0001888524-26-008409.txt : 20260429 0001888524-26-008409.hdr.sgml : 20260429 20260429151403 ACCESSION NUMBER: 0001888524-26-008409 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0001547361 0001541557 FILED AS OF DATE: 20260429 DATE AS OF CHANGE: 20260429 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: BANK5 2024-5YR5 CENTRAL INDEX KEY: 0002006016 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-259741-07 FILM NUMBER: 26914841 BUSINESS ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 BUSINESS PHONE: 212-761-4000 MAIL ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 10-D 1 bak24yr5_10d-202604.htm bak24yr5_10d-202604.htm - Generated by SEC Publisher for SEC Filing

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from: March 18, 2026 to April 17, 2026

Commission File Number of issuing entity: 333-259741-07

Central Index Key Number of issuing entity: 0002006016

BANK5 2024-5YR5
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-259741

Central Index Key Number of depositor: 0001547361

Morgan Stanley Capital I Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541557

Morgan Stanley Mortgage Capital Holdings LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0000740906

Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0000835271

JPMorgan Chase Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001102113

Bank of America, National Association
(Exact name of sponsor as specified in its charter)

Jane Lam (212) 761-4000
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4297104
38-4297105
38-7292577
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(667) 786-1992
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

Registered/reporting pursuant to (check one)

Title of Class	Section 12(b)	Section 12(g)	Section 15(d)	Name of Exchange (If Section 12(b))
A-3			X
A-3-1			X
A-3-2			X
A-3-X1			X
A-3-X2			X
X-A			X
X-B			X
A-S			X
A-S-1			X
A-S-2			X
A-S-X1			X

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On April 17, 2026 a distribution was made to holders of the certificates issued by BANK5 2024-5YR5.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

No assets securitized by Morgan Stanley Mortgage Capital Holdings LLC, Wells Fargo Bank, National Association, JPMorgan Chase Bank, National Association, and Bank of America, National Association (each a "Securitizer") and held by BANK5 2024-5YR5 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from March 18, 2026 to April 17, 2026.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Form ABS-15G on February 17, 2026. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

Wells Fargo Bank, National Association filed its most recent Form ABS-15G on February 5, 2026. The CIK number for Wells Fargo Bank, National Association is 0000740906.

JPMorgan Chase Bank, National Association filed its most recent Form ABS-15G on February 12, 2026. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.

Bank of America, National Association filed its most recent Form ABS-15G on January 21, 2026. The CIK number for Bank of America, National Association is 0001102113.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-07 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-07 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Trimont LLC, in its capacity as Master Servicer for BANK5 2024-5YR5, affirms the following amounts in the respective accounts:

Collection Account
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$0.00

*REO Account
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$0.00
*As provided by Special Servicer

Computershare Trust Company, N.A., in its capacity as Certificate Administrator for BANK5 2024-5YR5, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	03/17/2026	$15,504.54
Current Distribution Date	04/17/2026	$16,214.06

Interest Reserve Account
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$0.00

Gain-on-Sale Reserve Account
Prior Distribution Date	03/17/2026	$0.00
Current Distribution Date	04/17/2026	$0.00

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by BANK5 2024-5YR5, relating to the April 17, 2026 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-07 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-07 and incorporated by reference herein).

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Morgan Stanley Capital I Inc.
(Depositor)

/s/ Jane Lam
Jane Lam, President

Date: April 29, 2026

EX-99.1 2 bak24yr5_ex991-202604.htm bak24yr5_ex991-202604.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	04/17/26	BANK5 2024-5YR5
Determination Date:	04/13/26
Next Distribution Date:	05/15/26
Record Date:	03/31/26	Commercial Mortgage Pass-Through Certificates
		Series 2024-5YR5


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.

Certificate Factor Detail	3		Jane Lam	cmbs_notices@morganstanley.com

Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	5
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Exchangeable Certificate Factor Detail	6			trustadministrationgroup@computershare.com
Additional Information	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

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

Bond / Collateral Reconciliation - Balances	9		Attention: CMBS Servicing	commercial.servicing@trimont.com
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Current Mortgage Loan and Property Stratification	10-14
		Special Servicer	K-Star Asset Management LLC
Mortgage Loan Detail (Part 1)	15
			Attention: Lindsey Wright	Lindsey.Wright@KKR.com
Mortgage Loan Detail (Part 2)	16		5949 Sherry Lane, Suite 950 \| Dallas, TX 75225 \| United States
Principal Prepayment Detail	17	Operating Advisor & Asset	Park Bridge Lender Services LLC
Historical Detail	18	Representations Reviewer
			Surveillance Manager	cmbs.notices@parkbridgefinancial.com
Delinquency Loan Detail	19
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	20
		Trustee	Computershare Trust Company, N.A.
Specially Serviced Loan Detail - Part 1	21		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	22			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23

Historical Liquidated Loan Detail	24

Historical Bond / Collateral Loss Reconciliation Detail	25

Interest Shortfall Detail - Collateral Level	26

Supplemental Notes	27

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

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


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


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-3	065931AZ0	5.702000%	363,020,000.00	313,020,000.00	0.00	1,487,366.70	0.00	0.00	1,487,366.70	313,020,000.00	33.20%	30.00%
A-S	065931BG1	6.268000%	48,618,000.00	48,618,000.00	0.00	253,948.02	0.00	0.00	253,948.02	48,618,000.00	22.83%	20.63%
B	065931BM8	6.539000%	24,634,000.00	24,634,000.00	0.00	134,234.77	0.00	0.00	134,234.77	24,634,000.00	17.57%	15.88%
C	065931BS5	7.244934%	20,744,000.00	20,744,000.00	0.00	125,240.75	0.00	0.00	125,240.75	20,744,000.00	13.14%	11.88%
D	065931AC1	4.000000%	13,000,000.00	13,000,000.00	0.00	43,333.33	0.00	0.00	43,333.33	13,000,000.00	10.37%	9.37%
E-RR	065931AF4	7.244934%	7,096,000.00	7,096,000.00	0.00	42,841.71	0.00	0.00	42,841.71	7,096,000.00	8.85%	8.00%
F-RR	065931AH0	7.244934%	7,779,000.00	7,779,000.00	0.00	46,965.28	0.00	0.00	46,965.28	7,779,000.00	7.19%	6.50%
G-RR	065931AK3	7.244934%	5,186,000.00	5,186,000.00	0.00	31,310.19	0.00	0.00	31,310.19	5,186,000.00	6.09%	5.50%
H-RR	065931AM9	7.244934%	9,723,000.00	9,723,000.00	0.00	58,702.07	0.00	0.00	58,702.07	9,723,000.00	4.01%	3.63%
J-RR*	065931AP2	7.244934%	18,800,000.00	18,800,000.00	0.00	113,503.96	0.00	0.00	113,503.96	18,800,000.00	0.00%	0.00%
V	065931AR8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	065931AS6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			518,600,000.00	468,600,000.00	0.00	2,337,446.78	0.00	0.00	2,337,446.78	468,600,000.00


