Distribution Date:	09/17/25	BMO 2024-5C8 Mortgage Trust
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-5C8

Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	BMO Commercial Mortgage Securities LLC c/o BMO Capital
			Markets Corp.
Certificate Factor Detail	3		Attention: Paul Vanderslice, Michael Birajiclian and David Schell	Paul.Vanderslice@bmo.com,
Certificate Interest Reconciliation Detail	4			Michael.Birajiclian@bmo.com and
				David.Schell@bmo.com
Additional Information	5		151 West 42nd Street | New York, NY 10036 | United States
Bond / Collateral Reconciliation - Cash Flows	6	Master Servicer	Trimont LLC
Bond / Collateral Reconciliation - Balances	7		Attention: CMBS Servicing	trimont.commercial.servicing@cms.trimont.com
Current Mortgage Loan and Property Stratification	8-12		550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States
Mortgage Loan Detail (Part 1)	13-15	Special Servicer	Greystone Servicing Company LLC
Mortgage Loan Detail (Part 2)	16-18		Attention: Amy Dixon, General Counsel	amy.dixon@greyco.com
Principal Prepayment Detail	19		5221 N. O’Connor Blvd., Suite 800 | Irving, TX 75039 | United States
		Trustee	Computershare Trust Company, N.A.
Historical Detail	20
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	21			trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	22		9062 Old Annapolis Road | Columbia, MD 21045 | United States
Specially Serviced Loan Detail - Part 1	23	Certificate Administrator	Computershare Trust Company, N.A.
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	24			trustadministrationgroup@computershare.com
Modified Loan Detail	25		9062 Old Annapolis Road | Columbia, MD 21045 | United States
Historical Liquidated Loan Detail	26	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Historical Bond / Collateral Loss Reconciliation Detail	27
			Attention: BMO 2024-5C8 Transaction Manager	notices@pentalphasurveillance.com
Interest Shortfall Detail - Collateral Level	28		501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States
Supplemental Notes	29

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

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

© 2021 Computershare. All rights reserved. Confidential. Page 1 of 29

				Certificate Distribution Detail
											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance                                  Beginning Balance		Distribution	Distribution	Penalties	Realized Losses             Total Distribution          Ending Balance			Support¹         Support¹
A-1	09661XAA6	4.833700%	1,065,000.00	934,464.87	12,472.87	3,764.10	0.00	0.00	16,236.97	921,992.00	30.00%	30.00%
A-2	09661XAB4	5.152900%	115,000,000.00	115,000,000.00	0.00	493,819.58	0.00	0.00	493,819.58	115,000,000.00	30.00%	30.00%
A-3	09661XAC2	5.625300%	578,222,000.00	578,222,000.00	0.00	2,710,560.18	0.00	0.00	2,710,560.18	578,222,000.00	30.00%	30.00%
A-S	09661XAF5	5.940400%	112,822,000.00	112,822,000.00	0.00	558,506.51	0.00	0.00	558,506.51	112,822,000.00	18.63%	18.63%
B	09661XAG3	6.091100%	48,352,000.00	48,352,000.00	0.00	245,430.72	0.00	0.00	245,430.72	48,352,000.00	13.75%	13.75%
C	09661XAH1	5.744000%	35,944,000.00	35,944,000.00	0.00	172,051.95	0.00	0.00	172,051.95	35,944,000.00	10.13%	10.13%
D	09661XAL2	4.500000%	9,929,000.00	9,929,000.00	0.00	37,233.75	0.00	0.00	37,233.75	9,929,000.00	9.13%	9.13%
E-RR	09661XAN8	6.785600%	21,076,000.00	21,076,000.00	0.00	119,177.76	0.00	0.00	119,177.76	21,076,000.00	7.00%	7.00%
F-RR	09661XAQ1	6.785600%	19,837,000.00	19,837,000.00	0.00	112,171.63	0.00	0.00	112,171.63	19,837,000.00	5.00%	5.00%
G-RR	09661XAS7	6.785600%	12,398,000.00	12,398,000.00	0.00	70,106.56	0.00	0.00	70,106.56	12,398,000.00	3.75%	3.75%
J-RR*	09661XAU2	6.785600%	37,194,388.00	37,194,388.00	0.00	210,321.88	0.00	0.00	210,321.88	37,194,388.00	0.00%	0.00%
R	09661XAW8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			991,839,388.00	991,708,852.87	12,472.87	4,733,144.62	0.00	0.00	4,745,617.49	991,696,380.00
X-A	09661XAD0	1.239628%	694,287,000.00	694,156,464.87	0.00	717,079.80	0.00	0.00	717,079.80	694,143,992.00
X-B	09661XAE8	0.844048%	197,118,000.00	197,118,000.00	0.00	138,647.48	0.00	0.00	138,647.48	197,118,000.00
X-D	09661XAJ7	2.285600%	9,929,000.00	9,929,000.00	0.00	18,911.44	0.00	0.00	18,911.44	9,929,000.00
Notional SubTotal			901,334,000.00	901,203,464.87	0.00	874,638.72	0.00	0.00	874,638.72	901,190,992.00
Deal Distribution Total					12,472.87	5,607,783.34	0.00	0.00	5,620,256.21
*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.
© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29

