bak24yr6_ex991-202507.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	07/17/25	BANK5 Trust 2024-5YR6
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-5YR6


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail	3		Attention: Kunal K. Singh		US_CMBS_Notice@jpmorgan.com

Certificate Interest Reconciliation Detail	4		383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	5
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Exchangeable Certificate Factor Detail	6				trustadministrationgroup@computershare.com
Additional Information	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Bond / Collateral Reconciliation - Cash Flows	8	Master Servicer	Trimont LLC

Bond / Collateral Reconciliation - Balances	9		Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Current Mortgage Loan and Property Stratification	10-14
		Primary Servicer	Midland Loan Services, a Division of PNC Bank, N.A.
Mortgage Loan Detail (Part 1)	15-16
			Attention: Executive Vice President – Division Head	(913) 253-9000	askmidlandls.com
Mortgage Loan Detail (Part 2)	17-18		10851 Mastin Street, Suite 300 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	19	Special Servicer	LNR Partners, LLC
Historical Detail	20		Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;

Delinquency Loan Detail	21				lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Collateral Stratification and Historical Detail	22
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Specially Serviced Loan Detail - Part 1	23	Representations Reviewer

Specially Serviced Loan Detail - Part 2	24		Surveillance Manager		cmbs.notices@parkbridgefinancial.com
			600 Third Avenue,40th Floor \| New York, NY 10016 \| United States
Modified Loan Detail	25
		Trustee	Computershare Trust Company, N.A.
Historical Liquidated Loan Detail	26
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Historical Bond / Collateral Loss Reconciliation Detail	27				trustadministrationgroup@computershare.com

Interest Shortfall Detail - Collateral Level	28		9062 Old Annapolis Road \| Columbia, MD 21045 \| 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	066043AA8	5.863000%	1,922,000.00	1,642,173.02	25,251.65	8,023.38	0.00	0.00	33,275.03	1,616,921.37	30.01%	30.00%
A-3	066043AB6	6.225000%	687,100,000.00	687,100,000.00	0.00	3,564,331.25	0.00	0.00	3,564,331.25	687,100,000.00	30.01%	30.00%
A-S	066043AG5	6.790000%	115,657,000.00	115,657,000.00	0.00	654,425.86	0.00	0.00	654,425.86	115,657,000.00	18.26%	18.25%
B	066043AM2	6.966928%	45,525,000.00	45,525,000.00	0.00	264,307.82	0.00	0.00	264,307.82	45,525,000.00	13.63%	13.63%
C	066043AS9	6.966928%	38,142,000.00	38,142,000.00	0.00	221,443.80	0.00	0.00	221,443.80	38,142,000.00	9.75%	9.75%
D	066043AZ3	4.000000%	10,828,000.00	10,828,000.00	0.00	36,093.33	0.00	0.00	36,093.33	10,828,000.00	8.65%	8.65%
E-RR	066043BB5	5.250000%	17,471,000.00	17,471,000.00	0.00	76,435.63	0.00	0.00	76,435.63	17,471,000.00	6.88%	6.88%
F-RR	066043BD1	5.250000%	17,226,000.00	17,226,000.00	0.00	75,363.75	0.00	0.00	75,363.75	17,226,000.00	5.13%	5.13%
G-RR	066043BF6	5.250000%	11,074,000.00	11,074,000.00	0.00	48,448.75	0.00	0.00	48,448.75	11,074,000.00	4.00%	4.00%
J-RR*	066043BH2	5.250000%	39,372,833.00	39,372,833.00	0.00	172,256.15	0.00	0.00	172,256.15	39,372,833.00	0.00%	0.00%
R	066043BV1	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			984,317,833.00	984,038,006.02	25,251.65	5,121,129.72	0.00	0.00	5,146,381.37	984,012,754.37