X-A	065931BE6	1.542934%	363,020,000.00	313,020,000.00	0.00	402,474.24	0.00	0.00	402,474.24	313,020,000.00
X-B	065931BF3	0.690312%	93,996,000.00	93,996,000.00	0.00	54,072.11	0.00	0.00	54,072.11	93,996,000.00
X-D	065931AA5	3.244934%	13,000,000.00	13,000,000.00	0.00	35,153.45	0.00	0.00	35,153.45	13,000,000.00
Notional SubTotal			470,016,000.00	420,016,000.00	0.00	491,699.80	0.00	0.00	491,699.80	420,016,000.00

Deal Distribution Total					0.00	2,829,146.58	0.00	0.00	2,829,146.58

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 27


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-3	065931AZ0	862.26654179	0.00000000	4.09720318	0.00000000	0.00000000	0.00000000	0.00000000	4.09720318	862.26654179
A-S	065931BG1	1,000.00000000	0.00000000	5.22333333	0.00000000	0.00000000	0.00000000	0.00000000	5.22333333	1,000.00000000
B	065931BM8	1,000.00000000	0.00000000	5.44916660	0.00000000	0.00000000	0.00000000	0.00000000	5.44916660	1,000.00000000
C	065931BS5	1,000.00000000	0.00000000	6.03744456	0.00000000	0.00000000	0.00000000	0.00000000	6.03744456	1,000.00000000
D	065931AC1	1,000.00000000	0.00000000	3.33333308	0.00000000	0.00000000	0.00000000	0.00000000	3.33333308	1,000.00000000
E-RR	065931AF4	1,000.00000000	0.00000000	6.03744504	0.00000000	0.00000000	0.00000000	0.00000000	6.03744504	1,000.00000000
F-RR	065931AH0	1,000.00000000	0.00000000	6.03744440	0.00000000	0.00000000	0.00000000	0.00000000	6.03744440	1,000.00000000
G-RR	065931AK3	1,000.00000000	0.00000000	6.03744504	0.00000000	0.00000000	0.00000000	0.00000000	6.03744504	1,000.00000000
H-RR	065931AM9	1,000.00000000	0.00000000	6.03744420	0.00000000	0.00000000	0.00000000	0.00000000	6.03744420	1,000.00000000
J-RR	065931AP2	1,000.00000000	0.00000000	6.03744468	0.00000000	0.00000000	0.00000000	0.00000000	6.03744468	1,000.00000000
V	065931AR8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	065931AS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	065931BE6	862.26654179	0.00000000	1.10868338	0.00000000	0.00000000	0.00000000	0.00000000	1.10868338	862.26654179
X-B	065931BF3	1,000.00000000	0.00000000	0.57525969	0.00000000	0.00000000	0.00000000	0.00000000	0.57525969	1,000.00000000
X-D	065931AA5	1,000.00000000	0.00000000	2.70411154	0.00000000	0.00000000	0.00000000	0.00000000	2.70411154	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-3	03/01/26 - 03/30/26	30	0.00	1,487,366.70	0.00	1,487,366.70	0.00	0.00	0.00	1,487,366.70	0.00
X-A	03/01/26 - 03/30/26	30	0.00	402,474.24	0.00	402,474.24	0.00	0.00	0.00	402,474.24	0.00
X-B	03/01/26 - 03/30/26	30	0.00	54,072.11	0.00	54,072.11	0.00	0.00	0.00	54,072.11	0.00
X-D	03/01/26 - 03/30/26	30	0.00	35,153.45	0.00	35,153.45	0.00	0.00	0.00	35,153.45	0.00
A-S	03/01/26 - 03/30/26	30	0.00	253,948.02	0.00	253,948.02	0.00	0.00	0.00	253,948.02	0.00
B	03/01/26 - 03/30/26	30	0.00	134,234.77	0.00	134,234.77	0.00	0.00	0.00	134,234.77	0.00
C	03/01/26 - 03/30/26	30	0.00	125,240.75	0.00	125,240.75	0.00	0.00	0.00	125,240.75	0.00
D	03/01/26 - 03/30/26	30	0.00	43,333.33	0.00	43,333.33	0.00	0.00	0.00	43,333.33	0.00
E-RR	03/01/26 - 03/30/26	30	0.00	42,841.71	0.00	42,841.71	0.00	0.00	0.00	42,841.71	0.00
F-RR	03/01/26 - 03/30/26	30	0.00	46,965.28	0.00	46,965.28	0.00	0.00	0.00	46,965.28	0.00
G-RR	03/01/26 - 03/30/26	30	0.00	31,310.19	0.00	31,310.19	0.00	0.00	0.00	31,310.19	0.00
H-RR	03/01/26 - 03/30/26	30	0.00	58,702.07	0.00	58,702.07	0.00	0.00	0.00	58,702.07	0.00
J-RR	03/01/26 - 03/30/26	30	0.00	113,503.96	0.00	113,503.96	0.00	0.00	0.00	113,503.96	0.00
Totals			0.00	2,829,146.58	0.00	2,829,146.58	0.00	0.00	0.00	2,829,146.58	0.00




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 27


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-3 (EC)	N/A	5.702000%	363,020,000.00	313,020,000.00	0.00	1,487,366.70	0.00	0.00	1,487,366.70	313,020,000.00
A-3-1	065931BA4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	065931BB2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	065931BC0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	065931BD8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	6.268000%	48,618,000.00	48,618,000.00	0.00	253,948.02	0.00	0.00	253,948.02	48,618,000.00
A-S-1	065931BH9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	065931BJ5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	065931BK2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	065931BL0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	6.539000%	24,634,000.00	24,634,000.00	0.00	134,234.77	0.00	0.00	134,234.77	24,634,000.00
B-1	065931BN6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	065931BP1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	065931BQ9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	065931BR7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	7.244934%	20,744,000.00	20,744,000.00	0.00	125,240.75	0.00	0.00	125,240.75	20,744,000.00
C-1	065931BT3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	065931BU0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	065931BV8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	065931BW6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			457,016,000.00	407,016,000.00	0.00	2,000,790.24	0.00	0.00	2,000,790.24	407,016,000.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 27


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-3-1	065931BA4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	065931BB2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	065931BH9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	065931BJ5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	065931BN6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	065931BP1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	065931BT3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	065931BU0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-3-X1	065931BC0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	065931BD8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	065931BK2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	065931BL0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	065931BQ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	065931BR7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	065931BV8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	065931BW6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 27


