Distribution Date:	07/11/25	Benchmark 2024-V5 Mortgage Trust
Determination Date:	07/07/25
Next Distribution Date:	08/12/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-V5

Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation
Certificate Factor Detail	3		Helaine M. Kaplan	cmbs.requests@db.com
Certificate Interest Reconciliation Detail	4		1 Columbus Circle | New York, NY 10019 | United States
		Certificate Administrator	Computershare Trust Company, N.A.
Additional Information	5
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Bond / Collateral Reconciliation - Cash Flows	6			trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	7		9062 Old Annapolis Road | Columbia, MD 21045 | United States
Current Mortgage Loan and Property Stratification	8-12	Master Servicer	Midland Loan Services, a Division of PNC Bank, National
			Association
Mortgage Loan Detail (Part 1)	13-14		Attention: Executive Vice President – Division Head	NoticeAdmin@midlandls.com;
Mortgage Loan Detail (Part 2)	15-16			AskMidland@midlandls.com
			10851 Mastin Street, Suite 300 | Overland Park, KS 66210 | United States
Principal Prepayment Detail	17
		Special Servicer	Rialto Capital Advisors, LLC
Historical Detail	18
			Liat Heller	liat.heller@rialtocapital.com
Delinquency Loan Detail	19		200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States
Collateral Stratification and Historical Detail	20	Operating Advisor & Asset	BellOak, LLC
Specially Serviced Loan Detail - Part 1	21	Representations Reviewer
			Attention: Reporting	Reporting@belloakadvisors.com
Specially Serviced Loan Detail - Part 2	22
			200 N. Pacific Coast Highway, Suite 1400 | El Segundo, CA 90245 | United States
Modified Loan Detail	23
		Trustee	Computershare Trust Company, N.A.
Historical Liquidated Loan Detail	24		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Historical Bond / Collateral Loss Reconciliation Detail	25			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road | Columbia, MD 21045 | United States
Interest Shortfall Detail - Collateral Level	26
		Directing Holder	RREF IV Debt AIV, LP, c/o Rialto Capital Management LLC
Supplemental Notes	27
			-

