0001888524-26-008507.txt : 20260429 0001888524-26-008507.hdr.sgml : 20260429 20260429163548 ACCESSION NUMBER: 0001888524-26-008507 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0000850779 0000740906 FILED AS OF DATE: 20260429 DATE AS OF CHANGE: 20260429 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: Wells Fargo Commercial Mortgage Trust 2024-5C1 CENTRAL INDEX KEY: 0002028411 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-257991-11 FILM NUMBER: 26916937 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 10-D 1 wcm245c1_10d-202604.htm wcm245c1_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: 333-257991-11

Central Index Key Number of issuing entity: 0002028411

Wells Fargo Commercial Mortgage Trust 2024-5C1
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-257991

Central Index Key Number of depositor: 0000850779

Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor 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): 0001968416

Argentic Real Estate Finance 2 LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001592182

LMF Commercial, LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541502

Goldman Sachs Mortgage Company
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001685185

UBS AG New York Branch
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001722518

BSPRT CMBS Finance, LLC
(Exact name of sponsor as specified in its charter)

A.J. Sfarra (212) 214-5613
(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)

38-4325039
38-4325040
(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-1			X
A-2			X
A-3			X
X-A			X
X-B			X
A-S			X
B			X
C			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 Wells Fargo Commercial Mortgage Trust 2024-5C1.

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.

The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2024-5C1 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on April 17, 2026

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
2	10.48%	0	N/A

The following table sets forth, for the monthly distribution period from March 18, 2026 to April 17, 2026, the information required by Rule 15Ga-1 under the Securities Exchange Act of 1934:

Name of Issuing Entity	Check if Registered	Name of Originator⁽¹⁾	Total Assets in ABS by Originator			Assets That Were Subject of Demand			Assets That Were Repurchased or Replaced			Assets Pending Repurchase or Replacement (within cure period)			Demand in Dispute			Demand Withdrawn			Demand Rejected			Notes
Name of Issuing Entity	Check if Registered	Name of Originator⁽¹⁾	#	$	% of principal balance	#	$	% of principal balance	#	$	% of principal balance	#	$	% of principal balance	#	$	% of principal balance	#	$	% of principal balance	#	$	% of principal balance
(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)	(i)	(j)	(k)	(l)	(m)	(n)	(o)	(p)	(q)	(r)	(s)	(t)	(u)	(v)	(w)	(x)
Wells Fargo Commercial Mortgage Trust 2024-5C1 Commercial Mortgage Pass- Through Certificates, Series 2024-5C1 (CIK # 0002028411)	X	Wells Fargo Bank, National Association	6	$183,422,953	25.1%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		Argentic Real Estate Finance 2 LLC	6	$141,400,000	19.3%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		Citi Real Estate Funding Inc.	5	$90,200,000	12.3%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		Wells Fargo Bank, National Association / Argentic Real Estate Finance 2 LLC⁽²⁾	1	$73,000,000	10.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		LMF Commercial, LLC	4	$67,200,000	9.2%	1	$13,000,000	1.8%	0	$-	0.0%	1	$13,000,000	1.8%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		Goldman Sachs Bank USA	2	$61,650,000	8.4%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		UBS AG New York Branch	4	$42,200,000	5.8%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		BSPRT CMBS Finance, LLC	3	$40,543,407	5.5%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		Citi Real Estate Funding Inc. / Argentic Real Estate Finance 2 LLC⁽³⁾	1	$32,250,000	4.4%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
Wells Fargo Commercial Mortgage Trust 2024-5C1 Totals			32	$731,866,360	100.0%	1	$13,000,000	1.8%	0	$-	0.0%	1	$13,000,000	1.8%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
Commercial Mortgage Loan Totals			32	$731,866,360	100.0%	1	$13,000,000	1.8%	0	$-	0.0%	1	$13,000,000	1.8%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%

(1) Certain of the mortgage loans were co-originated or are part of whole loans that were co-originated by the related mortgage loan seller (or one of its affiliates) and another entity or were originated by another entity that is not affiliated with the mortgage loan seller and transferred to the mortgage loan seller.

(2) The 9950 Woodloch mortgage loan (9.97%) is part of a whole loan that was co-originated by Wells Fargo Bank, National Association and Argentic Real Estate Finance 2 LLC. Wells Fargo Bank, National Association is acting as mortgage loan seller with respect to Note A-1, with an outstanding principal balance as of the cut-off date of $47,450,000. Argentic Real Estate Finance 2 LLC is acting as mortgage loan seller with respect to Note A-2, with an outstanding principal balance as of the cut-off date of $25,550,000.

(3) The 132 West 36th Street mortgage loan (4.4%) was co-originated by Citi Real Estate Funding Inc. and Argentic Real Estate Finance 2 LLC. Citi Real Estate Funding Inc. is acting as mortgage loan seller with respect to Note A-1, with an outstanding principal balance as of the cut-off date of $17,250,000. Argentic Real Estate Finance 2 LLC is acting as mortgage loan seller with respect to Note A-2, with an aggregate outstanding principal balance as of the cut-off date of $15,000,000.

_____________________________________________________________

Rule 15Ga-1 Table Explanatory Notes

1. The repurchase activity reported herein is described in terms of a particular loan's status as of the end of the reporting period. (For columns j-x).

