bcr24c24_ex991-202506.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	06/17/25	BBCMS Mortgage Trust 2024-C24
Determination Date:	06/11/25
Next Distribution Date:	07/17/25
Record Date:	05/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-C24


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	Master Servicer	KeyBank N.A.
Bond / Collateral Reconciliation - Cash Flows	6		www.key.com/key2cre		Surveillance_Inquiries@KeyBank.com
Bond / Collateral Reconciliation - Balances	7		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	Argentic Services Company LP
Mortgage Loan Detail (Part 1)	13-14		Andrew Hundertmark	(469) 609-2001	ahundertmark@argenticservices.com
			500 North Central Expressway, Suite 261 \| Plano, TX 75074 \| United States
Mortgage Loan Detail (Part 2)	15-16
		Trustee	Computershare Trust Company, N.A.
Principal Prepayment Detail	17
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Detail	18				trustadministrationgroup@computershare.com
Delinquency Loan Detail	19		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Collateral Stratification and Historical Detail	20
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	21				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23	Operating Advisor & Asset	BellOak, LLC
		Representations Reviewer
Historical Liquidated Loan Detail	24		Attention: Reporting		Reporting@belloakadvisors.com
Historical Bond / Collateral Loss Reconciliation Detail	25		200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Interest Shortfall Detail - Collateral Level	26	Directing Certificateholder	Argentic Securities Income USA 2 LLC
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	07336VAS0	5.229000%	8,900,000.00	6,870,796.06	926,352.71	29,939.49	55,264.87	0.00	1,011,557.07	5,944,443.35	30.13%	30.00%
A-2	07336VAT8	6.114000%	96,400,000.00	96,400,000.00	0.00	491,158.00	0.00	0.00	491,158.00	96,400,000.00	30.13%	30.00%
A-5	07336VAU5	5.419000%	367,580,000.00	367,580,000.00	0.00	1,659,930.02	0.00	0.00	1,659,930.02	367,580,000.00	30.13%	30.00%
A-SB	07336VAV3	5.598000%	12,711,000.00	12,711,000.00	0.00	59,296.81	0.00	0.00	59,296.81	12,711,000.00	30.13%	30.00%
A-S	07336VAW1	5.867000%	86,712,000.00	86,712,000.00	0.00	423,949.42	0.00	0.00	423,949.42	86,712,000.00	17.57%	17.50%
B	07336VAX9	5.718000%	32,951,000.00	32,951,000.00	0.00	157,011.51	0.00	0.00	157,011.51	32,951,000.00	12.80%	12.75%
C	07336VAY7	6.000000%	21,678,000.00	21,678,000.00	0.00	108,390.00	0.00	0.00	108,390.00	21,678,000.00	9.67%	9.63%
D	07336VAE1	4.250000%	13,007,000.00	13,007,000.00	0.00	46,066.46	0.00	0.00	46,066.46	13,007,000.00	7.78%	7.75%
E	07336VAG6	4.250000%	6,937,000.00	6,937,000.00	0.00	24,568.54	0.00	0.00	24,568.54	6,937,000.00	6.78%	6.75%
F	07336VAJ0	4.250000%	12,140,000.00	12,140,000.00	0.00	42,995.83	0.00	0.00	42,995.83	12,140,000.00	5.02%	5.00%
G-RR	07336VAL5	7.423121%	8,671,000.00	8,671,000.00	0.00	53,638.23	0.00	0.00	53,638.23	8,671,000.00	3.77%	3.75%
H-RR*	07336VAN1	7.423121%	26,014,778.00	26,014,778.00	0.00	160,925.70	0.00	0.00	160,925.70	26,014,778.00	0.00%	0.00%
R	07336VAQ4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			693,701,778.00	691,672,574.06	926,352.71	3,257,870.01	55,264.87	0.00	4,239,487.59	690,746,221.35


X-A	07336VAZ4	1.863564%	485,591,000.00	483,561,796.06	0.00	750,956.93	70,410.72	0.00	821,367.65	482,635,443.35
X-B	07336VBA8	1.570458%	141,341,000.00	141,341,000.00	0.00	184,975.13	0.00	0.00	184,975.13	141,341,000.00
X-D	07336VAA9	3.173121%	19,944,000.00	19,944,000.00	0.00	52,737.26	0.00	0.00	52,737.26	19,944,000.00
X-F	07336VAC5	3.173121%	12,140,000.00	12,140,000.00	0.00	32,101.40	0.00	0.00	32,101.40	12,140,000.00
Notional SubTotal			659,016,000.00	656,986,796.06	0.00	1,020,770.72	70,410.72	0.00	1,091,181.44	656,060,443.35

