bmo245c8_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	BMO 2024-5C8 Mortgage Trust
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-5C8


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	Master Servicer	Trimont LLC
Bond / Collateral Reconciliation - Balances	7		Attention: CMBS Servicing	trimont.commercial.servicing@cms.trimont.com
Current Mortgage Loan and Property Stratification	8-12		550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Mortgage Loan Detail (Part 1)	13-15	Special Servicer	Greystone Servicing Company LLC
Mortgage Loan Detail (Part 2)	16-18		Attention: Amy Dixon, General Counsel	amy.dixon@greyco.com
Principal Prepayment Detail	19		5221 N. O’Connor Blvd., Suite 800 \| Irving, TX 75039 \| United States
		Trustee	Computershare Trust Company, N.A.
Historical Detail	20
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	21			trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	23	Certificate Administrator	Computershare Trust Company, N.A.
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	24			trustadministrationgroup@computershare.com
Modified Loan Detail	25		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	26	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Historical Bond / Collateral Loss Reconciliation Detail	27
			Attention: BMO 2024-5C8 Transaction Manager	notices@pentalphasurveillance.com
Interest Shortfall Detail - Collateral Level	28		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Supplemental Notes	29

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 29


				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	09661XAA6	4.833700%	1,065,000.00	966,073.28	19,225.17	3,891.42	0.00	0.00	23,116.59	946,848.11	30.00%	30.00%
A-2	09661XAB4	5.152900%	115,000,000.00	115,000,000.00	0.00	493,819.58	0.00	0.00	493,819.58	115,000,000.00	30.00%	30.00%
A-3	09661XAC2	5.625300%	578,222,000.00	578,222,000.00	0.00	2,710,560.18	0.00	0.00	2,710,560.18	578,222,000.00	30.00%	30.00%
A-S	09661XAF5	5.940400%	112,822,000.00	112,822,000.00	0.00	558,506.51	0.00	0.00	558,506.51	112,822,000.00	18.63%	18.63%
B	09661XAG3	6.091100%	48,352,000.00	48,352,000.00	0.00	245,430.72	0.00	0.00	245,430.72	48,352,000.00	13.75%	13.75%
C	09661XAH1	5.744000%	35,944,000.00	35,944,000.00	0.00	172,051.95	0.00	0.00	172,051.95	35,944,000.00	10.13%	10.13%
D	09661XAL2	4.500000%	9,929,000.00	9,929,000.00	0.00	37,233.75	0.00	0.00	37,233.75	9,929,000.00	9.13%	9.13%
E-RR	09661XAN8	6.566768%	21,076,000.00	21,076,000.00	0.00	115,334.34	0.00	0.00	115,334.34	21,076,000.00	7.00%	7.00%
F-RR	09661XAQ1	6.566768%	19,837,000.00	19,837,000.00	0.00	108,554.15	0.00	0.00	108,554.15	19,837,000.00	5.00%	5.00%
G-RR	09661XAS7	6.566768%	12,398,000.00	12,398,000.00	0.00	67,845.66	0.00	0.00	67,845.66	12,398,000.00	3.75%	3.75%
J-RR*	09661XAU2	6.566768%	37,194,388.00	37,194,388.00	0.00	203,539.10	0.00	0.00	203,539.10	37,194,388.00	0.00%	0.00%
R	09661XAW8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			991,839,388.00	991,740,461.28	19,225.17	4,716,767.36	0.00	0.00	4,735,992.53	991,721,236.11


X-A	09661XAD0	1.020828%	694,287,000.00	694,188,073.28	0.00	590,538.96	0.00	0.00	590,538.96	694,168,848.11
X-B	09661XAE8	0.625215%	197,118,000.00	197,118,000.00	0.00	102,701.01	0.00	0.00	102,701.01	197,118,000.00
X-D	09661XAJ7	2.066768%	9,929,000.00	9,929,000.00	0.00	17,100.78	0.00	0.00	17,100.78	9,929,000.00
Notional SubTotal			901,334,000.00	901,235,073.28	0.00	710,340.75	0.00	0.00	710,340.75	901,215,848.11