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

© 2021 Computershare. All rights reserved. Confidential. Page 1 of 27

				Certificate Distribution Detail
											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance                                     Beginning Balance		Distribution	Distribution	Penalties	Realized Losses                       Total Distribution           Ending Balance			Support¹         Support¹
A-1	08163XAW3	5.323500%	365,000.00	270,639.57	6,588.53	1,200.62	0.00	0.00	7,789.15	264,051.04	30.00%	30.00%
A-3	08163XAY9	5.805300%	600,884,000.00	600,884,000.00	0.00	2,906,926.57	0.00	0.00	2,906,926.57	600,884,000.00	30.00%	30.00%
A-M	08163XBA0	6.417100%	120,250,000.00	120,250,000.00	0.00	643,046.90	0.00	0.00	643,046.90	120,250,000.00	16.00%	16.00%
B	08163XBB8	6.059400%	37,578,000.00	37,578,000.00	0.00	189,750.11	0.00	0.00	189,750.11	37,578,000.00	11.63%	11.63%
C	08163XBC6	6.972517%	26,842,000.00	26,842,000.00	0.00	155,963.59	0.00	0.00	155,963.59	26,842,000.00	8.50%	8.50%
D	08163XAG8	4.000000%	12,884,000.00	12,884,000.00	0.00	42,946.67	0.00	0.00	42,946.67	12,884,000.00	7.00%	7.00%
E	08163XAJ2	4.000000%	8,589,000.00	8,589,000.00	0.00	28,630.00	0.00	0.00	28,630.00	8,589,000.00	6.00%	6.00%
F	08163XAL7	4.000000%	15,031,000.00	15,031,000.00	0.00	50,103.33	0.00	0.00	50,103.33	15,031,000.00	4.25%	4.25%
G-RR	08163XAN3	6.972517%	8,589,000.00	8,589,000.00	0.00	49,905.79	0.00	0.00	49,905.79	8,589,000.00	3.25%	3.25%
J-RR*	08163XAQ6	6.972517%	27,915,964.00	27,915,964.00	0.00	149,630.53	0.00	0.00	149,630.53	27,915,964.00	0.00%	0.00%
VRR Interest	08163XAU7	6.972517%	25,880,653.00	25,877,809.79	198.52	149,982.38	0.00	0.00	150,180.90	25,877,611.27	0.00%	0.00%
R	08163XAS2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			884,808,617.00	884,711,413.36	6,787.05	4,368,086.49	0.00	0.00	4,374,873.54	884,704,626.31
X-A	08163XAZ6	1.065418%	721,499,000.00	721,404,639.57	0.00	640,497.93	0.00	0.00	640,497.93	721,398,051.04
X-B	08163XAA1	0.913117%	37,578,000.00	37,578,000.00	0.00	28,594.27	0.00	0.00	28,594.27	37,578,000.00
X-D	08163XAC7	2.972517%	21,473,000.00	21,473,000.00	0.00	53,190.72	0.00	0.00	53,190.72	21,473,000.00
X-F	08163XAE3	2.972517%	15,031,000.00	15,031,000.00	0.00	37,233.26	0.00	0.00	37,233.26	15,031,000.00
Notional SubTotal			795,581,000.00	795,486,639.57	0.00	759,516.18	0.00	0.00	759,516.18	795,480,051.04
Deal Distribution Total					6,787.05	5,127,602.67	0.00	0.00	5,134,389.72
*	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	08163XAW3	741.47827397	18.05076712	3.28936986	0.00000000	0.00000000	0.00000000	0.00000000	21.34013699	723.42750685
A-3	08163XAY9	1,000.00000000	0.00000000	4.83775000	0.00000000	0.00000000	0.00000000	0.00000000	4.83775000	1,000.00000000
A-M	08163XBA0	1,000.00000000	0.00000000	5.34758337	0.00000000	0.00000000	0.00000000	0.00000000	5.34758337	1,000.00000000
B	08163XBB8	1,000.00000000	0.00000000	5.04949997	0.00000000	0.00000000	0.00000000	0.00000000	5.04949997	1,000.00000000
C	08163XBC6	1,000.00000000	0.00000000	5.81043104	0.00000000	0.00000000	0.00000000	0.00000000	5.81043104	1,000.00000000
D	08163XAG8	1,000.00000000	0.00000000	3.33333359	0.00000000	0.00000000	0.00000000	0.00000000	3.33333359	1,000.00000000
E	08163XAJ2	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
F	08163XAL7	1,000.00000000	0.00000000	3.33333311	0.00000000	0.00000000	0.00000000	0.00000000	3.33333311	1,000.00000000
G-RR	08163XAN3	1,000.00000000	0.00000000	5.81043078	0.00000000	0.00000000	0.00000000	0.00000000	5.81043078	1,000.00000000
J-RR	08163XAQ6	1,000.00000000	0.00000000	5.36003449	0.45039677	2.84989263	0.00000000	0.00000000	5.36003449	1,000.00000000
VRR Interest	08163XAU7	999.89014149	0.00767059	5.79515440	0.01463835	0.09262402	0.00000000	0.00000000	5.80282499	999.88247089
R	08163XAS2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Notional Certificates
X-A	08163XAZ6	999.86921613	0.00000000	0.88773225	0.00000000	0.00000000	0.00000000	0.00000000	0.88773225	999.86008441
X-B	08163XAA1	1,000.00000000	0.00000000	0.76093113	0.00000000	0.00000000	0.00000000	0.00000000	0.76093113	1,000.00000000
X-D	08163XAC7	1,000.00000000	0.00000000	2.47709775	0.00000000	0.00000000	0.00000000	0.00000000	2.47709775	1,000.00000000
X-F	08163XAE3	1,000.00000000	0.00000000	2.47709800	0.00000000	0.00000000	0.00000000	0.00000000	2.47709800	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	1,200.62	0.00	1,200.62	0.00	0.00	0.00	1,200.62	0.00
A-3	06/01/25 - 06/30/25	30	0.00	2,906,926.57	0.00	2,906,926.57	0.00	0.00	0.00	2,906,926.57	0.00
X-A	06/01/25 - 06/30/25	30	0.00	640,497.93	0.00	640,497.93	0.00	0.00	0.00	640,497.93	0.00
X-B	06/01/25 - 06/30/25	30	0.00	28,594.27	0.00	28,594.27	0.00	0.00	0.00	28,594.27	0.00
X-D	06/01/25 - 06/30/25	30	0.00	53,190.72	0.00	53,190.72	0.00	0.00	0.00	53,190.72	0.00
X-F	06/01/25 - 06/30/25	30	0.00	37,233.26	0.00	37,233.26	0.00	0.00	0.00	37,233.26	0.00
A-M	06/01/25 - 06/30/25	30	0.00	643,046.90	0.00	643,046.90	0.00	0.00	0.00	643,046.90	0.00
B	06/01/25 - 06/30/25	30	0.00	189,750.11	0.00	189,750.11	0.00	0.00	0.00	189,750.11	0.00
C	06/01/25 - 06/30/25	30	0.00	155,963.59	0.00	155,963.59	0.00	0.00	0.00	155,963.59	0.00
D	06/01/25 - 06/30/25	30	0.00	42,946.67	0.00	42,946.67	0.00	0.00	0.00	42,946.67	0.00
E	06/01/25 - 06/30/25	30	0.00	28,630.00	0.00	28,630.00	0.00	0.00	0.00	28,630.00	0.00
F	06/01/25 - 06/30/25	30	0.00	50,103.33	0.00	50,103.33	0.00	0.00	0.00	50,103.33	0.00
G-RR	06/01/25 - 06/30/25	30	0.00	49,905.79	0.00	49,905.79	0.00	0.00	0.00	49,905.79	0.00
J-RR	06/01/25 - 06/30/25	30	66,984.24	162,203.79	0.00	162,203.79	12,573.26	0.00	0.00	149,630.53	79,557.50
VRR Interest	06/01/25 - 06/30/25	30	2,018.32	150,361.23	0.00	150,361.23	378.85	0.00	0.00	149,982.38	2,397.17
Totals			69,002.56	5,140,554.78	0.00	5,140,554.78	12,952.11	0.00	0.00	5,127,602.67	81,954.67
© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27

