bcr24c25_ex991-202506.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/25	BBCMS Mortgage Trust 2024-5C25
Determination Date:	06/11/25
Next Distribution Date:	07/17/25
Record Date:	05/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-5C25


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Barclays Commercial Mortgage Securities LLC
Certificate Factor Detail	3		Daniel Schmidt	SPLegalNotices@barclays.com;
				CMBSsecuritization@barclays.com
Certificate Interest Reconciliation Detail	4		745 Seventh Avenue, 4th Floor \| New York, NY 10019 \| United States
Additional Information	5	Certificate Administrator	Computershare Trust Company, N.A.
Bond / Collateral Reconciliation - Cash Flows	6		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				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	Midland Loan Services, a Division of PNC Bank, National
Mortgage Loan Detail (Part 1)	13-14		Association
			Attention: Executive Vice President – Division Head	NoticeAdmin@midlandls.com;
Mortgage Loan Detail (Part 2)	15-16			AskMidland@midlandls.com
Principal Prepayment Detail	17		10851 Mastin Street, Suite 300 \| Overland Park, KS 66210 \| United States
Historical Detail	18	Special Servicer	3650 REIT Loan Servicing LLC
Delinquency Loan Detail	19		Attention: General Counsel	compliance@3650REIT.com;
				specialservicing@3650REIT.com
Collateral Stratification and Historical Detail	20		2977 McFarlane Road, Suite 300 \| Miami, FL 33133 \| United States
Specially Serviced Loan Detail - Part 1	21	Operating Advisor & Asset	Pentalpha Surveillance LLC
Specially Serviced Loan Detail - Part 2	22	Representations Reviewer
			Attention: BBCMS 2024-5C25 – Transaction Manager	notices@pentalphasurveillance.com
Modified Loan Detail	23
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Historical Liquidated Loan Detail	24	Trustee	Computershare Trust Company, N.A.
Historical Bond / Collateral Loss Reconciliation Detail	25		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Interest Shortfall Detail - Collateral Level	26			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Supplemental Notes	27
		Directing Certificateholder	3650 Real Estate Investment Trust 2 LLC
			-

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	05554VAA8	5.489000%	821,000.00	746,055.38	4,685.20	3,412.58	0.00	0.00	8,097.78	741,370.18	30.00%	30.00%
A-3	05554VAB6	5.946000%	619,650,000.00	619,650,000.00	0.00	3,070,365.75	0.00	0.00	3,070,365.75	619,650,000.00	30.00%	30.00%
A-S	05554VAE0	6.358000%	96,395,000.00	96,395,000.00	0.00	510,732.84	0.00	0.00	510,732.84	96,395,000.00	19.13%	19.13%
B	05554VAF7	6.151000%	43,211,000.00	43,211,000.00	0.00	221,492.38	0.00	0.00	221,492.38	43,211,000.00	14.25%	14.25%
C	05554VAG5	6.643000%	32,132,000.00	32,132,000.00	0.00	177,877.40	0.00	0.00	177,877.40	32,132,000.00	10.63%	10.63%
D	05554VAK6	4.000000%	14,404,000.00	14,404,000.00	0.00	48,013.33	0.00	0.00	48,013.33	14,404,000.00	9.00%	9.00%
E-RR	05554VAN0	7.376480%	13,295,000.00	13,295,000.00	0.00	81,725.25	0.00	0.00	81,725.25	13,295,000.00	7.50%	7.50%
F-RR	05554VAQ3	7.376480%	17,728,000.00	17,728,000.00	0.00	108,975.19	0.00	0.00	108,975.19	17,728,000.00	5.50%	5.50%
G-RR	05554VAS9	7.376480%	12,188,000.00	12,188,000.00	0.00	74,920.45	0.00	0.00	74,920.45	12,188,000.00	4.13%	4.13%
H-RR	05554VAU4	7.376480%	9,972,000.00	9,972,000.00	0.00	61,298.55	0.00	0.00	61,298.55	9,972,000.00	3.00%	3.00%
J-RR*	05554VAW0	7.376480%	26,592,000.00	26,592,000.00	0.00	163,462.79	0.00	0.00	163,462.79	26,592,000.00	0.00%	0.00%
R	05554VAX8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			886,388,000.00	886,313,055.38	4,685.20	4,522,276.51	0.00	0.00	4,526,961.71	886,308,370.18