X-A	066043AX8	0.742791%	689,022,000.00	688,742,173.02	0.00	426,326.19	0.00	0.00	426,326.19	688,716,921.37
X-B	066043AY6	0.102662%	199,324,000.00	199,324,000.00	0.00	17,052.45	0.00	0.00	17,052.45	199,324,000.00
X-D	066043BK5	2.966928%	10,828,000.00	10,828,000.00	0.00	26,771.58	0.00	0.00	26,771.58	10,828,000.00
XERR	066043BM1	1.716928%	17,471,000.00	17,471,000.00	0.00	24,997.04	0.00	0.00	24,997.04	17,471,000.00
XFRR	066043BP4	1.716928%	17,226,000.00	17,226,000.00	0.00	24,646.50	0.00	0.00	24,646.50	17,226,000.00
XGRR	066043BR0	1.716928%	11,074,000.00	11,074,000.00	0.00	15,844.38	0.00	0.00	15,844.38	11,074,000.00
XJRR	066043BT6	1.716928%	39,372,833.00	39,372,833.00	0.00	56,333.59	0.00	0.00	56,333.59	39,372,833.00
Notional SubTotal			984,317,833.00	984,038,006.02	0.00	591,971.73	0.00	0.00	591,971.73	984,012,754.37

Deal Distribution Total					25,251.65	5,713,101.45	0.00	0.00	5,738,353.10

*	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	066043AA8	854.40843913	13.13821540	4.17449532	0.00000000	0.00000000	0.00000000	0.00000000	17.31271072	841.27022373
A-3	066043AB6	1,000.00000000	0.00000000	5.18750000	0.00000000	0.00000000	0.00000000	0.00000000	5.18750000	1,000.00000000
A-S	066043AG5	1,000.00000000	0.00000000	5.65833335	0.00000000	0.00000000	0.00000000	0.00000000	5.65833335	1,000.00000000
B	066043AM2	1,000.00000000	0.00000000	5.80577309	0.00000000	0.00000000	0.00000000	0.00000000	5.80577309	1,000.00000000
C	066043AS9	1,000.00000000	0.00000000	5.80577316	0.00000000	0.00000000	0.00000000	0.00000000	5.80577316	1,000.00000000
D	066043AZ3	1,000.00000000	0.00000000	3.33333303	0.00000000	0.00000000	0.00000000	0.00000000	3.33333303	1,000.00000000
E-RR	066043BB5	1,000.00000000	0.00000000	4.37500029	0.00000000	0.00000000	0.00000000	0.00000000	4.37500029	1,000.00000000
F-RR	066043BD1	1,000.00000000	0.00000000	4.37500000	0.00000000	0.00000000	0.00000000	0.00000000	4.37500000	1,000.00000000
G-RR	066043BF6	1,000.00000000	0.00000000	4.37500000	0.00000000	0.00000000	0.00000000	0.00000000	4.37500000	1,000.00000000
J-RR	066043BH2	1,000.00000000	0.00000000	4.37500014	0.00000000	0.21530302	0.00000000	0.00000000	4.37500014	1,000.00000000
R	066043BV1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	066043AX8	999.59387802	0.00000000	0.61874104	0.00000000	0.00000000	0.00000000	0.00000000	0.61874104	999.55722948