	Additional Information

Total Available Distribution Amount (1)	2,829,146.58
Gain-on-Sale Reserve Account Summary
Beginning Balance	8,880.36
Deposit Amount	0.00
Withdrawal Amount	0.00
Ending Balance	8,880.36
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 27


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,841,218.83	Master Servicing Fee	3,376.34
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,331.90
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	201.76
ARD Interest	0.00	Operating Advisor Fee	968.44
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	193.69
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,841,218.83	Total Fees	12,072.13

Principal		Expenses/Reimbursements
Scheduled Principal	0.00	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	0.00	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,829,146.58
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	0.00
Gain on Sale Reserve Account Withdrawal	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Gain on Sale Reserve Account Deposit	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,829,146.58
Total Funds Collected	2,841,218.83	Total Funds Distributed	2,841,218.71


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 27


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		468,600,000.00	468,600,000.00	Beginning Certificate Balance	468,600,000.00
(-) Scheduled Principal Collections		0.00	0.00	(-) Principal Distributions	0.00
(-) 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		468,600,000.00	468,600,000.00	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		468,600,000.00	468,600,000.00	Ending Certificate Balance	468,600,000.00
Ending Actual Collateral Balance		468,600,000.00	468,600,000.00



		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	7.24%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 9 of 27


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	5,125,000.00	1.09%	33	6.7700	NAP	Defeased	1	5,125,000.00	1.09%	33	6.7700	NAP
	$10,000,000 or less	8	49,650,000.00	10.60%	32	7.0945	2.141243	1.49 or less	9	169,950,000.00	36.27%	33	7.1733	1.291850
$10,000,001 to $20,000,000		5	69,050,000.00	14.74%	33	6.7051	1.530820	1.50 to 1.59	4	79,750,000.00	17.02%	33	7.3936	1.548165
$20,000,001 to $30,000,000		6	137,400,000.00	29.32%	33	7.3588	1.550815	1.60 to 1.74	2	36,500,000.00	7.79%	33	7.3707	1.691372
$30,000,001 to $40,000,000		3	108,375,000.00	23.13%	33	6.8803	1.875366	1.75 to 1.99	2	67,500,000.00	14.40%	32	6.8605	1.907933
$40,000,001 to $50,000,000		1	47,500,000.00	10.14%	32	6.9700	1.970600	2.00 to 2.49	2	31,500,000.00	6.72%	32	6.6006	2.000000
	$50,000,001 or greater	1	51,500,000.00	10.99%	34	7.0240	1.128200	2.50 or greater	4	46,650,000.00	9.96%	32	6.8750	2.916942
	Totals	25	468,600,000.00	100.00%	33	7.0411	1.699205	Totals	25	468,600,000.00	100.00%	33	7.0411	1.699205
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 27


			Current Mortgage Loan and Property Stratification




			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

Defeased	1	5,125,000.00	1.09%	33	6.7700	NAP
							Defeased	1	5,125,000.00	1.09%	33	6.7700	NAP
Arizona	1	4,200,000.00	0.90%	33	6.8000	1.347300
							Industrial	2	47,600,000.00	10.16%	33	7.3007	1.406912
California	5	74,150,000.00	15.82%	34	6.9370	1.643714
							Lodging	2	34,300,000.00	7.32%	33	7.6447	1.395325
Florida	1	20,250,000.00	4.32%	32	7.2600	1.357700
							Mixed Use	1	23,750,000.00	5.07%	33	7.6100	1.735700
Hawaii	1	36,750,000.00	7.84%	32	6.9760	2.525400
							Multi-Family	3	28,800,000.00	6.15%	33	6.3711	1.394051
Illinois	1	11,100,000.00	2.37%	33	6.0400	1.333600
							Office	3	91,500,000.00	19.53%	34	7.1665	1.323522
Louisiana	1	8,050,000.00	1.72%	31	9.0430	1.542100
							Retail	8	220,125,000.00	46.98%	32	6.8984	1.818868
Michigan	1	24,300,000.00	5.19%	34	7.9800	1.415500
							Self Storage	4	17,400,000.00	3.71%	33	6.7000	3.148111
Minnesota	1	23,400,000.00	4.99%	33	7.5600	1.300300
							Totals	24	468,600,000.00	100.00%	33	7.0411	1.699205
New Jersey	2	40,000,000.00	8.54%	34	7.3500	1.575000

New York	2	37,250,000.00	7.95%	33	7.2113	1.635166

North Carolina	1	7,500,000.00	1.60%	34	6.9640	1.534700

Ohio	1	47,500,000.00	10.14%	32	6.9700	1.970600

Tennessee	1	24,200,000.00	5.16%	33	7.0500	1.510000

Texas	3	53,325,000.00	11.38%	34	6.5885	1.433028

Virginia	1	51,500,000.00	10.99%	32	6.6006	1.759100

Totals	24	468,600,000.00	100.00%	33	7.0411	1.699205


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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 27


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	1	5,125,000.00	1.09%	33	6.7700	NAP	Defeased	1	5,125,000.00	1.09%	33	6.7700	NAP
	6.4999% or less	2	42,725,000.00	9.12%	34	6.1399	1.456695	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	6.5000% to 6.9999%	13	193,600,000.00	41.31%	32	6.8026	2.059359	13 months or greater	24	463,475,000.00	98.91%	33	7.0441	1.683039
	7.0000% to 7.4999%	4	135,950,000.00	29.01%	34	7.1597	1.361807	Totals	25	468,600,000.00	100.00%	33	7.0411	1.699205
	7.5000% or greater	5	91,200,000.00	19.46%	33	7.8081	1.469072
	Totals	25	468,600,000.00	100.00%	33	7.0411	1.699205
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 27


				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
	Defeased	1	5,125,000.00	1.09%	33	6.7700	NAP	Defeased	1	5,125,000.00	1.09%	33	6.7700	NAP
	58 months or less	24	463,475,000.00	98.91%	33	7.0441	1.683039	Interest Only	24	463,475,000.00	98.91%	33	7.0441	1.683039
	59 months	0	0.00	0.00%	0	0.0000	0.000000	Others	0	0.00	0.00%	0	0.0000	0.000000
	60 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	25	468,600,000.00	100.00%	33	7.0411	1.699205
	Totals	25	468,600,000.00	100.00%	33	7.0411	1.699205
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 27


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	1	5,125,000.00	1.09%	33	6.7700	NAP			No outstanding loans in this group
Underwriter's Information		2	31,500,000.00	6.72%	32	6.6006	2.000000
	12 months or less	21	428,575,000.00	91.46%	33	7.0811	1.636368
	13 months to 24 months	1	3,400,000.00	0.73%	33	6.5000	4.629400
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	25	468,600,000.00	100.00%	33	7.0411	1.699205
(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 14 of 27


