bcr24c29_ex991-202509.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	09/17/25	BBCMS Mortgage Trust 2024-5C29
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-5C29


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Barclays Commercial Mortgage Securities LLC
Certificate Factor Detail	3		Daniel Schmidt	SPLegalNotices@barclays.com;
				CMBSsecuritization@barclays.com
Certificate Interest Reconciliation Detail	4		745 Seventh Avenue, 4th Floor \| New York, NY 10019 \| United States
Additional Information	5	Certificate Administrator	Computershare Trust Company, N.A.
Bond / Collateral Reconciliation - Cash Flows	6		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				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	KeyBank National Association
Mortgage Loan Detail (Part 1)	13-15		Attention: Michael A. Tilden	michael_a_tilden@keybank.com
Mortgage Loan Detail (Part 2)	16-18		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Principal Prepayment Detail	19	Special Servicer	Argentic Services Company LP
Historical Detail	20		Attention: Andrew Hundertmark	ahundertmark@argenticservices.com;
				jmayfield@argenticservices.com
Delinquency Loan Detail	21		740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| 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
			Attention: BBCMS 2024-5C29 - Surveillance Manager	cmbs.notices@parkbridgefinancial.com
Specially Serviced Loan Detail - Part 2	24
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Modified Loan Detail	25
		Trustee	U.S. Bank Trust Company, National Association
Historical Liquidated Loan Detail	26		General Contact	cmbs.transactions@usbank.com
Historical Bond / Collateral Loss Reconciliation Detail	27		190 South LaSalle Street, 7th Floor \| Chicago, IL 60603 \| United States
Interest Shortfall Detail - Collateral Level	28	Directing Certificateholder	Argentic Securities Income USA 2 LLC
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	05555PAA0	4.398000%	5,185,000.00	4,309,864.51	70,544.86	15,795.65	0.00	0.00	86,340.51	4,239,319.65	30.03%	30.00%
A-2	05555PAB8	4.738000%	205,825,000.00	205,825,000.00	0.00	812,665.71	0.00	0.00	812,665.71	205,825,000.00	30.03%	30.00%
A-3	05555PAC6	5.208000%	534,775,000.00	534,775,000.00	0.00	2,320,923.50	0.00	0.00	2,320,923.50	534,775,000.00	30.03%	30.00%
A-S	05555PAF9	5.627000%	127,848,000.00	127,848,000.00	0.00	599,500.58	0.00	0.00	599,500.58	127,848,000.00	18.02%	18.00%
B	05555PAG7	5.858000%	50,607,000.00	50,607,000.00	0.00	247,046.50	0.00	0.00	247,046.50	50,607,000.00	13.26%	13.25%
C	05555PAH5	5.512000%	37,289,000.00	37,289,000.00	0.00	171,280.81	0.00	0.00	171,280.81	37,289,000.00	9.76%	9.75%
D	05555PAN2	4.000000%	18,645,000.00	18,645,000.00	0.00	62,150.00	0.00	0.00	62,150.00	18,645,000.00	8.01%	8.00%
E	05555PAQ5	4.000000%	10,654,000.00	10,654,000.00	0.00	35,513.33	0.00	0.00	35,513.33	10,654,000.00	7.01%	7.00%
F	05555PAS1	4.000000%	19,977,000.00	19,977,000.00	0.00	66,590.00	0.00	0.00	66,590.00	19,977,000.00	5.13%	5.13%
G-RR	05555PAU6	6.895100%	10,654,000.00	10,654,000.00	0.00	61,217.00	0.00	0.00	61,217.00	10,654,000.00	4.13%	4.13%
H-RR*	05555PAW2	6.895100%	43,948,151.00	43,948,151.00	0.00	238,574.82	0.00	0.00	238,574.82	43,948,151.00	0.00%	0.00%
R	05555PBA9	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
S	05555PAY8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,065,407,151.00	1,064,532,015.51	70,544.86	4,631,257.90	0.00	0.00	4,701,802.76	1,064,461,470.65