Deal Distribution Total					926,352.71	4,278,640.73	125,675.59	0.00	5,330,669.03

*	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	07336VAS0	771.99955730	104.08457416	3.36398764	0.00000000	0.00000000	6.20953596	0.00000000	113.65809775	667.91498315
A-2	07336VAT8	1,000.00000000	0.00000000	5.09500000	0.00000000	0.00000000	0.00000000	0.00000000	5.09500000	1,000.00000000
A-5	07336VAU5	1,000.00000000	0.00000000	4.51583334	0.00000000	0.00000000	0.00000000	0.00000000	4.51583334	1,000.00000000
A-SB	07336VAV3	1,000.00000000	0.00000000	4.66499961	0.00000000	0.00000000	0.00000000	0.00000000	4.66499961	1,000.00000000
A-S	07336VAW1	1,000.00000000	0.00000000	4.88916667	0.00000000	0.00000000	0.00000000	0.00000000	4.88916667	1,000.00000000
B	07336VAX9	1,000.00000000	0.00000000	4.76499985	0.00000000	0.00000000	0.00000000	0.00000000	4.76499985	1,000.00000000
C	07336VAY7	1,000.00000000	0.00000000	5.00000000	0.00000000	0.00000000	0.00000000	0.00000000	5.00000000	1,000.00000000
D	07336VAE1	1,000.00000000	0.00000000	3.54166679	0.00000000	0.00000000	0.00000000	0.00000000	3.54166679	1,000.00000000
E	07336VAG6	1,000.00000000	0.00000000	3.54166643	0.00000000	0.00000000	0.00000000	0.00000000	3.54166643	1,000.00000000
F	07336VAJ0	1,000.00000000	0.00000000	3.54166639	0.00000000	0.00000000	0.00000000	0.00000000	3.54166639	1,000.00000000
G-RR	07336VAL5	1,000.00000000	0.00000000	6.18593357	0.00000000	0.00000000	0.00000000	0.00000000	6.18593357	1,000.00000000
H-RR	07336VAN1	1,000.00000000	0.00000000	6.18593401	(0.00000038)	0.22160597	0.00000000	0.00000000	6.18593401	1,000.00000000
R	07336VAQ4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	07336VAZ4	995.82116650	0.00000000	1.54648033	0.00000000	0.00000000	0.14500005	0.00000000	1.69148038	993.91348553
X-B	07336VBA8	1,000.00000000	0.00000000	1.30871531	0.00000000	0.00000000	0.00000000	0.00000000	1.30871531	1,000.00000000
X-D	07336VAA9	1,000.00000000	0.00000000	2.64426695	0.00000000	0.00000000	0.00000000	0.00000000	2.64426695	1,000.00000000
X-F	07336VAC5	1,000.00000000	0.00000000	2.64426689	0.00000000	0.00000000	0.00000000	0.00000000	2.64426689	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	29,939.49	0.00	29,939.49	0.00	0.00	0.00	29,939.49	0.00
A-2	05/01/25 - 05/30/25	30	0.00	491,158.00	0.00	491,158.00	0.00	0.00	0.00	491,158.00	0.00
A-5	05/01/25 - 05/30/25	30	0.00	1,659,930.02	0.00	1,659,930.02	0.00	0.00	0.00	1,659,930.02	0.00
A-SB	05/01/25 - 05/30/25	30	0.00	59,296.82	0.00	59,296.82	0.00	0.00	0.00	59,296.81	0.00
X-A	05/01/25 - 05/30/25	30	0.00	750,956.93	0.00	750,956.93	0.00	0.00	0.00	750,956.93	0.00
X-B	05/01/25 - 05/30/25	30	0.00	184,975.13	0.00	184,975.13	0.00	0.00	0.00	184,975.13	0.00
X-D	05/01/25 - 05/30/25	30	0.00	52,737.26	0.00	52,737.26	0.00	0.00	0.00	52,737.26	0.00
X-F	05/01/25 - 05/30/25	30	0.00	32,101.40	0.00	32,101.40	0.00	0.00	0.00	32,101.40	0.00
A-S	05/01/25 - 05/30/25	30	0.00	423,949.42	0.00	423,949.42	0.00	0.00	0.00	423,949.42	0.00
B	05/01/25 - 05/30/25	30	0.00	157,011.51	0.00	157,011.51	0.00	0.00	0.00	157,011.51	0.00
C	05/01/25 - 05/30/25	30	0.00	108,390.00	0.00	108,390.00	0.00	0.00	0.00	108,390.00	0.00
D	05/01/25 - 05/30/25	30	0.00	46,066.46	0.00	46,066.46	0.00	0.00	0.00	46,066.46	0.00
E	05/01/25 - 05/30/25	30	0.00	24,568.54	0.00	24,568.54	0.00	0.00	0.00	24,568.54	0.00
F	05/01/25 - 05/30/25	30	0.00	42,995.83	0.00	42,995.83	0.00	0.00	0.00	42,995.83	0.00
G-RR	05/01/25 - 05/30/25	30	0.00	53,638.23	0.00	53,638.23	0.00	0.00	0.00	53,638.23	0.00
H-RR	05/01/25 - 05/30/25	30	5,729.59	160,925.69	0.00	160,925.69	(0.01)	0.00	0.00	160,925.70	5,765.03
Totals			5,729.59	4,278,640.73	0.00	4,278,640.73	(0.01)	0.00	0.00	4,278,640.73	5,765.03