				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	09661XAA6	877.43180282	11.71161502	3.53436620	0.00000000	0.00000000	0.00000000	0.00000000	15.24598122	865.72018779
A-2	09661XAB4	1,000.00000000	0.00000000	4.29408330	0.00000000	0.00000000	0.00000000	0.00000000	4.29408330	1,000.00000000
A-3	09661XAC2	1,000.00000000	0.00000000	4.68775000	0.00000000	0.00000000	0.00000000	0.00000000	4.68775000	1,000.00000000
A-S	09661XAF5	1,000.00000000	0.00000000	4.95033336	0.00000000	0.00000000	0.00000000	0.00000000	4.95033336	1,000.00000000
B	09661XAG3	1,000.00000000	0.00000000	5.07591661	0.00000000	0.00000000	0.00000000	0.00000000	5.07591661	1,000.00000000
C	09661XAH1	1,000.00000000	0.00000000	4.78666676	0.00000000	0.00000000	0.00000000	0.00000000	4.78666676	1,000.00000000
D	09661XAL2	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
E-RR	09661XAN8	1,000.00000000	0.00000000	5.65466692	0.00000000	0.00000000	0.00000000	0.00000000	5.65466692	1,000.00000000
F-RR	09661XAQ1	1,000.00000000	0.00000000	5.65466704	0.00000000	0.00000000	0.00000000	0.00000000	5.65466704	1,000.00000000
G-RR	09661XAS7	1,000.00000000	0.00000000	5.65466688	0.00000000	0.00000000	0.00000000	0.00000000	5.65466688	1,000.00000000
J-RR	09661XAU2	1,000.00000000	0.00000000	5.65466704	0.00000000	0.00000000	0.00000000	0.00000000	5.65466704	1,000.00000000
R	09661XAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Notional Certificates
X-A	09661XAD0	999.81198679	0.00000000	1.03282908	0.00000000	0.00000000	0.00000000	0.00000000	1.03282908	999.79402178
X-B	09661XAE8	1,000.00000000	0.00000000	0.70337301	0.00000000	0.00000000	0.00000000	0.00000000	0.70337301	1,000.00000000
X-D	09661XAJ7	1,000.00000000	0.00000000	1.90466714	0.00000000	0.00000000	0.00000000	0.00000000	1.90466714	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	3,764.10	0.00	3,764.10	0.00	0.00	0.00	3,764.10	0.00
A-2	08/01/25 - 08/30/25	30	0.00	493,819.58	0.00	493,819.58	0.00	0.00	0.00	493,819.58	0.00
A-3	08/01/25 - 08/30/25	30	0.00	2,710,560.18	0.00	2,710,560.18	0.00	0.00	0.00	2,710,560.18	0.00
X-A	08/01/25 - 08/30/25	30	0.00	717,079.80	0.00	717,079.80	0.00	0.00	0.00	717,079.80	0.00
X-B	08/01/25 - 08/30/25	30	0.00	138,647.48	0.00	138,647.48	0.00	0.00	0.00	138,647.48	0.00
X-D	08/01/25 - 08/30/25	30	0.00	18,911.44	0.00	18,911.44	0.00	0.00	0.00	18,911.44	0.00
A-S	08/01/25 - 08/30/25	30	0.00	558,506.51	0.00	558,506.51	0.00	0.00	0.00	558,506.51	0.00
B	08/01/25 - 08/30/25	30	0.00	245,430.72	0.00	245,430.72	0.00	0.00	0.00	245,430.72	0.00
C	08/01/25 - 08/30/25	30	0.00	172,051.95	0.00	172,051.95	0.00	0.00	0.00	172,051.95	0.00
D	08/01/25 - 08/30/25	30	0.00	37,233.75	0.00	37,233.75	0.00	0.00	0.00	37,233.75	0.00
E-RR	08/01/25 - 08/30/25	30	0.00	119,177.76	0.00	119,177.76	0.00	0.00	0.00	119,177.76	0.00
F-RR	08/01/25 - 08/30/25	30	0.00	112,171.63	0.00	112,171.63	0.00	0.00	0.00	112,171.63	0.00
G-RR	08/01/25 - 08/30/25	30	0.00	70,106.56	0.00	70,106.56	0.00	0.00	0.00	70,106.56	0.00
J-RR	08/01/25 - 08/30/25	30	0.00	210,321.88	0.00	210,321.88	0.00	0.00	0.00	210,321.88	0.00
Totals			0.00	5,607,783.34	0.00	5,607,783.34	0.00	0.00	0.00	5,607,783.34	0.00
© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29