X-A	05555PAD4	1.821652%	745,785,000.00	744,909,864.51	0.00	1,130,805.26	0.00	0.00	1,130,805.26	744,839,319.65
X-B	05555PAE2	1.233791%	215,744,000.00	215,744,000.00	0.00	221,819.19	0.00	0.00	221,819.19	215,744,000.00
X-D	05555PAJ1	2.895100%	29,299,000.00	29,299,000.00	0.00	70,686.28	0.00	0.00	70,686.28	29,299,000.00
X-F	05555PAL6	2.895100%	19,977,000.00	19,977,000.00	0.00	48,196.18	0.00	0.00	48,196.18	19,977,000.00
Notional SubTotal			1,010,805,000.00	1,009,929,864.51	0.00	1,471,506.91	0.00	0.00	1,471,506.91	1,009,859,319.65

Deal Distribution Total					70,544.86	6,102,764.81	0.00	0.00	6,173,309.67

*	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	05555PAA0	831.21784185	13.60556606	3.04641273	0.00000000	0.00000000	0.00000000	0.00000000	16.65197878	817.61227580
A-2	05555PAB8	1,000.00000000	0.00000000	3.94833334	0.00000000	0.00000000	0.00000000	0.00000000	3.94833334	1,000.00000000
A-3	05555PAC6	1,000.00000000	0.00000000	4.34000000	0.00000000	0.00000000	0.00000000	0.00000000	4.34000000	1,000.00000000
A-S	05555PAF9	1,000.00000000	0.00000000	4.68916667	0.00000000	0.00000000	0.00000000	0.00000000	4.68916667	1,000.00000000
B	05555PAG7	1,000.00000000	0.00000000	4.88166657	0.00000000	0.00000000	0.00000000	0.00000000	4.88166657	1,000.00000000
C	05555PAH5	1,000.00000000	0.00000000	4.59333342	0.00000000	0.00000000	0.00000000	0.00000000	4.59333342	1,000.00000000
D	05555PAN2	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
E	05555PAQ5	1,000.00000000	0.00000000	3.33333302	0.00000000	0.00000000	0.00000000	0.00000000	3.33333302	1,000.00000000
F	05555PAS1	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
G-RR	05555PAU6	1,000.00000000	0.00000000	5.74591703	0.00000000	0.00000000	0.00000000	0.00000000	5.74591703	1,000.00000000
H-RR	05555PAW2	1,000.00000000	0.00000000	5.42855193	0.31736489	0.36772150	0.00000000	0.00000000	5.42855193	1,000.00000000
R	05555PBA9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
S	05555PAY8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	05555PAD4	998.82655794	0.00000000	1.51626174	0.00000000	0.00000000	0.00000000	0.00000000	1.51626174	998.73196652
X-B	05555PAE2	1,000.00000000	0.00000000	1.02815925	0.00000000	0.00000000	0.00000000	0.00000000	1.02815925	1,000.00000000
X-D	05555PAJ1	1,000.00000000	0.00000000	2.41258336	0.00000000	0.00000000	0.00000000	0.00000000	2.41258336	1,000.00000000
X-F	05555PAL6	1,000.00000000	0.00000000	2.41258347	0.00000000	0.00000000	0.00000000	0.00000000	2.41258347	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	08/01/25 - 08/30/25	30	0.00	15,795.65	0.00	15,795.65	0.00	0.00	0.00	15,795.65	0.00
A-2	08/01/25 - 08/30/25	30	0.00	812,665.71	0.00	812,665.71	0.00	0.00	0.00	812,665.71	0.00
A-3	08/01/25 - 08/30/25	30	0.00	2,320,923.50	0.00	2,320,923.50	0.00	0.00	0.00	2,320,923.50	0.00
X-A	08/01/25 - 08/30/25	30	0.00	1,130,805.26	0.00	1,130,805.26	0.00	0.00	0.00	1,130,805.26	0.00
X-B	08/01/25 - 08/30/25	30	0.00	221,819.19	0.00	221,819.19	0.00	0.00	0.00	221,819.19	0.00
X-D	08/01/25 - 08/30/25	30	0.00	70,686.28	0.00	70,686.28	0.00	0.00	0.00	70,686.28	0.00
X-F	08/01/25 - 08/30/25	30	0.00	48,196.18	0.00	48,196.18	0.00	0.00	0.00	48,196.18	0.00
A-S	08/01/25 - 08/30/25	30	0.00	599,500.58	0.00	599,500.58	0.00	0.00	0.00	599,500.58	0.00
B	08/01/25 - 08/30/25	30	0.00	247,046.51	0.00	247,046.51	0.00	0.00	0.00	247,046.50	0.00
C	08/01/25 - 08/30/25	30	0.00	171,280.81	0.00	171,280.81	0.00	0.00	0.00	171,280.81	0.00
D	08/01/25 - 08/30/25	30	0.00	62,150.00	0.00	62,150.00	0.00	0.00	0.00	62,150.00	0.00
E	08/01/25 - 08/30/25	30	0.00	35,513.33	0.00	35,513.33	0.00	0.00	0.00	35,513.33	0.00
F	08/01/25 - 08/30/25	30	0.00	66,590.00	0.00	66,590.00	0.00	0.00	0.00	66,590.00	0.00
G-RR	08/01/25 - 08/30/25	30	0.00	61,217.00	0.00	61,217.00	0.00	0.00	0.00	61,217.00	0.00
H-RR	08/01/25 - 08/30/25	30	2,200.44	252,522.42	0.00	252,522.42	13,947.60	0.00	0.00	238,574.82	16,160.68
Totals			2,200.44	6,116,712.42	0.00	6,116,712.42	13,947.60	0.00	0.00	6,102,764.81	16,160.68