© 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	4,290,986.79	Master Servicing Fee	2,875.87
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,599.94
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	297.80
ARD Interest	0.00	Operating Advisor Fee	1,357.98
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	214.42
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,290,986.79	Total Fees	12,346.02

Principal		Expenses/Reimbursements
Scheduled Principal	133,383.48	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	792,969.23	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	926,352.71	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	125,675.59	Interest Distribution	4,278,640.73
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	926,352.71
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	125,675.59
		Borrower Option Extension Fees	0.00

Total Other Collected	125,675.59	Total Payments to Certificateholders and Others	5,330,669.03
Total Funds Collected	5,343,015.09	Total Funds Distributed	5,343,015.05

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		691,672,575.03	691,672,575.03	Beginning Certificate Balance	691,672,574.06
(-) Scheduled Principal Collections		133,383.48	133,383.48	(-) Principal Distributions	926,352.71
(-) Unscheduled Principal Collections		792,969.23	792,969.23	(-) 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		690,746,222.32	690,746,222.32	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		691,672,575.03	691,672,575.03	Ending Certificate Balance	690,746,221.35
Ending Actual Collateral Balance		690,746,222.32	690,746,222.32



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.97)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.97)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	0.00%
				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
	4,999,999 or less	1	3,233,112.78	0.47%	103	8.2500	1.286315	1.29 or less	15	206,453,059.73	29.89%	98	7.2648	1.086303
5,000,000 to 9,999,999		13	98,836,002.56	14.31%	97	7.3754	1.487483	1.30 to 1.49	13	183,234,700.00	26.53%	89	7.4166	1.389207
10,000,000 to 19,999,999		30	430,777,106.98	62.36%	95	7.1695	1.505322	1.50 to 1.89	10	110,700,571.14	16.03%	100	6.9254	1.747790
20,000,000 to 29,999,999		4	87,900,000.00	12.73%	73	7.1060	2.354312	1.90 to 1.99	4	75,250,000.00	10.89%	101	7.4990	1.966080
30,000,000 to 39,999,999		1	30,000,000.00	4.34%	101	7.7010	1.960000	2.00 or greater	8	115,107,891.45	16.66%	82	6.8390	2.487472
40,000,000 to 47,499,999		1	40,000,000.00	5.79%	103	6.9320	1.030000	Totals	50	690,746,222.32	100.00%	93	7.2053	1.602004
	47,500,000 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	50	690,746,222.32	100.00%	93	7.2053	1.602004
(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	2	19,535,000.00	2.83%	103	7.2133	1.475539	Wisconsin	5	61,407,961.01	8.89%	103	7.1771	1.239873
California	7	71,715,000.00	10.38%	86	7.2634	2.271671	Totals	90	690,746,222.32	100.00%	93	7.2053	1.602004
Connecticut	1	9,450,000.00	1.37%	102	7.7400	0.840000
									Property Type³
Florida	2	43,619,429.26	6.31%	44	8.1830	1.377821
Georgia	4	21,396,706.61	3.10%	80	7.8072	1.862139		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Illinois	5	103,771,831.93	15.02%	102	6.5231	1.855715		Properties	Balance	Agg. Bal.			DSCR¹
Indiana	3	15,900,493.91	2.30%	103	7.1301	1.435044	Industrial	5	35,589,727.26	5.15%	48	7.8201	2.942005
Iowa	1	4,597,156.40	0.67%	103	6.9320	1.030000	Mixed Use	12	36,781,180.70	5.32%	77	7.5520	1.569296
Kansas	1	1,149,543.05	0.17%	99	6.4458	1.840000	Mobile Home Park	3	14,474,700.00	2.10%	103	6.7000	1.320000
Kentucky	3	14,567,969.63	2.11%	102	6.6566	1.408729	Multi-Family	15	192,561,035.01	27.88%	102	7.2450	1.144851
Louisiana	4	6,406,520.33	0.93%	101	6.5803	1.579893	Office	9	98,807,985.21	14.30%	72	7.6768	1.528995
Maryland	2	61,917,303.56	8.96%	101	7.6621	1.956284	Retail	42	297,409,102.52	43.06%	101	6.9567	1.713796
Michigan	12	15,699,123.22	2.27%	103	7.3062	1.456256	Self Storage	4	15,250,000.00	2.21%	102	6.7040	1.990000
Mississippi	1	1,697,044.40	0.25%	99	6.4457	1.840000	Totals	90	690,746,222.32	100.00%	93	7.2053	1.602004
Missouri	1	1,122,272.87	0.16%	99	6.4458	1.840000
Nevada	1	41,966,824.64	6.08%	103	6.9320	1.030000
New Mexico	2	9,598,686.17	1.39%	102	6.8539	1.160108
North Carolina	3	5,575,703.35	0.81%	99	6.4457	1.840000
Ohio	5	29,906,797.50	4.33%	99	7.0610	1.667041
Oklahoma	2	4,849,896.97	0.70%	99	6.4457	1.840000
Pennsylvania	7	18,654,670.92	2.70%	63	7.4757	1.919336
South Carolina	3	13,785,336.16	2.00%	101	6.9192	1.472116
Tennessee	1	721,610.97	0.10%	99	6.4458	1.840000
Texas	10	92,860,847.82	13.44%	91	7.4336	1.146586
Washington	2	19,000,000.00	2.75%	103	7.2328	1.473289

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
	6.49999 or less	8	122,040,363.77	17.67%	101	6.3847	2.061238	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	6.50000 to 6.99999	10	137,839,700.00	19.96%	103	6.8561	1.393009	13 months to 24 months	50	690,746,222.32	100.00%	93	7.2053	1.602004
	7.00000 to 7.49999	16	217,495,154.32	31.49%	102	7.2672	1.317912	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	7.50000 to 7.99999	12	160,637,891.45	23.26%	84	7.6858	1.866269	Totals	50	690,746,222.32	100.00%	93	7.2053	1.602004
	8.00000 or greater	4	52,733,112.78	7.63%	46	8.2974	1.452196
	Totals	50	690,746,222.32	100.00%	93	7.2053	1.602004
(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
	59 months or less	6	96,607,891.45	13.99%	42	7.9950	1.961203	Interest Only	38	554,205,063.77	80.23%	93	7.1863	1.641557
60 months to 116 months		44	594,138,330.87	86.01%	102	7.0768	1.543598	358 months or less	12	136,541,158.55	19.77%	97	7.2821	1.441462
	117 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	50	690,746,222.32	100.00%	93	7.2053	1.602004	Totals	50	690,746,222.32	100.00%	93	7.2053	1.602004
(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