X-A	05554VAC4	1.431029%	620,471,000.00	620,396,055.38	0.00	739,837.40	0.00	0.00	739,837.40	620,391,370.18
X-B	05554VAD2	1.017240%	171,738,000.00	171,738,000.00	0.00	145,582.26	0.00	0.00	145,582.26	171,738,000.00
X-D	05554VAH3	3.376480%	14,404,000.00	14,404,000.00	0.00	40,529.01	0.00	0.00	40,529.01	14,404,000.00
Notional SubTotal			806,613,000.00	806,538,055.38	0.00	925,948.67	0.00	0.00	925,948.67	806,533,370.18

Deal Distribution Total					4,685.20	5,448,225.18	0.00	0.00	5,452,910.38

*	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	05554VAA8	908.71544458	5.70669915	4.15661389	0.00000000	0.00000000	0.00000000	0.00000000	9.86331303	903.00874543
A-3	05554VAB6	1,000.00000000	0.00000000	4.95500000	0.00000000	0.00000000	0.00000000	0.00000000	4.95500000	1,000.00000000
A-S	05554VAE0	1,000.00000000	0.00000000	5.29833332	0.00000000	0.00000000	0.00000000	0.00000000	5.29833332	1,000.00000000
B	05554VAF7	1,000.00000000	0.00000000	5.12583324	0.00000000	0.00000000	0.00000000	0.00000000	5.12583324	1,000.00000000
C	05554VAG5	1,000.00000000	0.00000000	5.53583344	0.00000000	0.00000000	0.00000000	0.00000000	5.53583344	1,000.00000000
D	05554VAK6	1,000.00000000	0.00000000	3.33333310	0.00000000	0.00000000	0.00000000	0.00000000	3.33333310	1,000.00000000
E-RR	05554VAN0	1,000.00000000	0.00000000	6.14706657	0.00000000	0.00000000	0.00000000	0.00000000	6.14706657	1,000.00000000
F-RR	05554VAQ3	1,000.00000000	0.00000000	6.14706622	0.00000000	0.00000000	0.00000000	0.00000000	6.14706622	1,000.00000000
G-RR	05554VAS9	1,000.00000000	0.00000000	6.14706679	0.00000000	0.00000000	0.00000000	0.00000000	6.14706679	1,000.00000000
H-RR	05554VAU4	1,000.00000000	0.00000000	6.14706679	0.00000000	0.00000000	0.00000000	0.00000000	6.14706679	1,000.00000000
J-RR	05554VAW0	1,000.00000000	0.00000000	6.14706641	0.00000000	0.20923774	0.00000000	0.00000000	6.14706641	1,000.00000000
R	05554VAX8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	05554VAC4	999.87921334	0.00000000	1.19238030	0.00000000	0.00000000	0.00000000	0.00000000	1.19238030	999.87166230
X-B	05554VAD2	1,000.00000000	0.00000000	0.84769975	0.00000000	0.00000000	0.00000000	0.00000000	0.84769975	1,000.00000000
X-D	05554VAH3	1,000.00000000	0.00000000	2.81373299	0.00000000	0.00000000	0.00000000	0.00000000	2.81373299	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	3,412.58	0.00	3,412.58	0.00	0.00	0.00	3,412.58	0.00
A-3	05/01/25 - 05/30/25	30	0.00	3,070,365.75	0.00	3,070,365.75	0.00	0.00	0.00	3,070,365.75	0.00
X-A	05/01/25 - 05/30/25	30	0.00	739,837.40	0.00	739,837.40	0.00	0.00	0.00	739,837.40	0.00
X-B	05/01/25 - 05/30/25	30	0.00	145,582.26	0.00	145,582.26	0.00	0.00	0.00	145,582.26	0.00
X-D	05/01/25 - 05/30/25	30	0.00	40,529.01	0.00	40,529.01	0.00	0.00	0.00	40,529.01	0.00
A-S	05/01/25 - 05/30/25	30	0.00	510,732.84	0.00	510,732.84	0.00	0.00	0.00	510,732.84	0.00
B	05/01/25 - 05/30/25	30	0.00	221,492.38	0.00	221,492.38	0.00	0.00	0.00	221,492.38	0.00
C	05/01/25 - 05/30/25	30	0.00	177,877.40	0.00	177,877.40	0.00	0.00	0.00	177,877.40	0.00
D	05/01/25 - 05/30/25	30	0.00	48,013.33	0.00	48,013.33	0.00	0.00	0.00	48,013.33	0.00
E-RR	05/01/25 - 05/30/25	30	0.00	81,725.25	0.00	81,725.25	0.00	0.00	0.00	81,725.25	0.00
F-RR	05/01/25 - 05/30/25	30	0.00	108,975.19	0.00	108,975.19	0.00	0.00	0.00	108,975.19	0.00
G-RR	05/01/25 - 05/30/25	30	0.00	74,920.45	0.00	74,920.45	0.00	0.00	0.00	74,920.45	0.00
H-RR	05/01/25 - 05/30/25	30	0.00	61,298.55	0.00	61,298.55	0.00	0.00	0.00	61,298.55	0.00
J-RR	05/01/25 - 05/30/25	30	5,530.06	163,462.79	0.00	163,462.79	0.00	0.00	0.00	163,462.79	5,564.05
Totals			5,530.06	5,448,225.18	0.00	5,448,225.18	0.00	0.00	0.00	5,448,225.18	5,564.05