X-B	066043AY6	1,000.00000000	0.00000000	0.08555141	0.00000000	0.00000000	0.00000000	0.00000000	0.08555141	1,000.00000000
X-D	066043BK5	1,000.00000000	0.00000000	2.47243997	0.00000000	0.00000000	0.00000000	0.00000000	2.47243997	1,000.00000000
XERR	066043BM1	1,000.00000000	0.00000000	1.43077328	0.00000000	0.00000000	0.00000000	0.00000000	1.43077328	1,000.00000000
XFRR	066043BP4	1,000.00000000	0.00000000	1.43077325	0.00000000	0.00000000	0.00000000	0.00000000	1.43077325	1,000.00000000
XGRR	066043BR0	1,000.00000000	0.00000000	1.43077298	0.00000000	0.00000000	0.00000000	0.00000000	1.43077298	1,000.00000000
XJRR	066043BT6	1,000.00000000	0.00000000	1.43077309	0.00000000	0.00000000	0.00000000	0.00000000	1.43077309	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	8,023.38	0.00	8,023.38	0.00	0.00	0.00	8,023.38	0.00
A-3	06/01/25 - 06/30/25	30	0.00	3,564,331.25	0.00	3,564,331.25	0.00	0.00	0.00	3,564,331.25	0.00
X-A	06/01/25 - 06/30/25	30	0.00	426,326.19	0.00	426,326.19	0.00	0.00	0.00	426,326.19	0.00
X-B	06/01/25 - 06/30/25	30	0.00	17,052.45	0.00	17,052.45	0.00	0.00	0.00	17,052.45	0.00
X-D	06/01/25 - 06/30/25	30	0.00	26,771.58	0.00	26,771.58	0.00	0.00	0.00	26,771.58	0.00
A-S	06/01/25 - 06/30/25	30	0.00	654,425.86	0.00	654,425.86	0.00	0.00	0.00	654,425.86	0.00
B	06/01/25 - 06/30/25	30	0.00	264,307.82	0.00	264,307.82	0.00	0.00	0.00	264,307.82	0.00
C	06/01/25 - 06/30/25	30	0.00	221,443.80	0.00	221,443.80	0.00	0.00	0.00	221,443.80	0.00
D	06/01/25 - 06/30/25	30	0.00	36,093.33	0.00	36,093.33	0.00	0.00	0.00	36,093.33	0.00
XERR	06/01/25 - 06/30/25	30	0.00	24,997.04	0.00	24,997.04	0.00	0.00	0.00	24,997.04	0.00
XFRR	06/01/25 - 06/30/25	30	0.00	24,646.50	0.00	24,646.50	0.00	0.00	0.00	24,646.50	0.00
XGRR	06/01/25 - 06/30/25	30	0.00	15,844.38	0.00	15,844.38	0.00	0.00	0.00	15,844.38	0.00
XJRR	06/01/25 - 06/30/25	30	0.00	56,333.59	0.00	56,333.59	0.00	0.00	0.00	56,333.59	0.00
E-RR	06/01/25 - 06/30/25	30	0.00	76,435.63	0.00	76,435.63	0.00	0.00	0.00	76,435.63	0.00
F-RR	06/01/25 - 06/30/25	30	0.00	75,363.75	0.00	75,363.75	0.00	0.00	0.00	75,363.75	0.00
G-RR	06/01/25 - 06/30/25	30	0.00	48,448.75	0.00	48,448.75	0.00	0.00	0.00	48,448.75	0.00
J-RR	06/01/25 - 06/30/25	30	8,440.17	172,256.14	0.00	172,256.14	0.00	0.00	0.00	172,256.15	8,477.09
Totals			8,440.17	5,713,101.44	0.00	5,713,101.44	0.00	0.00	0.00	5,713,101.45	8,477.09