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	6,139,427.27	Master Servicing Fee	12,484.67
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,036.79
Interest Adjustments	0.00	Trustee Fee	1,250.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	458.34
ARD Interest	0.00	Operating Advisor Fee	1,274.19
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	210.84
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	6,139,427.27	Total Fees	22,714.83

Principal		Expenses/Reimbursements
Scheduled Principal	70,544.86	Reimbursement for Interest on Advances	3,530.93
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	10,416.67
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	70,544.86	Total Expenses/Reimbursements	13,947.60

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	6,102,764.81
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	70,544.86
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	6,173,309.67
Total Funds Collected	6,209,972.13	Total Funds Distributed	6,209,972.10

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		1,064,532,016.13	1,064,532,016.13	Beginning Certificate Balance	1,064,532,015.51
(-) Scheduled Principal Collections		70,544.86	70,544.86	(-) Principal Distributions	70,544.86
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		1,064,461,471.27	1,064,461,471.27	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,064,536,542.50	1,064,536,542.50	Ending Certificate Balance	1,064,461,470.65
Ending Actual Collateral Balance		1,064,466,024.62	1,064,466,024.62



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.62)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.62)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.90%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	9,999,999 or less	30	179,645,700.60	16.88%	47	6.9069	1.532379	1.29 or less	17	275,267,872.24	25.86%	48	6.4999	1.034953
10,000,000 to 14,999,999		11	129,712,500.00	12.19%	47	6.6398	1.376165	1.30 to 1.49	21	339,656,584.97	31.91%	48	6.7247	1.375600
15,000,000 to 19,999,999		3	53,441,974.63	5.02%	47	7.1668	1.606684	1.50 to 1.79	16	329,586,284.76	30.96%	47	6.9238	1.663190
20,000,000 to 29,999,999		12	301,999,296.04	28.37%	47	6.4932	1.389880	1.80 to 1.99	2	47,500,000.00	4.46%	48	6.3765	1.815789
30,000,000 to 39,999,999		2	60,000,000.00	5.64%	47	6.9520	1.930000	2.00 to 2.49	5	50,050,729.30	4.70%	46	6.8070	2.250764
40,000,000 to 54,999,999		2	82,000,000.00	7.70%	48	6.6463	1.722195	2.50 or greater	3	22,400,000.00	2.10%	43	5.8168	2.888571
	55,000,000 or greater	4	257,662,000.00	24.21%	48	6.6794	1.348564	Totals	64	1,064,461,471.27	100.00%	47	6.6974	1.469186
	Totals	64	1,064,461,471.27	100.00%	47	6.6974	1.469186
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									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