© 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	5,461,928.82	Master Servicing Fee	4,285.59
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,632.14
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	381.61
ARD Interest	0.00	Operating Advisor Fee	1,175.35
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	228.96
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	5,461,928.82	Total Fees	13,703.65

Principal		Expenses/Reimbursements
Scheduled Principal	4,685.20	Reimbursement for Interest on Advances	0.00
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	4,685.20	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	5,448,225.18
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	4,685.20
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	5,452,910.38
Total Funds Collected	5,466,614.02	Total Funds Distributed	5,466,614.03

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		886,313,055.38	886,313,055.38	Beginning Certificate Balance	886,313,055.38
(-) Scheduled Principal Collections		4,685.20	4,685.20	(-) Principal Distributions	4,685.20
(-) 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		886,308,370.18	886,308,370.18	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		886,313,055.38	886,313,055.38	Ending Certificate Balance	886,308,370.18
Ending Actual Collateral Balance		886,308,370.18	886,308,370.18



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	7.38%
				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
	9,999,999 or less	19	88,893,370.18	10.03%	44	7.2085	1.681937	1.29 or less	12	257,178,370.18	29.02%	45	7.1860	1.093464
10,000,000 to 14,999,999		11	127,615,000.00	14.40%	44	7.1108	1.515064	1.30 to 1.49	5	50,703,000.00	5.72%	44	6.9190	1.331302
15,000,000 to 19,999,999		5	83,700,000.00	9.44%	44	6.8185	1.827029	1.50 to 1.89	25	387,600,000.00	43.73%	44	7.3054	1.665621
20,000,000 to 29,999,999		11	260,350,000.00	29.37%	44	7.0227	1.357340	1.90 to 1.99	0	0.00	0.00%	0	0.0000	0.000000
30,000,000 to 39,999,999		6	189,000,000.00	21.32%	45	7.5209	1.813524	2.00 to 2.24	6	110,827,000.00	12.50%	45	6.8926	2.082570
40,000,000 to 47,499,999		2	83,000,000.00	9.36%	44	7.0834	1.931216	2.25 or more	7	80,000,000.00	9.03%	45	6.8559	2.394929
	47,500,000 or greater	1	53,750,000.00	6.06%	45	7.1850	1.200000	Totals	55	886,308,370.18	100.00%	44	7.1565	1.598440
	Totals	55	886,308,370.18	100.00%	44	7.1565	1.598440
(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