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-3 (EC)	N/A	6.225000%	687,100,000.00	687,100,000.00	0.00	3,564,331.25	0.00	0.00	3,564,331.25	687,100,000.00
A-3-1	066043AC4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	066043AD2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	066043AE0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	066043AF7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	6.790000%	115,657,000.00	115,657,000.00	0.00	654,425.86	0.00	0.00	654,425.86	115,657,000.00
A-S-1	066043AH3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	066043AJ9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	066043AK6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	066043AL4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	6.966928%	45,525,000.00	45,525,000.00	0.00	264,307.82	0.00	0.00	264,307.82	45,525,000.00
B-1	066043AN0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	066043AP5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	066043AQ3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	066043AR1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Ec)	N/A	6.966928%	38,142,000.00	38,142,000.00	0.00	221,443.80	0.00	0.00	221,443.80	38,142,000.00
C-1	066043AT7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	066043AU4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	066043AV2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	066043AW0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			886,424,000.00	886,424,000.00	0.00	4,704,508.73	0.00	0.00	4,704,508.73	886,424,000.00




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


			Exchangeable 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-3-1	066043AC4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	066043AD2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	066043AH3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	066043AJ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	066043AN0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	066043AP5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	066043AT7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	066043AU4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-3-X1	066043AE0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	066043AF7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	066043AK6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	066043AL4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	066043AQ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	066043AR1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	066043AV2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	066043AW0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	5,728,504.65	Master Servicing Fee	5,899.03
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,855.90
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	410.02
ARD Interest	0.00	Operating Advisor Fee	1,033.24
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	205.01
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	5,728,504.65	Total Fees	15,403.20

Principal		Expenses/Reimbursements
Scheduled Principal	25,251.65	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	25,251.65	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	5,713,101.45
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	25,251.65
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	5,738,353.10
Total Funds Collected	5,753,756.30	Total Funds Distributed	5,753,756.30


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		984,038,006.81	984,038,006.81	Beginning Certificate Balance	984,038,006.02
(-) Scheduled Principal Collections		25,251.65	25,251.65	(-) Principal Distributions	25,251.65
(-) 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		984,012,755.16	984,012,755.16	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		984,038,006.81	984,038,006.81	Ending Certificate Balance	984,012,754.37
Ending Actual Collateral Balance		984,012,755.16	984,012,755.16



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.79)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.79)
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 9 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
	$9,999,999 or less	24	137,663,000.00	13.99%	44	6.8812	1.691327	1.49 or less	27	484,083,500.00	49.19%	44	6.9293	1.229217
$10,000,000 to $19,999,999		13	173,842,500.00	17.67%	44	7.0443	1.540140	1.50 to 1.99	14	233,575,000.00	23.74%	44	7.2059	1.751540
$20,000,000 to $29,999,999		6	155,207,255.16	15.77%	43	7.1426	2.417628	2.00 to 2.49	11	168,750,000.00	17.15%	43	6.8845	2.096095
$30,000,000 to $39,999,999		10	342,600,000.00	34.82%	44	7.0450	1.367070	2.50 or more	4	97,604,255.16	9.92%	44	6.9135	3.798395
$40,000,000 to $49,999,999		1	49,900,000.00	5.07%	45	6.8170	3.424300	Totals	56	984,012,755.16	100.00%	44	6.9857	1.756700
	$50,000,000 or greater	2	124,800,000.00	12.68%	45	6.7291	1.711347
	Totals	56	984,012,755.16	100.00%	44	6.9857	1.756700
(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




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

California	12	236,615,000.00	24.05%	44	6.9535	1.524783
							Industrial	2	20,315,000.00	2.06%	45	6.8108	1.419379
Colorado	1	11,000,000.00	1.12%	44	7.0690	1.105900
							Lodging	4	134,000,000.00	13.62%	44	7.2971	2.288709
Connecticut	2	16,860,000.00	1.71%	44	7.3015	1.383069
							Mixed Use	4	101,654,255.16	10.33%	44	6.9479	2.662266
Florida	2	26,750,000.00	2.72%	44	6.9537	1.006718
							Mobile Home Park	3	18,815,000.00	1.91%	46	6.3025	1.252647
Georgia	3	13,108,000.00	1.33%	44	7.2032	1.253694
							Multi-Family	8	135,672,500.00	13.79%	44	6.4349	1.077103
Idaho	1	24,053,000.00	2.44%	45	6.4260	1.420000
							Office	3	59,360,000.00	6.03%	44	7.2784	1.295248
Illinois	1	31,000,000.00	3.15%	44	6.2000	0.573700
							Retail	28	487,513,000.00	49.54%	44	7.0648	1.696545
Iowa	1	10,000,000.00	1.02%	43	7.0200	1.808300
							Self Storage	4	26,683,000.00	2.71%	44	6.8862	1.828412
Louisiana	1	34,000,000.00	3.46%	44	7.1950	1.280600
							Totals	56	984,012,755.16	100.00%	44	6.9857	1.756700
Maryland	2	74,100,000.00	7.53%	44	7.6382	1.529209