Arizona	3	43,612,500.00	4.10%	48	6.5549	1.422087
							Industrial	26	158,630,230.60	14.90%	47	6.6747	1.772528
California	6	20,171,696.85	1.90%	47	5.7722	1.509641
							Lodging	7	45,450,000.00	4.27%	47	7.8591	1.625743
Colorado	1	6,450,000.00	0.61%	48	7.5500	2.180000
							Mixed Use	10	52,771,052.61	4.96%	47	6.1072	1.273878
Connecticut	1	8,450,000.00	0.79%	48	7.6000	1.320000
							Mobile Home Park	5	39,436,000.00	3.70%	48	6.3867	1.307212
Delaware	1	9,000,000.00	0.85%	47	7.9500	1.500000
							Multi-Family	34	423,347,684.68	39.77%	48	6.6103	1.262597
Florida	10	149,078,279.69	14.01%	47	6.6938	1.334107
							Office	7	124,206,324.24	11.67%	47	7.0247	1.519486
Illinois	14	37,113,415.15	3.49%	47	7.2782	1.596899
							Other	1	828,947.38	0.08%	47	5.4313	1.490000
Indiana	2	13,949,000.00	1.31%	48	7.7613	1.510410
							Retail	8	196,265,232.17	18.44%	47	6.6932	1.609401
Kansas	2	950,906.04	0.09%	43	5.7440	2.960000
							Self Storage	4	23,526,000.00	2.21%	46	6.2992	1.984567
Kentucky	3	39,281,219.10	3.69%	47	7.0636	1.324460
							Totals	102	1,064,461,471.27	100.00%	47	6.6974	1.469186
Maryland	1	446,787.51	0.04%	43	5.7440	2.960000

Massachusetts	6	79,540,000.00	7.47%	47	6.5775	1.615723

Michigan	3	8,004,612.89	0.75%	43	5.7440	2.960000

Mississippi	1	11,400,000.00	1.07%	48	6.3040	1.150000

Missouri	2	913,344.28	0.09%	43	5.7440	2.960000

New Jersey	3	52,000,000.00	4.89%	48	6.3907	1.771154

New York	13	185,317,523.58	17.41%	47	6.6360	1.400773

North Carolina	6	106,852,000.00	10.04%	48	6.7831	1.336102

Ohio	6	58,890,377.04	5.53%	47	6.4582	1.353665

Pennsylvania	5	26,130,596.35	2.45%	47	6.9086	1.328543

South Carolina	5	6,891,762.79	0.65%	47	7.2252	1.906569

Tennessee	3	35,015,000.00	3.29%	47	6.9339	1.548786

Texas	4	151,002,450.41	14.19%	47	6.6258	1.532500

Virginia	1	14,000,000.00	1.32%	47	6.5600	1.330000

Totals	102	1,064,461,471.27	100.00%	47	6.6974	1.469186


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	5.99900 or less	7	71,978,947.00	6.76%	46	5.4449	1.736911	12 months or less	29	586,054,739.51	55.06%	48	6.6978	1.349335
	6.00000 to 6.49900	15	286,994,000.00	26.96%	48	6.2890	1.336338	13 months to 24 months	35	478,406,731.76	44.94%	47	6.6969	1.616004
	6.50000 to 6.99900	22	451,225,210.00	42.39%	48	6.7996	1.538310	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	7.00000 to 7.49900	13	194,863,314.27	18.31%	47	7.1895	1.371021	Totals	64	1,064,461,471.27	100.00%	47	6.6974	1.469186
	7.50000 to 7.99900	6	50,500,000.00	4.74%	48	7.7275	1.615921
	8.00000 or greater	1	8,900,000.00	0.84%	46	8.2000	1.400000
	Totals	64	1,064,461,471.27	100.00%	47	6.6974	1.469186
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	57 months or less	64	1,064,461,471.27	100.00%	47	6.6974	1.469186	Interest Only	55	958,117,447.00	90.01%	47	6.6632	1.464109
58 months to 59 months		0	0.00	0.00%	0	0.0000	0.000000	358 months or less	9	106,344,024.27	9.99%	47	7.0058	1.514922
	60 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	64	1,064,461,471.27	100.00%	47	6.6974	1.469186	Totals	64	1,064,461,471.27	100.00%	47	6.6974	1.469186
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 29