	Additional Information
Total Available Distribution Amount (1)	5,620,256.21
(1) The Available Distribution Amount includes any Prepayment Premiums.
© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29

Bond / Collateral Reconciliation - Cash Flows
Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	5,619,866.97	Master Servicing Fee	2,254.41
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,112.73
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	426.99
ARD Interest	0.00	Operating Advisor Fee	785.65
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	503.84
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	5,619,866.97	Total Fees	12,083.62
Principal		Expenses/Reimbursements
Scheduled Principal	12,472.87	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	12,472.87	Total Expenses/Reimbursements	0.00
		Interest Reserve Deposit	0.00
Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	5,607,783.34
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	12,472.87
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	5,620,256.21
Total Funds Collected	5,632,339.84	Total Funds Distributed	5,632,339.83
© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29

		Bond / Collateral Reconciliation - Balances
		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		991,708,852.87	991,708,852.87	Beginning Certificate Balance	991,708,852.87
(-) Scheduled Principal Collections		12,472.87	12,472.87	(-) Principal Distributions	12,472.87
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		991,696,380.00	991,696,380.00	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		991,708,852.87	991,708,852.87	Ending Certificate Balance	991,696,380.00
Ending Actual Collateral Balance		991,696,380.00	991,696,380.00
		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.79%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.
© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 29

				Current Mortgage Loan and Property Stratification
			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	$4,999,999 or less	8	22,963,914.00	2.32%	50	7.2500	1.377488	1.49x or less	31	558,193,938.00	56.29%	51	6.6799	1.243369
$5,000,000 to $9,999,999		14	90,878,000.00	9.16%	50	6.6380	1.681315	1.50x to 1.59x	11	81,851,062.00	8.25%	49	7.0861	1.521729
$10,000,000 to $19,999,999		22	312,977,474.00	31.56%	50	6.3307	1.689962	1.60x to 1.99x	10	205,156,992.00	20.69%	51	6.2248	1.820136
$20,000,000 to $29,999,999		11	263,606,992.00	26.58%	51	6.9155	1.442327	2.00x to 2.99x	10	146,494,388.00	14.77%	50	6.4198	2.267378
$30,000,000 to $39,999,999		4	134,470,000.00	13.56%	50	7.2272	1.470903	3.00x or greater	0	0.00	0.00%	0	0.0000	0.000000
	$40,000,000 or greater	3	166,800,000.00	16.82%	51	5.8770	1.395809	Totals	62	991,696,380.00	100.00%	50	6.5808	1.536930
	Totals	62	991,696,380.00	100.00%	50	6.5808	1.536930
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 29

