bmo245c5_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	BMO 2024-5C5 Mortgage Trust
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-5C5


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	BMO Commercial Mortgage Securities LLC c/o BMO Capital
			Markets Corp.
Certificate Factor Detail	3		Attention: Paul Vanderslice, Michael Birajiclian and David Schell		Paul.Vanderslice@bmo.com,
Certificate Interest Reconciliation Detail	4				Michael.Birajiclian@bmo.com and
					David.Schell@bmo.com
Additional Information	5		151 West 42nd Street \| New York, NY 10036 \| United States
Bond / Collateral Reconciliation - Cash Flows	6	Certificate Administrator	Computershare Trust Company, N.A.
Bond / Collateral Reconciliation - Balances	7		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Current Mortgage Loan and Property Stratification	8-12				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Mortgage Loan Detail (Part 1)	13-14
		Master Servicer	Midland Loan Services, a Division of PNC Bank, N.A.
Mortgage Loan Detail (Part 2)	15-16		Attention: Executive Vice President – Division Head	(913) 253-9000	askmidlandls.com
Principal Prepayment Detail	17		10851 Mastin Street, Suite 700 \| Overland Park, KS 66210 \| United States
Historical Detail	18	Special Servicer	LNR Partners, LLC
Delinquency Loan Detail	19		Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;
					lnr.cmbs.notices@lnrproperty.com
Collateral Stratification and Historical Detail	20
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Specially Serviced Loan Detail - Part 1	21	Operating Advisor & Asset	BellOak, LLC
Specially Serviced Loan Detail - Part 2	22	Representations Reviewer
			Attention: Reporting		Reporting@belloakadvisors.com
Modified Loan Detail	23
			200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Historical Liquidated Loan Detail	24
		Controlling Class	CMBS 4 Sub 3, LLC
Historical Bond / Collateral Loss Reconciliation Detail	25	Representative
Interest Shortfall Detail - Collateral Level	26		-
Supplemental Notes	27
		Trustee	Computershare Trust Company, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

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	05593RAA0	5.201100%	2,235,000.00	485,702.02	30,843.46	2,105.15	0.00	0.00	32,948.61	454,858.56	30.05%	30.00%
A-2	05593RAB8	5.462100%	69,000,000.00	69,000,000.00	0.00	314,070.75	0.00	0.00	314,070.75	69,000,000.00	30.05%	30.00%
A-3	05593RAC6	5.857400%	640,435,000.00	640,435,000.00	0.00	3,126,069.97	0.00	0.00	3,126,069.97	640,435,000.00	30.05%	30.00%
A-S	05593RAF9	6.363800%	94,042,000.00	94,042,000.00	0.00	498,720.40	0.00	0.00	498,720.40	94,042,000.00	20.79%	20.75%
B	05593RAG7	6.747343%	52,104,000.00	52,104,000.00	0.00	292,969.62	0.00	0.00	292,969.62	52,104,000.00	15.65%	15.63%
C	05593RAH5	6.879743%	41,938,000.00	41,938,000.00	0.00	240,435.54	0.00	0.00	240,435.54	41,938,000.00	11.52%	11.50%
D	05593RAL6	4.500000%	22,875,000.00	22,875,000.00	0.00	85,781.25	0.00	0.00	85,781.25	22,875,000.00	9.27%	9.25%
E-RR	05593RAN2	6.977943%	10,167,000.00	10,167,000.00	0.00	59,120.62	0.00	0.00	59,120.62	10,167,000.00	8.26%	8.25%
F-RR	05593RAQ5	6.977943%	20,333,000.00	20,333,000.00	0.00	118,235.43	0.00	0.00	118,235.43	20,333,000.00	6.26%	6.25%
G-RR	05593RAS1	6.977943%	13,979,000.00	13,979,000.00	0.00	81,287.22	0.00	0.00	81,287.22	13,979,000.00	4.88%	4.88%
J-RR*	05593RAU6	6.977943%	49,563,502.00	49,563,502.00	0.00	281,029.93	0.00	0.00	281,029.93	49,563,502.00	0.00%	0.00%
R	05593RAW2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,016,671,502.00	1,014,922,204.02	30,843.46	5,099,825.88	0.00	0.00	5,130,669.34	1,014,891,360.56