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	327910001	RT	McLean	VA	Actual/360	6.601%	113,677.00	0.00	0.00	N/A	12/06/28	--	20,000,000.00	20,000,000.00	04/06/26
1A	327910101				Actual/360	6.601%	56,838.50	0.00	0.00	N/A	12/06/28	--	10,000,000.00	10,000,000.00	04/06/26
1B	327910111				Actual/360	6.601%	122,202.78	0.00	0.00	N/A	12/06/28	--	21,500,000.00	21,500,000.00	04/06/26
2	310965910	OF	Los Angeles	CA	Actual/360	7.024%	311,494.89	0.00	0.00	N/A	02/11/29	--	51,500,000.00	51,500,000.00	04/11/26
4	231010684	RT	Columbus	OH	Actual/360	6.970%	285,092.36	0.00	0.00	N/A	12/01/28	--	47,500,000.00	47,500,000.00	04/01/26
5	231010912	OF	Trenton	NJ	Actual/360	7.350%	253,166.67	0.00	0.00	N/A	02/06/29	--	40,000,000.00	40,000,000.00	04/06/26
6	310965133	RT	Honolulu	HI	Actual/360	6.976%	220,761.33	0.00	0.00	N/A	12/11/28	--	36,750,000.00	36,750,000.00	04/11/26
7	310964977	RT	Dallas	TX	Actual/360	6.175%	168,161.55	0.00	0.00	N/A	02/11/29	--	31,625,000.00	31,625,000.00	04/11/26
8	327910008	LO	Detroit	MI	Actual/360	7.980%	166,981.50	0.00	0.00	N/A	02/01/29	--	24,300,000.00	24,300,000.00	04/01/26
9	231010620	IN	Memphis	TN	Actual/360	7.050%	146,914.17	0.00	0.00	N/A	01/01/29	--	24,200,000.00	24,200,000.00	04/01/26
10	300802422	MU	New York	NY	Actual/360	7.610%	155,635.07	0.00	0.00	N/A	01/01/29	--	23,750,000.00	23,750,000.00	04/01/26
11	610966011	IN	Shakopee	MN	Actual/360	7.560%	152,334.00	0.00	0.00	N/A	01/11/29	--	23,400,000.00	23,400,000.00	04/11/26
12	231010685	RT	Cape Coral	FL	Actual/360	7.260%	126,596.25	0.00	0.00	N/A	12/01/28	--	20,250,000.00	20,250,000.00	04/01/26
13	231010811	MF	Bronx	NY	Actual/360	6.510%	75,678.75	0.00	0.00	N/A	02/01/29	--	13,500,000.00	13,500,000.00	04/01/26
14	300802423	RT	Palmdale	CA	Actual/360	6.925%	76,030.73	0.00	0.00	N/A	01/01/29	--	12,750,000.00	12,750,000.00	04/01/26
15	327910015	RT	Spring	TX	Actual/360	7.500%	75,562.50	0.00	0.00	N/A	02/01/29	--	11,700,000.00	11,700,000.00	04/01/26
16	231011139	MF	Chicago	IL	Actual/360	6.040%	57,732.33	0.00	0.00	N/A	01/01/29	--	11,100,000.00	11,100,000.00	04/01/26
17	231010326	LO	San Marcos	TX	Actual/360	6.830%	58,813.89	0.00	0.00	N/A	12/01/28	--	10,000,000.00	10,000,000.00	04/01/26
18	300802413	RT	Harvey	LA	Actual/360	9.043%	62,685.57	0.00	0.00	N/A	11/01/28	--	8,050,000.00	8,050,000.00	04/01/26
19	410963661	SS	Apex	NC	Actual/360	6.964%	44,975.83	0.00	0.00	N/A	02/11/29	--	7,500,000.00	7,500,000.00	04/11/26
20	231008622	SS	Barnegat	NJ	Actual/360	6.770%	29,877.33	0.00	0.00	N/A	01/01/29	--	5,125,000.00	5,125,000.00	04/01/26
21	300802421	SS	Simi Valley	CA	Actual/360	6.500%	26,306.94	0.00	0.00	N/A	01/01/29	--	4,700,000.00	4,700,000.00	04/01/26
22	231010987	MF	Tucson	AZ	Actual/360	6.800%	24,593.33	0.00	0.00	N/A	01/01/29	--	4,200,000.00	4,200,000.00	04/01/26
23	300802416	SS	Harbor City	CA	Actual/360	6.500%	19,030.56	0.00	0.00	N/A	01/01/29	--	3,400,000.00	3,400,000.00	04/01/26
24	300802417	SS	Vernon	CA	Actual/360	6.500%	10,075.00	0.00	0.00	N/A	01/01/29	--	1,800,000.00	1,800,000.00	04/01/26
Totals							2,841,218.83	0.00	0.00				468,600,000.00	468,600,000.00
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 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	83,578,318.24	64,360,873.65	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	6,535,384.74	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	7,061,834.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	10,708,417.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	6,753,760.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,728,671.22	4,106,819.50	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	3,753,112.00	2,367,067.57	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,881,561.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,787,607.18	2,443,487.94	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,534,847.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,202,963.35	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,363,531.75	983,954.79	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,542,892.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,289,301.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	919,918.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,059,822.99	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,193,674.79	923,717.88	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	816,953.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,193,597.00	846,179.53	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
21	1,252,287.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	406,910.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,063,340.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	595,683.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	147,224,393.15	76,032,100.86				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 27


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 17 of 27


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
04/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.041144%	7.011226%	33
03/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.041144%	7.011226%	34
02/18/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.041144%	7.011226%	35
01/16/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.041144%	7.011226%	36
12/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.041144%	7.011226%	37
11/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.041144%	7.011226%	38
10/20/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.041144%	7.011226%	39
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	7.041144%	7.011226%	40
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	7.041144%	7.011226%	41
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	7.041144%	7.011226%	42
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	7.041144%	7.011226%	43
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	7.041144%	7.011226%	44
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		468,600,000	468,600,000		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		0	0		0		0




Historical Delinquency Information

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

Apr-26	468,600,000	468,600,000	0	0	0		0
Mar-26	468,600,000	468,600,000	0	0	0		0
Feb-26	468,600,000	468,600,000	0	0	0		0
Jan-26	468,600,000	468,600,000	0	0	0		0
Dec-25	468,600,000	468,600,000	0	0	0		0
Nov-25	468,600,000	468,600,000	0	0	0		0
Oct-25	468,600,000	468,600,000	0	0	0		0
Sep-25	468,600,000	468,600,000	0	0	0		0
Aug-25	468,600,000	468,600,000	0	0	0		0
Jul-25	468,600,000	468,600,000	0	0	0		0
Jun-25	468,600,000	468,600,000	0	0	0		0
May-25	468,600,000	468,600,000	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 20 of 27


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
				No specially serviced loans this period




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					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 22 of 27


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				No modified loans this period
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 23 of 27


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.											Page 24 of 27


			Historical Bond / Collateral Loss Reconciliation Detail

		Certificate	Reimb of Prior
		Interest Paid	Realized Losses		Loss Covered by					Total Loss
		from Collateral	from Collateral	Aggregate	Credit	Loss Applied to	Loss Applied to	Non-Cash	Realized Losses	Applied to
Loan	Distribution	Principal	Interest	Realized Loss to	Support/Deal	Certificate	Certificate	Principal	from	Certificate
Pros ID Number	Date	Collections	Collections	Loan	Structure	Interest Payment	Balance	Adjustment	NRA/WODRA	Balance
					No realized losses this period




© 2021 Computershare. All rights reserved. Confidential.										Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

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.