Deal Distribution Total					19,225.17	5,427,108.11	0.00	0.00	5,446,333.28

*	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 29


				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	09661XAA6	907.11106103	18.05180282	3.65391549	0.00000000	0.00000000	0.00000000	0.00000000	21.70571831	889.05925822
A-2	09661XAB4	1,000.00000000	0.00000000	4.29408330	0.00000000	0.00000000	0.00000000	0.00000000	4.29408330	1,000.00000000
A-3	09661XAC2	1,000.00000000	0.00000000	4.68775000	0.00000000	0.00000000	0.00000000	0.00000000	4.68775000	1,000.00000000
A-S	09661XAF5	1,000.00000000	0.00000000	4.95033336	0.00000000	0.00000000	0.00000000	0.00000000	4.95033336	1,000.00000000
B	09661XAG3	1,000.00000000	0.00000000	5.07591661	0.00000000	0.00000000	0.00000000	0.00000000	5.07591661	1,000.00000000
C	09661XAH1	1,000.00000000	0.00000000	4.78666676	0.00000000	0.00000000	0.00000000	0.00000000	4.78666676	1,000.00000000
D	09661XAL2	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
E-RR	09661XAN8	1,000.00000000	0.00000000	5.47230689	0.00000000	0.00000000	0.00000000	0.00000000	5.47230689	1,000.00000000
F-RR	09661XAQ1	1,000.00000000	0.00000000	5.47230680	0.00000000	0.00000000	0.00000000	0.00000000	5.47230680	1,000.00000000
G-RR	09661XAS7	1,000.00000000	0.00000000	5.47230682	0.00000000	0.00000000	0.00000000	0.00000000	5.47230682	1,000.00000000
J-RR	09661XAU2	1,000.00000000	0.00000000	5.47230674	0.00000000	0.00000000	0.00000000	0.00000000	5.47230674	1,000.00000000
R	09661XAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	09661XAD0	999.85751322	0.00000000	0.85056894	0.00000000	0.00000000	0.00000000	0.00000000	0.85056894	999.82982270
X-B	09661XAE8	1,000.00000000	0.00000000	0.52101285	0.00000000	0.00000000	0.00000000	0.00000000	0.52101285	1,000.00000000
X-D	09661XAJ7	1,000.00000000	0.00000000	1.72230638	0.00000000	0.00000000	0.00000000	0.00000000	1.72230638	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				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	3,891.42	0.00	3,891.42	0.00	0.00	0.00	3,891.42	0.00
A-2	06/01/25 - 06/30/25	30	0.00	493,819.58	0.00	493,819.58	0.00	0.00	0.00	493,819.58	0.00
A-3	06/01/25 - 06/30/25	30	0.00	2,710,560.18	0.00	2,710,560.18	0.00	0.00	0.00	2,710,560.18	0.00
X-A	06/01/25 - 06/30/25	30	0.00	590,538.96	0.00	590,538.96	0.00	0.00	0.00	590,538.96	0.00
X-B	06/01/25 - 06/30/25	30	0.00	102,701.01	0.00	102,701.01	0.00	0.00	0.00	102,701.01	0.00
X-D	06/01/25 - 06/30/25	30	0.00	17,100.78	0.00	17,100.78	0.00	0.00	0.00	17,100.78	0.00
A-S	06/01/25 - 06/30/25	30	0.00	558,506.51	0.00	558,506.51	0.00	0.00	0.00	558,506.51	0.00
B	06/01/25 - 06/30/25	30	0.00	245,430.72	0.00	245,430.72	0.00	0.00	0.00	245,430.72	0.00
C	06/01/25 - 06/30/25	30	0.00	172,051.95	0.00	172,051.95	0.00	0.00	0.00	172,051.95	0.00
D	06/01/25 - 06/30/25	30	0.00	37,233.75	0.00	37,233.75	0.00	0.00	0.00	37,233.75	0.00
E-RR	06/01/25 - 06/30/25	30	0.00	115,334.34	0.00	115,334.34	0.00	0.00	0.00	115,334.34	0.00
F-RR	06/01/25 - 06/30/25	30	0.00	108,554.15	0.00	108,554.15	0.00	0.00	0.00	108,554.15	0.00
G-RR	06/01/25 - 06/30/25	30	0.00	67,845.66	0.00	67,845.66	0.00	0.00	0.00	67,845.66	0.00
J-RR	06/01/25 - 06/30/25	30	0.00	203,539.10	0.00	203,539.10	0.00	0.00	0.00	203,539.10	0.00
Totals			0.00	5,427,108.11	0.00	5,427,108.11	0.00	0.00	0.00	5,427,108.11	0.00