Arizona	2	48,600,000.00	5.48%	45	7.9272	1.763457
							Industrial	3	59,350,000.00	6.70%	45	7.4747	1.360842
California	5	162,500,000.00	18.33%	44	7.2368	1.370221
							Lodging	6	144,942,000.00	16.35%	44	7.8122	1.618819
Florida	3	57,475,000.00	6.48%	44	8.2414	1.510183
							Mixed Use	2	74,700,000.00	8.43%	44	6.8763	1.637349
Georgia	3	46,290,000.00	5.22%	44	6.9673	1.192463
							Multi-Family	12	155,226,000.01	17.51%	44	6.6952	1.120712
Iowa	1	51,000,000.00	5.75%	44	7.0200	1.810000
							Office	2	99,000,000.00	11.17%	45	7.3728	2.304444
Louisiana	1	15,000,000.00	1.69%	43	6.6000	2.459619
							Retail	11	335,390,370.18	37.84%	44	7.0676	1.649356
Minnesota	1	11,850,000.00	1.34%	45	5.1700	2.060000
							Self Storage	2	17,700,000.00	2.00%	44	6.4230	1.340000
New Hampshire	2	17,700,000.00	2.00%	44	6.4230	1.340000
							Totals	38	886,308,370.18	100.00%	44	7.1565	1.598440
New Jersey	1	21,000,000.00	2.37%	45	6.3300	1.200000

New York	11	313,800,000.01	35.41%	44	7.2077	1.678223

North Carolina	1	9,977,000.00	1.13%	43	6.9200	2.000000

Ohio	2	57,840,370.18	6.53%	45	6.4403	1.951559

Texas	3	23,776,000.00	2.68%	45	7.0017	1.323652

Virginia	2	49,500,000.00	5.58%	43	7.0854	1.472424

Totals	38	886,308,370.18	100.00%	44	7.1565	1.598440


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
	5.99900 or less	1	11,850,000.00	1.34%	45	5.1700	2.060000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	6.00000 to 6.49900	5	115,200,000.00	13.00%	45	6.2888	1.606276	13 months to 24 months	55	886,308,370.18	100.00%	44	7.1565	1.598440
	6.50000 to 6.99900	19	271,103,000.00	30.59%	44	6.8273	1.714378	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	7.00000 to 7.49900	10	239,050,000.00	26.97%	44	7.2330	1.526429	Totals	55	886,308,370.18	100.00%	44	7.1565	1.598440
	7.50000 to 7.99900	16	144,615,370.18	16.32%	44	7.6032	1.444284
	8.00000 or greater	4	104,490,000.00	11.79%	45	8.3991	1.614749
	Totals	55	886,308,370.18	100.00%	44	7.1565	1.598440
(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
	58 months or less	55	886,308,370.18	100.00%	44	7.1565	1.598440	Interest Only	52	853,503,000.00	96.30%	44	7.1253	1.617884
	59 months or greater	0	0.00	0.00%	0	0.0000	0.000000	360 months or less	3	32,805,370.18	3.70%	44	7.9675	1.092556
	Totals	55	886,308,370.18	100.00%	44	7.1565	1.598440	361 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	55	886,308,370.18	100.00%	44	7.1565	1.598440
(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