40,233,112.78

5.82%

103

7.0224

1.419199

No outstanding loans in this group

12 months or less

650,513,109.54

94.18%

7.2166

1.613310

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

690,746,222.32

100.00%

7.2053

1.602004

(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-A-1-1	10250874	RT	Schaumburg	IL	Actual/360	6.335%	109,109.73	0.00	0.00	N/A	12/01/33	--	20,000,000.00	20,000,000.00	06/01/25
1-A-1-3	10250875				Actual/360	6.335%	54,554.86	0.00	0.00	N/A	12/01/33	--	10,000,000.00	10,000,000.00	06/01/25
1-A-2-2	10250876				Actual/360	6.335%	136,387.16	0.00	0.00	N/A	12/01/33	--	25,000,000.00	25,000,000.00	06/01/25
1-A-2-4	10250877				Actual/360	6.335%	68,193.58	0.00	0.00	N/A	12/01/33	--	12,500,000.00	12,500,000.00	06/01/25
2-A-1	10250878	Various Various		Various	Actual/360	6.932%	238,768.89	0.00	0.00	N/A	01/06/34	--	40,000,000.00	40,000,000.00	06/06/25
2-A-3	10250880				Actual/360	6.932%	59,692.22	0.00	0.00	N/A	01/06/34	--	10,000,000.00	10,000,000.00	06/06/25
2-A-4	10250881				Actual/360	6.932%	59,692.22	0.00	0.00	N/A	01/06/34	--	10,000,000.00	10,000,000.00	06/06/25
2-A-5	10250882				Actual/360	6.932%	29,846.11	0.00	0.00	N/A	01/06/34	--	5,000,000.00	5,000,000.00	06/06/25
3-A-2-2	10250885	RT	Hanover	MD	Actual/360	7.701%	198,942.50	0.00	0.00	N/A	11/01/33	--	30,000,000.00	30,000,000.00	06/01/25
3-A-3-3	10250886				Actual/360	7.701%	99,471.25	0.00	0.00	N/A	11/01/33	--	15,000,000.00	15,000,000.00	06/01/25
3-A-3-4	10250887				Actual/360	7.701%	99,471.25	0.00	0.00	N/A	11/01/33	--	15,000,000.00	15,000,000.00	06/01/25
4-A-5	10250888	RT	Various	Various	Actual/360	6.446%	104,349.53	269,418.46	0.00	N/A	09/06/33	--	18,800,000.00	18,530,581.54	06/06/25
4-A-6	10250889				Actual/360	6.446%	69,381.34	179,134.62	0.00	N/A	09/06/33	--	12,500,000.00	12,320,865.38	06/06/25
4-A-7	10250890				Actual/360	6.446%	55,690.08	143,785.38	0.00	N/A	09/06/33	--	10,033,333.00	9,889,547.62	06/06/25
4-A-10	10250891				Actual/360	6.446%	77,707.10	200,630.77	0.00	N/A	09/06/33	--	14,000,000.00	13,799,369.23	06/06/25
5-A-1-1	10250892	OF	Fort Lauderdale	FL	Actual/360	8.250%	162,685.42	0.00	0.00	N/A	12/06/28	--	22,900,000.00	22,900,000.00	06/06/25
5-A-2-1	10250894				Actual/360	8.250%	135,689.58	0.00	0.00	N/A	12/06/28	--	19,100,000.00	19,100,000.00	06/06/25
6-A-1-2	10250896	MF	Houston	TX	Actual/360	7.264%	85,569.92	0.00	0.00	N/A	10/06/33	--	13,680,000.00	13,680,000.00	06/01/25
6-A-2-1	10250897				Actual/360	7.264%	85,507.37	0.00	0.00	N/A	10/06/33	--	13,670,000.00	13,670,000.00	06/01/25
7-A-1-2	10250898	MF	Houston	TX	Actual/360	7.532%	41,574.55	0.00	0.00	N/A	11/06/33	--	6,410,000.00	6,410,000.00	06/06/25
7-A-2-2	10250899				Actual/360	7.532%	41,444.83	0.00	0.00	N/A	11/06/33	--	6,390,000.00	6,390,000.00	06/06/25
8-A-3-1	10250900	MF	Chicago	IL	Actual/360	6.880%	106,640.00	0.00	0.00	N/A	12/06/33	--	18,000,000.00	18,000,000.00	06/06/25
8-A-3-2	10250901				Actual/360	6.880%	71,093.33	0.00	0.00	N/A	12/06/33	--	12,000,000.00	12,000,000.00	06/06/25
9	10250902	IN	North Hollywood	CA	Actual/360	7.530%	129,683.33	0.00	0.00	N/A	01/06/29	--	20,000,000.00	20,000,000.00	06/06/25
10	10250903	MF	Milwaukee	WI	Actual/360	7.188%	116,698.09	36,221.56	0.00	N/A	01/01/34	--	18,853,696.03	18,817,474.47	06/01/25
11-A-2	10250904	OF	West Chester	OH	Actual/360	7.024%	106,755.04	0.00	0.00	N/A	07/06/33	--	17,650,000.00	17,650,000.00	06/06/25
12	10250905	RT	Tucson	AZ	Actual/360	7.298%	105,263.51	0.00	0.00	N/A	01/06/34	--	16,750,000.00	16,750,000.00	06/06/25
13	10250906	OF	Irvine	CA	Actual/360	7.300%	103,720.83	0.00	0.00	N/A	02/06/34	--	16,500,000.00	16,500,000.00	06/06/25