2. In the event a demand was received in prior reporting periods, such activity is being reported as assets pending repurchase or replacement within the cure period (columns m/n/o) or as demand in dispute (columns p/q/r), as applicable, until the earlier of the reporting of (i) the repurchase or replacement of such asset (columns j/k/l), (ii) the withdrawal of such demand (columns s/t/u), or (iii) the rejection of such demand (columns v/w/x), as applicable.

3. Where an underlying asset has paid off or otherwise been liquidated by or on behalf of the issuing entity (other than via a repurchase by the obligated party) during or prior to this reporting period, the corresponding principal balance utilized in calculating columns (g) through (x) shall be zero.

4. "Originator" generally refers to the party identified in securities offering materials at the time of issuance for purposes of meeting applicable SEC disclosure requirements. (For columns c-f).

5. Includes demands received during the reporting period or which were the subject of demands previously reported by the securitizer (for columns g-i), where such repurchase activity is also subject to reporting in columns j-x, as applicable, pending resolution of such demand.

6. Includes assets for which a reimbursement payment is in process and where the asset has been otherwise liquidated by or on behalf of the issuing entity at the time of initiation of such reimbursement process. (For columns j-l).

7. Includes assets which are subject to a demand and within the cure period, but where no decision has yet been made to accept or contest the demand. (For columns m-o)

8. Includes assets pending repurchase or replacement outside of the cure period where the repurchase demand is in dispute. (For columns p-r).

9. Includes assets for which a reimbursement payment is in process, and where the asset has not been repurchased or replaced. Also includes assets for which the requesting party rescinds or retracts the demand in writing. (For columns s-u).

10. Includes assets for which a party has responded to one or more related demands to repurchase or replace such asset by refuting the allegations supporting such demand and rejecting the repurchase demand(s) and the party demanding repurchase or replacement of such asset has not responded to the most recent such rejection as of the end of the reporting period. (For columns v-x).

Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 5, 2026. The CIK number for the Depositor is 0000850779.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 5, 2026. The Central Index Key number for Wells Fargo is 0000740906.

Argentic Real Estate Finance 2 LLC, one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on January 21, 2026. The Central Index Key number for Argentic Real Estate Finance 2 LLC is 0001968416.

Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 10, 2026. The Central Index Key number for CREF is 0001701238.

LMF Commercial, LLC ("LMF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 13, 2026. The Central Index Key number for LMF is 0001592182.

Goldman Sachs Mortgage Company ("GSMC"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 13, 2026. The Central Index Key number for GSMC is 0001541502.

UBS AG New York Branch ("UBS AG"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 12, 2026. The Central Index Key number for UBS AG is 0001685185.

BSPRT CMBS Finance, LLC, one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 13, 2026. The Central Index Key number for BSPRT CMBS Finance, LLC is 0001722518.

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. 333-257991-11 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. 333-257991-11 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Trimont LLC, in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2024-5C1, 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 Wells Fargo Commercial Mortgage Trust 2024-5C1, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	03/17/2026	$7,069.34
Current Distribution Date	04/17/2026	$7,824.64

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 Wells Fargo Commercial Mortgage Trust 2024-5C1, 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. 333-257991-11 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. 333-257991-11 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.

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

/s/ Anthony J. Sfarra
Anthony J. Sfarra, President

Date: April 29, 2026

EX-99.1 2 wcm245c1_ex991-202604.htm wcm245c1_ex991-202604.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	04/17/26	Wells Fargo Commercial Mortgage Trust 2024-5C1
Determination Date:	04/13/26
Next Distribution Date:	05/15/26
Record Date:	03/31/26	Commercial Mortgage Pass-Through Certificates
		Series 2024-5C1