Page 26 of 27


	Supplemental Notes
	None




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

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 JPMCB 12-04-2023 20000000.00 60 12-06-2028 0 0.066006 0.066006 3 1 60 01-06-2024 true 1 PP 3 292718.28 20000000.00 1 1 1 5 true true true false false 03-05-2026 06-05-2028 06-05-2028 TYSONS CORNER CENTER 1961 CHAIN BRIDGE ROAD McLean VA 22102 Fairfax RT 1793638 1793638 1968 2005 1800000000.00 MAI 10-05-2023 0.95 0.93 6 03-06-2026 N Bloomingdale's 252754 07-22-2028 Macy's 237076 07-24-2028 Nordstrom 201000 03-31-2030 09-30-2023 01-01-2025 09-30-2025 140618915.98 101955127.89 43516369.00 37594254.24 97102546.98 64360873.65 94950181.38 62746599.60 UW CREFC 35668909.00 2.04 1.8043 2.00 1.7591 F F 09-30-2025 false false 20000000.00 113677.00 0.066006 0.00026663 113677.00 0.00 0.00 20000000.00 20000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 1A 03-12-2026 04-13-2026 JPMCB 12-04-2023 10000000.00 60 12-06-2028 0 0.066006 0.066006 3 1 60 01-06-2024 1 PP 3 10000000.00 1 5 true true false false false NA NA N F false false 10000000.00 56838.50 0.066006 0.00026663 56838.50 0.00 0.00 10000000.00 10000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 1B 03-12-2026 04-13-2026 JPMCB 12-04-2023 21500000.00 60 12-06-2028 0 0.066006 0.066006 3 1 60 01-06-2024 1 PP 3 21500000.00 1 5 true true false false false NA NA N F false false 21500000.00 122202.78 0.066006 0.00026663 122202.78 0.00 0.00 21500000.00 21500000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 2 03-12-2026 04-13-2026 WFB 01-17-2024 51500000.00 60 02-11-2029 0 0.07024 0.07024 3 1 60 03-11-2024 true 1 PP 3 0.00 51500000.00 1 1 1 0 true true false false false 08-10-2028 11755 WILSHIRE 11755 WILSHIRE BOULEVARD Los Angeles CA 90025 Los Angeles OF 337440 337440 1986 2024 164000000.00 MAI 12-01-2023 0.63 0.59 6 03-11-2026 N KINETIC CONTENT LLC 52405 04-30-2026 OAK VIEW GROUP LLC 18890 05-31-2027 SEMLER BROSSY CONSULTING 18890 04-30-2031 10-31-2023 12-31-2024 12-31-2025 15346001.61 14555758.00 5452683.85 8020373.26 9893317.77 6535384.74 8982229.77 5624296.74 UW CREFC 4985088.00 1.98 1.3109 1.80 1.1282 F F 12-31-2025 false false 51500000.00 311494.89 0.07024 0.0002655 311494.89 0.00 0.00 51500000.00 51500000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 3 03-12-2026 04-13-2026 JPMCB 11-09-2023 35000000.00 60 0 0.0687612 0.0687612 3 1 60 01-01-2024 1 PP 3 296054.97 35000000.00 1 1 0 true true false false 05-31-2028 NVIDIA SANTA CLARA 1996 2023 313247393.00 04-20-2023 6 NVIDIA CORPORATION 551233 07-31-2027 12-31-2022 F false false 0.00 0.00 0.00 0.00 1 0 Midland Loan Services 0 9 05-02-2024 Prospectus Loan ID 3A 03-12-2026 04-13-2026 JPMCB 11-09-2023 15000000.00 60 0 0.0687612 0.0687612 3 1 60 01-01-2024 1 PP 3 15000000.00 1 0 true true false false NA F false false 0.00 0.00 0.00 0.00 1 0 Midland Loan Services 0 9 05-02-2024 Prospectus Loan ID 4 03-12-2026 04-13-2026 MSBNA 11-14-2023 47500000.00 60 12-01-2028 0 0.0697 0.0697 3 1 60 01-01-2024 true 1 WL 3 285092.36 47500000.00 1 1 1 0 true true true false false 12-31-2025 08-31-2028 08-31-2028 SUN CENTER PLAZA 3622 - 3680 WEST DUBLIN GRANVILLE ROAD Columbus OH 43235 Franklin RT 308391 308391 1995 2022 70000000.00 MAI 10-09-2023 1 0.99 6 X Whole Foods Market Group 74901 04-12-2031 Golf and Tennis Pro Shop Inc. 42296 01-31-2031 Morris Furniture Co. Inc. 31516 09-30-2035 06-30-2023 12-31-2024 12-31-2025 7541702.13 8931419.00 2743422.09 1869584.59 4798280.04 7061834.41 4351276.44 6614830.80 UW CREFC 3356732.62 1.43 2.1037 1.30 1.9706 F F 01-15-2026 false false 47500000.00 285092.36 0.0697 0.0002655 285092.36 0.00 0.00 47500000.00 47500000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 5 03-12-2026 04-13-2026 MSBNA 01-17-2024 40000000.00 60 02-06-2029 0 0.0735 0.0735 3 1 60 03-06-2024 true 1 PP 3 0.00 40000000.00 1 2 2 0 true true false false false 08-05-2028 33 West State Street and 50 East State Street NJ OF 473622 138300000.00 11-28-2023 0.94 0.95 03-06-2026 N 10-31-2023 12-31-2024 12-31-2025 17450073.58 17471902.00 7276016.45 6763484.62 10174057.13 10708417.38 10029002.91 10563364.38 UW 6706875.00 1.52 1.5966 1.50 1.575 F F false false 40000000.00 253166.67 0.0735 0.000253 253166.67 0.00 0.00 40000000.00 40000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 5-001 03-12-2026 04-13-2026 50 EAST STATE STREET 50 EAST STATE STREET Trenton NJ 08608 Mercer OF 305885 305885 1989 82800000.00 MAI 11-28-2023 0.91 0.9 6 State of New Jersey 246138 10-31-2038 TD Bank US Holding Company 6218 06-30-2028 KICKS USA 6161 01-31-2026 10-31-2023 12-31-2024 12-31-2025 10546413.34 10468637.00 4761314.89 4255784.97 5785098.46 6212852.03 5679251.11 6107005.03 UW CREFC 4024125.00 1.5439 1.5175 F 12-31-2025 false Prospectus Loan ID 5-002 03-12-2026 04-13-2026 33 WEST STATE STREET 33 WEST STATE STREET Trenton NJ 08608 Mercer OF 167737 167737 1986 55500000.00 MAI 11-28-2023 1 1 6 State