			Current Mortgage Loan and Property Stratification
			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Alabama	1	779,012.98	0.08%	49	5.1760	2.250000	Tennessee	2	10,421,670.29	1.05%	50	5.2024	1.208349
Arizona	1	443,710.66	0.04%	50	5.5325	1.330000	Texas	9	42,510,922.05	4.29%	51	6.3511	1.264157
Arkansas	4	6,142,045.70	0.62%	51	6.7943	1.375587	Utah	2	1,477,644.22	0.15%	49	5.1760	2.250000
California	3	15,747,473.63	1.59%	51	7.1959	1.423447	Virginia	1	57,300,000.00	5.78%	51	5.6600	1.770000
Colorado	2	25,303,916.85	2.55%	50	5.1926	1.204742	Washington	2	48,970,000.00	4.94%	51	7.0783	2.283792
Delaware	2	61,500,000.00	6.20%	50	7.4688	1.293089	West Virginia	1	687,639.59	0.07%	50	5.5325	1.330000
Florida	4	47,366,028.35	4.78%	50	6.5178	0.760325	Wisconsin	1	1,413,617.35	0.14%	49	5.1760	2.250000
Georgia	4	74,613,261.56	7.52%	49	7.4334	1.344330	Totals	98	991,696,380.00	100.00%	50	6.5808	1.536930
Illinois	4	18,688,484.07	1.88%	50	5.1958	1.296173
									Property Type³
Indiana	3	18,715,869.10	1.89%	49	6.3079	1.668675
Iowa	3	3,870,116.24	0.39%	49	5.1760	2.250000		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kentucky	2	30,285,108.75	3.05%	51	8.3644	1.655335		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	1	17,000,000.00	1.71%	51	7.5500	1.460000	Industrial	25	64,389,388.01	6.49%	50	6.5000	1.690280
Massachusetts	4	42,635,000.00	4.30%	50	6.5937	1.992138	Lodging	25	25,500,000.00	2.57%	50	6.5354	1.255882
Michigan	4	75,500,000.00	7.61%	51	7.2685	1.802848	Mixed Use	6	182,026,992.00	18.36%	50	6.8624	1.612522
Missouri	5	6,780,285.58	0.68%	49	5.2569	2.041239	Multi-Family	29	422,774,999.99	42.63%	51	6.3554	1.251296
Nebraska	4	2,663,857.45	0.27%	50	5.3983	1.676321	Office	5	88,585,000.00	8.93%	50	7.0581	1.536996
Nevada	1	3,700,000.00	0.37%	50	6.8900	1.220000	Retail	7	204,720,000.00	20.64%	51	6.6150	1.919548
New Jersey	1	12,000,000.00	1.21%	49	7.0500	1.370000	Self Storage	1	3,700,000.00	0.37%	50	6.8900	1.220000
New Mexico	1	834,883.25	0.08%	50	5.5325	1.330000	Totals	98	991,696,380.00	100.00%	50	6.5808	1.536930
New York	19	359,701,054.92	36.27%	51	6.2852	1.446797
North Carolina	1	1,656,065.42	0.17%	49	5.1760	2.250000
Ohio	2	1,636,503.72	0.17%	49	5.1760	2.250000
Oklahoma	3	1,022,604.21	0.10%	50	5.4049	1.659387
South Carolina	1	329,604.06	0.03%	50	5.5325	1.330000
Note: Please refer to footnotes on the next page of the report.
© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29