Michigan	2	11,450,000.00	1.16%	45	6.6672	1.503456

Mississippi	1	35,000,000.00	3.56%	45	6.7950	1.662100

New Jersey	1	17,000,000.00	1.73%	45	6.8000	1.480000

New York	6	123,809,255.16	12.58%	44	7.0982	3.157806

Ohio	11	189,000,000.00	19.21%	43	6.8682	2.024812

South Carolina	3	17,517,500.00	1.78%	44	6.3837	1.383514

Texas	1	16,600,000.00	1.69%	43	6.9500	1.770000

Various	3	82,640,000.00	8.40%	46	7.1080	1.524283

Virginia	1	2,460,000.00	0.25%	41	6.6006	1.605700

Washington	1	11,050,000.00	1.12%	45	7.4500	0.395200

Totals	56	984,012,755.16	100.00%	44	6.9857	1.756700


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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 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
	6.4999% or less	9	190,560,500.00	19.37%	44	6.2724	1.415228	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	6.5000% to 6.9999%	20	284,298,000.00	28.89%	44	6.7712	2.000291	13 months or greater	56	984,012,755.16	100.00%	44	6.9857	1.756700
	7.0000% to 7.4999%	18	358,244,255.16	36.41%	44	7.1963	1.724144	Totals	56	984,012,755.16	100.00%	44	6.9857	1.756700
	7.5000% or greater	9	150,910,000.00	15.34%	43	7.7907	1.806278
	Totals	56	984,012,755.16	100.00%	44	6.9857	1.756700
(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 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
	58 months or less	56	984,012,755.16	100.00%	44	6.9857	1.756700	Interest Only	55	954,358,500.00	96.99%	44	6.9769	1.656277
	58 to 60 months	0	0.00	0.00%	0	0.0000	0.000000	359 or less	1	29,654,255.16	3.01%	44	7.2700	4.988600
	Totals	56	984,012,755.16	100.00%	44	6.9857	1.756700	360	0	0.00	0.00%	0	0.0000	0.000000
								Totals	56	984,012,755.16	100.00%	44	6.9857	1.756700
(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 13 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