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		A.J. Sfarra	cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Additional Information	5
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Bond / Collateral Reconciliation - Cash Flows	6			trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	8-12	Master Servicer	Trimont LLC
Mortgage Loan Detail (Part 1)	13-14		Attention: CMBS Servicing	commercial.servicing@trimont.com
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Mortgage Loan Detail (Part 2)	15-16
		Special Servicer	Argentic Services Company LP
Principal Prepayment Detail	17
			Attention: Andrew Hundertmark	ahundertmark@argenticservices.com;
Historical Detail	18			jmayfield@argenticservices.com
Delinquency Loan Detail	19		740 East Campbell Road, Suite 600 \| Richardson, TX 75081 \| United States
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Collateral Stratification and Historical Detail	20	Representations Reviewer
Specially Serviced Loan Detail - Part 1	21		Attention: Transaction Manager	notices@pentalphasurveillance.com
Specially Serviced Loan Detail - Part 2	22		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Modified Loan Detail	23	Trustee	Computershare Trust Company, N.A.
Historical Liquidated Loan Detail	24		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Historical Bond / Collateral Loss Reconciliation Detail	25		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
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-1	95003VAA6	5.227000%	9,386,000.00	5,077,221.69	147,710.15	22,115.53	0.00	0.00	169,825.68	4,929,511.54	30.18%	30.00%
A-2	95003VAB4	5.454000%	66,497,000.00	66,497,000.00	0.00	302,228.86	0.00	0.00	302,228.86	66,497,000.00	30.18%	30.00%
A-3	95003VAC2	5.928000%	436,423,000.00	436,423,000.00	0.00	2,155,929.62	0.00	0.00	2,155,929.62	436,423,000.00	30.18%	30.00%
A-S	95003VAF5	6.520000%	68,612,000.00	68,612,000.00	0.00	372,791.87	0.00	0.00	372,791.87	68,612,000.00	20.75%	20.63%
B	95003VAG3	6.821000%	37,509,000.00	37,509,000.00	0.00	213,207.41	0.00	0.00	213,207.41	37,509,000.00	15.59%	15.50%
C	95003VAH1	7.033561%	28,359,000.00	28,359,000.00	0.00	166,220.63	0.00	0.00	166,220.63	28,359,000.00	11.70%	11.63%
D	95003VAN8	4.250000%	17,382,000.00	17,382,000.00	0.00	61,561.25	0.00	0.00	61,561.25	17,382,000.00	9.31%	9.25%
E	95003VAQ1	4.250000%	8,234,000.00	8,234,000.00	0.00	29,162.08	0.00	0.00	29,162.08	8,234,000.00	8.17%	8.13%
F	95003VAS7	4.250000%	16,467,000.00	16,467,000.00	0.00	58,320.63	0.00	0.00	58,320.63	16,467,000.00	5.91%	5.88%
G-RR	95003VAU2	7.113561%	10,978,000.00	10,978,000.00	0.00	65,077.23	0.00	0.00	65,077.23	10,978,000.00	4.40%	4.38%
J-RR*	95003VAW8	7.113561%	32,019,359.00	32,019,359.00	0.00	153,644.48	0.00	0.00	153,644.48	32,019,359.00	0.00%	0.00%
R	95003VAY4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			731,866,359.00	727,557,580.69	147,710.15	3,600,259.59	0.00	0.00	3,747,969.74	727,409,870.54


X-A	95003VAD0	1.254614%	512,306,000.00	507,997,221.69	0.00	531,117.02	0.00	0.00	531,117.02	507,849,511.54
X-B	95003VAE8	0.401307%	134,480,000.00	134,480,000.00	0.00	44,973.17	0.00	0.00	44,973.17	134,480,000.00
X-D	95003VAJ7	2.863561%	25,616,000.00	25,616,000.00	0.00	61,127.48	0.00	0.00	61,127.48	25,616,000.00
X-F	95003VAL2	2.863561%	16,467,000.00	16,467,000.00	0.00	39,295.22	0.00	0.00	39,295.22	16,467,000.00
Notional SubTotal			688,869,000.00	684,560,221.69	0.00	676,512.89	0.00	0.00	676,512.89	684,412,511.54

Deal Distribution Total					147,710.15	4,276,772.48	0.00	0.00	4,424,482.63

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	95003VAA6	540.93561581	15.73728425	2.35622523	0.00000000	0.00000000	0.00000000	0.00000000	18.09350948	525.19833156
A-2	95003VAB4	1,000.00000000	0.00000000	4.54499992	0.00000000	0.00000000	0.00000000	0.00000000	4.54499992	1,000.00000000
A-3	95003VAC2	1,000.00000000	0.00000000	4.94000000	0.00000000	0.00000000	0.00000000	0.00000000	4.94000000	1,000.00000000
A-S	95003VAF5	1,000.00000000	0.00000000	5.43333338	0.00000000	0.00000000	0.00000000	0.00000000	5.43333338	1,000.00000000
B	95003VAG3	1,000.00000000	0.00000000	5.68416673	0.00000000	0.00000000	0.00000000	0.00000000	5.68416673	1,000.00000000
C	95003VAH1	1,000.00000000	0.00000000	5.86130082	0.00000000	0.00000000	0.00000000	0.00000000	5.86130082	1,000.00000000
D	95003VAN8	1,000.00000000	0.00000000	3.54166667	0.00000000	0.00000000	0.00000000	0.00000000	3.54166667	1,000.00000000
E	95003VAQ1	1,000.00000000	0.00000000	3.54166626	0.00000000	0.00000000	0.00000000	0.00000000	3.54166626	1,000.00000000
F	95003VAS7	1,000.00000000	0.00000000	3.54166697	0.00000000	0.00000000	0.00000000	0.00000000	3.54166697	1,000.00000000
G-RR	95003VAU2	1,000.00000000	0.00000000	5.92796775	0.00000000	0.00000000	0.00000000	0.00000000	5.92796775	1,000.00000000
J-RR	95003VAW8	1,000.00000000	0.00000000	4.79848707	1.12948045	12.33833913	0.00000000	0.00000000	4.79848707	1,000.00000000
R	95003VAY4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95003VAD0	991.58944398	0.00000000	1.03671833	0.00000000	0.00000000	0.00000000	0.00000000	1.03671833	991.30111992
X-B	95003VAE8	1,000.00000000	0.00000000	0.33442274	0.00000000	0.00000000	0.00000000	0.00000000	0.33442274	1,000.00000000
X-D	95003VAJ7	1,000.00000000	0.00000000	2.38630075	0.00000000	0.00000000	0.00000000	0.00000000	2.38630075	1,000.00000000
X-F	95003VAL2	1,000.00000000	0.00000000	2.38630109	0.00000000	0.00000000	0.00000000	0.00000000	2.38630109	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	03/01/26 - 03/30/26	30	0.00	22,115.53	0.00	22,115.53	0.00	0.00	0.00	22,115.53	0.00
A-2	03/01/26 - 03/30/26	30	0.00	302,228.86	0.00	302,228.86	0.00	0.00	0.00	302,228.86	0.00
A-3	03/01/26 - 03/30/26	30	0.00	2,155,929.62	0.00	2,155,929.62	0.00	0.00	0.00	2,155,929.62	0.00
X-A	03/01/26 - 03/30/26	30	0.00	531,117.02	0.00	531,117.02	0.00	0.00	0.00	531,117.02	0.00
X-B	03/01/26 - 03/30/26	30	0.00	44,973.17	0.00	44,973.17	0.00	0.00	0.00	44,973.17	0.00
X-D	03/01/26 - 03/30/26	30	0.00	61,127.48	0.00	61,127.48	0.00	0.00	0.00	61,127.48	0.00
X-F	03/01/26 - 03/30/26	30	0.00	39,295.22	0.00	39,295.22	0.00	0.00	0.00	39,295.22	0.00
A-S	03/01/26 - 03/30/26	30	0.00	372,791.87	0.00	372,791.87	0.00	0.00	0.00	372,791.87	0.00
B	03/01/26 - 03/30/26	30	0.00	213,207.41	0.00	213,207.41	0.00	0.00	0.00	213,207.41	0.00
C	03/01/26 - 03/30/26	30	0.00	166,220.63	0.00	166,220.63	0.00	0.00	0.00	166,220.63	0.00
D	03/01/26 - 03/30/26	30	0.00	61,561.25	0.00	61,561.25	0.00	0.00	0.00	61,561.25	0.00
E	03/01/26 - 03/30/26	30	0.00	29,162.08	0.00	29,162.08	0.00	0.00	0.00	29,162.08	0.00
F	03/01/26 - 03/30/26	30	0.00	58,320.63	0.00	58,320.63	0.00	0.00	0.00	58,320.63	0.00
G-RR	03/01/26 - 03/30/26	30	0.00	65,077.23	0.00	65,077.23	0.00	0.00	0.00	65,077.23	0.00
J-RR	03/01/26 - 03/30/26	30	356,785.46	189,809.72	0.00	189,809.72	36,165.24	0.00	0.00	153,644.48	395,065.71
Totals			356,785.46	4,312,937.72	0.00	4,312,937.72	36,165.24	0.00	0.00	4,276,772.48	395,065.71