	Additional Information
Total Available Distribution Amount (1)	5,134,389.72
Excess Liquidation Proceeds Reserve Account Summary
Beginning Balance	0.00
Deposit Amount	0.00
Withdrawal Amount	0.00
Ending Balance	0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.
© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows
Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	5,155,120.10	Master Servicing Fee	4,826.12
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,851.81
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	368.63
ARD Interest	0.00	Operating Advisor Fee	1,518.75
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	5,155,120.10	Total Fees	14,565.32
Principal		Expenses/Reimbursements
Scheduled Principal	6,787.05	Reimbursement for Interest on Advances	(139.60)
Unscheduled Principal Collections		ASER Amount	8,091.71
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	5,000.00
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	6,787.05	Total Expenses/Reimbursements	12,952.11
		Interest Reserve Deposit	0.00
Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	5,127,602.67
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	6,787.05
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	5,134,389.72
Total Funds Collected	5,161,907.15	Total Funds Distributed	5,161,907.15
© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 27

		Bond / Collateral Reconciliation - Balances
		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		884,711,413.36	884,711,413.36	Beginning Certificate Balance	884,711,413.36
(-) Scheduled Principal Collections		6,787.05	6,787.05	(-) Principal Distributions	6,787.05
(-) 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		884,704,626.31	884,704,626.31	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		884,711,413.36	884,711,413.36	Ending Certificate Balance	884,704,626.31
Ending Actual Collateral Balance		884,704,626.31	884,704,626.31
		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	6.97%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.
© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 27