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

229,242,564.96

21.54%

6.8077

1.533836

No outstanding loans in this group

12 months or less

835,218,906.31

78.46%

6.6672

1.451441

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

1,064,461,471.27

100.00%

6.6974

1.469186

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 12 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	10257330	MF	Winston Salem	NC	Actual/360	6.950%	443,838.97	0.00	0.00	N/A	09/06/29	--	74,162,000.00	74,162,000.00	09/06/25
2A-6-1	10256333	OF	New York	NY	Actual/360	7.010%	241,455.56	0.00	0.00	08/06/29	08/06/32	--	40,000,000.00	40,000,000.00	09/06/25
2A-5-1	10256334				Actual/360	7.010%	150,909.72	0.00	0.00	08/06/29	08/06/32	--	25,000,000.00	25,000,000.00	09/06/25
2A-4-2	10257189				Actual/360	7.010%	30,181.94	0.00	0.00	08/06/29	08/06/32	--	5,000,000.00	5,000,000.00	09/06/25
3	10257331	IN	Lawrence	MA	Actual/360	6.890%	370,815.97	0.00	0.00	08/06/29	09/06/29	--	62,500,000.00	62,500,000.00	09/06/25
4	10257332	MF	Fort Walton Beach	FL	Actual/360	6.550%	344,056.94	0.00	0.00	N/A	09/06/29	--	61,000,000.00	61,000,000.00	07/06/25
5A-6	10257334	RT	Friendswood	TX	Actual/360	6.816%	104,639.15	12,899.29	0.00	N/A	08/01/29	--	17,828,114.48	17,815,215.19	09/01/25
5A-7	10257335				Actual/360	6.816%	46,506.29	5,733.02	0.00	N/A	08/01/29	--	7,923,606.40	7,917,873.38	09/01/25
5A-8	10257336				Actual/360	6.816%	29,066.43	3,583.14	0.00	N/A	08/01/29	--	4,952,253.99	4,948,670.85	09/01/25
5A-9	10257337				Actual/360	6.816%	174,398.58	21,498.82	0.00	N/A	08/01/29	--	29,713,524.16	29,692,025.34	09/01/25
6	10257338	MF	Austin	TX	Actual/360	6.257%	323,278.33	0.00	0.00	N/A	09/06/29	--	60,000,000.00	60,000,000.00	09/06/25
7	10257339	IN	Howell	NJ	Actual/360	6.300%	227,850.00	0.00	0.00	N/A	09/01/29	--	42,000,000.00	42,000,000.00	09/01/25
8A-5-A-2	10257217	Various Various		Various	Actual/360	5.431%	124,057.85	0.00	0.00	N/A	08/09/29	--	26,525,270.70	26,525,270.70	09/09/25
8A-5-B-2	10257219				Actual/360	5.917%	17,705.10	0.00	0.00	N/A	08/09/29	--	3,474,729.30	3,474,729.30	09/09/25
9A-2-1	10257340	RT	Frisco	TX	Actual/360	6.999%	180,807.50	0.00	0.00	N/A	07/01/29	--	30,000,000.00	30,000,000.00	09/01/25
10A-2	10257341	OF	West Palm Beach	FL	Actual/360	6.905%	178,379.17	0.00	0.00	N/A	09/06/29	--	30,000,000.00	30,000,000.00	09/06/25
11	10257342	MF	Louisville	KY	Actual/360	6.750%	173,212.50	0.00	0.00	N/A	09/06/29	--	29,800,000.00	29,800,000.00	09/06/25
12	10257343	MH	Charlotte	NC	Actual/360	6.400%	163,680.00	0.00	0.00	N/A	09/06/29	--	29,700,000.00	29,700,000.00	09/06/25
13A-2-1	10257346	MF	Tampa	FL	Actual/360	6.499%	139,909.03	0.00	0.00	N/A	07/06/29	--	25,000,000.00	25,000,000.00	09/06/25
14	10257348	RT	Oak Ridge	TN	Actual/360	7.280%	156,722.22	0.00	0.00	N/A	09/06/29	--	25,000,000.00	25,000,000.00	09/06/25
15A-8	10257349	RT	Bronx	NY	Actual/360	5.181%	44,614.17	0.00	0.00	N/A	08/06/29	--	10,000,000.00	10,000,000.00	09/06/25
15A-9	10257350				Actual/360	5.181%	44,614.17	0.00	0.00	N/A	08/06/29	--	10,000,000.00	10,000,000.00	09/06/25
15A-11	10257351				Actual/360	5.181%	20,428.59	0.00	0.00	N/A	08/06/29	--	4,578,947.00	4,578,947.00	09/06/25
16	10252753	MF	Cincinnati	OH	Actual/360	6.200%	126,798.61	0.00	0.00	N/A	09/01/29	--	23,750,000.00	23,750,000.00	09/01/25
17	10257352	RT	Wantagh	NY	Actual/360	6.680%	136,615.28	0.00	0.00	N/A	09/06/29	--	23,750,000.00	23,750,000.00	09/06/25
18	10257353	MF	Brooklyn	NY	Actual/360	6.300%	119,350.00	0.00	0.00	N/A	09/06/29	--	22,000,000.00	22,000,000.00	09/06/25
19	10257354	MF	Sierra Vista	AZ	Actual/360	6.200%	112,116.67	0.00	0.00	N/A	09/06/29	--	21,000,000.00	21,000,000.00	09/06/25
20A-1	10257355	MF	Columbus	OH	Actual/360	6.200%	110,952.79	0.00	0.00	N/A	08/06/29	--	20,782,000.00	20,782,000.00	09/06/25