X-A	05593RAD4	1.159413%	711,670,000.00	709,920,702.02	0.00	685,909.14	0.00	0.00	685,909.14	709,889,858.56
X-B	05593RAE2	0.392850%	188,084,000.00	188,084,000.00	0.00	61,573.92	0.00	0.00	61,573.92	188,084,000.00
X-D	05593RAJ1	2.477943%	22,875,000.00	22,875,000.00	0.00	47,235.78	0.00	0.00	47,235.78	22,875,000.00
Notional SubTotal			922,629,000.00	920,879,702.02	0.00	794,718.84	0.00	0.00	794,718.84	920,848,858.56

Deal Distribution Total					30,843.46	5,894,544.72	0.00	0.00	5,925,388.18

*	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	05593RAA0	217.31634004	13.80020582	0.94190157	0.00000000	0.00000000	0.00000000	0.00000000	14.74210738	203.51613423
A-2	05593RAB8	1,000.00000000	0.00000000	4.55175000	0.00000000	0.00000000	0.00000000	0.00000000	4.55175000	1,000.00000000
A-3	05593RAC6	1,000.00000000	0.00000000	4.88116666	0.00000000	0.00000000	0.00000000	0.00000000	4.88116666	1,000.00000000
A-S	05593RAF9	1,000.00000000	0.00000000	5.30316667	0.00000000	0.00000000	0.00000000	0.00000000	5.30316667	1,000.00000000
B	05593RAG7	1,000.00000000	0.00000000	5.62278558	0.00000000	0.00000000	0.00000000	0.00000000	5.62278558	1,000.00000000
C	05593RAH5	1,000.00000000	0.00000000	5.73311889	0.00000000	0.00000000	0.00000000	0.00000000	5.73311889	1,000.00000000
D	05593RAL6	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
E-RR	05593RAN2	1,000.00000000	0.00000000	5.81495230	0.00000000	0.00000000	0.00000000	0.00000000	5.81495230	1,000.00000000
F-RR	05593RAQ5	1,000.00000000	0.00000000	5.81495254	0.00000000	0.00000000	0.00000000	0.00000000	5.81495254	1,000.00000000
G-RR	05593RAS1	1,000.00000000	0.00000000	5.81495243	0.00000000	0.00000000	0.00000000	0.00000000	5.81495243	1,000.00000000
J-RR	05593RAU6	1,000.00000000	0.00000000	5.67009833	0.14485397	1.31141904	0.00000000	0.00000000	5.67009833	1,000.00000000
R	05593RAW2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	05593RAD4	997.54198156	0.00000000	0.96380224	0.00000000	0.00000000	0.00000000	0.00000000	0.96380224	997.49864201
X-B	05593RAE2	1,000.00000000	0.00000000	0.32737458	0.00000000	0.00000000	0.00000000	0.00000000	0.32737458	1,000.00000000
X-D	05593RAJ1	1,000.00000000	0.00000000	2.06495213	0.00000000	0.00000000	0.00000000	0.00000000	2.06495213	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	06/01/25 - 06/30/25	30	0.00	2,105.15	0.00	2,105.15	0.00	0.00	0.00	2,105.15	0.00
A-2	06/01/25 - 06/30/25	30	0.00	314,070.75	0.00	314,070.75	0.00	0.00	0.00	314,070.75	0.00
A-3	06/01/25 - 06/30/25	30	0.00	3,126,069.97	0.00	3,126,069.97	0.00	0.00	0.00	3,126,069.97	0.00
X-A	06/01/25 - 06/30/25	30	0.00	685,909.14	0.00	685,909.14	0.00	0.00	0.00	685,909.14	0.00
X-B	06/01/25 - 06/30/25	30	0.00	61,573.92	0.00	61,573.92	0.00	0.00	0.00	61,573.92	0.00
A-S	06/01/25 - 06/30/25	30	0.00	498,720.40	0.00	498,720.40	0.00	0.00	0.00	498,720.40	0.00
B	06/01/25 - 06/30/25	30	0.00	292,969.62	0.00	292,969.62	0.00	0.00	0.00	292,969.62	0.00
C	06/01/25 - 06/30/25	30	0.00	240,435.54	0.00	240,435.54	0.00	0.00	0.00	240,435.54	0.00
X-D	06/01/25 - 06/30/25	30	0.00	47,235.78	0.00	47,235.78	0.00	0.00	0.00	47,235.78	0.00
D	06/01/25 - 06/30/25	30	0.00	85,781.25	0.00	85,781.25	0.00	0.00	0.00	85,781.25	0.00
E-RR	06/01/25 - 06/30/25	30	0.00	59,120.62	0.00	59,120.62	0.00	0.00	0.00	59,120.62	0.00
F-RR	06/01/25 - 06/30/25	30	0.00	118,235.43	0.00	118,235.43	0.00	0.00	0.00	118,235.43	0.00
G-RR	06/01/25 - 06/30/25	30	0.00	81,287.22	0.00	81,287.22	0.00	0.00	0.00	81,287.22	0.00
J-RR	06/01/25 - 06/30/25	30	57,484.77	288,209.40	0.00	288,209.40	7,179.47	0.00	0.00	281,029.93	64,998.52
Totals			57,484.77	5,901,724.19	0.00	5,901,724.19	7,179.47	0.00	0.00	5,894,544.72	64,998.52