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	5,438,802.30	Master Servicing Fee	2,181.75
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,851.28
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	413.23
ARD Interest	0.00	Operating Advisor Fee	760.33
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	487.61
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	5,438,802.30	Total Fees	11,694.19

Principal		Expenses/Reimbursements
Scheduled Principal	19,225.17	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	19,225.17	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	5,427,108.11
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	19,225.17
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	5,446,333.28
Total Funds Collected	5,458,027.47	Total Funds Distributed	5,458,027.47

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		991,740,461.28	991,740,461.28	Beginning Certificate Balance	991,740,461.28
(-) Scheduled Principal Collections		19,225.17	19,225.17	(-) Principal Distributions	19,225.17
(-) 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		991,721,236.11	991,721,236.11	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		991,740,461.28	991,740,461.28	Ending Certificate Balance	991,721,236.11
Ending Actual Collateral Balance		991,721,236.11	991,721,236.11



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.57%
				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 29


				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	8	22,963,914.00	2.32%	52	7.2500	1.384020	1.49x or less	30	566,255,786.11	57.10%	53	6.7420	1.284672
$5,000,000 to $9,999,999		14	90,878,000.00	9.16%	52	6.6380	1.687858	1.50x to 1.59x	13	106,171,062.00	10.71%	52	6.9832	1.518070
$10,000,000 to $19,999,999		22	312,977,474.00	31.56%	52	6.3307	1.650825	1.60x to 1.99x	11	215,800,000.00	21.76%	53	6.1644	1.810848
$20,000,000 to $29,999,999		11	263,631,848.11	26.58%	53	6.9157	1.379949	2.00x to 2.99x	8	103,494,388.00	10.44%	52	6.1549	2.321444
$30,000,000 to $39,999,999		4	134,470,000.00	13.56%	52	7.2272	1.638235	3.00x or greater	0	0.00	0.00%	0	0.0000	0.000000
	$40,000,000 or greater	3	166,800,000.00	16.82%	53	5.8770	1.401265	Totals	62	991,721,236.11	100.00%	52	6.5809	1.532351
	Totals	62	991,721,236.11	100.00%	52	6.5809	1.532351
(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 29