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
21	10257357	MF	DeKalb	IL	Actual/360	7.400%	126,170.00	0.00	0.00	N/A	08/06/29	--	19,800,000.00	19,800,000.00	09/06/25
22A-15	10252021	Various Various		Various	Actual/360	5.744%	59,354.67	0.00	0.00	N/A	04/06/29	--	12,000,000.00	12,000,000.00	09/06/25
22A-17	10252023				Actual/360	5.744%	26,709.60	0.00	0.00	N/A	04/06/29	--	5,400,000.00	5,400,000.00	09/06/25
23	10257358	MF	Chicago	IL	Actual/360	7.270%	99,161.69	13,062.95	0.00	N/A	09/06/29	--	15,839,822.39	15,826,759.44	09/06/25
24	10257359	IN	Virginia Beach	VA	Actual/360	6.560%	79,084.44	0.00	0.00	N/A	08/06/29	--	14,000,000.00	14,000,000.00	09/06/25
25	10252856	RT	Fountain Hills	AZ	Actual/360	6.500%	77,311.63	0.00	0.00	N/A	09/01/29	--	13,812,500.00	13,812,500.00	09/01/25
26	10257360	MU	New York	NY	Actual/360	7.200%	80,600.00	0.00	0.00	N/A	09/06/29	--	13,000,000.00	13,000,000.00	09/06/25
27	10257361	RT	Feasterville Trevose	PA	Actual/360	7.220%	80,202.17	0.00	0.00	N/A	08/06/29	--	12,900,000.00	12,900,000.00	09/06/25
28	10250791	OF	Fort Lauderdale	FL	Actual/360	7.350%	72,785.42	0.00	0.00	N/A	09/01/29	--	11,500,000.00	11,500,000.00	09/01/25
29	10257362	MF	Vicksburg	MS	Actual/360	6.304%	61,884.27	0.00	0.00	N/A	09/06/29	--	11,400,000.00	11,400,000.00	09/06/25
30	10251807	LO	Various	Various	Actual/360	7.790%	74,459.42	0.00	0.00	N/A	08/01/29	--	11,100,000.00	11,100,000.00	09/01/25
31	10257363	LO	Indianapolis	IN	Actual/360	7.750%	66,736.11	0.00	0.00	N/A	09/06/29	--	10,000,000.00	10,000,000.00	09/06/25
32	10257364	LO	New Castle	DE	Actual/360	7.950%	61,612.50	0.00	0.00	N/A	08/06/29	--	9,000,000.00	9,000,000.00	09/06/25
33	10257365	LO	Bowling Green	KY	Actual/360	8.200%	62,843.89	0.00	0.00	N/A	07/06/29	--	8,900,000.00	8,900,000.00	09/06/25
34	10257366	IN	Tempe	AZ	Actual/360	7.488%	56,742.40	0.00	0.00	N/A	08/06/29	--	8,800,000.00	8,800,000.00	09/06/25
35	10257367	IN	Enfield	CT	Actual/360	7.600%	55,300.56	0.00	0.00	N/A	09/06/29	--	8,450,000.00	8,450,000.00	09/06/25
36	10257368	SS	Orlando	FL	Actual/360	6.712%	48,550.13	0.00	0.00	N/A	08/06/29	--	8,400,000.00	8,400,000.00	09/06/25
37	10257369	OF	Tampa	FL	Actual/360	7.200%	44,585.33	4,626.82	0.00	N/A	09/06/29	--	7,191,181.65	7,186,554.83	09/06/25
38	10257370	MF	Various	NY	Actual/360	6.850%	42,735.44	0.00	0.00	N/A	09/06/29	--	7,245,000.00	7,245,000.00	09/06/25
39	10257371	MH	Various	PA	Actual/360	6.300%	36,597.05	0.00	0.00	N/A	08/06/29	--	6,746,000.00	6,746,000.00	09/06/25
40	10257372	MF	Bronx	NY	Actual/360	6.920%	38,870.60	4,553.35	0.00	N/A	09/06/29	--	6,523,129.57	6,518,576.22	08/06/25
41	10257373	MF	Cleveland	OH	Actual/360	6.850%	38,004.38	4,587.47	0.00	N/A	09/06/29	--	6,442,936.49	6,438,349.02	09/06/25
42	10257374	MU	San Francisco	CA	Actual/360	6.455%	36,130.07	0.00	0.00	N/A	09/06/29	--	6,500,000.00	6,500,000.00	09/06/25
43	10252816	LO	Westminster	CO	Actual/360	7.550%	41,933.96	0.00	0.00	N/A	09/01/29	--	6,450,000.00	6,450,000.00	09/01/25
44	10252798	RT	Philadelphia	PA	Actual/360	7.050%	35,514.38	0.00	0.00	N/A	09/01/29	--	5,850,000.00	5,850,000.00	09/01/25
45	10257375	OF	Cherry Hill	NJ	Actual/360	6.961%	32,968.07	0.00	0.00	N/A	08/06/29	--	5,500,000.00	5,500,000.00	09/06/25
46	10257376	IN	Spartanburg	SC	Actual/360	7.600%	35,994.44	0.00	0.00	N/A	09/06/29	--	5,500,000.00	5,500,000.00	09/06/25
47	10257377	MF	Brooklyn	NY	Actual/360	6.720%	30,235.33	0.00	0.00	N/A	09/06/29	--	5,225,000.00	5,225,000.00	09/06/25