© 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	5,914,407.87	Master Servicing Fee	3,405.57
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,595.00
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	422.88
ARD Interest	0.00	Operating Advisor Fee	1,048.75
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	211.44
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	5,914,407.87	Total Fees	12,683.65

Principal		Expenses/Reimbursements
Scheduled Principal	30,843.46	Reimbursement for Interest on Advances	225.74
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	6,953.74
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	30,843.46	Total Expenses/Reimbursements	7,179.48

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	5,894,544.72
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	30,843.46
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	5,925,388.18
Total Funds Collected	5,945,251.33	Total Funds Distributed	5,945,251.31

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,014,922,205.01	1,014,922,205.01	Beginning Certificate Balance	1,014,922,204.02
(-) Scheduled Principal Collections		30,843.46	30,843.46	(-) Principal Distributions	30,843.46
(-) 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		1,014,891,361.55	1,014,891,361.55	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,014,922,205.01	1,014,922,205.01	Ending Certificate Balance	1,014,891,360.56
Ending Actual Collateral Balance		1,014,891,361.55	1,014,891,361.55



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.99)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.99)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.98%
				UC / (OC) Interest	(0.01)
(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	3	10,100,000.00	1.00%	49	6.4771	1.167228	1.49 or less	32	584,193,406.54	57.56%	47	7.0406	1.292460
$5,000,000 to $9,999,999		13	82,700,000.00	8.15%	48	6.5548	1.507811	1.50 to 1.59	8	219,147,955.01	21.59%	48	7.1619	1.527604
$10,000,000 to $19,999,999		19	264,792,955.01	26.09%	48	6.9491	1.541803	1.60 to 1.69	4	40,000,000.00	3.94%	47	6.5890	1.600000
$20,000,000 to $29,999,999		10	204,660,000.00	20.17%	48	6.7318	1.725153	1.70 to 1.99	1	10,000,000.00	0.99%	47	7.3900	1.800000
$30,000,000 to $39,999,999		8	260,388,406.54	25.66%	48	7.2481	1.478899	2.00 or greater	11	161,550,000.00	15.92%	47	6.6671	2.413148
$40,000,000 to $49,999,999		0	0.00	0.00%	0	0.0000	0.000000	Totals	56	1,014,891,361.55	100.00%	47	6.9930	1.538748
	$50,000,000 or higher	3	192,250,000.00	18.94%	45	7.2015	1.449987
	Totals	56	1,014,891,361.55	100.00%	47	6.9930	1.538748
(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
California	6	111,060,000.00	10.94%	48	7.3319	1.588075
							Industrial	21	218,542,013.79	21.53%	45	5.8590	2.790467
Connecticut	4	40,000,000.00	3.94%	47	6.5890	1.600000
							Lodging	5	162,770,000.00	16.04%	49	7.5973	1.524954
Florida	5	85,512,692.84	8.43%	48	6.7607	1.719661
							Mixed Use	8	95,000,000.00	9.36%	48	7.1448	1.467684
Georgia	11	208,500,000.00	20.54%	46	6.7945	1.307794
							Multi-Family	32	491,905,154.34	48.47%	48	6.4616	1.381294
Illinois	1	19,000,000.00	1.87%	45	5.7440	2.960000
							Office	10	227,649,851.35	22.43%	45	7.7316	1.477114
Kansas	2	12,494,983.78	1.23%	45	5.7440	2.960000
							Retail	5	116,125,000.00	11.44%	48	6.7622	1.654747
Kentucky	2	22,370,000.00	2.20%	45	6.4643	2.569298
							Totals	81	1,014,891,361.55	100.00%	47	6.9930	1.538748
Maryland	2	61,750,000.00	6.08%	48	6.0114	1.606154
Michigan	4	57,625,000.00	5.68%	47	6.8951	2.147852
Missouri	6	58,450,000.00	5.76%	48	6.1496	2.536048
Nebraska	1	24,460,000.00	2.41%	46	7.2990	2.160000
New Jersey	1	32,500,000.00	3.20%	48	6.9400	1.270000
New York	10	217,001,312.24	21.38%	49	6.8232	1.519085
North Carolina	1	10,550,000.00	1.04%	48	6.9840	0.830000
Ohio	1	15,000,000.00	1.48%	45	5.7440	2.960000
Pennsylvania	3	69,525,000.00	6.85%	47	7.2058	1.791845
South Carolina	5	31,019,188.52	3.06%	46	6.3982	2.156062
Texas	8	137,348,842.10	13.53%	47	6.8845	1.827657
Virginia	8	97,825,000.00	9.64%	47	7.1961	1.063069
Totals	81	1,014,891,361.55	100.00%	47	6.9930	1.538748