© 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
14	10250907	MF	Milwaukee	WI	Actual/360	7.217%	99,454.59	30,623.74	0.00	N/A	01/01/34	--	16,004,164.21	15,973,540.47	06/01/25
15	10250908	MF	Pasadena	TX	Actual/360	7.576%	105,685.20	0.00	0.00	N/A	02/06/34	--	16,200,000.00	16,200,000.00	06/06/25
16	10250909	MF	Milwaukee	WI	Actual/360	7.217%	95,838.06	29,510.15	0.00	N/A	01/01/34	--	15,422,194.59	15,392,684.44	06/01/25
17-A-1-3	10250910	MF	Various	TX	Actual/360	7.364%	98,986.48	0.00	0.00	N/A	10/06/33	--	15,610,000.00	15,610,000.00	06/06/25
18	10250911	SS	Various	Various	Actual/360	6.704%	88,036.56	0.00	0.00	N/A	12/06/33	--	15,250,000.00	15,250,000.00	06/06/25
19-A-1-2	10250912	MU	Sugar Land	TX	Actual/360	7.966%	102,894.17	0.00	0.00	N/A	11/06/28	--	15,000,000.00	15,000,000.00	06/06/25
20	10248809	MH	Various	Various	Actual/360	6.700%	83,510.98	0.00	0.00	N/A	01/01/34	--	14,474,700.00	14,474,700.00	06/01/25
21	10250913	MF	Greensburg	IN	Actual/360	7.240%	85,411.89	0.00	0.00	N/A	02/06/34	--	13,700,000.00	13,700,000.00	06/06/25
22	10250914	RT	Mill Creek	WA	Actual/360	7.492%	82,255.92	0.00	0.00	N/A	01/06/34	--	12,750,000.00	12,750,000.00	06/06/25
23	10250915	Various Bethlehem		PA	Actual/360	7.550%	78,765.62	7,307.95	0.00	N/A	01/06/29	--	12,115,199.40	12,107,891.45	06/06/25
24-A-6	10250916	RT	Roseville	CA	Actual/360	7.280%	68,957.78	0.00	0.00	N/A	10/05/33	--	11,000,000.00	11,000,000.00	06/05/25
25	10249088	OF	Los Angeles	CA	Actual/360	7.490%	64,497.22	0.00	0.00	N/A	12/06/33	--	10,000,000.00	10,000,000.00	06/06/25
26	10250917	MF	Hartford	CT	Actual/360	7.740%	62,984.25	0.00	0.00	N/A	12/06/33	--	9,450,000.00	9,450,000.00	06/06/25
27	10250918	MF	Milwaukee	WI	Actual/360	7.180%	56,345.83	17,669.27	0.00	N/A	12/01/33	--	9,113,351.36	9,095,682.09	06/01/25
28-A-2	10250919	RT	Woodstock	GA	Actual/360	7.850%	63,068.21	0.00	0.00	N/A	10/06/33	--	9,330,000.00	9,330,000.00	06/06/25
29	10250920	RT	Greenville	SC	Actual/360	7.205%	53,334.17	5,749.85	0.00	N/A	01/06/34	--	8,596,315.33	8,590,565.48	06/06/25
30	10250921	MU	Lakewood	OH	Actual/360	7.431%	53,238.72	4,751.68	0.00	N/A	12/06/33	--	8,319,959.05	8,315,207.37	06/06/25
31	10250922	MU	Claremont	CA	Actual/360	6.650%	45,811.11	0.00	0.00	N/A	12/06/33	--	8,000,000.00	8,000,000.00	06/06/25
32	10250923	IN	Rabun Gap	GA	Actual/360	8.583%	55,431.88	0.00	0.00	N/A	01/06/29	--	7,500,000.00	7,500,000.00	06/06/25
33-A-2	10250924	Various Ann Arbor		MI	Actual/360	7.920%	39,215.00	0.00	0.00	N/A	12/06/33	--	5,750,000.00	5,750,000.00	06/06/25
34	10248026	OF	Dearborn	MI	Actual/360	6.970%	30,699.95	0.00	0.00	N/A	01/01/34	--	5,115,000.00	5,115,000.00	06/01/25
35	10250925	IN	Lebanon	PA	Actual/360	8.250%	22,979.58	1,549.28	0.00	N/A	01/06/34	--	3,234,662.06	3,233,112.78	06/06/25
Totals							4,290,986.79	926,352.71	0.00				691,672,575.03	690,746,222.32
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-A-1-1	0.00	45,810,952.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
1-A-1-3	0.00	45,810,952.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
1-A-2-2	0.00	45,810,952.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
1-A-2-4	0.00	45,810,952.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2-A-1	0.00	7,503,090.21	02/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2-A-3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2-A-4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2-A-5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3-A-2-2	0.00	57,659,202.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3-A-3-3	0.00	57,659,202.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3-A-3-4	0.00	57,659,202.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4-A-5	0.00	33,804,080.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4-A-6	0.00	33,804,080.