136,300,000.00

15.38%

7.3117

1.727309

No outstanding loans in this group

12 months or less

750,008,370.18

84.62%

7.1283

1.575020

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

886,308,370.18

100.00%

7.1565

1.598440

(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
1A-2	30510415	RT	Staten Island	NY	Actual/360	7.534%	162,190.28	0.00	0.00	N/A	02/01/29	--	25,000,000.00	25,000,000.00	06/01/25
1A-4	30510417				Actual/360	7.534%	74,607.53	0.00	0.00	N/A	02/01/29	--	11,500,000.00	11,500,000.00	06/01/25
1A-5	30510418				Actual/360	7.534%	194,628.33	0.00	0.00	N/A	02/01/29	--	30,000,000.00	30,000,000.00	06/01/25
1A-8	30510421				Actual/360	7.534%	32,438.06	0.00	0.00	N/A	02/01/29	--	5,000,000.00	5,000,000.00	06/01/25
2A-1	30510454	LO	Brooklyn	NY	Actual/360	7.480%	193,233.33	0.00	0.00	N/A	02/06/29	--	30,000,000.00	30,000,000.00	06/06/25
2A-2	30510455				Actual/360	7.480%	161,027.78	0.00	0.00	N/A	02/06/29	--	25,000,000.00	25,000,000.00	06/06/25
2A-4	30510457				Actual/360	7.480%	64,411.11	0.00	0.00	N/A	02/06/29	--	10,000,000.00	10,000,000.00	06/06/25
3A-1	30510278	OF	New York	NY	Actual/360	6.915%	238,183.33	0.00	0.00	N/A	03/05/29	--	40,000,000.00	40,000,000.00	06/05/25
3A-2	30510520				Actual/360	6.915%	59,545.83	0.00	0.00	N/A	03/05/29	--	10,000,000.00	10,000,000.00	06/05/25
3A-3	30510521				Actual/360	6.915%	29,772.92	0.00	0.00	N/A	03/05/29	--	5,000,000.00	5,000,000.00	06/05/25
3A-4	30510522				Actual/360	6.915%	29,772.92	0.00	0.00	N/A	03/05/29	--	5,000,000.00	5,000,000.00	06/05/25
3A-5	30510523				Actual/360	6.915%	14,886.46	0.00	0.00	N/A	03/05/29	--	2,500,000.00	2,500,000.00	06/05/25
3A-6	30510524				Actual/360	6.915%	14,886.46	0.00	0.00	N/A	03/05/29	--	2,500,000.00	2,500,000.00	06/05/25
4A-1	30510483	MU	Milpitas	CA	Actual/360	6.844%	176,803.33	0.00	0.00	N/A	02/11/29	--	30,000,000.00	30,000,000.00	06/11/25
4A-2	30510484				Actual/360	6.844%	58,934.44	0.00	0.00	N/A	02/11/29	--	10,000,000.00	10,000,000.00	06/11/25
4A-3	30510485				Actual/360	6.844%	58,934.44	0.00	0.00	N/A	02/11/29	--	10,000,000.00	10,000,000.00	06/11/25
4A-4	30510486				Actual/360	6.844%	76,614.78	0.00	0.00	N/A	02/11/29	--	13,000,000.00	13,000,000.00	06/11/25
5	30510475	RT	Bronx	NY	Actual/360	7.185%	332,555.73	0.00	0.00	N/A	03/05/29	--	53,750,000.00	53,750,000.00	06/05/25
6A-10	30322239	RT	West Des Moines	IA	Actual/360	7.020%	102,765.00	0.00	0.00	N/A	02/01/29	--	17,000,000.00	17,000,000.00	06/01/25
6A-11	30322240				Actual/360	7.020%	102,765.00	0.00	0.00	N/A	02/01/29	--	17,000,000.00	17,000,000.00	06/01/25
6A-9	30322238				Actual/360	7.020%	102,765.00	0.00	0.00	N/A	02/01/29	--	17,000,000.00	17,000,000.00	06/01/25
7A-3-1	30322248	RT	Cincinnati	OH	Actual/360	6.271%	162,000.83	0.00	0.00	N/A	03/01/29	--	30,000,000.00	30,000,000.00	06/01/25
7A-3-2	30322249				Actual/360	6.271%	108,000.56	0.00	0.00	N/A	03/01/29	--	20,000,000.00	20,000,000.00	06/01/25
8	30510478	RT	South Gate	CA	Actual/360	7.240%	268,081.11	0.00	0.00	N/A	02/06/29	--	43,000,000.00	43,000,000.00	06/06/25
9	30322251	LO	Tampa	FL	Actual/360	8.490%	255,879.17	0.00	0.00	N/A	03/06/29	--	35,000,000.00	35,000,000.00	06/06/25
10	30510399	OF	Tempe	AZ	Actual/360	8.248%	241,483.11	0.00	0.00	N/A	03/06/29	--	34,000,000.00	34,000,000.00	06/06/25
11	30322252	MF	San Bernardino	CA	Actual/360	6.921%	169,852.88	0.00	0.00	N/A	02/06/29	--	28,500,000.00	28,500,000.00	06/06/25
12	30510396	MF	Marietta	GA	Actual/360	6.200%	141,480.56	0.00	0.00	N/A	02/05/29	--	26,500,000.00	26,500,000.00	06/05/25