222,373,000.00

22.60%

6.9420

1.833818

No outstanding loans in this group

12 months or less

761,639,755.16

77.40%

6.9985

1.734184

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

984,012,755.16

100.00%

6.9857

1.756700

(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 14 of 29


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	310966364	RT	Cincinnati	OH	Actual/360	6.271%	287,420.83	0.00	0.00	N/A	03/01/29	--	55,000,000.00	55,000,000.00	07/01/25
1A	310966618	RT	Cincinnati	OH	Actual/360	6.271%	78,387.50	0.00	0.00	N/A	03/01/29	--	15,000,000.00	15,000,000.00	07/01/25
2	231009509	RT	Various	Var	Actual/360	7.090%	412,401.67	0.00	0.00	N/A	05/01/29	--	69,800,000.00	69,800,000.00	07/01/25
3	328140003	MU	Milpitas	CA	Actual/360	6.844%	171,100.00	0.00	0.00	N/A	02/11/29	--	30,000,000.00	30,000,000.00	07/11/25
3A	328140103	RT	Cincinnati	OH	Actual/360	6.844%	159,693.33	0.00	0.00	N/A	02/11/29	--	28,000,000.00	28,000,000.00	07/11/25
3B	328140203	RT	Cincinnati	OH	Actual/360	6.844%	28,516.67	0.00	0.00	N/A	02/11/29	--	5,000,000.00	5,000,000.00	07/11/25
4	328140004	RT	West Des Moines	IA	Actual/360	7.020%	58,500.00	0.00	0.00	N/A	02/01/29	--	10,000,000.00	10,000,000.00	07/01/25
4A	328140104	RT	Cincinnati	OH	Actual/360	7.020%	166,725.00	0.00	0.00	N/A	02/01/29	--	28,500,000.00	28,500,000.00	07/01/25
4B	328140204	RT	Cincinnati	OH	Actual/360	7.020%	70,200.00	0.00	0.00	N/A	02/01/29	--	12,000,000.00	12,000,000.00	07/01/25
4C	328140304	RT	Cincinnati	OH	Actual/360	7.020%	43,875.00	0.00	0.00	N/A	02/01/29	--	7,500,000.00	7,500,000.00	07/01/25
4D	328140404	RT	Cincinnati	OH	Actual/360	7.020%	17,550.00	0.00	0.00	N/A	02/01/29	--	3,000,000.00	3,000,000.00	07/01/25
5	328140005	RT	Riverside	CA	Actual/360	7.919%	197,975.00	0.00	0.00	N/A	01/01/29	--	30,000,000.00	30,000,000.00	07/01/25
5A	328140105	RT	Cincinnati	OH	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
5B	328140205	RT	Cincinnati	OH	Actual/360	7.919%	65,991.67	0.00	0.00	N/A	01/01/29	--	10,000,000.00	10,000,000.00	07/01/25
6	328140006	LO	New York	NY	Actual/360	6.817%	283,473.58	0.00	0.00	N/A	04/01/29	--	49,900,000.00	49,900,000.00	07/01/25
7	328140007	LO	Bethesda	MD	Actual/360	7.472%	247,821.33	0.00	0.00	N/A	02/01/29	--	39,800,000.00	39,800,000.00	07/01/25
8	310966165	MF	Turlock	CA	Actual/360	6.579%	211,076.25	0.00	0.00	N/A	04/11/29	--	38,500,000.00	38,500,000.00	07/11/25
9	310966047	MF	Los Angeles	CA	Actual/360	6.300%	191,625.00	0.00	0.00	N/A	02/11/29	--	36,500,000.00	36,500,000.00	07/11/25
10	300802434	MU	Jackson	MS	Actual/360	6.795%	198,187.50	0.00	0.00	N/A	04/01/29	--	35,000,000.00	35,000,000.00	07/01/25
11	328140011	LO	Oxon Hill	MD	Actual/360	7.831%	223,836.08	0.00	0.00	N/A	04/01/29	--	34,300,000.00	34,300,000.00	07/01/25
12	328140012	RT	Metairie	LA	Actual/360	7.195%	203,858.33	0.00	0.00	N/A	03/01/29	--	34,000,000.00	34,000,000.00	07/01/25
13	310965874	OF	Los Angeles	CA	Actual/360	7.368%	205,690.00	0.00	0.00	N/A	04/11/29	--	33,500,000.00	33,500,000.00	07/11/25
14	231011094	MF	Chicago	IL	Actual/360	6.200%	160,166.67	0.00	0.00	N/A	03/01/29	--	31,000,000.00	31,000,000.00	05/01/25
15	310966082	RT	Staten Island	NY	Actual/360	7.534%	156,958.33	0.00	0.00	N/A	02/01/29	--	25,000,000.00	25,000,000.00	07/01/25
15A	310966581	RT	Cincinnati	OH	Actual/360	7.534%	31,391.67	0.00	0.00	N/A	02/01/29	--	5,000,000.00	5,000,000.00	07/01/25
16	328140016	MU	New York	NY	Actual/360	7.270%	179,808.35	25,251.65	0.00	N/A	03/06/29	--	29,679,506.81	29,654,255.16	07/06/25
17	310966349	RT	Twin Falls	ID	Actual/360	6.426%	128,803.82	0.00	0.00	N/A	04/11/29	--	24,053,000.00	24,053,000.00	07/11/25
18	310966634	OF	Los Angeles	CA	Actual/360	7.024%	108,286.67	0.00	0.00	N/A	02/11/29	--	18,500,000.00	18,500,000.00	07/11/25