			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
Alabama	1	779,012.98	0.08%	51	5.1760	2.250000	Tennessee	2	10,421,670.29	1.05%	52	5.2024	1.229633
Arizona	1	443,710.66	0.04%	52	5.5325	1.370000	Texas	9	42,510,922.05	4.29%	53	6.3511	1.273207
Arkansas	4	6,142,045.70	0.62%	53	6.7943	1.389537	Utah	2	1,477,644.22	0.15%	51	5.1760	2.250000
California	3	15,747,473.63	1.59%	53	7.1959	1.443923	Virginia	1	57,300,000.00	5.78%	53	5.6600	1.770000
Colorado	2	25,303,916.85	2.55%	52	5.1926	1.225471	Washington	2	48,970,000.00	4.94%	53	7.0783	2.044791
Delaware	2	61,500,000.00	6.20%	52	7.4688	1.183415	West Virginia	1	687,639.59	0.07%	52	5.5325	1.370000
Florida	4	47,366,028.35	4.78%	52	6.5178	1.383735	Wisconsin	1	1,413,617.35	0.14%	51	5.1760	2.250000
Georgia	4	74,613,261.56	7.52%	51	7.4334	1.441833	Totals	98	991,721,236.11	100.00%	52	6.5809	1.532351
Illinois	4	18,688,484.07	1.88%	52	5.1958	1.315389
									Property Type³
Indiana	3	18,715,869.10	1.89%	51	6.3079	1.634480
Iowa	3	3,870,116.24	0.39%	51	5.1760	2.250000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kentucky	2	30,309,964.86	3.06%	53	8.3644	1.172825		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	1	17,000,000.00	1.71%	53	7.5500	1.460000	Industrial	25	64,389,388.01	6.49%	52	6.5000	1.690280
Massachusetts	4	42,635,000.00	4.30%	52	6.5937	2.018810	Lodging	25	25,500,000.00	2.57%	52	6.5354	1.464706
Michigan	4	75,500,000.00	7.61%	53	7.2685	1.699669	Mixed Use	6	182,051,848.11	18.36%	52	6.8626	1.548393
Missouri	5	6,780,285.58	0.68%	51	5.2569	2.050315	Multi-Family	29	422,774,999.99	42.63%	53	6.3554	1.313531
Nebraska	4	2,663,857.45	0.27%	52	5.3983	1.701263	Office	5	88,585,000.00	8.93%	52	7.0581	1.480239
Nevada	1	3,700,000.00	0.37%	52	6.8900	1.220000	Retail	7	204,720,000.00	20.64%	53	6.6150	1.825400
New Jersey	1	12,000,000.00	1.21%	51	7.0500	1.370000	Self Storage	1	3,700,000.00	0.37%	52	6.8900	1.220000
New Mexico	1	834,883.25	0.08%	52	5.5325	1.370000	Totals	98	991,721,236.11	100.00%	52	6.5809	1.532351
New York	19	359,701,054.92	36.27%	53	6.2852	1.438671
North Carolina	1	1,656,065.42	0.17%	51	5.1760	2.250000
Ohio	2	1,636,503.72	0.17%	51	5.1760	2.250000
Oklahoma	3	1,022,604.21	0.10%	52	5.4049	1.685066
South Carolina	1	329,604.06	0.03%	52	5.5325	1.370000

Note: Please refer to footnotes on the next page of the report.




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				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	14	243,689,388.00	24.57%	52	5.3946	1.789377	12 months or less	62	991,721,236.11	100.00%	52	6.5809	1.532351
	6.00000% to 6.49999%	8	143,525,000.00	14.47%	53	6.2429	1.386516	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	6.50000% to 6.99999%	14	253,205,000.00	25.53%	53	6.7169	1.382492	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	7.00000% to 7.49999%	22	267,920,000.00	27.02%	52	7.2951	1.586138	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	7.50000% or greater	4	83,381,848.11	8.41%	53	7.9215	1.314456	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	62	991,721,236.11	100.00%	52	6.5809	1.532351	Totals	62	991,721,236.11	100.00%	52	6.5809	1.532351
(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 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	60 months or less	62	991,721,236.11	100.00%	52	6.5809	1.532351	Interest Only	61	961,839,388.00	96.99%	52	6.5242	1.543609
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 months or less	1	29,881,848.11	3.01%	53	8.4050	1.170000
	Totals	62	991,721,236.11	100.00%	52	6.5809	1.532351	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	62	991,721,236.11	100.00%	52	6.5809	1.532351
(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 29