				Current Mortgage Loan and Property Stratification
			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	$9,999,999 or less	15	89,537,676.31	10.12%	41	7.6042	1.233243	1.49 or less	19	298,730,000.00	33.77%	42	7.1889	1.007518
$10,000,000 to $19,999,999		17	231,375,000.00	26.15%	41	7.2560	1.481740	1.50 to 1.99	22	420,857,676.31	47.57%	41	7.2365	1.677669
$20,000,000 to $29,999,999		6	136,366,950.00	15.41%	42	6.8186	1.944197	2.00 to 2.81	7	165,116,950.00	18.66%	42	6.0140	2.342593
$30,000,000 to $39,999,999		6	186,925,000.00	21.13%	42	7.2392	1.391312	2.82 or greater	0	0.00	0.00%	0	0.0000	0.000000
$40,000,000.00 or greater		4	240,500,000.00	27.18%	42	6.4173	1.727163	Totals	48	884,704,626.31	100.00%	42	6.9923	1.575483
	Totals	48	884,704,626.31	100.00%	42	6.9923	1.575483
(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
Alabama	6	10,336,468.00	1.17%	42	6.0373	1.456430
							Industrial	14	139,616,950.00	15.78%	42	6.8303	1.917778
Arkansas	18	33,738,411.00	3.81%	41	5.8420	2.075539
							Lodging	6	108,937,676.31	12.31%	41	7.8994	1.226086
California	3	59,106,000.00	6.68%	42	7.4953	2.031375
							Mixed Use	2	9,647,000.00	1.09%	40	8.4532	1.154907
Connecticut	3	4,185,000.00	0.47%	41	7.4800	1.730000
							Mobile Home Park	1	18,100,000.00	2.05%	42	7.2750	1.910000
Florida	3	102,000,000.00	11.53%	41	7.6006	1.622634
							Multi-Family	27	258,492,999.99	29.22%	42	7.0546	1.214666
Georgia	4	22,606,000.00	2.56%	42	6.5236	0.377089
							Other	1	18,440,000.00	2.08%	42	6.6700	1.280000
Illinois	3	68,079,618.00	7.70%	42	7.0473	1.556640
							Retail	7	236,360,000.00	26.72%	42	7.0621	1.836332
Indiana	4	6,310,839.00	0.71%	41	5.9924	2.052628
							Self Storage	44	95,110,000.00	10.75%	41	5.7087	1.841891
Louisiana	4	18,915,339.00	2.14%	41	5.8865	1.827774
							Totals	102	884,704,626.31	100.00%	42	6.9923	1.575483
Michigan	9	115,176,000.00	13.02%	42	7.1925	1.194116
Mississippi	7	11,211,834.00	1.27%	42	5.0979	2.430740
Missouri	1	5,358,203.00	0.61%	43	5.6900	2.580000
Nebraska	1	20,431,000.00	2.31%	41	7.5850	1.810000
New Jersey	8	80,985,333.00	9.15%	42	6.6756	2.011169
New York	9	86,399,999.99	9.77%	42	7.1786	1.279861
North Carolina	2	30,250,000.00	3.42%	42	7.7595	1.108843
Ohio	5	26,305,179.31	2.97%	41	6.6596	1.841371
Pennsylvania	1	6,666,667.00	0.75%	40	8.7050	1.700000
South Carolina	3	27,544,183.00	3.11%	42	6.1057	1.608606
Tennessee	2	16,253,000.00	1.84%	40	7.9694	1.629110
Texas	3	37,354,166.00	4.22%	42	7.3434	1.123845
Virginia	1	73,960,000.00	8.36%	41	6.6006	1.720000
Wisconsin	2	21,531,386.00	2.43%	42	6.5293	1.466649
Totals	102	884,704,626.31	100.00%	42	6.9923	1.575483
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
	5.9999% or less	2	85,116,950.00	9.62%	42	4.9141	2.384387	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	6.0000% to 6.4999%	1	11,350,000.00	1.28%	42	6.3090	(0.320000)	13 months or greater	48	884,704,626.31	100.00%	42	6.9923	1.575483
	6.5000% to 6.9999%	16	341,650,000.00	38.62%	42	6.6853	1.552204	Totals	48	884,704,626.31	100.00%	42	6.9923	1.575483
	7.0000 or greater	29	446,587,676.31	50.48%	42	7.6406	1.487293
	Totals	48	884,704,626.31	100.00%	42	6.9923	1.575483
(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	48	884,704,626.31	100.00%	42	6.9923	1.575483	Interest Only	47	876,308,617.00	99.05%	42	6.9864	1.574673
	60 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 or less	1	8,396,009.31	0.95%	42	7.6100	1.660000
	Totals	48	884,704,626.31	100.00%	42	6.9923	1.575483	360 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	48	884,704,626.31	100.00%	42	6.9923	1.575483
(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		7	139,000,000.00	15.71%	42	7.0033	1.520563			No outstanding loans in this group
	12 months or less	41	745,704,626.31	84.29%	42	6.9902	1.585720
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	48	884,704,626.31	100.00%	42	6.9923	1.575483
(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 12 of 27