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


	Additional Information
Total Available Distribution Amount (1)	4,424,482.63
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,328,678.25	Master Servicing Fee	6,355.41
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,825.08
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	313.25
ARD Interest	0.00	Operating Advisor Fee	1,058.80
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	187.95
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,328,678.25	Total Fees	15,740.50

Principal		Expenses/Reimbursements
Scheduled Principal	147,710.15	Reimbursement for Interest on Advances	0.57
Unscheduled Principal Collections		ASER Amount	19,747.70
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	16,416.97
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	147,710.15	Total Expenses/Reimbursements	36,165.24

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,276,772.48
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	147,710.15
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Initial Interest Deposit Amount	0.00	Borrower Option Extension Fees	0.00

Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,424,482.63
Total Funds Collected	4,476,388.40	Total Funds Distributed	4,476,388.37

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		727,557,581.43	727,557,581.43	Beginning Certificate Balance	727,557,580.69
(-) Scheduled Principal Collections		147,710.15	147,710.15	(-) Principal Distributions	147,710.15
(-) 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		727,409,871.28	727,409,871.28	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		727,557,581.43	727,557,581.43	Ending Certificate Balance	727,409,870.54
Ending Actual Collateral Balance		727,409,871.28	727,409,871.28



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.74)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.74)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	7.11%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	5,000,000 or less	2	8,200,000.00	1.13%	39	6.9422	1.169912	1.50 or less	21	441,766,209.67	60.73%	38	6.9182	1.178547
5,000,001 to 15,000,000		17	180,428,933.98	24.80%	38	7.0901	1.359574	1.51 to 2.00	11	226,062,147.61	31.08%	39	6.8368	1.752916
15,000,001 to 30,000,000		9	213,188,230.94	29.31%	39	7.1242	1.674706	2.01 or greater	3	59,581,514.00	8.19%	39	7.1178	2.365634
30,000,001 to 50,000,000		6	262,333,246.33	36.06%	38	6.6008	1.378736	Totals	35	727,409,871.28	100.00%	38	6.9093	1.454281
50,000,001 to 70,000,000		1	63,259,460.03	8.70%	39	6.9440	1.331700
	70,000,0001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	35	727,409,871.28	100.00%	38	6.9093	1.454281
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Arizona	2	27,000,000.00	3.71%	38	6.4867	1.104744
							Industrial	1	15,621,439.00	2.15%	38	6.4500	1.823400
California	4	82,828,901.28	11.39%	39	6.7636	1.635400
							Lodging	4	72,268,518.70	9.94%	38	7.4140	1.933618
Connecticut	2	36,450,000.00	5.01%	39	7.4156	1.831196
							Mixed Use	5	110,056,508.82	15.13%	39	6.5503	1.542174
Florida	5	21,285,899.00	2.93%	38	7.0174	1.675916
							Mobile Home Park	7	14,000,000.00	1.92%	38	7.0340	1.320400
Georgia	1	5,600,000.00	0.77%	39	6.8620	1.961000
							Multi-Family	16	321,959,460.03	44.26%	38	6.8065	1.214794
Illinois	2	5,238,327.00	0.72%	38	6.4500	1.823400
							Office	6	152,234,554.43	20.93%	39	7.1458	1.590780
Kentucky	1	11,250,000.00	1.55%	38	7.0220	1.846600
							Retail	8	36,069,378.28	4.96%	39	6.9518	1.753859
Louisiana	1	10,718,518.70	1.47%	38	8.4850	1.031800
							Self Storage	1	5,200,000.00	0.71%	38	7.6800	1.401900
Massachusetts	3	6,814,101.00	0.94%	38	7.0340	1.320400
							Totals	48	727,409,871.28	100.00%	38	6.9093	1.454281
Michigan	1	5,000,000.00	0.69%	39	7.2700	1.094400