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
	5.99999 or less	2	20,550,000.00	2.02%	45	5.7440	2.960000	12 months or less	44	806,463,406.54	79.46%	48	6.9786	1.476780
	6.00000 to 6.49999	23	336,696,361.55	33.18%	48	6.2679	1.552251	13 months to 24 months	12	208,427,955.01	20.54%	44	7.0485	1.778516
	6.50000 to 6.99999	13	206,060,000.00	20.30%	48	6.8363	1.450941	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	7.00000 to 7.49999	8	195,995,000.00	19.31%	48	7.3522	1.587782	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	7.50000 to 7.99999	6	169,900,000.00	16.74%	44	7.7563	1.443896	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	8.00000 or greater	4	85,690,000.00	8.44%	48	8.1830	1.431909	Totals	56	1,014,891,361.55	100.00%	47	6.9930	1.538748
	Totals	56	1,014,891,361.55	100.00%	47	6.9930	1.538748
(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	56	1,014,891,361.55	100.00%	47	6.9930	1.538748	Interest Only	52	945,222,955.01	93.14%	47	6.9897	1.556144
	60 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 months or less	4	69,668,406.54	6.86%	47	7.0377	1.302723
	Totals	56	1,014,891,361.55	100.00%	47	6.9930	1.538748	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	56	1,014,891,361.55	100.00%	47	6.9930	1.538748
(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

