bak24y10_ex991-202506.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/25	BANK5 2024-5YR10
Determination Date:	06/11/25
Next Distribution Date:	07/17/25
Record Date:	05/30/25	Wells Fargo Commercial Mortgage Securities, Inc.
		2024-5YR10


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra	cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Additional Information	5
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Bond / Collateral Reconciliation - Cash Flows	6			trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	8-12	Master Servicer	Trimont LLC
Mortgage Loan Detail (Part 1)	13-14		Attention: CMBS Servicing	trimont.commercial.servicing@cms.trimont.com
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Mortgage Loan Detail (Part 2)	15-16
		Special Servicer	Rialto Capital Advisors, LLC
Principal Prepayment Detail	17
			General
Historical Detail	18		200 S. Biscayne Blvd, Suite 3550 \| Miami, FL 33131 \| United States
Delinquency Loan Detail	19	Operating Advisor & Asset	BellOak, LLC
Collateral Stratification and Historical Detail	20	Representations Reviewer
			Attention: Reporting	Reporting@belloakadvisors.com
Specially Serviced Loan Detail - Part 1	21
			200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Specially Serviced Loan Detail - Part 2	22
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	06604AAB0	4.430000%	8,457,000.00	7,518,849.13	121,161.00	27,757.08	0.00	0.00	148,918.08	7,397,688.13	30.04%	30.00%
A-2	06604AAD6	4.830000%	125,000,000.00	125,000,000.00	0.00	503,125.00	0.00	0.00	503,125.00	125,000,000.00	30.04%	30.00%
A-3	06604AAF1	5.302000%	432,149,000.00	432,149,000.00	0.00	1,909,378.33	0.00	0.00	1,909,378.33	432,149,000.00	30.04%	30.00%
A-S	06604AAM6	5.637000%	94,941,000.00	94,941,000.00	0.00	445,985.35	0.00	0.00	445,985.35	94,941,000.00	18.27%	18.25%
B	06604AAP9	6.140000%	39,391,000.00	39,391,000.00	0.00	201,550.62	0.00	0.00	201,550.62	39,391,000.00	13.39%	13.38%
C	06604AAR5	5.743000%	29,290,000.00	29,290,000.00	0.00	140,177.06	0.00	0.00	140,177.06	29,290,000.00	9.76%	9.75%
D	06604AAY0	4.000000%	12,120,000.00	12,120,000.00	0.00	40,400.00	0.00	0.00	40,400.00	12,120,000.00	8.26%	8.25%
E	06604ABA1	4.000000%	8,080,000.00	8,080,000.00	0.00	26,933.33	0.00	0.00	26,933.33	8,080,000.00	7.26%	7.25%
F	06604ABC7	4.000000%	16,160,000.00	16,160,000.00	0.00	53,866.67	0.00	0.00	53,866.67	16,160,000.00	5.26%	5.25%
G	06604ABE3	4.000000%	12,121,000.00	12,121,000.00	0.00	40,403.33	0.00	0.00	40,403.33	12,121,000.00	3.75%	3.75%
H-RR	06604ABG8	6.588064%	30,300,381.00	30,300,381.00	0.00	166,332.07	0.00	0.00	166,332.07	30,300,381.00	0.00%	0.00%
RR	06604ABL7	6.588064%	23,541,794.26	23,514,460.72	3,530.09	129,095.10	0.00	0.00	132,625.19	23,510,930.63	0.00%	0.00%
RR Interest	N/A	6.588064%	6,285,180.00	6,277,882.50	942.46	34,465.76	0.00	0.00	35,408.22	6,276,940.04	0.00%	0.00%
R	06604ABJ2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			837,836,355.26	836,863,573.35	125,633.55	3,719,469.70	0.00	0.00	3,845,103.25	836,737,939.80