Minnesota	1	47,850,000.00	6.58%	38	6.9200	1.221800

Mississippi	2	16,475,006.00	2.26%	38	6.4500	1.823400

New Jersey	2	50,000,000.00	6.87%	38	6.4200	0.806100

New Mexico	2	6,065,259.00	0.83%	38	7.5045	1.462030

New York	6	139,306,508.82	19.15%	39	6.7758	1.506486

North Carolina	1	13,000,000.00	1.79%	39	7.5190	1.543500

Ohio	3	43,432,080.00	5.97%	37	6.7744	1.256821

Pennsylvania	1	23,300,000.00	3.20%	38	7.2890	1.778200

Tennessee	1	25,000,000.00	3.44%	38	7.1550	1.682000

Texas	5	142,282,977.46	19.56%	39	7.0352	1.437518

Wisconsin	2	8,512,281.00	1.17%	38	6.4500	1.823400

Totals	48	727,409,871.28	100.00%	38	6.9093	1.454281


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	6.5000 or less	8	202,279,474.00	27.81%	38	6.3657	1.394703	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	6.5001 to 7.0000	8	198,338,361.31	27.27%	39	6.8418	1.302634	13 months or greater	35	727,409,871.28	100.00%	38	6.9093	1.454281
	7.0001 to 7.5000	15	288,423,517.27	39.65%	38	7.2058	1.659671	Totals	35	727,409,871.28	100.00%	38	6.9093	1.454281
	7.5001 to 8.0000	3	27,650,000.00	3.80%	38	7.6658	0.999222
	8.0001 or greater	1	10,718,518.70	1.47%	38	8.4850	1.031800
	Totals	35	727,409,871.28	100.00%	38	6.9093	1.454281
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	54 or less	35	727,409,871.28	100.00%	38	6.9093	1.454281	Interest Only	27	555,132,413.03	76.32%	38	6.8925	1.407384
	55 or greater	0	0.00	0.00%	0	0.0000	0.000000	240 or less	3	57,485,422.28	7.90%	39	6.2506	1.954708
	Totals	35	727,409,871.28	100.00%	38	6.9093	1.454281	241 or greater	5	114,792,035.97	15.78%	39	7.3204	1.430470
								Totals	35	727,409,871.28	100.00%	38	6.9093	1.454281
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