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4-A-7	0.00	33,804,080.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4-A-10	0.00	33,804,080.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5-A-1-1	0.00	6,579,235.49	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5-A-2-1	0.00	6,579,235.49	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6-A-1-2	0.00	1,829,608.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6-A-2-1	0.00	5,488,824.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7-A-1-2	0.00	1,661,057.02	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7-A-2-2	0.00	1,661,057.02	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8-A-3-1	0.00	6,341,549.42	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8-A-3-2	0.00	6,341,549.42	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	6,006,765.64	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	2,246,883.95	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
11-A-2	0.00	7,019,377.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	1,834,335.51	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	1,863,188.59	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
14	0.00	1,957,774.32	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	1,782,353.12	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	1,916,625.62	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
17-A-1-3	0.00	8,747,961.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	2,082,087.58	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
19-A-1-2	0.00	10,535,099.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	1,316,615.47	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	1,434,952.91	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	1,137,846.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	2,223,266.56	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24-A-6	0.00	7,670,669.46	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	1,295,519.94	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	655,925.15	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	1,055,515.84	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
28-A-2	0.00	11,621,306.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	1,034,921.71	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	1,111,941.22	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	1,345,127.37	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	1,507,226.54	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
33-A-2	0.00	4,791,603.81	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	718,017.05	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	0.00	620,335,846.43				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	4	792,969.23	0	0.00	7.205257%	7.184526%	93
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	7.204393%	7.183665%	94
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	7.204403%	7.183676%	95
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	7.204410%	7.183683%	96
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	7.204426%	7.183699%	97
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	7.204433%	7.183707%	98
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	7.204440%	7.183714%	99
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	7.204447%	7.183722%	100
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	7.204453%	7.183728%	101
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	7.204460%	7.183736%	102
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	7.204465%	7.183741%	103
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	7.204470%	7.183747%	104
(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		96,607,891	96,607,891	0			0
49 - 60 Months		0	0	0			0
> 60 Months		594,138,331	594,138,331	0			0