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

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

10251672

Delray Beach

Actual/360

6.070%

26,714.91

0.00

N/A

06/01/29

5,111,000.00

09/01/25

10251668

Nashville

Actual/360

6.070%

26,213.13

0.00

N/A

06/01/29

5,015,000.00

09/01/25

10251669

Clarksville

Actual/360

6.070%

26,134.72

0.00

N/A

06/01/29

5,000,000.00

09/01/25

10257378

Bronx

Actual/360

7.310%

31,473.61

0.00

N/A

07/06/29

5,000,000.00

09/06/25

10257379

Jersey City

Actual/360

6.540%

25,342.50

0.00

N/A

08/06/29

4,500,000.00

09/06/25

10257380

Brooklyn

Actual/360

6.900%

24,360.83

0.00

N/A

08/06/29

4,100,000.00

09/06/25

10257381

Brooklyn

Actual/360

6.712%

22,541.13

0.00

N/A

08/06/29

3,900,000.00

09/06/25

10252989

Hamlet

Actual/360

6.450%

16,606.96

0.00

N/A

09/01/29

2,990,000.00

09/01/25

Totals

6,139,427.27

70,544.86

0.00

1,064,532,016.13

1,064,461,471.27

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	7,260,675.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-6-1	0.00	87,477,382.35	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-5-1	0.00	87,477,382.35	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-4-2	0.00	87,477,382.35	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
3	3,481,514.34	3,644,903.74	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	5,879,748.16	01/01/24	12/31/24	--	0.00	0.00	342,814.13	686,800.68	0.00	0.00
5A-6	0.00	30,619,608.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5A-7	0.00	30,619,608.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5A-8	0.00	30,619,608.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
5A-9	0.00	30,619,608.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,756,231.32	3,667,257.64	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-5-A-2	63,856,700.69	64,170,943.72	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-5-B-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9A-2-1	0.00	41,951,065.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
10A-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	2,670,581.61	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,309,088.05	1,252,244.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13A-2-1	0.00	1,697,827.45	07/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	1,215,299.19	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15A-8	0.00	28,086,666.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15A-9	0.00	28,086,666.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
15A-11	0.00	28,086,666.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,577,708.34	1,309,177.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	1,395,554.30	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	1,771,416.63	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
20A-1	2,564,139.83	1,225,334.09	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22A-15	0.00	27,835,140.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
22A-17	0.00	27,835,140.00	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	668,905.37	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	341,983.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,626,075.12	355,544.42	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	839,071.44	889,272.12	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,820,658.92	1,783,590.56	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	1,198,903.97	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	1,134,431.24	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,017,259.18	468,785.00	01/01/25	06/30/25	--	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	0.00	433,589.09	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	264,622.62	288,572.55	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	--	--	--	0.00	0.00	43,409.91	43,409.91	0.00	0.00
41	0.00	47,789.94	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