X-A	06604AAH7	1.402161%	565,606,000.00	564,667,849.13	0.00	659,796.13	0.00	0.00	659,796.13	564,546,688.13
X-B	06604AAK0	0.810995%	163,622,000.00	163,622,000.00	0.00	110,580.47	0.00	0.00	110,580.47	163,622,000.00
X-D	06604AAS3	2.588064%	20,200,000.00	20,200,000.00	0.00	43,565.74	0.00	0.00	43,565.74	20,200,000.00
X-F	06604AAU8	2.588064%	16,160,000.00	16,160,000.00	0.00	34,852.59	0.00	0.00	34,852.59	16,160,000.00
X-G	06604AAW4	2.588064%	12,121,000.00	12,121,000.00	0.00	26,141.60	0.00	0.00	26,141.60	12,121,000.00
Notional SubTotal			777,709,000.00	776,770,849.13	0.00	874,936.53	0.00	0.00	874,936.53	776,649,688.13

Deal Distribution Total					125,633.55	4,594,406.23	0.00	0.00	4,720,039.78

*	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	06604AAB0	889.06812463	14.32671160	3.28214260	0.00000000	0.00000000	0.00000000	0.00000000	17.60885420	874.74141303
A-2	06604AAD6	1,000.00000000	0.00000000	4.02500000	0.00000000	0.00000000	0.00000000	0.00000000	4.02500000	1,000.00000000
A-3	06604AAF1	1,000.00000000	0.00000000	4.41833333	0.00000000	0.00000000	0.00000000	0.00000000	4.41833333	1,000.00000000
A-S	06604AAM6	1,000.00000000	0.00000000	4.69750003	0.00000000	0.00000000	0.00000000	0.00000000	4.69750003	1,000.00000000
B	06604AAP9	1,000.00000000	0.00000000	5.11666675	0.00000000	0.00000000	0.00000000	0.00000000	5.11666675	1,000.00000000
C	06604AAR5	1,000.00000000	0.00000000	4.78583339	0.00000000	0.00000000	0.00000000	0.00000000	4.78583339	1,000.00000000
D	06604AAY0	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
E	06604ABA1	1,000.00000000	0.00000000	3.33333292	0.00000000	0.00000000	0.00000000	0.00000000	3.33333292	1,000.00000000
F	06604ABC7	1,000.00000000	0.00000000	3.33333354	0.00000000	0.00000000	0.00000000	0.00000000	3.33333354	1,000.00000000
G	06604ABE3	1,000.00000000	0.00000000	3.33333306	0.00000000	0.00000000	0.00000000	0.00000000	3.33333306	1,000.00000000
H-RR	06604ABG8	1,000.00000000	0.00000000	5.48943824	0.00061484	0.00216895	0.00000000	0.00000000	5.48943824	1,000.00000000
RR	06604ABL7	998.83893557	0.14994991	5.48365594	0.00002294	0.00008071	0.00000000	0.00000000	5.63360586	998.68898565
RR Interest	N/A	998.83893540	0.14994956	5.48365520	0.00002227	0.00008114	0.00000000	0.00000000	5.63360477	998.68898584