				Current Mortgage Loan and Property Stratification
			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	5.99999% or less	14	243,689,388.00	24.57%	50	5.3946	1.783180	12 months or less	62	991,696,380.00	100.00%	50	6.5808	1.536930
	6.00000% to 6.49999%	8	143,525,000.00	14.47%	51	6.2429	1.537473	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	6.50000% to 6.99999%	14	253,205,000.00	25.53%	51	6.7169	1.260092	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	7.00000% to 7.49999%	22	267,920,000.00	27.02%	50	7.2951	1.606528	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	7.50000% or greater	4	83,356,992.00	8.41%	51	7.9214	1.433324	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	62	991,696,380.00	100.00%	50	6.5808	1.536930	Totals	62	991,696,380.00	100.00%	50	6.5808	1.536930
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.
© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29

				Current Mortgage Loan and Property Stratification
		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	60 months or less	62	991,696,380.00	100.00%	50	6.5808	1.536930	Interest Only	61	961,839,388.00	96.99%	50	6.5242	1.533110
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 months or less	1	29,856,992.00	3.01%	51	8.4050	1.660000
	Totals	62	991,696,380.00	100.00%	50	6.5808	1.536930	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	62	991,696,380.00	100.00%	50	6.5808	1.536930
(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		36	491,110,450.00	49.52%	50	6.2959	1.598541			No outstanding loans in this group
	12 months or less	26	500,585,930.00	50.48%	51	6.8604	1.476486
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	62	991,696,380.00	100.00%	50	6.5808	1.536930
(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

						Mortgage Loan Detail (Part 1)
					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal          Anticipated            Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments         Repay Date		Date	Date	Balance	Balance	Date
1	329221001	RT	Elmhurst	NY	Actual/360	5.370%	73,986.67	0.00	0.00	N/A	11/06/29	--	16,000,000.00	16,000,000.00	09/06/25
1A	329221101				Actual/360	5.370%	69,362.50	0.00	0.00	N/A	11/06/29	--	15,000,000.00	15,000,000.00	09/06/25
1B	329221111				Actual/360	5.370%	23,120.83	0.00	0.00	N/A	11/06/29	--	5,000,000.00	5,000,000.00	09/06/25
1C	329222001				Actual/360	5.370%	69,362.50	0.00	0.00	N/A	11/06/29	--	15,000,000.00	15,000,000.00	09/06/25
1D	329222201				Actual/360	5.370%	23,120.83	0.00	0.00	N/A	11/06/29	--	5,000,000.00	5,000,000.00	09/06/25