						Mortgage Loan Detail (Part 1)
					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal                  Anticipated       Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments              Repay Date		Date	Date	Balance	Balance	Date
1	30322144	MF	Various	MI	Actual/360	7.320%	457,500.00	0.00	0.00	N/A	01/06/29	--	75,000,000.00	75,000,000.00	07/06/25
2A1-2	30322145	RT	McLean	VA	Actual/360	6.601%	165,015.00	0.00	0.00	N/A	12/06/28	--	30,000,000.00	30,000,000.00	07/06/25
2A1-4	30322146				Actual/360	6.601%	55,005.00	0.00	0.00	N/A	12/06/28	--	10,000,000.00	10,000,000.00	07/06/25
2A2-2	30322147				Actual/360	6.601%	110,010.00	0.00	0.00	N/A	12/06/28	--	20,000,000.00	20,000,000.00	07/06/25
2A2-4	30322148				Actual/360	6.601%	76,786.98	0.00	0.00	N/A	12/06/28	--	13,960,000.00	13,960,000.00	07/06/25
3A1	30322149	IN	Various	Various	Actual/360	7.585%	189,625.00	0.00	0.00	N/A	12/06/28	--	30,000,000.00	30,000,000.00	07/06/25
3A2	30322150				Actual/360	7.585%	94,812.50	0.00	0.00	N/A	12/06/28	--	15,000,000.00	15,000,000.00	07/06/25
3A3	30322151				Actual/360	7.585%	63,208.33	0.00	0.00	N/A	12/06/28	--	10,000,000.00	10,000,000.00	07/06/25
3A4	30322152				Actual/360	7.585%	31,604.17	0.00	0.00	N/A	12/06/28	--	5,000,000.00	5,000,000.00	07/06/25
4A1	30510308	LO	Orlando	FL	Actual/360	7.750%	193,750.00	0.00	0.00	N/A	12/06/28	--	30,000,000.00	30,000,000.00	07/06/25
4A2	30510331				Actual/360	7.750%	96,875.00	0.00	0.00	N/A	12/06/28	--	15,000,000.00	15,000,000.00	07/06/25
4A3	30510332				Actual/360	7.750%	96,875.00	0.00	0.00	N/A	12/06/28	--	15,000,000.00	15,000,000.00	07/06/25
5A1	30510392	MF	Various	NY	Actual/360	6.910%	345,500.00	0.00	0.00	N/A	01/06/29	--	60,000,000.00	60,000,000.00	07/06/25
6	30510348	SS	Various	Various	Actual/360	4.500%	208,125.00	0.00	0.00	N/A	12/06/28	--	55,500,000.00	55,500,000.00	07/06/25
7A1	30510350	IN	Manteno	IL	Actual/360	6.600%	275,000.00	0.00	0.00	N/A	01/06/29	--	50,000,000.00	50,000,000.00	07/06/25
8A1-C1	30322153	RT	Paramus	NJ	Actual/360	6.613%	110,216.67	0.00	0.00	N/A	01/06/29	--	20,000,000.00	20,000,000.00	07/06/25
8A1-C2	30322154				Actual/360	6.613%	55,108.33	0.00	0.00	N/A	01/06/29	--	10,000,000.00	10,000,000.00	07/06/25
8A2-C1	30322155				Actual/360	6.613%	82,662.50	0.00	0.00	N/A	01/06/29	--	15,000,000.00	15,000,000.00	07/06/25
9	30510387	RT	Fort Lauderdale	FL	Actual/360	7.310%	219,300.00	0.00	0.00	N/A	01/06/29	--	36,000,000.00	36,000,000.00	07/06/25
10A2-1	30322159	RT	Riverside	CA	Actual/360	7.919%	131,983.33	0.00	0.00	N/A	01/01/29	--	20,000,000.00	20,000,000.00	07/01/25
10A2-2	30322160				Actual/360	7.919%	98,987.50	0.00	0.00	N/A	01/01/29	--	15,000,000.00	15,000,000.00	07/01/25
11	30510353	SS	San Antonio	TX	Actual/360	7.420%	191,219.58	0.00	0.00	N/A	01/06/29	--	30,925,000.00	30,925,000.00	07/06/25
12	30510354	MF	Various	MI	Actual/360	6.750%	168,750.00	0.00	0.00	N/A	01/06/29	--	30,000,000.00	30,000,000.00	06/06/25
13	30530294	IN	Various	Various	Actual/360	5.690%	140,433.70	0.00	0.00	N/A	02/06/29	--	29,616,950.00	29,616,950.00	07/06/25