R	06604ABJ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	06604AAH7	998.34133501	0.00000000	1.16652958	0.00000000	0.00000000	0.00000000	0.00000000	1.16652958	998.12712052
X-B	06604AAK0	1,000.00000000	0.00000000	0.67582886	0.00000000	0.00000000	0.00000000	0.00000000	0.67582886	1,000.00000000
X-D	06604AAS3	1,000.00000000	0.00000000	2.15671980	0.00000000	0.00000000	0.00000000	0.00000000	2.15671980	1,000.00000000
X-F	06604AAU8	1,000.00000000	0.00000000	2.15671968	0.00000000	0.00000000	0.00000000	0.00000000	2.15671968	1,000.00000000
X-G	06604AAW4	1,000.00000000	0.00000000	2.15671974	0.00000000	0.00000000	0.00000000	0.00000000	2.15671974	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	05/01/25 - 05/30/25	30	0.00	27,757.08	0.00	27,757.08	0.00	0.00	0.00	27,757.08	0.00
A-2	05/01/25 - 05/30/25	30	0.00	503,125.00	0.00	503,125.00	0.00	0.00	0.00	503,125.00	0.00
A-3	05/01/25 - 05/30/25	30	0.00	1,909,378.33	0.00	1,909,378.33	0.00	0.00	0.00	1,909,378.33	0.00
X-A	05/01/25 - 05/30/25	30	0.00	659,796.13	0.00	659,796.13	0.00	0.00	0.00	659,796.13	0.00
X-B	05/01/25 - 05/30/25	30	0.00	110,580.47	0.00	110,580.47	0.00	0.00	0.00	110,580.47	0.00
X-D	05/01/25 - 05/30/25	30	0.00	43,565.74	0.00	43,565.74	0.00	0.00	0.00	43,565.74	0.00
X-F	05/01/25 - 05/30/25	30	0.00	34,852.59	0.00	34,852.59	0.00	0.00	0.00	34,852.59	0.00
X-G	05/01/25 - 05/30/25	30	0.00	26,141.60	0.00	26,141.60	0.00	0.00	0.00	26,141.60	0.00
A-S	05/01/25 - 05/30/25	30	0.00	445,985.35	0.00	445,985.35	0.00	0.00	0.00	445,985.35	0.00
B	05/01/25 - 05/30/25	30	0.00	201,550.62	0.00	201,550.62	0.00	0.00	0.00	201,550.62	0.00
C	05/01/25 - 05/30/25	30	0.00	140,177.06	0.00	140,177.06	0.00	0.00	0.00	140,177.06	0.00
D	05/01/25 - 05/30/25	30	0.00	40,400.00	0.00	40,400.00	0.00	0.00	0.00	40,400.00	0.00
E	05/01/25 - 05/30/25	30	0.00	26,933.33	0.00	26,933.33	0.00	0.00	0.00	26,933.33	0.00
F	05/01/25 - 05/30/25	30	0.00	53,866.67	0.00	53,866.67	0.00	0.00	0.00	53,866.67	0.00
G	05/01/25 - 05/30/25	30	0.00	40,403.33	0.00	40,403.33	0.00	0.00	0.00	40,403.33	0.00
H-RR	05/01/25 - 05/30/25	30	46.83	166,350.70	0.00	166,350.70	18.63	0.00	0.00	166,332.07	65.72
RR	05/01/25 - 05/30/25	30	1.35	129,095.64	0.00	129,095.64	0.54	0.00	0.00	129,095.10	1.90
RR Interest	05/01/25 - 05/30/25	30	0.36	34,465.91	0.00	34,465.91	0.14	0.00	0.00	34,465.76	0.51
Totals			48.54	4,594,425.55	0.00	4,594,425.55	19.31	0.00	0.00	4,594,406.23	68.13