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

542,191,450.00

54.67%

6.3651

1.597634

No outstanding loans in this group

12 months or less

449,529,786.11

45.33%

6.8412

1.453613

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

991,721,236.11

100.00%

6.5809

1.532351

(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 29


						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	329221001	RT	Elmhurst	NY	Actual/360	5.370%	71,600.00	0.00	0.00	N/A	11/06/29	--	16,000,000.00	16,000,000.00	07/06/25
1A	329221101				Actual/360	5.370%	67,125.00	0.00	0.00	N/A	11/06/29	--	15,000,000.00	15,000,000.00	07/06/25
1B	329221111				Actual/360	5.370%	22,375.00	0.00	0.00	N/A	11/06/29	--	5,000,000.00	5,000,000.00	07/06/25
1C	329222001				Actual/360	5.370%	67,125.00	0.00	0.00	N/A	11/06/29	--	15,000,000.00	15,000,000.00	07/06/25
1D	329222201				Actual/360	5.370%	22,375.00	0.00	0.00	N/A	11/06/29	--	5,000,000.00	5,000,000.00	07/06/25
1E	329222221				Actual/360	5.370%	67,125.00	0.00	0.00	N/A	11/06/29	--	15,000,000.00	15,000,000.00	07/06/25
2	329221002	MF	Bronx	NY	Actual/360	6.210%	122,047.20	0.00	0.00	N/A	12/06/29	--	23,584,000.00	23,584,000.00	07/06/25
2A	329221102				Actual/360	6.210%	122,042.02	0.00	0.00	N/A	12/06/29	--	23,583,000.00	23,583,000.00	07/06/25
2B	329221112				Actual/360	6.210%	122,042.02	0.00	0.00	N/A	12/06/29	--	23,583,000.00	23,583,000.00	07/06/25
3	329060001	MF	Various	Various	Actual/360	5.180%	196,397.34	0.00	0.00	N/A	11/06/29	--	45,500,000.00	45,500,000.00	07/06/25
3A	329221003				Actual/360	5.180%	23,740.34	0.00	0.00	N/A	11/06/29	--	5,500,000.00	5,500,000.00	07/06/25
3B	329060004				Actual/360	5.180%	56,113.52	0.00	0.00	N/A	11/06/29	--	13,000,000.00	13,000,000.00	07/06/25
4	329221004	MF	Various	NY	Actual/360	6.567%	350,240.00	0.00	0.00	N/A	12/06/29	--	64,000,000.00	64,000,000.00	07/06/25
5	329221005	MU	Atlanta	GA	Actual/360	7.375%	117,686.18	0.00	0.00	N/A	10/06/29	--	19,148,938.00	19,148,938.00	07/06/25
5A	329221105				Actual/360	7.375%	94,148.93	0.00	0.00	N/A	10/06/29	--	15,319,148.00	15,319,148.00	07/06/25
5B	329221115				Actual/360	7.375%	10,898.92	0.00	0.00	N/A	10/06/29	--	1,773,383.00	1,773,383.00	07/06/25
5C	329222105				Actual/360	7.375%	56,904.27	0.00	0.00	N/A	10/06/29	--	9,259,000.00	9,259,000.00	07/06/25
5D	329222115				Actual/360	7.375%	10,654.26	0.00	0.00	N/A	10/06/29	--	1,733,574.00	1,733,574.00	07/06/25
5E	329223105				Actual/360	7.375%	10,898.92	0.00	0.00	N/A	10/06/29	--	1,773,383.00	1,773,383.00	07/06/25
5F	329223115				Actual/360	7.375%	56,904.27	0.00	0.00	N/A	10/06/29	--	9,259,000.00	9,259,000.00	07/06/25
5G	329224105				Actual/360	7.375%	10,654.26	0.00	0.00	N/A	10/06/29	--	1,733,574.00	1,733,574.00	07/06/25
6	329221006	MU	Chantilly	VA	Actual/360	5.660%	270,265.00	0.00	0.00	N/A	12/06/29	--	57,300,000.00	57,300,000.00	07/06/25
7	695101660	RT	Kentwood	MI	Actual/360	7.350%	183,750.00	0.00	0.00	N/A	12/06/29	--	30,000,000.00	30,000,000.00	07/06/25
7A	695101663				Actual/360	7.350%	122,500.00	0.00	0.00	N/A	12/06/29	--	20,000,000.00	20,000,000.00	07/06/25
8	329221008	RT	Auburn	WA	Actual/360	7.330%	219,716.75	0.00	0.00	N/A	12/06/29	--	35,970,000.00	35,970,000.00	07/06/25
9	329221009	OF	Wilmington	DE	Actual/360	7.380%	218,325.00	0.00	0.00	N/A	11/06/29	--	35,500,000.00	35,500,000.00	07/06/25
10	329221010	MF	Altamonte Springs	FL	Actual/360	6.839%	188,072.50	0.00	0.00	N/A	11/06/29	--	33,000,000.00	33,000,000.00	07/06/25