14	30510279	MF	Jersey City	NJ	Actual/360	6.630%	138,125.00	0.00	0.00	N/A	12/06/28	--	25,000,000.00	25,000,000.00	07/06/25
15	30530293	RT	Burlington	NC	Actual/360	7.950%	144,093.75	0.00	0.00	N/A	01/06/29	--	21,750,000.00	21,750,000.00	07/06/25
16	30510371	RT	Summerville	SC	Actual/360	6.600%	102,575.00	0.00	0.00	N/A	01/06/29	--	18,650,000.00	18,650,000.00	07/06/25
17	30510342	98	Appleton	WI	Actual/360	6.670%	102,495.67	0.00	0.00	N/A	01/06/29	--	18,440,000.00	18,440,000.00	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
18A1	30510372	MF	Various	Various	Actual/360	6.740%	56,166.67	0.00	0.00	N/A	01/06/29	--	10,000,000.00	10,000,000.00	06/06/25
18A2	30510373				Actual/360	6.740%	46,899.17	0.00	0.00	N/A	01/06/29	--	8,350,000.00	8,350,000.00	06/06/25
19	30322143	MH	La Verne	CA	Actual/360	7.275%	109,731.25	0.00	0.00	N/A	01/06/29	--	18,100,000.00	18,100,000.00	07/06/25
20	30510271	LO	Schaumburg	IL	Actual/360	8.950%	114,671.88	0.00	0.00	N/A	12/06/28	--	15,375,000.00	15,375,000.00	07/06/25
21	30510386	MF	Riverdale	GA	Actual/360	6.309%	59,672.62	0.00	0.00	N/A	01/06/29	--	11,350,000.00	11,350,000.00	07/06/25
22	30510259	MF	Memphis	TN	Actual/360	8.180%	71,575.00	0.00	0.00	N/A	11/06/28	--	10,500,000.00	10,500,000.00	07/06/25
23A2	30510298	LO	New York	NY	Actual/360	7.420%	61,833.33	0.00	0.00	N/A	11/06/28	--	10,000,000.00	10,000,000.00	07/06/25
24	30510356	MF	Baton Rouge	LA	Actual/360	7.290%	57,105.00	0.00	0.00	N/A	01/06/29	--	9,400,000.00	9,400,000.00	08/06/24
25	30510385	LO	Maumee	OH	Actual/360	7.610%	53,287.73	6,787.05	0.00	N/A	01/06/29	--	8,402,796.36	8,396,009.31	07/06/25
26	30510344	LO	Greensboro	NC	Actual/360	7.272%	51,510.00	0.00	0.00	N/A	01/06/29	--	8,500,000.00	8,500,000.00	07/06/25
27	30510234	MU	Brooklyn	NY	Actual/360	8.590%	59,414.17	0.00	0.00	N/A	11/06/28	--	8,300,000.00	8,300,000.00	07/06/25
28	30510389	Various       Jersey City		NJ	Actual/360	7.610%	48,830.83	0.00	0.00	N/A	01/06/29	--	7,700,000.00	7,700,000.00	07/06/25
29A7	30510219	LO	Philadelphia	PA	Actual/360	8.705%	48,361.11	0.00	0.00	N/A	11/06/28	--	6,666,667.00	6,666,667.00	07/06/25
30	30510312	RT	West Palm Beach	FL	Actual/360	7.850%	39,250.00	0.00	0.00	N/A	12/06/28	--	6,000,000.00	6,000,000.00	07/06/25
31	30510345	MF	New York	NY	Actual/360	7.300%	32,241.67	0.00	0.00	N/A	01/06/29	--	5,300,000.00	5,300,000.00	06/06/25
32	30510343	MF	Lubbock	TX	Actual/360	7.551%	27,938.70	0.00	0.00	N/A	01/06/29	--	4,440,000.00	4,440,000.00	07/06/25
33	30510311	SS	Various	CT	Actual/360	7.480%	26,086.50	0.00	0.00	N/A	12/06/28	--	4,185,000.00	4,185,000.00	07/06/25
34	30510346	MF	Ridgewood	NY	Actual/360	7.660%	17,873.33	0.00	0.00	N/A	01/06/29	--	2,800,000.00	2,800,000.00	06/06/25
35	30510231	SS	Howell	MI	Actual/360	7.460%	13,987.50	0.00	0.00	N/A	11/06/28	--	2,250,000.00	2,250,000.00	07/06/25
36	30510377	SS	Enon	OH	Actual/360	6.955%	13,040.63	0.00	0.00	N/A	12/06/28	--	2,250,000.00	2,250,000.00	07/06/25
Totals							5,155,120.10	6,787.05	0.00				884,711,413.36	884,704,626.31
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined
© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 27