57,419,744.94

7.89%

7.0605

1.509544

No outstanding loans in this group

12 months or less

543,730,666.31

74.75%

6.9306

1.531429

13 months or greater

126,259,460.03

17.36%

6.7484

1.096910

Totals

727,409,871.28

100.00%

6.9093

1.454281

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 12 of 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	310967507	OF	The Woodlands	TX	Actual/360	7.075%	284,627.43	33,452.25	0.00	N/A	07/11/29	--	46,718,738.58	46,685,286.33	04/11/26
1A	301741688				Actual/360	7.075%	153,260.92	18,012.76	0.00	N/A	07/11/29	--	25,156,243.70	25,138,230.94	04/11/26
2	310967384	MF	Houston	TX	Actual/360	6.944%	378,263.46	0.00	0.00	N/A	07/11/29	--	63,259,460.03	63,259,460.03	01/11/26
3	301271897	MU	New York	NY	Actual/360	6.129%	204,963.81	58,333.00	0.00	N/A	07/01/29	--	38,833,340.00	38,775,007.00	04/01/26
3A	301271898				Actual/360	6.129%	53,290.65	15,166.00	0.00	N/A	07/01/29	--	10,096,680.00	10,081,514.00	04/01/26
4	328511012	MF	East Orange	NJ	Actual/360	6.420%	276,416.67	0.00	0.00	N/A	06/06/29	--	50,000,000.00	50,000,000.00	04/06/26
5	301741681	MF	Minneapolis	MN	Actual/360	6.920%	285,132.83	0.00	0.00	N/A	06/06/29	--	47,850,000.00	47,850,000.00	04/06/26
6	301741692	MF	Los Angeles	CA	Actual/360	6.490%	254,281.81	0.00	0.00	N/A	07/06/29	--	45,500,000.00	45,500,000.00	04/06/26
7	310966483	Various Various		Various	Actual/360	6.450%	186,192.07	0.00	0.00	N/A	06/11/29	--	33,522,953.00	33,522,953.00	04/11/26
8	328551008	OF	New York	NY	Actual/360	7.480%	111,109.17	0.00	0.00	N/A	07/06/29	--	17,250,000.00	17,250,000.00	04/06/26
8A	328551108				Actual/360	7.480%	96,616.67	0.00	0.00	N/A	07/06/29	--	15,000,000.00	15,000,000.00	04/06/26
9	301741687	MF	Solon	OH	Actual/360	6.670%	160,821.11	0.00	0.00	N/A	07/06/29	--	28,000,000.00	28,000,000.00	04/06/26
10	399570138	LO	Windsor	CT	Actual/360	7.260%	168,795.00	0.00	0.00	N/A	07/06/29	--	27,000,000.00	27,000,000.00	04/06/26
11	310968076	OF	Nashville	TN	Actual/360	7.155%	154,031.25	0.00	0.00	N/A	06/11/29	--	25,000,000.00	25,000,000.00	04/11/26
12	310967183	LO	Pittsburgh	PA	Actual/360	7.289%	146,245.69	0.00	0.00	N/A	06/11/29	--	23,300,000.00	23,300,000.00	04/11/26
13	310965792	MU	New York	NY	Actual/360	6.705%	132,796.25	0.00	0.00	N/A	06/11/29	--	23,000,000.00	23,000,000.00	04/11/26
14	307331296	MF	Northridge	CA	Actual/360	7.390%	143,181.25	0.00	0.00	N/A	06/06/29	--	22,500,000.00	22,500,000.00	04/06/26
15	399570137	MU	New York	NY	Actual/360	7.270%	137,726.11	0.00	0.00	N/A	07/06/29	--	22,000,000.00	22,000,000.00	04/06/26
16	328551016	MF	Phoenix	AZ	Actual/360	6.420%	82,925.00	0.00	0.00	N/A	06/06/29	--	15,000,000.00	15,000,000.00	04/06/26
17	410966938	OF	Miami	FL	Actual/360	7.009%	85,100.94	0.00	0.00	N/A	06/11/29	--	14,100,000.00	14,100,000.00	04/11/26
18	328551018	MH	Various	Various	Actual/360	7.034%	84,798.78	0.00	0.00	N/A	06/06/29	--	14,000,000.00	14,000,000.00	04/06/26
19	328551019	MF	Euclid	OH	Actual/360	7.060%	79,032.78	0.00	0.00	N/A	02/06/29	--	13,000,000.00	13,000,000.00	12/06/24
20	328551020	RT	Charlotte	NC	Actual/360	7.519%	84,171.03	0.00	0.00	N/A	07/06/29	--	13,000,000.00	13,000,000.00	04/06/26
21	328551021	MF	Phoenix	AZ	Actual/360	6.570%	67,890.00	0.00	0.00	N/A	06/06/29	--	12,000,000.00	12,000,000.00	04/06/26
22	328551022	LO	Florence	KY	Actual/360	7.022%	68,025.62	0.00	0.00	N/A	06/06/29	--	11,250,000.00	11,250,000.00	04/06/26
23	307331295	LO	Hammond	LA	Actual/360	8.485%	78,351.40	4,960.40	0.00	N/A	06/06/29	--	10,723,479.10	10,718,518.70	04/06/26
24	328551024	MU	New York	NY	Actual/360	6.850%	58,986.11	0.00	0.00	N/A	07/06/29	--	10,000,000.00	10,000,000.00	04/06/26
25	301741683	MF	Hartford	CT	Actual/360	7.860%	63,960.75	0.00	0.00	N/A	06/06/29	--	9,450,000.00	9,450,000.00	04/06/26