11	329221011	MU	Newport	KY	Actual/360	8.405%	209,432.10	19,225.17	0.00	N/A	12/01/29	--	29,901,073.28	29,881,848.11	07/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						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
12	695101659	OF	Brooklyn	NY	Actual/360	6.915%	167,112.50	0.00	0.00	N/A	12/06/29	--	29,000,000.00	29,000,000.00	07/06/25
13	329221013	MF	New York	NY	Actual/360	6.427%	144,607.50	0.00	0.00	N/A	12/01/29	--	27,000,000.00	27,000,000.00	07/01/25
14	329221014	IN	Various	Various	Actual/360	5.176%	56,913.11	0.00	0.00	N/A	10/06/29	--	13,194,694.00	13,194,694.00	07/06/25
14A	329231014				Actual/360	5.176%	56,913.11	0.00	0.00	N/A	10/06/29	--	13,194,694.00	13,194,694.00	07/06/25
15	329221015	IN	Wilmington	DE	Actual/360	7.590%	164,450.00	0.00	0.00	N/A	12/06/29	--	26,000,000.00	26,000,000.00	07/06/25
16	329221016	MF	Brooklyn	NY	Actual/360	6.000%	95,000.00	0.00	0.00	N/A	11/06/29	--	19,000,000.00	19,000,000.00	07/06/25
16A	329221116				Actual/360	6.000%	25,000.00	0.00	0.00	N/A	11/06/29	--	5,000,000.00	5,000,000.00	07/06/25
17	329221017	MF	Various	MI	Actual/360	7.070%	123,725.00	0.00	0.00	N/A	12/06/29	--	21,000,000.00	21,000,000.00	07/06/25
18	695101668	Various Lawrence		MA	Actual/360	7.010%	80,322.92	0.00	0.00	N/A	12/06/29	--	13,750,000.00	13,750,000.00	07/06/25
18A	695101670				Actual/360	7.010%	36,510.42	0.00	0.00	N/A	12/06/29	--	6,250,000.00	6,250,000.00	07/06/25
19	329221019	MF	Houston	TX	Actual/360	6.700%	111,666.67	0.00	0.00	N/A	12/05/29	--	20,000,000.00	20,000,000.00	07/05/25
20	329221020	MF	Brooklyn	NY	Actual/360	6.590%	109,833.33	0.00	0.00	N/A	12/06/29	--	20,000,000.00	20,000,000.00	07/06/25
21	695101676	RT	Houma	LA	Actual/360	7.550%	106,958.33	0.00	0.00	N/A	12/06/29	--	17,000,000.00	17,000,000.00	07/06/25
22	329221022	MF	Fort Wayne	IN	Actual/360	6.500%	86,666.67	0.00	0.00	N/A	10/06/29	--	16,000,000.00	16,000,000.00	07/06/25
23	301271922	LO	Various	Various	Actual/360	5.533%	69,156.54	0.00	0.00	N/A	11/06/29	--	15,000,000.00	15,000,000.00	07/06/25
24	329221024	RT	Palo Alto	CA	Actual/360	7.421%	86,578.33	0.00	0.00	N/A	12/06/29	--	14,000,000.00	14,000,000.00	07/06/25
25	329221025	MF	Brooklyn	NY	Actual/360	6.920%	79,003.33	0.00	0.00	N/A	11/06/29	--	13,700,000.00	13,700,000.00	07/06/25
26	329221026	RT	Renton	WA	Actual/360	6.382%	69,138.33	0.00	0.00	N/A	12/06/29	--	13,000,000.00	13,000,000.00	07/06/25
27	695101657	MF	Bronx	NY	Actual/360	6.845%	72,157.71	0.00	0.00	N/A	12/06/29	--	12,650,000.00	12,650,000.00	07/06/25
28	329221028	OF	Boston	MA	Actual/360	6.567%	41,487.02	0.00	0.00	N/A	11/06/29	--	7,581,000.00	7,581,000.00	07/06/25
28A	329221128				Actual/360	6.567%	27,658.01	0.00	0.00	N/A	11/06/29	--	5,054,000.00	5,054,000.00	07/06/25
29	329221029	MF	San Antonio	TX	Actual/360	6.690%	68,015.00	0.00	0.00	N/A	12/01/29	--	12,200,000.00	12,200,000.00	07/01/25
30	695101680	IN	South Brunswick	NJ	Actual/360	7.050%	41,125.00	0.00	0.00	N/A	10/06/29	--	7,000,000.00	7,000,000.00	07/06/25
30A	695101681				Actual/360	7.050%	29,375.00	0.00	0.00	N/A	10/06/29	--	5,000,000.00	5,000,000.00	07/06/25
31	329221031	MU	New York	NY	Actual/360	6.930%	65,373.00	0.00	0.00	N/A	12/06/29	--	11,320,000.00	11,320,000.00	07/06/25
32	329221032	LO	Smyrna	GA	Actual/360	7.968%	69,720.00	0.00	0.00	N/A	12/06/29	--	10,500,000.00	10,500,000.00	07/06/25
33	329221033	MU	Watertown	MA	Actual/360	5.795%	48,291.67	0.00	0.00	N/A	09/01/29	--	10,000,000.00	10,000,000.00	07/01/25
34	329221034	MF	Various	NY	Actual/360	6.400%	46,800.00	0.00	0.00	N/A	10/06/29	--	8,775,000.00	8,775,000.00	07/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