					Mortgage Loan Detail (Part 2)
			Most Recent              Most Recent       Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	8,360,390.19	5,824,766.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A1-2	83,578,318.24	20,644,244.01	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A1-4	83,578,318.24	20,644,244.01	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A2-2	83,578,318.24	20,644,244.01	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A2-4	83,578,318.24	20,644,244.01	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A1	7,947,500.63	2,144,251.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	12,706.08	0.00
3A2	7,947,500.63	2,144,251.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A3	7,947,500.63	2,144,251.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A4	7,947,500.63	2,144,251.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A1	13,309,433.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A2	13,309,433.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A3	13,309,433.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A1	6,865,236.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	5,948,783.03	5,880,465.66	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	63,162.11	0.00
7A1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	123,949.18	0.00
8A1-C1	89,421,814.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A1-C2	89,421,814.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A2-C1	89,421,814.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10A2-1	24,226,309.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10A2-2	24,226,309.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,813,567.14	2,762,152.14	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	326,493.27	0.00	--	--	--	0.00	0.00	168,437.50	168,437.50	0.00	0.00
13	4,505,672.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,939,613.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,643,020.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,662,535.67	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
18A1	1,445,056.51	0.00	--	--	--	0.00	0.00	56,145.84	56,145.84	0.00	0.00
18A2	1,445,056.51	0.00	--	--	--	0.00	0.00	46,881.77	46,881.77	0.00	0.00
19	2,244,585.15	642,613.84	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,862,197.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	(207,302.48)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23A2	12,004,199.43	(693,506.70)	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	07/07/25	1,332,426.34	37,110.14	48,890.23	598,440.82	210,742.53	0.00
25	1,230,505.15	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	97,290.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,213,178.61	203,753.29	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	822,121.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29A7	38,297,880.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	799,389.25	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	32,230.63	32,230.63	0.00	0.00
32	85,285.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	556,300.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	--	--	--	0.00	0.00	17,867.50	17,867.50	0.00	0.00
35	200,060.63	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	188,179.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	820,098,931.68	105,774,226.93				1,332,426.34	37,110.14	370,453.47	920,004.06	410,559.90	0.00
© 2021 Computershare. All rights reserved. Confidential.													Page 16 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