459,397,955.01

45.27%

6.8985

1.449204

No outstanding loans in this group

12 months or less

555,493,406.54

54.73%

7.0711

1.612801

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

1,014,891,361.55

100.00%

6.9930

1.538748

(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-1	30510981	LO	New York	NY	Actual/360	7.380%	461,250.00	0.00	0.00	N/A	08/06/29	--	75,000,000.00	75,000,000.00	07/06/25
2A-1	30322591	MF	Atlanta	GA	Actual/360	6.348%	105,800.00	0.00	0.00	N/A	08/06/29	--	20,000,000.00	20,000,000.00	07/06/25
2A-2	30322592	MF	Atlanta	GA	Actual/360	6.348%	43,642.50	0.00	0.00	N/A	08/06/29	--	8,250,000.00	8,250,000.00	07/06/25
2A-3	30322593	MF	Atlanta	GA	Actual/360	6.348%	26,450.00	0.00	0.00	N/A	08/06/29	--	5,000,000.00	5,000,000.00	07/06/25
2A-4	30322594	MF	Atlanta	GA	Actual/360	6.348%	105,800.00	0.00	0.00	N/A	08/06/29	--	20,000,000.00	20,000,000.00	07/06/25
2A-5	30322595	MF	Atlanta	GA	Actual/360	6.348%	43,642.50	0.00	0.00	N/A	08/06/29	--	8,250,000.00	8,250,000.00	07/06/25
2A-6	30322596	MF	Atlanta	GA	Actual/360	6.348%	26,450.00	0.00	0.00	N/A	08/06/29	--	5,000,000.00	5,000,000.00	07/06/25
3A-1	30510830	OF	Brookhaven	GA	Actual/360	7.913%	428,620.83	0.00	0.00	N/A	10/06/28	--	65,000,000.00	65,000,000.00	07/06/25
4A-1	30510895	OF	Burlingame	CA	Actual/360	8.168%	240,411.47	0.00	0.00	N/A	07/06/29	--	35,320,000.00	35,320,000.00	07/06/25
4A-2	30510896	OF	Burlingame	CA	Actual/360	8.168%	129,326.67	0.00	0.00	N/A	07/06/29	--	19,000,000.00	19,000,000.00	07/06/25
5	30510927	MF	Aberdeen	MD	Actual/360	6.060%	263,862.50	0.00	0.00	N/A	07/06/29	--	52,250,000.00	52,250,000.00	07/06/25
6A-1	30322597	MF	St. Louis	MO	Actual/360	6.318%	105,300.00	0.00	0.00	N/A	08/06/29	--	20,000,000.00	20,000,000.00	06/06/25
6A-2	30322618	MF	Florissant	MO	Actual/360	6.318%	52,650.00	0.00	0.00	N/A	08/06/29	--	10,000,000.00	10,000,000.00	06/06/25
6A-3	30322619	MF	St. Louis	MO	Actual/360	6.318%	33,169.50	0.00	0.00	N/A	08/06/29	--	6,300,000.00	6,300,000.00	06/06/25
6A-4	30322620	MF	St. Louis	MO	Actual/360	6.318%	26,325.00	0.00	0.00	N/A	08/06/29	--	5,000,000.00	5,000,000.00	06/06/25
7A-1-2	30530316	RT	Frisco	TX	Actual/360	6.999%	116,650.00	0.00	0.00	N/A	07/01/29	--	20,000,000.00	20,000,000.00	07/01/25
7A-2-2	30530321	RT	Frisco	TX	Actual/360	6.999%	116,650.00	0.00	0.00	N/A	07/01/29	--	20,000,000.00	20,000,000.00	07/01/25
8A-4	30322598	MU	Norwalk	CT	Actual/360	6.589%	109,816.67	0.00	0.00	N/A	06/06/29	--	20,000,000.00	20,000,000.00	07/06/25
8A-5-1	30322599	MU	Norwalk	CT	Actual/360	6.589%	27,454.17	0.00	0.00	N/A	06/06/29	--	5,000,000.00	5,000,000.00	07/06/25
8A-5-2	30322600	MU	Norwalk	CT	Actual/360	6.589%	27,454.17	0.00	0.00	N/A	06/06/29	--	5,000,000.00	5,000,000.00	07/06/25
8A-6	30322601	MU	Norwalk	CT	Actual/360	6.589%	54,908.33	0.00	0.00	N/A	06/06/29	--	10,000,000.00	10,000,000.00	07/06/25
9A-2-2	30510775	OF	Arlington	VA	Actual/360	7.530%	125,500.00	0.00	0.00	N/A	05/06/29	--	20,000,000.00	20,000,000.00	07/06/25
9A-4	30510650	OF	Arlington	VA	Actual/360	7.530%	81,575.00	0.00	0.00	N/A	05/06/29	--	13,000,000.00	13,000,000.00	07/06/25
9A-1-2-B	30510847	OF	Arlington	VA	Actual/360	7.530%	31,375.00	0.00	0.00	N/A	05/06/29	--	5,000,000.00	5,000,000.00	07/06/25
10	30530310	LO	King of Prussia	PA	Actual/360	7.546%	228,895.33	0.00	0.00	N/A	07/06/29	--	36,400,000.00	36,400,000.00	07/06/25
11A-1	30322602	MF	Pasadena	TX	Actual/360	6.280%	100,245.60	0.00	0.00	N/A	05/06/29	--	19,155,210.91	19,155,210.91	04/06/25
11A-2	30322603	MF	Houston	TX	Actual/360	6.280%	74,432.36	0.00	0.00	N/A	05/06/29	--	14,222,744.10	14,222,744.10	04/06/25
12	30510933	RT	Marlboro	NJ	Actual/360	6.940%	190,850.00	0.00	0.00	N/A	07/06/29	--	33,000,000.00	33,000,000.00	07/06/25