Historical Delinquency Information

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

Jun-25	690,746,222	690,746,222	0	0	0		0
May-25	691,672,575	691,672,575	0	0	0		0
Apr-25	691,823,648	691,823,648	0	0	0		0
Mar-25	691,955,267	691,955,267	0	0	0		0
Feb-25	692,141,809	692,141,809	0	0	0		0
Jan-25	692,271,454	692,271,454	0	0	0		0
Dec-24	692,400,295	692,400,295	0	0	0		0
Nov-24	692,540,754	692,540,754	0	0	0		0
Oct-24	692,663,396	692,663,396	0	0	0		0
Sep-24	692,802,277	692,802,277	0	0	0		0
Aug-24	692,923,299	692,923,299	0	0	0		0
Jul-24	693,043,572	693,043,572	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
				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)	5,330,669.03
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
4-A-5	10250888	269,418.46	Curtailment w/ yield maintenance	0.00	42,699.42
4-A-6	10250889	179,134.62	Curtailment w/ yield maintenance	0.00	28,390.57
4-A-7	10250890	143,785.38	Curtailment w/ yield maintenance	0.00	22,788.16
4-A-10	10250891	200,630.77	Curtailment w/ yield maintenance	0.00	31,797.44
Totals		792,969.23		0.00	125,675.59
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 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