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

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

328551026

Anaheim

Actual/360

6.937%

51,651.23

17,785.74

0.00

N/A

07/06/29

8,646,687.02

8,628,901.28

04/06/26

307331293

Dallas

Actual/360

7.440%

46,128.00

0.00

N/A

05/06/29

7,200,000.00

04/06/26

328551028

San Francisco

Actual/360

6.257%

33,405.43

0.00

N/A

07/06/29

6,200,000.00

04/06/26

301741693

Peachtree Corners

Actual/360

6.862%

33,090.09

0.00

N/A

07/06/29

5,600,000.00

04/06/26

399570133

Santa Fe

Actual/360

7.680%

34,389.33

0.00

N/A

06/06/29

5,200,000.00

04/06/26

328551031

Plymouth

Actual/360

7.270%

31,301.39

0.00

N/A

07/06/29

5,000,000.00

03/06/26

328551032

Brooklyn

Actual/360

6.430%

17,718.22

0.00

N/A

06/06/29

3,200,000.00

04/06/26

Totals

4,328,678.25

147,710.15

0.00

727,557,581.43

727,409,871.28

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	11,886,973.98	13,090,113.72	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
2	6,299,476.76	0.00	--	--	12/11/25	0.00	0.00	376,085.61	1,094,230.50	0.00	0.00
3	53,224,944.11	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	11,950,035.10	1,596,693.61	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	4,151,873.18	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,683,104.57	2,751,591.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	4,656,187.55	3,110,535.43	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	3,829,156.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,508,519.65	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	5,504,955.24	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	14,283,410.02	12,443,102.77	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,425,637.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,900,154.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	5,946,052.22	0.00	--	--	--	0.00	0.00	0.00	0.00	126,914.21	0.00
15	2,138,441.57	1,554,107.48	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,154,060.87	818,107.10	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,992,398.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,334,957.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	4,070,383.00	01/01/25	03/31/25	08/11/25	3,250,000.00	174,544.19	59,075.41	1,063,827.65	1,407,113.02	0.00
20	0.00	1,216,029.55	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	919,372.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,658,408.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,392,788.84	1,193,359.81	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	775,173.33	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	317,492.74	26,859.76	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 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
26	1,646,832.30	0.00	--	--	--	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	734,682.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	796,193.57	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	572,723.63	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	400,676.01	316,699.66	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	279,658.67	208,070.93	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	149,364,342.60	42,395,654.49				3,250,000.00	174,544.19	435,161.02	2,158,058.15	1,534,027.23	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	1	63,259,460.03	1	13,000,000.00	2	76,259,460.03	0	0.00	0	0.00	0	0.00	0	0.00	6.909271%	6.857939%	38
03/17/26	1	63,259,460.03	0	0.00	1	13,000,000.00	2	76,259,460.03	0	0.00	0	0.00	0	0.00	0	0.00	6.909215%	6.857887%	39
02/18/26	0	0.00	0	0.00	1	13,000,000.00	2	76,259,460.03	0	0.00	0	0.00	0	0.00	0	0.00	6.909186%	6.857863%	40
01/16/26	0	0.00	0	0.00	1	13,000,000.00	2	76,259,460.03	0	0.00	0	0.00	0	0.00	0	0.00	6.909130%	6.857811%	41
12/17/25	0	0.00	0	0.00	1	13,000,000.00	2	76,259,460.03	0	0.00	0	0.00	0	0.00	0	0.00	6.909074%	6.857759%	42
11/18/25	0	0.00	0	0.00	1	13,000,000.00	2	76,259,460.03	0	0.00	0	0.00	1	1,240,539.97	0	0.00	6.909026%	6.857716%	43
10/20/25	0	0.00	0	0.00	2	77,500,000.00	1	64,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	6.909029%	6.857317%	44
09/17/25	0	0.00	0	0.00	2	77,500,000.00	1	64,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	6.908981%	6.857274%	45
08/15/25	0	0.00	0	0.00	2	77,500,000.00	1	64,500,000.00	0	0.00	0	0.00	0	0.00	0	0.00	6.908924%	6.857221%	46
07/17/25	0	0.00	1	64,500,000.00	1	13,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.908868%	6.857168%	47
06/17/25	1	64,500,000.00	0	0.00	1	13,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.908819%	6.879207%	48
05/16/25	1	64,500,000.00	0	0.00	1	13,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.908762%	6.879150%	49
(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

310967384

01/11/26

376,085.61

1,094,230.50

189,487.21

63,259,460.03

07/11/25

11/03/25

07/11/25

328551019

12/06/24

59,075.41

1,063,827.65

2,904,197.05

13,000,000.00

02/19/25

05/22/25

03/28/25

328551031

03/06/26

0.00

5,000,000.00

Totals

435,161.02

2,158,058.15

3,093,684.26

81,259,460.03

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		13,000,000	0	0			13,000,000
37 - 48 Months		714,409,871	651,150,411	0			63,259,460
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	727,409,871	651,150,411	0	63,259,460	13,000,000		0
Mar-26	727,557,581	651,298,121	63,259,460	0	13,000,000		0
Feb-26	727,759,512	714,759,512	0	0	13,000,000		0
Jan-26	727,905,980	714,905,980	0	0	13,000,000		0
Dec-25	728,052,002	715,052,002	0	0	13,000,000		0
Nov-25	728,215,858	715,215,858	0	0	13,000,000		0
Oct-25	729,601,424	652,101,424	0	0	77,500,000		0
Sep-25	729,764,322	652,264,322	0	0	77,500,000		0
Aug-25	729,908,363	652,408,363	0	0	77,500,000		0
Jul-25	730,051,974	652,551,974	0	64,500,000	13,000,000		0
Jun-25	730,213,511	652,713,511	64,500,000	0	13,000,000		0
May-25	730,356,154	652,856,154	64,500,000	0	13,000,000		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
2	310967384	63,259,460.03	63,259,460.03	95,900,000.00	08/05/25	6,063,976.76	1.33170	12/31/24	07/11/29	I/O
19	328551019	13,000,000.00	13,000,000.00	77,000,000.00	12/12/23	4,070,383.00	1.07290	03/31/25	02/06/29	I/O
Totals		76,259,460.03	76,259,460.03	172,900,000.00		10,134,359.76




© 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
2	310967384	MF	TX	07/11/25	3
	The loan was transferred due to payment default and borrower's failure to pay the insurance premiums resulting in cancellation of the policy. The Special Servicer defaulted and accelerated the loan and subsequently posted the properties for an
	8/5 foreclosure sale. In November 2025, Borrower filed bankruptcy to prevent Lender from completing the foreclosure sale. In February 2026, at SS's direction, counsel filed a motion for appointment of chapter 11 trustee. Recently, the court
	approved Lender's motion. The chapter 11 trustee is now coordinating with Borrower to transition property operations Lastly, a lawsuit has been initiated against the guarantor.