© 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
13	30511013	OF	Tampa	FL	Actual/360	7.455%	201,906.25	0.00	0.00	N/A	08/06/29	--	32,500,000.00	32,500,000.00	07/06/25
14	30322605	MF	Brooklyn	NY	Actual/360	6.447%	170,304.22	30,843.46	0.00	N/A	07/06/29	--	31,699,250.00	31,668,406.54	07/06/25
15	30322606	RT	Bronx	NY	Actual/360	6.035%	155,904.17	0.00	0.00	N/A	08/06/29	--	31,000,000.00	31,000,000.00	07/06/25
16	30322607	MU	Grosse Pointe Woods MI		Actual/360	7.955%	202,189.58	0.00	0.00	N/A	07/06/29	--	30,500,000.00	30,500,000.00	07/06/25
17A-1	30510695	OF	Omaha	NE	Actual/360	7.299%	182,475.00	0.00	0.00	N/A	05/06/29	--	30,000,000.00	30,000,000.00	07/06/25
18	30510872	MF	Various	Various	Actual/360	6.984%	142,357.20	0.00	0.00	N/A	07/06/29	--	24,460,000.00	24,460,000.00	07/06/25
19A-12	30510624	IN	Various	Various	Actual/360	5.744%	50,499.33	0.00	0.00	N/A	04/06/29	--	10,550,000.00	10,550,000.00	07/06/25
19A-13	30510625	Various Various		Various	Actual/360	5.744%	47,866.67	0.00	0.00	N/A	04/06/29	--	10,000,000.00	10,000,000.00	07/06/25
20	30510937	MF	New York	NY	Actual/360	6.361%	107,076.83	0.00	0.00	N/A	08/01/29	--	20,200,000.00	20,200,000.00	07/01/25
21	30510951	MF	Jacksonville	FL	Actual/360	6.789%	113,150.00	0.00	0.00	N/A	07/06/29	--	20,000,000.00	20,000,000.00	07/06/25
22A-1	30322608	MF	Atlanta	GA	Actual/360	6.236%	34,427.92	0.00	0.00	N/A	08/06/29	--	6,625,000.00	6,625,000.00	07/06/25
22A-2	30322609	MF	Atlanta	GA	Actual/360	6.236%	15,590.00	0.00	0.00	N/A	08/06/29	--	3,000,000.00	3,000,000.00	07/06/25
22A-3	30322610	MF	Atlanta	GA	Actual/360	6.236%	34,427.92	0.00	0.00	N/A	08/06/29	--	6,625,000.00	6,625,000.00	07/06/25
22A-4	30322611	MF	Atlanta	GA	Actual/360	6.236%	15,590.00	0.00	0.00	N/A	08/06/29	--	3,000,000.00	3,000,000.00	07/06/25
23	30322612	IN	Los Angeles	CA	Actual/360	6.219%	98,467.50	0.00	0.00	N/A	07/06/29	--	19,000,000.00	19,000,000.00	07/06/25
24	30322613	LO	Amarillo	TX	Actual/360	8.125%	125,260.42	0.00	0.00	N/A	08/06/29	--	18,500,000.00	18,500,000.00	07/06/25
25	30510992	MF	Bronx	NY	Actual/360	6.691%	100,365.00	0.00	0.00	N/A	08/06/29	--	18,000,000.00	18,000,000.00	07/06/25
26A-1-1	30510949	MF	Tampa	FL	Actual/360	6.499%	81,237.50	0.00	0.00	N/A	07/06/29	--	15,000,000.00	15,000,000.00	07/06/25
27	30530324	OF	Roseville	CA	Actual/360	7.128%	82,387.80	0.00	0.00	N/A	08/06/29	--	13,870,000.00	13,870,000.00	07/06/25
28	30510920	MF	Bronx	NY	Actual/360	6.790%	76,387.50	0.00	0.00	N/A	07/06/29	--	13,500,000.00	13,500,000.00	07/06/25
29	30322614	RT	North Charleston	SC	Actual/360	7.290%	79,734.38	0.00	0.00	N/A	07/06/29	--	13,125,000.00	13,125,000.00	07/06/25
30	30510904	MU	New York	NY	Actual/360	6.879%	74,522.50	0.00	0.00	N/A	07/06/29	--	13,000,000.00	13,000,000.00	07/06/25
31	30510938	LO	Tyler	TX	Actual/360	8.330%	89,339.25	0.00	0.00	N/A	07/06/29	--	12,870,000.00	12,870,000.00	07/06/25
32	30322615	MU	New York	NY	Actual/360	7.260%	72,600.00	0.00	0.00	N/A	07/06/29	--	12,000,000.00	12,000,000.00	07/06/25
33A-2	30322616	MF	Northridge	CA	Actual/360	7.390%	61,583.33	0.00	0.00	N/A	06/06/29	--	10,000,000.00	10,000,000.00	06/06/25
34A-2-2	30510684	IN	Lexington	KY	Actual/360	7.440%	58,900.00	0.00	0.00	N/A	03/06/29	--	9,500,000.00	9,500,000.00	07/06/25
35	30322617	MF	Austin	TX	Actual/360	6.380%	38,014.17	0.00	0.00	N/A	07/06/29	--	7,150,000.00	7,150,000.00	07/06/25
36	30510946	MF	Brooklyn	NY	Actual/360	6.830%	23,335.83	0.00	0.00	N/A	07/06/29	--	4,100,000.00	4,100,000.00	07/06/25
Totals							5,914,407.87	30,843.46	0.00				1,014,922,205.01	1,014,891,361.55
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-1	0.00	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-3	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
2A-5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-1	6,131,470.32	6,244,720.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-2	6,131,470.32	6,244,720.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A-1	3,265,032.07	0.00	--	--	--	0.00	0.00	105,258.33	105,258.33	0.00	0.00