© 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	4,611,001.26	Master Servicing Fee	6,811.13
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,107.12
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	360.32
ARD Interest	0.00	Operating Advisor Fee	1,102.57
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	194.57
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,611,001.26	Total Fees	16,575.70

Principal		Expenses/Reimbursements
Scheduled Principal	125,633.55	Reimbursement for Interest on Advances	19.32
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
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	125,633.55	Total Expenses/Reimbursements	19.32

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,594,406.23
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	125,633.55
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00

Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,720,039.78
Total Funds Collected	4,736,634.81	Total Funds Distributed	4,736,634.80

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		836,863,573.44	836,863,573.44	Beginning Certificate Balance	836,863,573.35
(-) Scheduled Principal Collections		125,633.55	125,633.55	(-) Principal Distributions	125,633.55
(-) 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		836,737,939.89	836,737,939.89	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		836,863,573.37	836,863,573.37	Ending Certificate Balance	836,737,939.80
Ending Actual Collateral Balance		836,737,939.81	836,737,939.81



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.09)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.09)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.59%
				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
	5,000,000 or less	11	35,431,026.32	4.23%	51	6.1501	1.580467	1.50 or less	21	270,296,087.70	32.30%	51	6.2640	1.363578
5,000,001 to 15,000,000		20	186,107,950.25	22.24%	51	6.4316	1.611457	1.51 to 2.00	18	376,839,362.55	45.04%	52	6.6071	1.698206
15,000,001 to 20,000,000		4	76,510,000.00	9.14%	51	6.5467	1.515484	2.01 or greater	9	189,602,489.64	22.66%	51	6.1757	2.527110
20,000,001 to 30,000,000		8	210,797,000.00	25.19%	51	6.4711	1.731178	Totals	48	836,737,939.89	100.00%	51	6.3985	1.777937
30,000,001 to 50,000,000		2	79,714,022.00	9.53%	51	6.3463	1.974867
50,000,001 to 70,000,000		0	0.00	0.00%	0	0.0000	0.000000
	70,000,001 or greater	3	248,177,941.32	29.66%	52	6.3186	1.988343
	Totals	48	836,737,939.89	100.00%	51	6.3985	1.777937
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Arizona	1	11,830,000.00	1.41%	52	6.3030	1.825400	Washington	2	17,650,000.00	2.11%	52	6.4582	1.492210
Arkansas	5	7,707,000.00	0.92%	51	5.9380	1.314785	Wisconsin	1	30,000,000.00	3.59%	52	7.3800	1.520000
California	10	104,600,000.00	12.50%	51	6.4703	1.681348	Totals	83	836,737,939.89	100.00%	51	6.3985	1.777937
Colorado	1	17,960,000.00	2.15%	51	6.3950	1.320000
									Property Type³
Florida	4	45,370,000.00	5.42%	51	6.3855	1.481284
Georgia	1	3,297,344.00	0.39%	51	6.1800	2.119800		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Illinois	2	38,868,007.44	4.65%	51	6.5394	1.613436		Properties	Balance	Agg. Bal.			DSCR¹
Indiana	3	23,258,197.13	2.78%	51	6.1270	1.404589	Industrial	1	20,633,000.00	2.47%	51	6.1800	2.119800
Iowa	5	19,421,398.46	2.32%	51	6.0848	1.472656	Lodging	4	139,976,138.32	16.73%	52	6.9116	2.451093
Kansas	2	2,060,702.00	0.25%	51	6.1800	2.119800	Mixed Use	1	83,000,000.00	9.92%	52	6.1300	1.540000
Kentucky	2	86,103,021.02	10.29%	52	6.7195	2.924114	Mobile Home Park	27	157,597,500.00	18.83%	51	6.1496	1.427326
Louisiana	1	8,350,000.00	1.00%	52	6.7420	1.720000	Multi-Family	9	81,330,000.00	9.72%	51	6.2831	1.317695
Maryland	3	22,001,197.00	2.63%	52	6.3819	1.613982	Office	9	126,775,271.06	15.15%	51	6.8616	1.736898
Michigan	4	13,349,468.64	1.60%	50	6.3730	1.373124	Other	1	3,663,316.64	0.44%	51	6.5700	1.780000
Nevada	1	29,500,000.00	3.53%	51	6.2400	1.711900	Retail	25	189,082,713.87	22.60%	51	6.1180	1.908022
New Jersey	1	3,100,000.00	0.37%	52	6.3890	1.390000	Self Storage	6	34,680,000.00	4.14%	51	6.3205	1.540168
New Mexico	3	4,323,880.00	0.52%	52	6.0244	1.628577	Totals	83	836,737,939.89	100.00%	51	6.3985	1.777937
New York	5	162,210,526.32	19.39%	51	5.9895	1.783385
North Carolina	3	2,248,735.00	0.27%	51	6.1800	2.119800
North Dakota	1	1,252,785.00	0.15%	51	6.1800	2.119800
Ohio	1	3,413,496.28	0.41%	51	6.0800	1.440000
Pennsylvania	7	49,426,864.35	5.91%	51	5.9930	1.508824
South Carolina	3	7,500,000.00	0.90%	50	7.0000	1.350000
Tennessee	1	20,633,000.00	2.47%	51	6.1800	2.119800
Texas	10	101,302,317.25	12.11%	51	6.7952	1.678065