1E	329222221				Actual/360	5.370%	69,362.50	0.00	0.00	N/A	11/06/29	--	15,000,000.00	15,000,000.00	09/06/25
2	329221002	MF	Bronx	NY	Actual/360	6.210%	126,115.44	0.00	0.00	N/A	12/06/29	--	23,584,000.00	23,584,000.00	09/06/25
2A	329221102				Actual/360	6.210%	126,110.09	0.00	0.00	N/A	12/06/29	--	23,583,000.00	23,583,000.00	09/06/25
2B	329221112				Actual/360	6.210%	126,110.09	0.00	0.00	N/A	12/06/29	--	23,583,000.00	23,583,000.00	09/06/25
3	329060001	MF	Various	Various	Actual/360	5.180%	202,943.92	0.00	0.00	N/A	11/06/29	--	45,500,000.00	45,500,000.00	09/06/25
3A	329221003				Actual/360	5.180%	24,531.68	0.00	0.00	N/A	11/06/29	--	5,500,000.00	5,500,000.00	09/06/25
3B	329060004				Actual/360	5.180%	57,983.98	0.00	0.00	N/A	11/06/29	--	13,000,000.00	13,000,000.00	09/06/25
4	329221004	MF	Various	NY	Actual/360	6.567%	361,914.67	0.00	0.00	N/A	12/06/29	--	64,000,000.00	64,000,000.00	09/06/25
5	329221005	MU	Atlanta	GA	Actual/360	7.375%	121,609.05	0.00	0.00	N/A	10/06/29	--	19,148,938.00	19,148,938.00	09/06/25
5A	329221105				Actual/360	7.375%	97,287.23	0.00	0.00	N/A	10/06/29	--	15,319,148.00	15,319,148.00	09/06/25
5B	329221115				Actual/360	7.375%	11,262.21	0.00	0.00	N/A	10/06/29	--	1,773,383.00	1,773,383.00	09/06/25
5C	329222105				Actual/360	7.375%	58,801.08	0.00	0.00	N/A	10/06/29	--	9,259,000.00	9,259,000.00	09/06/25
5D	329222115				Actual/360	7.375%	11,009.40	0.00	0.00	N/A	10/06/29	--	1,733,574.00	1,733,574.00	09/06/25
5E	329223105				Actual/360	7.375%	11,262.21	0.00	0.00	N/A	10/06/29	--	1,773,383.00	1,773,383.00	09/06/25
5F	329223115				Actual/360	7.375%	58,801.08	0.00	0.00	N/A	10/06/29	--	9,259,000.00	9,259,000.00	09/06/25
5G	329224105				Actual/360	7.375%	11,009.40	0.00	0.00	N/A	10/06/29	--	1,733,574.00	1,733,574.00	09/06/25
6	329221006	MU	Chantilly	VA	Actual/360	5.660%	279,273.83	0.00	0.00	N/A	12/06/29	--	57,300,000.00	57,300,000.00	09/06/25
7	695101660	RT	Kentwood	MI	Actual/360	7.350%	189,875.00	0.00	0.00	N/A	12/06/29	--	30,000,000.00	30,000,000.00	09/06/25
7A	695101663				Actual/360	7.350%	126,583.33	0.00	0.00	N/A	12/06/29	--	20,000,000.00	20,000,000.00	09/06/25
8	329221008	RT	Auburn	WA	Actual/360	7.330%	227,040.64	0.00	0.00	N/A	12/06/29	--	35,970,000.00	35,970,000.00	09/06/25
9	329221009	OF	Wilmington	DE	Actual/360	7.380%	225,602.50	0.00	0.00	N/A	11/06/29	--	35,500,000.00	35,500,000.00	09/06/25
10	329221010	MF	Altamonte Springs	FL	Actual/360	6.839%	194,341.58	0.00	0.00	N/A	11/06/29	--	33,000,000.00	33,000,000.00	09/06/25
11	329221011	MU	Newport	KY	Actual/360	8.405%	216,184.40	12,472.87	0.00	N/A	12/01/29	--	29,869,464.87	29,856,992.00	09/01/25
© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29