Of NJ / OMB 163479 10-31-2038 Santandar Bank N.A. 3583 06-30-2029 10-31-2023 12-31-2024 12-31-2025 6903660.23 7003265.00 2514701.56 2507699.65 4388958.67 4495565.35 4349751.80 4456359.35 UW CREFC 2682750.00 1.6757 1.6611 F 12-31-2025 false Prospectus Loan ID 6 03-12-2026 04-13-2026 WFB 12-07-2023 36750000.00 60 12-11-2028 0 0.06976 0.06976 3 1 60 01-11-2024 true 1 WL 3 220761.33 36750000.00 1 1 1 0 true true false false false 06-10-2028 CENTER OF WAIKIKI 2280 KALAKAUA AVENUE, 325 AND 333 SEASIDE AVENUE Honolulu HI 96815 Honolulu RT 70324 70324 1970 2020 137200000.00 MAI 10-26-2023 0.67 0.68 6 03-11-2026 N Ross Dress for Less 19605 01-31-2028 Earls BBQ 12919 09-30-2035 ABC Store 6445 07-31-2033 09-30-2023 12-31-2024 12-31-2025 10638463.47 10556095.00 3486843.36 3802334.10 7151620.10 6753760.90 6962192.50 6564333.30 UW CREFC 2599286.64 2.75 2.5983 2.68 2.5254 F F 12-31-2025 false false 36750000.00 220761.33 0.06976 0.0002655 220761.33 0.00 0.00 36750000.00 36750000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 7 03-12-2026 04-13-2026 WFB 01-19-2024 31625000.00 60 02-11-2029 0 0.06175 0.06175 3 1 60 03-11-2024 true 1 PP 3 0.00 31625000.00 1 1 1 5 true true true false false 03-10-2026 08-10-2028 08-10-2028 TIMBER CREEK CROSSING 6176 RETAIL ROAD Dallas TX 75231 Dallas RT 474026 474026 2011 94100000.00 MAI 08-25-2023 1 0.99 6 03-11-2026 N Wal-Mart 314413 06-11-2030 At Home Holding III Inc. 103640 02-28-2037 Bank of America 4330 03-31-2031 11-30-2023 01-01-2025 09-30-2025 7072372.20 5114400.00 1212090.44 1007580.50 5860281.76 4106819.50 5789177.86 4053491.57 UW CREFC 2702420.19 1.63 1.5196 1.61 1.4999 F F 09-30-2025 false false 31625000.00 168161.55 0.06175 0.0002655 168161.55 0.00 0.00 31625000.00 31625000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 8 03-12-2026 04-13-2026 MSBNA 01-09-2024 24300000.00 60 02-01-2029 0 0.0798 0.0798 3 1 60 03-01-2024 true 1 WL 3 0.00 24300000.00 1 1 1 0 true true false false false 09-30-2028 ELEMENT HOTEL DETROIT 33 JOHN R STREET Detroit MI 48226 Wayne LO 110 110 1925 2018 44500000.00 MAI 11-13-2023 0.71 0.67 6 03-01-2026 N 10-31-2023 01-01-2025 09-30-2025 9263054.00 6543100.00 5656808.00 4176032.43 3606246.00 2367067.57 3235724.00 2089176.07 UW CREFC 1475901.00 1.83 1.6038 1.65 1.4155 F F false false 24300000.00 166981.50 0.0798 0.0007405 166981.50 0.00 0.00 24300000.00 24300000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 9 03-12-2026 04-13-2026 MSBNA 12-18-2023 24200000.00 60 01-01-2029 0 0.0705 0.0705 3 1 60 02-01-2024 true 1 WL 3 146914.17 24200000.00 1 1 1 5 true true true false false 12-31-2025 06-30-2028 06-30-2028 APPLING FARMS CORPORATE PARK 6916, 6935, 6936, 6949, 6972, 6991 AND 7005 APPLING FARMS PARKWAY Memphis TN 38133 Shelby IN 297292 297292 2003 43400000.00 MAI 11-06-2023 0.97 0.96 6 X uLabs Systems LLC 50000 08-31-2027 ACADIAN AMBULANCE SERVICE Inc 25054 12-31-2027 Trane Inc 25041 01-31-2029 09-30-2023 12-31-2024 12-31-2025 3895945.69 4080714.00 1009727.34 1199152.57 2886218.35 2881561.43 2616746.27 2612089.34 UW CREFC 1729795.86 1.67 1.6658 1.51 1.51 F F 12-31-2025 false false 24200000.00 146914.17 0.0705 0.0002655 146914.17 0.00 0.00 24200000.00 24200000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 10 03-12-2026 04-13-2026 BANA 12-20-2023 23750000.00 60 01-01-2029 0 0.0761 0.0761 3 1 60 02-01-2024 true 1 WL 3 155635.07 23750000.00 1 1 1 5 true true false false false 06-30-2028 THE HAIER BUILDING 1356 BROADWAY New York NY 10018 New York MU 58500 58500 1924 2015 43000000.00 MAI 12-04-2023 1 0.92 6 03-01-2026 N Gotham Hall LLC 47000 01-31-2040 Michael Jemal Together W 11500 12-31-2033 09-30-2023 01-01-2025 09-30-2025 4524790.15 3817702.00 1763535.70 1374214.06 2761254.45 2443487.94 2686879.45 2387706.69 UW CREFC 1375613.19 1.51 1.7762 1.47 1.7357 F F 09-30-2025 false false 23750000.00 155635.07 0.0761 0.0002655 155635.07 0.00 0.00 23750000.00 23750000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 11 03-12-2026 04-13-2026 WFB 12-27-2023 23400000.00 60 01-11-2029 0 0.0756 0.0756 3 1 60 02-11-2024 true 1 WL 3 152334.00 23400000.00 1 1 1 0 true true false false false 10-10-2028 SEAGATE SHAKOPEE 1280 DISC DRIVE Shakopee MN 55379 Scott IN 405146 405146 1999 56720000.00 MAI 12-27-2023 1 1 6 03-11-2026 N Seagate Technology LLC 405146 12-31-2033 12-31-2024 12-31-2025 7127231.36 4099470.00 3531917.94 1564622.10 3595313.42 2534847.90 3392740.42 2332274.90 UW CREFC 1793610.00 2.00 1.4132 1.89 1.3003 F F 12-31-2025 false false 23400000.00 152334.00 0.0756 0.0002655 152334.00 0.00 0.00 23400000.00 23400000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 12 03-12-2026 04-13-2026 MSBNA 11-14-2023 20250000.00 60 12-01-2028 0 0.0726 0.0726 3 1 60 01-01-2024 true 1 WL 3 126596.25 20250000.00 1 1 1 0 true true true false false 12-31-2025 08-31-2028 08-31-2028 CORAL WALK 1760-1910 NORTHEAST PINE ISLAND ROAD Cape Coral FL 33909 Lee RT 115753 115753 2007 30000000.00 MAI 