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
	5.5000% or less	5	50,210,526.32	6.00%	50	5.1810	2.180000	12 months or less	48	836,737,939.89	100.00%	51	6.3985	1.777937
	5.5001% to 6.0000%	5	71,657,000.00	8.56%	51	5.9258	1.430845	13 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	6.0001% to 6.5000%	16	366,647,219.00	43.82%	51	6.1934	1.628672	Totals	48	836,737,939.89	100.00%	51	6.3985	1.777937
	6.5001% to 7.0000%	15	243,579,606.87	29.11%	51	6.6912	2.102935
	7.0001% or greater	7	104,643,587.70	12.51%	52	7.3437	1.589182
	Totals	48	836,737,939.89	100.00%	51	6.3985	1.777937
(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
	60 months or less	48	836,737,939.89	100.00%	51	6.3985	1.777937	Interest Only	43	712,757,048.32	85.18%	51	6.3394	1.647700
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	356 months or less	5	123,980,891.57	14.82%	51	6.7382	2.526657
	Totals	48	836,737,939.89	100.00%	51	6.3985	1.777937	357 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	48	836,737,939.89	100.00%	51	6.3985	1.777937
(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

Underwriter's Information

548,891,691.87

65.60%

6.3556

1.605389

No outstanding loans in this group

12 months or less

287,846,248.02

34.40%

6.4803

2.106967

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

836,737,939.89

100.00%

6.3985

1.777937

(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.

Page 12 of 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	328840001	MU	Bronx	NY	Actual/360	6.130%	438,124.72	0.00	0.00	N/A	10/01/29	--	83,000,000.00	83,000,000.00	06/01/25
2	310966167	LO	Louisville	KY	Actual/360	6.750%	478,212.89	95,243.68	0.00	N/A	10/11/29	--	82,273,185.00	82,177,941.32	06/11/25
3	328840003	MH	Various	Various	Actual/360	6.080%	434,551.11	0.00	0.00	N/A	09/01/29	--	83,000,000.00	83,000,000.00	06/01/25
4	310967517	Various Culver City		CA	Actual/360	6.570%	192,355.00	0.00	0.00	N/A	09/06/29	--	34,000,000.00	34,000,000.00	06/06/25
4A	310968974				Actual/360	6.570%	113,150.00	0.00	0.00	N/A	09/06/29	--	20,000,000.00	20,000,000.00	06/06/25
5	328840005	RT	Bronx	NY	Actual/360	5.181%	133,842.50	0.00	0.00	N/A	08/06/29	--	30,000,000.00	30,000,000.00	06/06/25
5A	328840105				Actual/360	5.181%	44,614.17	0.00	0.00	N/A	08/06/29	--	10,000,000.00	10,000,000.00	06/06/25
5B	328840205				Actual/360	5.181%	20,076.38	0.00	0.00	N/A	08/06/29	--	4,500,000.00	4,500,000.00	06/06/25
