 801.75 0.00 0.00 0.00
Total 0.00 0.00 5,381.94 0.00 0.00 24,915.91 0.00 0.00 801.75 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 31,099.60
 
 
 
 
© 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 <http://www.ctslink.com>, specifically under the "US Risk Retention Special Notices" tab for the CSAIL 2019-C15 Commercial
Mortgage Trust transaction, certain information provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant. Investors should refer to the Certificate Administrator's website for all such information.
Revision to the June 2025 Distribution Date Statement  
Servicer revised the reporting to update ASER amounts for June 2025 and July 2025.  
Revision to the July 2025 Distribution Date Statement  
Servicer revised the reporting to update ASER amounts for June 2025 and July 2025.  
 
 
 
 
© 2021 Computershare. All rights reserved. Confidential. Page 27 of 27