6A-2	3,265,032.07	0.00	--	--	--	0.00	0.00	52,629.17	52,629.17	0.00	0.00
6A-3	3,265,032.07	0.00	--	--	--	0.00	0.00	33,156.37	33,156.37	0.00	0.00
6A-4	3,265,032.07	0.00	--	--	--	0.00	0.00	26,314.58	26,314.58	0.00	0.00
7A-1-2	41,951,064.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7A-2-2	41,951,064.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-5-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-5-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9A-2-2	18,638,737.93	20,337,932.04	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9A-4	18,638,737.93	20,337,932.04	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9A-1-2-B	18,638,737.93	20,337,932.04	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11A-1	0.00	0.00	--	--	--	0.00	0.00	100,030.58	308,376.57	0.00	0.00
11A-2	0.00	0.00	--	--	--	0.00	0.00	74,272.71	228,969.61	0.00	0.00
12	3,029,543.32	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
13	3,643,080.63	965,874.80	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,816,512.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	3,663,457.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17A-1	10,621,028.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,885,227.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19A-12	27,835,139.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19A-13	27,835,139.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,544,197.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22A-1	1,510,438.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22A-2	1,510,438.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22A-3	1,510,438.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22A-4	1,510,438.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,776,706.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	2,593,829.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,329,256.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26A-1-1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,159,967.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,259,980.39	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,122,656.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,043,590.05	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	5,167.25	0.00
33A-2	4,519,136.30	0.00	--	--	--	0.00	0.00	61,552.08	61,552.08	0.00	0.00
34A-2-2	13,938,583.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	335,688.77	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	309,623.03	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	283,445,510.57	74,469,111.88				0.00	0.00	453,213.82	816,256.71	5,167.25	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
07/17/25	0	0.00	2	33,377,955.01	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992956%	6.977959%	47
06/17/25	2	33,377,955.01	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992939%	6.977943%	48
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	1,472,044.99	0	0.00	6.992926%	6.977929%	49
04/17/25	0	0.00	0	0.00	2	34,850,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.991877%	6.976883%	50
03/17/25	0	0.00	2	34,850,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.991864%	6.976869%	51
02/18/25	2	34,850,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.991841%	6.976847%	52
01/17/25	2	34,850,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.991828%	6.976834%	53
12/17/24	2	34,850,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.991815%	6.976821%	54
11/18/24	0	0.00	2	34,850,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.991799%	6.976805%	55
10/18/24	2	34,850,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.991787%	6.976793%	56
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	6.991771%	6.976777%	57
(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