© 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
13A-1-3	30322253	RT	McLean	VA	Actual/360	6.601%	113,677.00	0.00	0.00	N/A	12/06/28	--	20,000,000.00	20,000,000.00	06/06/25
13A-1-6-2	30322254				Actual/360	6.601%	28,419.25	0.00	0.00	N/A	12/06/28	--	5,000,000.00	5,000,000.00	06/06/25
14	30510519	IN	Martinsville	VA	Actual/360	7.580%	159,916.94	0.00	0.00	N/A	03/06/29	--	24,500,000.00	24,500,000.00	06/06/25
15A-2	30510393	MF	Various	NY	Actual/360	6.910%	143,401.69	0.00	0.00	N/A	01/06/29	--	24,100,000.00	24,100,000.00	06/06/25
16	30322255	IN	Carson	CA	Actual/360	8.550%	169,337.50	0.00	0.00	N/A	02/06/29	--	23,000,000.00	23,000,000.00	06/06/25
17	30510533	MF	Buffalo	NY	Actual/360	6.690%	131,058.96	0.00	0.00	N/A	03/06/29	--	22,750,000.00	22,750,000.00	06/06/25
18	30322256	MF	Newark	NJ	Actual/360	6.330%	114,467.50	0.00	0.00	N/A	03/06/29	--	21,000,000.00	21,000,000.00	06/06/25
19	30510459	SS	Various	NH	Actual/360	6.423%	97,897.23	0.00	0.00	N/A	02/01/29	--	17,700,000.00	17,700,000.00	06/01/25
20A-2	30322257	RT	Elmwood	LA	Actual/360	6.600%	85,250.00	0.00	0.00	N/A	01/06/29	--	15,000,000.00	15,000,000.00	05/06/25
21	30510511	MF	Lake Havasu City	AZ	Actual/360	7.180%	90,268.56	0.00	0.00	N/A	03/05/29	--	14,600,000.00	14,600,000.00	06/05/25
22	30510437	LO	East Point	GA	Actual/360	8.278%	89,032.19	0.00	0.00	N/A	02/06/29	--	12,490,000.00	12,490,000.00	06/06/25
23	30510405	LO	Tampa	FL	Actual/360	7.938%	85,272.86	0.00	0.00	N/A	02/06/29	--	12,475,000.00	12,475,000.00	06/06/25
24	30510480	IN	Golden Valley	MN	Actual/360	5.170%	52,755.54	0.00	0.00	N/A	03/06/29	--	11,850,000.00	11,850,000.00	06/06/25
25	30510476	MU	New York	NY	Actual/360	7.050%	71,028.75	0.00	0.00	N/A	02/06/29	--	11,700,000.00	11,700,000.00	06/06/25
26A-4-2	30510412	LO	Orlando	FL	Actual/360	7.750%	16,684.03	0.00	0.00	N/A	12/06/28	--	2,500,000.00	2,500,000.00	06/06/25
26A-5-2	30510433				Actual/360	7.750%	8,342.01	0.00	0.00	N/A	12/06/28	--	1,250,000.00	1,250,000.00	06/06/25
26A-6-2	30510413				Actual/360	7.750%	8,342.01	0.00	0.00	N/A	12/06/28	--	1,250,000.00	1,250,000.00	06/06/25
26A-7	30510336				Actual/360	7.750%	16,684.03	0.00	0.00	N/A	12/06/28	--	2,500,000.00	2,500,000.00	06/06/25
26A-8	30510337				Actual/360	7.750%	8,342.01	0.00	0.00	N/A	12/06/28	--	1,250,000.00	1,250,000.00	06/06/25
26A-9	30510338				Actual/360	7.750%	8,342.01	0.00	0.00	N/A	12/06/28	--	1,250,000.00	1,250,000.00	06/06/25
27	30322258	LO	Charlotte	NC	Actual/360	6.920%	59,451.83	0.00	0.00	N/A	01/01/29	--	9,977,000.00	9,977,000.00	06/01/25
28	30322259	MF	Alvin	TX	Actual/360	6.820%	57,394.66	0.00	0.00	N/A	03/01/29	--	9,773,000.00	9,773,000.00	06/01/25
29	30322260	MF	Alvin	TX	Actual/360	6.820%	46,999.84	0.00	0.00	N/A	03/01/29	--	8,003,000.00	8,003,000.00	06/01/25
30	30510493	RT	Pickerington	OH	Actual/360	7.520%	50,801.09	4,685.20	0.00	N/A	03/06/29	--	7,845,055.38	7,840,370.18	06/06/25
31	30322261	RT	Hampton	GA	Actual/360	7.510%	47,208.69	0.00	0.00	N/A	02/06/29	--	7,300,000.00	7,300,000.00	06/06/25
32	30510477	RT	Richmond	TX	Actual/360	7.540%	38,956.67	0.00	0.00	N/A	03/06/29	--	6,000,000.00	6,000,000.00	06/06/25
33A-3-3	30322164	RT	Riverside	CA	Actual/360	7.919%	34,095.69	0.00	0.00	N/A	01/01/29	--	5,000,000.00	5,000,000.00	06/01/25
Totals							5,461,928.82	4,685.20	0.00				886,313,055.38	886,308,370.18
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
1A-2	24,819,663.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-4	24,819,663.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-5	24,819,663.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-8	24,819,663.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-1	11,268,972.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-2	11,268,972.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-3	11,268,972.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-4	11,268,972.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-5	11,268,972.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-6	11,268,972.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-1	15,147,447.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-2	15,147,447.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-3	15,147,447.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-4	15,147,447.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	4,794,958.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A-10	24,628,929.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A-11	24,628,929.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A-9	24,628,929.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7A-3-1	36,009,944.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7A-3-2	36,009,944.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	5,492,603.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	6,376,304.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,400,592.53	262,633.20	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,118,098.19	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