5C	328840305				Actual/360	5.181%	14,323.50	0.00	0.00	N/A	08/06/29	--	3,210,526.32	3,210,526.32	06/06/25
5D	328840405				Actual/360	5.181%	11,153.54	0.00	0.00	N/A	08/06/29	--	2,500,000.00	2,500,000.00	06/06/25
6	310968600	Various Various		Various	Actual/360	6.180%	243,274.79	0.00	0.00	N/A	09/11/29	--	45,714,022.00	45,714,022.00	06/11/25
7	328840007	LO	Milwaukee	WI	Actual/360	7.380%	190,650.00	0.00	0.00	N/A	10/01/29	--	30,000,000.00	30,000,000.00	06/01/25
8	310968517	RT	Las Vegas	NV	Actual/360	6.240%	158,513.33	0.00	0.00	N/A	09/11/29	--	29,500,000.00	29,500,000.00	06/11/25
9	241012902	MH	Various	Various	Actual/360	5.980%	132,582.75	0.00	0.00	N/A	10/01/29	--	25,747,000.00	25,747,000.00	06/01/25
10	328840010	OF	Dallas	TX	Actual/360	7.430%	159,951.39	0.00	0.00	N/A	10/01/29	--	25,000,000.00	25,000,000.00	06/01/25
11	328840011	MH	Sebastian	FL	Actual/360	6.636%	142,858.33	0.00	0.00	N/A	09/01/29	--	25,000,000.00	25,000,000.00	06/01/25
12	600967609	OF	Los Angeles	CA	Actual/360	6.490%	133,847.24	0.00	0.00	N/A	09/11/29	--	23,950,000.00	23,950,000.00	06/11/25
13	241013052	RT	Waco	TX	Actual/360	6.580%	122,388.00	0.00	0.00	N/A	10/01/29	--	21,600,000.00	21,600,000.00	06/01/25
14	328840014	OF	Brooklyn	NY	Actual/360	7.250%	124,861.11	0.00	0.00	N/A	10/01/29	--	20,000,000.00	20,000,000.00	06/01/25
15	328840015	RT	Friendswood	TX	Actual/360	6.816%	58,268.47	7,030.66	0.00	N/A	08/01/29	--	9,927,613.43	9,920,582.77	06/01/25
15A	328840115				Actual/360	6.816%	58,268.47	7,030.66	0.00	N/A	08/01/29	--	9,927,613.44	9,920,582.78	06/01/25
16	328840016	MF	Philadelphia	PA	Actual/360	5.910%	94,404.04	0.00	0.00	N/A	08/05/29	--	18,550,000.00	18,550,000.00	06/05/25
17	241013070	MF	Greeley	CO	Actual/360	6.395%	98,902.23	0.00	0.00	N/A	09/01/29	--	17,960,000.00	17,960,000.00	06/01/25
18	310967193	LO	Rockville	MD	Actual/360	6.390%	79,701.33	11,370.74	0.00	N/A	10/11/29	--	14,484,567.74	14,473,197.00	06/11/25
19	241013272	LO	Warrenville	IL	Actual/360	7.420%	85,139.35	0.00	0.00	N/A	10/01/29	--	13,325,000.00	13,325,000.00	06/01/25
20	300802485	MF	Los Angeles	CA	Actual/360	6.185%	67,639.85	0.00	0.00	N/A	10/01/29	--	12,700,000.00	12,700,000.00	06/01/25
21	300802482	RT	Sierra Vista	AZ	Actual/360	6.303%	64,208.31	0.00	0.00	N/A	10/01/29	--	11,830,000.00	11,830,000.00	06/01/25
22	300802486	SS	Federal Way	WA	Actual/360	5.953%	59,720.17	0.00	0.00	N/A	10/01/29	--	11,650,000.00	11,650,000.00	06/01/25