6A-1

30322597

06/06/25

105,258.33

0.00

20,000,000.00

6A-2

30322618

06/06/25

52,629.17

0.00

10,000,000.00

6A-3

30322619

06/06/25

33,156.37

0.00

6,300,000.00

6A-4

30322620

06/06/25

26,314.58

0.00

5,000,000.00

11A-1

30322602

04/06/25

100,030.58

308,376.57

4,682.00

19,155,210.91

03/17/25

11A-2

30322603

04/06/25

74,272.71

228,969.61

0.00

14,222,744.10

03/17/25

33A-2

30322616

06/06/25

61,552.08

0.00

10,000,000.00

Totals

453,213.82

816,256.71

4,682.00

84,677,955.01

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		678,771,362	645,393,407	33,377,955			0
49 - 60 Months		336,120,000	336,120,000	0			0
> 60 Months		0	0	0			0
									0



Historical Delinquency Information

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

Jul-25	1,014,891,362	981,513,407	0	33,377,955		0	0
Jun-25	1,014,922,205	981,544,250	33,377,955	0		0	0
May-25	1,014,947,233	1,014,947,233	0	0		0	0
Apr-25	1,016,449,823	981,599,823	0	0	34,850,000		0
Mar-25	1,016,474,544	981,624,544	0	34,850,000		0	0
Feb-25	1,016,516,129	981,666,129	34,850,000	0		0	0
Jan-25	1,016,540,484	981,690,484	34,850,000	0		0	0
Dec-24	1,016,564,705	981,714,705	34,850,000	0		0	0
Nov-24	1,016,594,472	981,744,472	0	34,850,000		0	0
Oct-24	1,016,618,395	981,768,395	34,850,000	0		0	0
Sep-24	1,016,647,876	1,016,647,876	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 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
11A-1	30322602	MF	TX	03/17/25	98
	"7/11/2025 - The loan transferred to Special Servicer for delinquent payments after the borrower missed the 9/6/25 payment and has not brought it current. The loan is secured by two multifamily properties in Houston, Texas. The Pointe
	Apartments is a 518-unit gar den style multi-family property, consisting of 47 two-story residential buildings, located in Pasadena, TX. Oak Shadows Apartments is a 182-unit garden style multifamily property, consisting of 9 two-story residential
	buildings, located in Houston, TX. Multiple liens have been discovered on the property. Sponsor has not provided financials or information on property performance. Lender has raised a title claim that is being investigated. Lender will continue
	collecting due diligence and will be dual tracking foreclosure with workout discussions."

11A-2	30322603	MF	TX	03/17/25	98
	6/11/2025- The loan transferred to Special Servicer for delinquent payments after the borrower missed the 9/6/25 payment and has not brought it current. The loan is secured by two multifamily properties in Houston, Texas. The Pointe
	Apartments is a 518-unit garden style multi-family property, consisting of 47 two-story residential buildings, located in Pasadena, TX. Oak Shadows Apartments is a 182-unit garden style multifamily property, consisting of 9 two-story residential
	buildings, located in Houston, TX. Multiple liens have been discovered on the property. Sponsor has not provided financials or information on property performance. Lender has raised a title claim that dual tracking foreclosure with workout
	discussions. Lender will continue collecting due diligence and will be dual tracking foreclosure with workout discussions.

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


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
11A-1	0.00	0.00	3,990.67	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
11A-2	0.00	0.00	2,963.07	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	64.93	0.00	0.00	0.00
32	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	160.81	0.00	0.00	0.00
Total	0.00	0.00	6,953.74	0.00	0.00	0.00	0.00	0.00	225.74	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		7,179.48




© 2021 Computershare. All rights reserved. Confidential.												Page 26 of 27


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 17 of 27


			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
11A-1	30322602	19,155,210.91	19,155,210.91	72,700,000.00	12/13/23	5,149,753.00	1.52000	--	05/06/29	I/O
11A-2	30322603	14,222,744.10	14,222,744.10	72,700,000.00	12/13/23	5,149,753.00	1.52000	--	05/06/29	I/O
Totals		33,377,955.01	33,377,955.01	145,400,000.00		10,299,506.00




© 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)	5,925,388.18
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


	Supplemental Notes
	None




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