09-30-2023 1 0.99 6 X Burlington Coat Factory 40178 02-28-2029 Sprouts Farmers Market 20450 10-31-2037 Olive Garden 7458 03-31-2031 06-30-2023 12-31-2024 12-31-2025 2934479.22 3167651.00 799635.75 964687.65 2134843.47 2202963.35 1955673.78 2023793.66 UW CREFC 1490568.00 1.43 1.4779 1.31 1.3577 F F 01-15-2026 false false 20250000.00 126596.25 0.0726 0.0002655 126596.25 0.00 0.00 20250000.00 20250000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 13 03-12-2026 04-13-2026 MSBNA 01-23-2024 13500000.00 60 02-01-2029 0 0.0651 0.0651 3 1 60 03-01-2024 true 1 WL 3 0.00 13500000.00 1 1 1 5 true true false false false 10-31-2028 2361 MORRIS AVENUE 2361 MORRIS AVENUE Bronx NY 10468 Bronx MF 45 45 2023 22100000.00 MAI 10-25-2023 0.98 0.98 6 03-01-2026 N 01-01-2025 09-30-2025 1564866.60 1313882.00 165566.00 329927.21 1399300.60 983954.79 1388050.60 975517.29 UW CREFC 668902.50 1.57 1.4709 1.56 1.4583 F F false false 13500000.00 75678.75 0.0651 0.0002655 75678.75 0.00 0.00 13500000.00 13500000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 14 03-12-2026 04-13-2026 BANA 12-22-2023 12750000.00 60 01-01-2029 0 0.06925 0.06925 3 1 60 02-01-2024 true 1 WL 3 76030.73 12750000.00 1 1 1 5 true true false false false 06-30-2028 SIERRA COMMONS SHOPPING CENTER 39626 10TH STREET WEST Palmdale CA 93551 Los Angeles RT 104811 104811 1994 24800000.00 MAI 10-24-2023 1 0.59 6 03-01-2026 N Michaels 21300 02-28-2027 Beverages & More 10096 01-31-2028 Turner's Outdoors Inc. 7000 11-30-2027 10-31-2023 12-31-2024 12-31-2025 2613910.00 2574748.00 1221521.00 1031855.66 1392389.00 1542892.34 1289701.00 1440204.34 UW CREFC 895200.55 1.56 1.7235 1.44 1.6088 F F 12-31-2025 false false 12750000.00 76030.73 0.06925 0.0002655 76030.73 0.00 0.00 12750000.00 12750000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 15 03-12-2026 04-13-2026 JPMCB 01-19-2024 11700000.00 60 02-01-2029 0 0.075 0.075 3 1 60 03-01-2024 true 1 WL 3 0.00 11700000.00 1 1 1 0 true true true false false 03-31-2026 11-30-2028 11-30-2028 KLEIN SQUARE 16812 STUEBNER AIRLINE ROAD Spring TX 77379 Harris RT 79963 79963 1978 1999 18390000.00 MAI 12-06-2023 1 0.94 6 X Ross Dress for Less 21580 01-31-2031 Five Below Inc. 11192 04-30-2033 Dollar Tree 10002 01-31-2030 10-31-2023 12-31-2024 12-31-2025 1734566.15 1783917.00 413591.98 494615.08 1320974.17 1289301.92 1211799.88 1180127.63 UW CREFC 889688.00 1.48 1.4491 1.36 1.3264 F F 12-31-2025 false false 11700000.00 75562.50 0.075 0.0006655 75562.50 0.00 0.00 11700000.00 11700000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 16 03-12-2026 04-13-2026 MSBNA 12-27-2023 11100000.00 60 01-01-2029 0 0.0604 0.0604 3 1 60 02-01-2024 true 1 WL 3 57732.33 11100000.00 1 1 1 5 true true true false false 12-31-2025 06-30-2028 06-30-2028 940 WEST WINONA STREET 940 WEST WINONA STREET Chicago IL 60640 Cook MF 67 67 1926 2017 18200000.00 MAI 11-15-2023 0.99 0.99 6 X 10-31-2023 12-31-2024 12-31-2025 1225974.85 1348070.00 331185.52 428151.66 894789.33 919918.34 881389.33 906518.34 UW CREFC 679751.64 1.32 1.3533 1.30 1.3336 F F false false 11100000.00 57732.33 0.0604 0.0002655 57732.33 0.00 0.00 11100000.00 11100000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 17 03-12-2026 04-13-2026 MSBNA 12-01-2023 10000000.00 60 12-01-2028 0 0.0683 0.0683 3 1 60 01-01-2024 true 1 WL 3 58813.89 10000000.00 1 1 1 5 true true false false false 07-31-2028 HOMEWOOD SUITES SAN MARCOS 451 BARNES DRIVE San Marcos TX 78666 Hays LO 94 94 2018 16000000.00 MAI 09-14-2023 0.79 0.69 6 03-01-2026 N 08-31-2023 12-31-2024 12-31-2025 3767971.95 3187091.00 2263203.89 2127268.01 1504768.06 1059822.99 1354049.18 932339.35 UW CREFC 692486.13 2.17 1.5304 1.96 1.3463 F F false false 10000000.00 58813.89 0.0683 0.0002655 58813.89 0.00 0.00 10000000.00 10000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 18 03-12-2026 04-13-2026 BANA 11-01-2023 8050000.00 60 11-01-2028 0 0.09043 0.09043 3 1 60 12-01-2023 true 1 WL 3 62685.57 8050000.00 1 1 1 5 true true false false false 05-31-2028 WESTBANK VILLAGE SHOPPING CENTER 875-929 MANHATTAN BOULEVARD Harvey LA 70058 Jefferson Parish RT 93963 93963 1983 14900000.00 MAI 08-30-2023 0.9 0.9 6 03-01-2026 N Club Fitness 30188 01-31-2032 AirborneX Adventure 28000 02-28-2027 Kirkland's 7500 02-28-2026 06-30-2023 01-01-2025 09-30-2025 1493270.00 1253329.00 454120.00 329611.12 1039150.00 923717.88 946820.00 854470.38 UW CREFC 554059.57 1.41 1.6671 1.28 1.5421 F F 09-30-2025 false false 8050000.00 62685.57 0.09043 0.0002655 62685.57 0.00 0.00 8050000.00 8050000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 19 03-12-2026 04-13-2026 WFB 01-12-2024 7500000.00 60 02-11-2029 0 0.06964 0.06964 3 1 60 03-11-2024 true 1 WL 3 0.00 7500000.00 1 1 1 0 true true true false false 03-10-2026 08-10-2028 08-10-2028 BEE SAFE STORAGE - CREEKSIDE 2290 CREEKSIDE LANDING DRIVE Apex NC 27523 Wake SS 64690 64690 625 625 2018 12500000.00 MAI 11-30-2023 0.89 0.87 6 X 10-31-2023 