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 29


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
19	231011328	RT	Delray Beach	FL	Actual/360	7.194%	110,907.50	0.00	0.00	N/A	02/01/29	--	18,500,000.00	18,500,000.00	07/01/25
20	241011646	IN	North Brunswick	NJ	Actual/360	6.800%	96,333.33	0.00	0.00	N/A	04/01/29	--	17,000,000.00	17,000,000.00	07/01/25
21	231010833	RT	San Antonio	TX	Actual/360	6.950%	96,141.67	0.00	0.00	N/A	02/01/29	--	16,600,000.00	16,600,000.00	07/01/25
22	310963371	RT	Sherman Oaks	CA	Actual/360	7.869%	91,805.00	0.00	0.00	N/A	02/11/29	--	14,000,000.00	14,000,000.00	07/11/25
23	231011583	RT	Tacoma	WA	Actual/360	7.450%	68,602.08	0.00	0.00	N/A	04/01/29	--	11,050,000.00	11,050,000.00	07/01/25
24	310965713	SS	Denver	CO	Actual/360	7.069%	64,799.17	0.00	0.00	N/A	03/11/29	--	11,000,000.00	11,000,000.00	07/11/25
25	231011364	MF	Greenwood	SC	Actual/360	5.985%	50,835.09	0.00	0.00	N/A	03/01/29	--	10,192,500.00	10,192,500.00	07/01/25
26	231011623	LO	Various	Var	Actual/360	7.165%	59,708.33	0.00	0.00	N/A	04/01/29	--	10,000,000.00	10,000,000.00	07/01/25
27	231011561	RT	Pleasanton	CA	Actual/360	6.675%	54,234.38	0.00	0.00	N/A	03/01/29	--	9,750,000.00	9,750,000.00	07/01/25
28	231010293	RT	Rocky Hill	CT	Actual/360	7.140%	56,525.00	0.00	0.00	N/A	03/01/29	--	9,500,000.00	9,500,000.00	07/01/25
29	231011467	RT	Brooklyn	NY	Actual/360	7.365%	55,851.25	0.00	0.00	N/A	03/01/29	--	9,100,000.00	9,100,000.00	07/01/25
30	328140030	RT	Northville	MI	Actual/360	6.720%	48,720.00	0.00	0.00	N/A	04/01/29	--	8,700,000.00	8,700,000.00	07/01/25
31	300802425	SS	La Crescenta	CA	Actual/360	6.500%	44,958.33	0.00	0.00	N/A	02/01/29	--	8,300,000.00	8,300,000.00	07/01/25
32	231011544	MH	Various	FL	Actual/360	6.415%	44,103.13	0.00	0.00	N/A	04/01/29	--	8,250,000.00	8,250,000.00	07/01/25
33	231010478	OF	Rocky Hill	CT	Actual/360	7.510%	46,061.33	0.00	0.00	N/A	04/01/29	--	7,360,000.00	7,360,000.00	07/01/25
34	300802433	MU	Pasadena	CA	Actual/360	6.793%	39,625.83	0.00	0.00	N/A	04/01/29	--	7,000,000.00	7,000,000.00	07/01/25
35	231010472	MF	Bronx	NY	Actual/360	6.760%	33,969.00	0.00	0.00	N/A	03/01/29	--	6,030,000.00	6,030,000.00	07/01/25
36	241011728	MH	Monrovia	CA	Actual/360	6.210%	28,798.88	0.00	0.00	N/A	05/01/29	--	5,565,000.00	5,565,000.00	07/01/25
37	410964981	MF	Dalton	GA	Actual/360	7.714%	33,748.75	0.00	0.00	N/A	04/11/29	--	5,250,000.00	5,250,000.00	07/11/25
38	241011726	MH	Various	CA	Actual/360	6.220%	25,916.67	0.00	0.00	N/A	05/01/29	--	5,000,000.00	5,000,000.00	07/01/25
39	300802424	SS	Milledgeville	GA	Actual/360	6.859%	25,967.03	0.00	0.00	N/A	02/01/29	--	4,543,000.00	4,543,000.00	07/01/25
40	231009599	MF	Bronx	NY	Actual/360	6.530%	22,446.88	0.00	0.00	N/A	12/01/28	--	4,125,000.00	4,125,000.00	07/01/25
41	410966546	MF	Lugoff	SC	Actual/360	6.969%	23,665.56	0.00	0.00	N/A	04/11/29	--	4,075,000.00	4,075,000.00	07/11/25
42	300802426	IN	Atlanta	GA	Actual/360	6.866%	18,967.32	0.00	0.00	N/A	03/01/29	--	3,315,000.00	3,315,000.00	07/01/25
43	231011300	RT	Taylors	SC	Actual/360	6.900%	18,687.50	0.00	0.00	N/A	03/05/29	--	3,250,000.00	3,250,000.00	07/05/25
44	231011617	SS	Various	Var	Actual/360	7.350%	17,395.00	0.00	0.00	N/A	05/01/29	--	2,840,000.00	2,840,000.00	07/01/25
45	231010840	RT	Northville	MI	Actual/360	6.500%	14,895.83	0.00	0.00	N/A	04/05/29	--	2,750,000.00	2,750,000.00	07/05/25
46	328140046	RT	McLean	VA	Actual/360	6.601%	13,531.23	0.00	0.00	N/A	12/06/28	--	2,460,000.00	2,460,000.00	07/06/25
Totals							5,728,504.65	25,251.65	0.00				984,038,006.81	984,012,755.16
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 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
1	36,009,944.28	8,951,529.25	01/01/25	03/31/25	--	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
2	7,422,877.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	15,147,447.00	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	24,628,929.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	24,226,309.00	0.00	--	--	--	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