© 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
23	328840023	MF	Waxahachie	TX	Actual/360	6.262%	58,883.67	0.00	0.00	N/A	09/01/29	--	10,920,000.00	10,920,000.00	06/01/25
24	300802484	MF	Los Angeles	CA	Actual/360	6.185%	56,987.90	0.00	0.00	N/A	10/01/29	--	10,700,000.00	10,700,000.00	06/01/25
25	328840025	MH	Homosassa	FL	Actual/360	5.800%	43,701.39	0.00	0.00	N/A	09/01/29	--	8,750,000.00	8,750,000.00	06/01/25
26	300802490	RT	Baton Rouge	LA	Actual/360	6.742%	48,476.85	0.00	0.00	N/A	10/01/29	--	8,350,000.00	8,350,000.00	06/01/25
27	310968262	OF	The Woodlands	TX	Actual/360	7.075%	45,653.39	4,957.81	0.00	N/A	07/11/29	--	7,493,545.51	7,488,587.70	06/11/25
28	410967845	MF	Various	SC	Actual/360	7.000%	45,208.33	0.00	0.00	N/A	08/11/29	--	7,500,000.00	7,500,000.00	06/11/25
29	241013566	RT	Cape Coral	FL	Actual/360	6.110%	38,513.37	0.00	0.00	N/A	10/01/29	--	7,320,000.00	7,320,000.00	06/01/25
30	241012903	MH	Various	Various	Actual/360	5.880%	35,240.80	0.00	0.00	N/A	09/01/29	--	6,960,000.00	6,960,000.00	06/01/25
31	410967254	SS	Sterling Heights	MI	Actual/360	6.640%	38,880.89	0.00	0.00	N/A	08/11/29	--	6,800,000.00	6,800,000.00	06/11/25
32	300802477	RT	Graham	WA	Actual/360	7.439%	38,434.83	0.00	0.00	N/A	09/01/29	--	6,000,000.00	6,000,000.00	06/01/25
33	241012544	SS	Garden City	NY	Actual/360	6.120%	31,620.00	0.00	0.00	N/A	10/01/29	--	6,000,000.00	6,000,000.00	06/01/25
34	241012643	RT	Houston	TX	Actual/360	6.700%	31,731.94	0.00	0.00	N/A	09/01/29	--	5,500,000.00	5,500,000.00	06/01/25
35	300802475	SS	Vero Beach	FL	Actual/360	6.589%	24,397.60	0.00	0.00	N/A	09/01/29	--	4,300,000.00	4,300,000.00	06/01/25
36	300802469	RT	Oak Point	TX	Actual/360	6.012%	19,931.45	0.00	0.00	N/A	08/01/29	--	3,850,000.00	3,850,000.00	06/01/25
37	328840037	MH	Watsonville	CA	Actual/360	6.723%	18,815.06	0.00	0.00	N/A	08/01/29	--	3,250,000.00	3,250,000.00	06/01/25
38	300802483	SS	West Amwell	NJ	Actual/360	6.389%	17,055.08	0.00	0.00	N/A	10/01/29	--	3,100,000.00	3,100,000.00	06/01/25
39	300802473	MF	Sidney	NY	Actual/360	6.970%	18,005.83	0.00	0.00	N/A	08/01/29	--	3,000,000.00	3,000,000.00	06/01/25
40	300802468	SS	Salisbury	MD	Actual/360	7.008%	17,078.11	0.00	0.00	N/A	08/01/29	--	2,830,000.00	2,830,000.00	06/01/25
41	241014051	MH	Rogers	AR	Actual/360	6.050%	13,701.57	0.00	0.00	N/A	10/01/29	--	2,630,000.00	2,630,000.00	06/01/25
42	241013042	MH	Howe	IN	Actual/360	6.730%	13,100.23	0.00	0.00	N/A	09/01/29	--	2,260,500.00	2,260,500.00	06/01/25
Totals							4,611,001.26	125,633.55	0.00				836,863,573.44	836,737,939.89
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	24,927,345.56	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	2,156,302.28	1,509,844.77	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	835,687.90	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	580,904.24	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	674,975.54	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	627,483.45	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	2,151,962.42	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	381,227.44	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 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
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	11,886,973.98	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	972,889.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	139,162.10	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	226,424.98	01/01/25	03/31/25	--	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
35	0.00	88,167.03	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	88,378.77	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	222,644.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	0.00	49,853.81	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	44,248.01	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	15,238,810.62	32,325,666.02				0.00	0.00	0.00	0.00	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
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.398496%	6.375494%	51
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.398547%	6.375546%	52
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.398607%	6.375606%	53
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.398658%	6.375657%	54
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.398736%	6.375736%	55
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.398785%	6.375786%	56
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.398835%	6.375836%	57
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.398893%	6.375895%	58
(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

No delinquent loans this period

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		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		836,737,940	836,737,940	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Jun-25	836,737,940	836,737,940	0	0	0		0
May-25	836,863,573	836,863,573	0	0	0		0
Apr-25	837,011,605	837,011,605	0	0	0		0
Mar-25	837,135,660	837,135,660	0	0	0		0
Feb-25	837,328,544	837,328,544	0	0	0		0
Jan-25	837,450,770	837,450,770	0	0	0		0
Dec-24	837,572,292	837,572,292	0	0	0		0
Nov-24	837,716,366	837,716,366	0	0	0		0

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




© 2021 Computershare. All rights reserved. Confidential.								Page 20 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

19.32

0.00

Total

0.00

19.32

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

19.32

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


			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
				No specially serviced loans this period




© 2021 Computershare. All rights reserved. Confidential.										Page 21 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
				No modified loans this period
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


	Additional Information
Total Available Distribution Amount (1)	4,720,039.78
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
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


	Supplemental Notes
	None




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