12-31-2024 12-31-2025 1054133.96 1204265.00 307038.08 387311.95 747095.88 816953.05 740626.88 810484.05 UW CREFC 528103.32 1.41 1.5469 1.40 1.5347 F F false false 7500000.00 44975.83 0.06964 0.0002655 44975.83 0.00 0.00 7500000.00 7500000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 20 03-12-2026 04-13-2026 MSBNA 12-20-2023 5125000.00 60 01-01-2029 0 0.0677 0.0677 3 1 60 02-01-2024 true 1 WL 3 29877.33 5125000.00 1 1 5 true true false false false 08-31-2028 STORE IT ALL - BARNEGAT 79 AND 85 SOUTH MAIN STREET Barnegat NJ 08005 Ocean SS 101005 101005 595 595 2000 24400000.00 MAI 10-27-2023 0.81 0.74 6 03-01-2026 F 10-31-2023 01-01-2025 09-30-2025 1735212.91 1138924.00 403333.29 292744.47 1331879.62 846179.53 1316728.86 834816.45 UW CREFC 264077.03 3.79 3.2042 3.74 3.1612 F F true false 5125000.00 29877.33 0.0677 0.0002655 29877.33 0.00 0.00 5125000.00 5125000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 21 03-12-2026 04-13-2026 BANA 12-15-2023 4700000.00 60 01-01-2029 0 0.065 0.065 3 1 60 02-01-2024 true 1 WL 3 26306.94 4700000.00 1 1 1 5 true true false false false 06-30-2028 US STORAGE CENTERS - SIMI VALLEY, CA 2073 ROYAL AVENUE Simi Valley CA 93065 Ventura SS 60240 60240 608 608 2006 19530000.00 MAI 11-17-2023 0.89 0.81 6 03-01-2026 N 10-31-2023 12-31-2024 12-31-2025 1651629.00 1742499.00 389964.00 490211.39 1261665.00 1252287.61 1249730.00 1240352.61 UW CREFC 309743.01 4.07 4.0429 4.03 4.0044 F F false false 4700000.00 26306.94 0.065 0.0002655 26306.94 0.00 0.00 4700000.00 4700000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 22 03-12-2026 04-13-2026 MSBNA 12-15-2023 4200000.00 60 01-01-2029 0 0.068 0.068 3 1 60 02-01-2024 true 1 WL 3 24593.33 4200000.00 1 1 1 5 true true true false false 12-31-2024 06-30-2028 06-30-2028 SYCAMORE COVE 2456, 2458 AND 2462 NORTH SYCAMORE BOULEVARD Tucson AZ 85712 Pima MF 67 67 1979 2023 6100000.00 MAI 11-10-2023 0.91 0.94 6 X 10-31-2023 12-31-2024 12-31-2025 571518.00 588469.00 183277.00 181558.84 388241.00 406910.16 371491.00 390160.16 UW CREFC 289566.64 1.34 1.4052 1.28 1.3473 F F false false 4200000.00 24593.33 0.068 0.0002655 24593.33 0.00 0.00 4200000.00 4200000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 23 03-12-2026 04-13-2026 BANA 12-15-2023 3400000.00 60 01-01-2029 0 0.065 0.065 3 1 60 02-01-2024 true 1 WL 3 19030.56 3400000.00 1 1 1 5 true true false false false 06-30-2028 US STORAGE CENTERS - HARBOR CITY FRAMPTON, CA 24490 FRAMPTON AVENUE Harbor City CA 90710 Los Angeles SS 47543 47543 486 486 2002 15680000.00 MAI 11-14-2023 0.9 0.91 6 03-01-2026 N 10-31-2023 01-31-2024 01-31-2025 1386066.00 1442880.00 330398.00 379539.40 1055668.00 1063340.60 1032491.00 1040163.60 UW CREFC 224683.38 4.71 4.7326 4.61 4.6294 F F false false 3400000.00 19030.56 0.065 0.0002655 19030.56 0.00 0.00 3400000.00 3400000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 24 03-12-2026 04-13-2026 BANA 12-15-2023 1800000.00 60 01-01-2029 0 0.065 0.065 3 1 60 02-01-2024 true 1 WL 3 10075.00 1800000.00 1 1 1 5 true true false false false 06-30-2028 US STORAGE CENTERS - VERNON, CA 4300 SOUTH ALAMEDA STREET Vernon CA 90058 Los Angeles SS 40571 40571 468 468 1929 2013 12150000.00 MAI 11-14-2023 0.86 0.84 6 03-01-2026 N 10-31-2023 12-31-2024 12-31-2025 1140861.69 937471.00 287615.31 341787.15 853246.38 595683.85 831338.38 573775.85 UW CREFC 118625.00 7.19 5.0215 7.01 4.8368 F F false false 1800000.00 10075.00 0.065 0.0002655 10075.00 0.00 0.00 1800000.00 1800000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false EX-103 4 exh_103.xml Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 51500000 however this is now split into Asset Number 1, 1A, and 1B with Original Loan Amounts of 20000000, 10000000, and 21500000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 1. Similar splits are reported for asset 3. Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any "Interest Only" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only, Amortizing Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Net Operating Income Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Name Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicer "Wells Fargo Bank, NA" represents "Wells Fargo Bank, National Association" and "Midland Loan Services" is "Midland Loan Services, a Division of PNC Bank, National Association." Item 2(k)(2) Modification Code If the loan is subject to a forbearance (or similar) agreement, this will be indicated by a code of "10" in the Column/Field Name "Modification Code". A loan subject to a forbearance (or similar) agreement will be reported as "current" as indicated with code 0 for so long as the related obligor is in compliance with the obligations regarding monthly debt payments contained in such agreement.

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Registered/reporting pursuant to (check one)

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934