						Mortgage Loan Detail (Part 1)
					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal           Anticipated            Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments          Repay Date		Date	Date	Balance	Balance	Date
12	695101659	OF	Brooklyn	NY	Actual/360	6.915%	172,682.92	0.00	0.00	N/A	12/06/29	--	29,000,000.00	29,000,000.00	09/06/25
13	329221013	MF	New York	NY	Actual/360	6.427%	149,427.75	0.00	0.00	N/A	12/01/29	--	27,000,000.00	27,000,000.00	09/01/25
14	329221014	IN	Various	Various	Actual/360	5.176%	58,810.22	0.00	0.00	N/A	10/06/29	--	13,194,694.00	13,194,694.00	09/06/25
14A	329231014				Actual/360	5.176%	58,810.22	0.00	0.00	N/A	10/06/29	--	13,194,694.00	13,194,694.00	09/06/25
15	329221015	IN	Wilmington	DE	Actual/360	7.590%	169,931.67	0.00	0.00	N/A	12/06/29	--	26,000,000.00	26,000,000.00	09/06/25
16	329221016	MF	Brooklyn	NY	Actual/360	6.000%	98,166.67	0.00	0.00	N/A	11/06/29	--	19,000,000.00	19,000,000.00	09/06/25
16A	329221116				Actual/360	6.000%	25,833.33	0.00	0.00	N/A	11/06/29	--	5,000,000.00	5,000,000.00	09/06/25
17	329221017	MF	Various	MI	Actual/360	7.070%	127,849.17	0.00	0.00	N/A	12/06/29	--	21,000,000.00	21,000,000.00	09/06/25
18	695101668	Various     Lawrence		MA	Actual/360	7.010%	83,000.35	0.00	0.00	N/A	12/06/29	--	13,750,000.00	13,750,000.00	08/06/25
18A	695101670				Actual/360	7.010%	37,727.43	0.00	0.00	N/A	12/06/29	--	6,250,000.00	6,250,000.00	08/06/25
19	329221019	MF	Houston	TX	Actual/360	6.700%	115,388.89	0.00	0.00	N/A	12/05/29	--	20,000,000.00	20,000,000.00	09/05/25
20	329221020	MF	Brooklyn	NY	Actual/360	6.590%	113,494.44	0.00	0.00	N/A	12/06/29	--	20,000,000.00	20,000,000.00	09/06/25
21	695101676	RT	Houma	LA	Actual/360	7.550%	110,523.61	0.00	0.00	N/A	12/06/29	--	17,000,000.00	17,000,000.00	09/06/25
22	329221022	MF	Fort Wayne	IN	Actual/360	6.500%	89,555.56	0.00	0.00	N/A	10/06/29	--	16,000,000.00	16,000,000.00	09/06/25
23	301271922	LO	Various	Various	Actual/360	5.533%	71,461.76	0.00	0.00	N/A	11/06/29	--	15,000,000.00	15,000,000.00	09/06/25
24	329221024	RT	Palo Alto	CA	Actual/360	7.421%	89,464.28	0.00	0.00	N/A	12/06/29	--	14,000,000.00	14,000,000.00	09/06/25
25	329221025	MF	Brooklyn	NY	Actual/360	6.920%	81,636.78	0.00	0.00	N/A	11/06/29	--	13,700,000.00	13,700,000.00	09/06/25
26	329221026	RT	Renton	WA	Actual/360	6.382%	71,442.94	0.00	0.00	N/A	12/06/29	--	13,000,000.00	13,000,000.00	09/06/25
27	695101657	MF	Bronx	NY	Actual/360	6.845%	74,562.97	0.00	0.00	N/A	12/06/29	--	12,650,000.00	12,650,000.00	09/06/25
28	329221028	OF	Boston	MA	Actual/360	6.567%	42,869.92	0.00	0.00	N/A	11/06/29	--	7,581,000.00	7,581,000.00	09/06/25
28A	329221128				Actual/360	6.567%	28,579.95	0.00	0.00	N/A	11/06/29	--	5,054,000.00	5,054,000.00	09/06/25
29	329221029	MF	San Antonio	TX	Actual/360	6.690%	70,282.17	0.00	0.00	N/A	12/01/29	--	12,200,000.00	12,200,000.00	09/01/25
30	695101680	IN	South Brunswick	NJ	Actual/360	7.050%	42,495.83	0.00	0.00	N/A	10/06/29	--	7,000,000.00	7,000,000.00	09/06/25
30A	695101681				Actual/360	7.050%	30,354.17	0.00	0.00	N/A	10/06/29	--	5,000,000.00	5,000,000.00	09/06/25
31	329221031	MU	New York	NY	Actual/360	6.930%	67,552.10	0.00	0.00	N/A	12/06/29	--	11,320,000.00	11,320,000.00	09/06/25
32	329221032	LO	Smyrna	GA	Actual/360	7.968%	72,044.00	0.00	0.00	N/A	12/06/29	--	10,500,000.00	10,500,000.00	09/06/25
33	329221033	MU	Watertown	MA	Actual/360	5.795%	49,901.39	0.00	0.00	N/A	09/01/29	--	10,000,000.00	10,000,000.00	09/01/25
34	329221034	MF	Various	NY	Actual/360	6.400%	48,360.00	0.00	0.00	N/A	10/06/29	--	8,775,000.00	8,775,000.00	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