6	12,681,310.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,269,663.31	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	3,378,453.70	937,699.79	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,384,671.14	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	4,177,716.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	4,976,397.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	4,273,346.00	864,556.85	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	4,583,187.97	1,738,840.57	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,146,999.00	0.00	--	--	--	0.00	0.00	159,770.39	325,475.25	0.00	0.00
15	28,970,254.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	25,005,122.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	8,055,910.99	1,956,256.36	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
19	1,392,009.00	0.00	--	--	--	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	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,621,239.71	397,261.85	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	442,173.00	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
24	896,306.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	831,201.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,908,374.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	991,809.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	958,754.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	857,825.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,772,588.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	642,642.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	892,479.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,002,913.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	591,778.75	0.00	--	--	--	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	0.00	0.00
39	392,970.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	421,923.22	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	276,290.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	390,995.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	345,759.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	401,376.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	59,097,284.59	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	229,927,772.37	74,385,602.26				0.00	0.00	159,770.39	325,475.25	0.00	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	1	31,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.985704%	6.966920%	44
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	6.985711%	6.966928%	45
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	6.985717%	6.966933%	46
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	6.985724%	6.966941%	47
03/17/25	0	0.00	1	31,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.985730%	6.966946%	48
02/18/25	1	31,000,000.00	0	0.00	1	11,050,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.985740%	6.966957%	49
01/17/25	1	31,000,000.00	1	11,050,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.985746%	6.966962%	50
12/17/24	2	42,050,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.985751%	6.966968%	51
11/18/24	1	31,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.985758%	6.966975%	52
10/18/24	1	31,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.985763%	6.966980%	53
09/17/24	1	31,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.985770%	6.966987%	54
08/16/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.985775%	6.966992%	55
(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

231011094

05/01/25

159,770.39

325,475.25

0.00

31,000,000.00

Totals

159,770.39

325,475.25

0.00

31,000,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 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		984,012,755	953,012,755	31,000,000			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
0
0	984,012,755	953,012,755	31,000,000	0	0		0
0	984,038,007	984,038,007	0	0	0		0
0	984,057,145	984,057,145	0	0	0		0
0	984,082,129	984,082,129	0	0	0		0
Mar-25	984,100,993	953,100,993	0	31,000,000	0		0
Feb-25	984,137,668	942,087,668	31,000,000	0	11,050,000		0
Jan-25	984,156,187	942,106,187	31,000,000	11,050,000	0		0
Dec-24	984,174,590	942,124,590	42,050,000	0	0		0
Nov-24	984,198,867	953,198,867	31,000,000	0	0		0
Oct-24	984,217,004	953,217,004	31,000,000	0	0		0
Sep-24	984,241,026	953,241,026	31,000,000	0	0		0
Aug-24	984,258,901	984,258,901	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)	5,738,353.10
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 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