13A-1-3	83,578,318.24	78,796,380.31	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13A-1-6-2	83,578,318.24	78,796,380.31	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,456,461.63	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15A-2	6,865,236.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,315,328.77	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,872,049.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,637,884.06	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,560,202.87	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20A-2	0.00	0.00	--	--	--	0.00	0.00	85,217.70	85,217.70	0.00	0.00
21	917,783.27	0.00	--	--	--	0.00	0.00	0.00	0.00	35,268.66	0.00
22	1,186,451.31	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,379,190.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,288,022.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,093,672.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26A-4-2	13,309,433.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26A-5-2	13,309,433.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26A-6-2	13,309,433.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26A-7	13,309,433.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26A-8	13,309,433.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26A-9	13,309,433.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,516,471.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	914,409.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	778,668.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	913,219.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	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
33A-3-3	24,226,309.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	692,506,108.55	157,855,393.82				0.00	0.00	85,217.70	85,217.70	35,268.66	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	7.156482%	7.138527%	44
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	7.156484%	7.138529%	45
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	7.156486%	7.138531%	46
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	7.156488%	7.138533%	47
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	7.156492%	7.138537%	48
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	7.156494%	7.138539%	49
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	7.156496%	7.138541%	50
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	7.156498%	7.138543%	51
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.156500%	7.138545%	52
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.156503%	7.138548%	53
08/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.156505%	7.138550%	54
07/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.156506%	7.138551%	55
(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

20A-2

30322257

05/06/25

85,217.70

0.00

15,000,000.00

Totals

85,217.70

0.00

15,000,000.00

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

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		886,308,370	886,308,370		0		0
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

Jun-25	886,308,370	886,308,370	0	0	0		0
May-25	886,313,055	886,313,055	0	0	0		0
Apr-25	886,319,340	886,319,340	0	0	0		0
Mar-25	886,323,955	886,323,955	0	0	0		0
Feb-25	886,333,437	886,333,437	0	0	0		0
Jan-25	886,337,961	886,337,961	0	0	0		0
Dec-24	886,342,456	886,342,456	0	0	0		0
Nov-24	886,348,557	886,348,557	0	0	0		0
Oct-24	886,352,984	886,352,984	0	0	0		0
Sep-24	886,359,020	886,359,020	0	0	0		0
Aug-24	886,363,379	886,363,379	0	0	0		0
Jul-24	886,367,710	886,367,710	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


			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)	5,452,910.38
(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