43	1,076,531.91	1,178,178.31	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	393,362.19	240,524.86	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
45	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	713,089.98	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	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
48	0.00	782,856.56	01/01/24	12/31/24	--	0.00	0.00	0.00	0.00	0.00	0.00
49	688,036.77	639,464.25	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	850,467.90	820,595.47	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	465,049.59	479,809.92	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
54	0.00	182,007.93	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	87,586,518.21	676,600,780.60				0.00	0.00	386,224.04	730,210.59	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
09/17/25	1	61,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.697441%	6.672661%	47
08/15/25	1	61,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.697457%	6.672678%	48
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.697473%	6.672694%	49
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	6.697492%	6.672714%	50
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	6.697508%	6.672730%	51
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	6.697527%	6.672751%	52
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.697542%	6.672766%	53
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.697570%	6.672795%	54
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.697584%	6.672811%	55
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.697599%	6.672826%	56
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.697618%	6.672846%	57
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.697633%	6.672861%	58
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

10257332

07/06/25

342,814.13

686,800.68

0.00

61,000,000.00

10257372

08/06/25

43,409.91

0.00

6,523,129.56

Totals

386,224.04

730,210.59

0.00

67,523,129.56

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		994,461,471	933,461,471		61,000,000		0
49 - 60 Months		0	0		0		0
> 60 Months		70,000,000	70,000,000		0		0




Historical Delinquency Information

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

Sep-25	1,064,461,471	1,003,461,471	61,000,000	0	0		0
Aug-25	1,064,532,016	1,003,532,016	61,000,000	0	0		0
Jul-25	1,064,602,142	1,064,602,142	0	0	0		0
Jun-25	1,064,690,328	1,064,690,328	0	0	0		0
May-25	1,064,759,515	1,064,759,515	0	0	0		0
Apr-25	1,064,846,797	1,064,846,797	0	0	0		0
Mar-25	1,064,915,054	1,064,915,054	0	0	0		0
Feb-25	1,065,038,535	1,065,038,535	0	0	0		0
Jan-25	1,065,105,655	1,065,105,655	0	0	0		0
Dec-24	1,065,172,376	1,065,172,376	0	0	0		0
Nov-24	1,065,257,286	1,065,257,286	0	0	0		0
Oct-24	1,065,323,108	1,065,323,108	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

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

3,530.93

0.00

10,416.67

0.00

Total

0.00

10,416.67

0.00

3,530.93

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

13,947.60

Page 28 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
6	10257338	60,000,000.00	60,000,000.00	90,100,000.00	07/03/24	3,598,007.64	0.95000	03/31/25	09/06/29	I/O
Totals		60,000,000.00	60,000,000.00	90,100,000.00		3,598,007.64




© 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)	6,173,309.67
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
6	10257338	MF	TX	08/13/25	13
	9/11/2025 Loan transferred 8/13/2025, due to imminent monetary default related to a required principal paydown for failure to secure an HFC tax exemption. All rents are being collected by the Lockbox, and the Borrower and Lender have
	engaged in discussion s fora potential modification to provide a comprehensive resolution of all outstanding issues. In the event actionable modification terms do not materialize, the Lender is prepared to enforce its remedies.


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