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

35

329221035

MF

Bronx

NY

Actual/360

7.280%

45,136.00

0.00

0.00

N/A

12/06/29

--

7,200,000.00

7,200,000.00

09/06/25

36

329221036

OF

West Palm Beach

FL

Actual/360

6.905%

29,729.86

0.00

0.00

N/A

09/06/29

--

5,000,000.00

5,000,000.00

09/06/25

37

329221037

MF

Jackson

MI

Actual/360

7.289%

28,244.88

0.00

0.00

N/A

11/06/29

--

4,500,000.00

4,500,000.00

09/06/25

38

329221038

MF

Little Rock

AR

Actual/360

7.470%

25,730.00

0.00

0.00

N/A

12/06/29

--

4,000,000.00

4,000,000.00

09/06/25

39

695101648

RT

Savannah

GA

Actual/360

7.090%

22,894.79

0.00

0.00

N/A

11/06/29

--

3,750,000.00

3,750,000.00

09/06/25

40

329221040

SS

Fernley

NV

Actual/360

6.890%

21,952.31

0.00

0.00

N/A

11/06/29

--

3,700,000.00

3,700,000.00

09/06/25

Totals

5,619,866.97

12,472.87

0.00

991,708,852.87

991,696,380.00

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 15 of 29

					Mortgage Loan Detail (Part 2)
			Most Recent            Most Recent           Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1E	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	2,824,249.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	39,862,620.91	19,446,513.29	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	13,967,245.83	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5E	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5F	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5G	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	6,238,173.82	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	4,570,636.31	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	1,932,198.79	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	275,446.83	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	4,609,266.55	3,448,649.08	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
12	0.00	1,434,716.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,886,715.28	1,742,822.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	1,085,094.86	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	82,970.75	82,970.75	0.00	0.00
18A	0.00	0.00	--	--	--	0.00	0.00	37,713.97	37,713.97	0.00	0.00
19	0.00	754,383.15	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	521,518.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	867,550.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	112,260,003.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	765,964.35	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	639,263.09	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	1,255,152.70	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	0.00	17,746,660.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	629,091.82	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	576,033.31	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	573,931.62	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	736,938.59	382,861.79	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 17 of 29

					Mortgage Loan Detail (Part 2)
			Most Recent           Most Recent            Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
35	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	107,758.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	190,008.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	78,831.49	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	47,095,541.33	194,314,758.69				0.00	0.00	120,684.72	120,684.72	0.00	0.00
© 2021 Computershare. All rights reserved. Confidential.													Page 18 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

								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	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580837%	6.566687%	50
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580860%	6.566710%	51
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580883%	6.566733%	52
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580918%	6.566768%	53
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580940%	6.566791%	54
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580975%	6.566826%	55
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.580997%	6.566847%	56
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.581058%	6.566908%	57
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.581079%	6.566929%	58
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.
© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

18

695101668

08/06/25

0

B

82,970.75

82,970.75

0.00

13,750,000.00

18A

695101670

08/06/25

0

B

37,713.97

37,713.97

0.00

6,250,000.00

Totals

120,684.72

120,684.72

0.00

20,000,000.00

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

© 2021 Computershare. All rights reserved. Confidential.

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		15,000,000	15,000,000	0			0
49 - 60 Months		976,696,380	976,696,380	0			0
> 60 Months		0	0	0			0
Historical Delinquency Information
	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure
Sep-25	991,696,380	991,696,380	0	0	0		0
Aug-25	991,708,853	991,708,853	0	0	0		0
Jul-25	991,721,236	991,721,236	0	0	0		0
Jun-25	991,740,461	991,740,461	0	0	0		0
May-25	991,752,617	991,752,617	0	0	0		0
Apr-25	991,771,624	991,771,624	0	0	0		0
Mar-25	991,783,556	991,783,556	0	0	0		0
Feb-25	991,816,248	991,816,248	0	0	0		0
Jan-25	991,827,860	991,827,860	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.
© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29

			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

					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

				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

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

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.

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 29

	Supplemental Notes
	None
© 2021 Computershare. All rights reserved. Confidential.		Page 29 of 29