329221035

Bronx

Actual/360

7.280%

43,680.00

0.00

N/A

12/06/29

7,200,000.00

07/06/25

329221036

West Palm Beach

Actual/360

6.905%

28,770.83

0.00

N/A

09/06/29

5,000,000.00

07/06/25

329221037

Jackson

Actual/360

7.289%

27,333.75

0.00

N/A

11/06/29

4,500,000.00

07/06/25

329221038

Little Rock

Actual/360

7.470%

24,900.00

0.00

N/A

12/06/29

4,000,000.00

07/06/25

695101648

Savannah

Actual/360

7.090%

22,156.25

0.00

N/A

11/06/29

3,750,000.00

07/06/25

329221040

Fernley

Actual/360

6.890%

21,244.17

0.00

N/A

11/06/29

3,700,000.00

07/06/25

Totals

5,438,802.30

19,225.17

0.00

991,740,461.28

991,721,236.11

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

Page 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1E	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	1,413,544.78	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	39,862,620.91	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	7,060,478.54	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5E	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5F	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5G	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	2,860,387.47	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	2,382,875.93	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	839,531.44	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	4,609,266.55	1,258,941.24	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29


					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
12	0.00	717,357.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,886,715.28	770,756.28	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14A	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
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	542,234.67	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	416,272.07	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	702.35	0.00
21	0.00	521,518.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	414,387.41	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	111,445,880.90	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	382,418.49	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	321,995.55	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	4,689.88	0.00
26	0.00	359,389.16	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	269,478.38	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	295,048.78	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	736,938.59	186,658.12	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					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
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	27,919.17	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	107,758.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	4,953.07	0.00
39	0.00	95,004.20	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	78,831.49	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	47,095,541.33	132,740,749.38				0.00	0.00	0.00	0.00	38,264.47	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


								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	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580883%	6.566733%	52
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580918%	6.566768%	53
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580940%	6.566791%	54
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580975%	6.566826%	55
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580997%	6.566847%	56
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.581058%	6.566908%	57
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.581079%	6.566929%	58
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

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 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		991,721,236	991,721,236	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Jul-25	991,721,236	991,721,236	0	0	0		0
Jun-25	991,740,461	991,740,461	0	0	0		0
May-25	991,752,617	991,752,617	0	0	0		0
Apr-25	991,771,624	991,771,624	0	0	0		0
Mar-25	991,783,556	991,783,556	0	0	0		0
Feb-25	991,816,248	991,816,248	0	0	0		0
Jan-25	991,827,860	991,827,860	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 22 of 29


			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 19 of 29


			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 23 of 29


				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 25 of 29


			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 26 of 29


			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 27 of 29


	Additional Information
Total Available Distribution Amount (1)	5,446,333.28
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


					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 24 of 29


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 29 of 29