								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
07/11/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992269%	6.972513%	42
06/12/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992273%	6.972517%	43
05/12/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992277%	6.972521%	44
04/11/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992282%	6.972526%	45
03/12/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992285%	6.972529%	46
02/12/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992292%	6.972536%	47
01/13/25	1	25,000,000.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992295%	6.972540%	48
12/12/24	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992299%	6.972543%	49
11/13/24	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992303%	6.972548%	50
10/11/24	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992307%	6.972551%	51
09/12/24	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992311%	6.972555%	52
08/12/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992314%	6.972559%	53
(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

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

12

30510354

06/06/25

0

B

168,437.50

168,437.50

0.00

30,000,000.00

18A1

30510372

06/06/25

0

B

56,145.84

56,145.84

0.00

10,000,000.00

18A2

30510373

06/06/25

0

B

46,881.77

46,881.77

0.00

8,350,000.00

24

30510356

08/06/24

10

6

48,890.23

598,440.82

225,222.25

9,400,000.00

11/07/24

2

31

30510345

06/06/25

0

B

32,230.63

32,230.63

0.00

5,300,000.00

34

30510346

06/06/25

0

B

17,867.50

17,867.50

0.00

2,800,000.00

Totals

370,453.47

920,004.06

225,222.25

65,850,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

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		884,704,626	875,304,626	9,400,000			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0
Historical Delinquency Information
	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure
Jul-25	884,704,626	875,304,626	0	0		9,400,000	0
Jun-25	884,711,413	875,311,413	0	0		9,400,000	0
May-25	884,716,392	875,316,392	0	0		9,400,000	0
Apr-25	884,723,104	875,323,104	0	0		9,400,000	0
Mar-25	884,728,006	875,328,006	0	0		9,400,000	0
Feb-25	884,738,188	875,338,188	0	0		9,400,000	0
Jan-25	884,742,991	850,342,991	25,000,000	0		9,400,000	0
Dec-24	884,747,764	875,347,764	0	0		9,400,000	0
Nov-24	884,754,279	875,354,279	0	9,400,000		0	0
Oct-24	884,758,978	875,358,978	9,400,000	0		0	0
Sep-24	884,765,423	875,365,423	9,400,000	0		0	0
Aug-24	884,770,049	884,770,049	0	0		0	0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.
© 2021 Computershare. All rights reserved. Confidential.								Page 20 of 27

			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
24	30510356	9,400,000.00	9,400,000.00	9,900,000.00	05/02/25	1,005,769.37	1.37000	--	01/06/29	I/O
Totals		9,400,000.00	9,400,000.00	9,900,000.00		1,005,769.37
© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27

					Specially Serviced Loan Detail - Part 2
				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
24	30510356	MF	LA	11/07/24	2
	"7/7/2025 - Loan has on 11/7/24 transferred to SS for payment default. We have reached out to the borrower concerning a PNL and they do not respond. We now have approval to foreclose and seek a court-appointed Keeper. Have engaged
	outside counsel and are initiating the approval process to foreclose and seek a Keeper.
	Counsel is starting the foreclosure process."
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

				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

			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)
18A1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(46.79)	0.00	0.00	0.00
18A2	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(39.07)	0.00	0.00	0.00
24	0.00	0.00	5,000.00	0.00	0.00	8,091.71	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	(36.04)	0.00	0.00	0.00
34	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(17.70)	0.00	0.00	0.00
Total	0.00	0.00	5,000.00	0.00	0.00	8,091.71	0.00	0.00	(139.60)	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		12,952.11
© 2021 Computershare. All rights reserved. Confidential.												Page 26 of 27

	Supplemental Notes
	None
© 2021 Computershare. All rights reserved. Confidential.		Page 27 of 27