19	328551019	MF	OH	02/19/25	98
	Please refer to Servicer Reports for comments as they are too lengthy to include for this cycle.



1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 27


				Modified Loan Detail

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

Note: Please refer to Servicer Reports for modification comments.




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


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




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


			Historical Bond / Collateral Loss Reconciliation Detail

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




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


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
2	0.00	0.00	13,618.36	0.00	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	0.57	0.00	0.00	0.00
19	0.00	0.00	2,798.61	0.00	0.00	19,747.70	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	16,416.97	0.00	0.00	19,747.70	0.00	0.00	0.57	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		36,165.24




© 2021 Computershare. All rights reserved. Confidential.												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 WFB, AREF2 06-12-2024 38000000.00 60 07-11-2029 360 0.07075 0.07075 3 1 0 08-11-2024 true 1 PP 2 0.00 47450000.00 1 1 1 0 false true false false false 01-10-2029 9950 WOODLOCH 9950 WOODLOCH FOREST DRIVE The Woodlands TX 77380 Montgomery OF 601151 601151 2014 231500000.00 MAI 05-09-2024 0.97 0.98 6 08-11-2026 N WESTERN MIDSTREAM PARTNERS LP 188318 12-31-2031 Kodiak Gas Service 53060 10-31-2036 CENTRIC SERVICES INC. 52634 02-29-2036 03-31-2024 01-01-2025 09-30-2025 29009846.70 21812501.00 12018881.73 8722387.28 16990964.97 13090113.72 15668432.77 12098214.72 UW CREFC 7843060.71 1.62 1.669 1.50 1.5425 F F 12-31-2025 false false 46718738.58 318079.68 0.07075 0.0004998 284627.43 33452.25 0.00 46685286.33 46685286.33 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 1A 03-12-2026 04-13-2026 WFB, AREF2 06-12-2024 35000000.00 60 07-11-2029 360 0.07075 0.07075 3 1 0 08-11-2024 PP 2 25550000.00 1 0 false true false false false NA NA N false false 25156243.70 171273.68 0.07075 0.0004998 153260.92 18012.76 0.00 25138230.94 25138230.94 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 2 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 06-14-2024 64500000.00 60 07-11-2029 0 0.06944 0.06944 3 1 60 08-11-2024 true 1 WL 3 0.00 64500000.00 1 3 3 0 true true false false false 01-10-2029 Falls Houston Multifamily Portfolio Houston TX Harris MF 942 942 103400000.00 04-19-2024 95900000.00 08-05-2025 MAI 0.89 0.89 08-11-2026 N 04-30-2024 12-31-2023 12-31-2024 12312556.99 12176031.00 5945517.35 5876554.24 6367039.64 6299476.76 6131539.64 6063976.76 UW 4553528.00 1.40 1.3834 1.35 1.3317 F F false false 63259460.03 378263.46 0.06944 0.0003998 378263.46 0.00 0.00 63259460.03 63259460.03 01-11-2026 1 false 1094230.5 0 189487.21 2 0 Trimont LLC 07-11-2025 false 0.00 3 0 Prospectus Loan ID 2-001 03-12-2026 04-13-2026 MIAMI GARDENS APARTMENTS 9540 KEMPWOOD DRIVE Houston TX 77080 Harris MF 442 442 1970 2011 51500000.00 MAI 04-19-2024 45800000.00 08-05-2025 MAI 0.84 0.86 6 04-30-2024 12-31-2023 12-31-2024 5514139.00 12176031.00 2499998.72 5876554.24 3014140.28 6299476.76 2903640.28 6063976.76 UW CREFC 4553528.00 1.3834 1.3317 F 06-05-2024 false Prospectus Loan ID 2-002 03-12-2026 04-13-2026 FALLS OF BRAEBURN 9707 BRAEBURN GLEN BOULEVARD Houston TX 77074 Harris MF 292 292 1977 2018 26000000.00 MAI 04-19-2024 25300000.00 08-05-2025 MAI 0.94 0.91 6 04-30-2024 12-31-2023 12-31-2024 3652040.26 0.00 1847865.33 0.00 1804174.93 0.00 1731174.93 0.00 UW CREFC 0.00 0.00 C 06-05-2024 false Prospectus Loan ID 2-003 03-12-2026 04-13-2026 CHELSEA LANE APARTMENTS 8039 BOONE ROAD Houston TX 77072 Harris MF 208 208 1974 2019 25900000.00 MAI 04-19-2024 24800000.00 08-05-2025 MAI 0.9 0.92 6 04-30-2024 12-31-2023 12-31-2024 3146377.73 0.00 1597653.30 0.00 1548724.43 0.00 1496724.43 0.00 UW CREFC 0.00 0.00 C 06-05-2024 false Prospectus Loan ID 3 03-12-2026 04-13-2026 Goldman Sachs Bank USA 06-10-2024 40000000.00 60 07-01-2029 0 0.06129333 0.06129333 3 1 0 08-01-2024 true 1 PP 2 0.00 40000000.00 1 1 1 0 false true false false false 12-31-2028 640 5TH AVENUE 640 5TH AVENUE New York NY 10022 New York MU 314533 314533 1949 2003 720000000.00 MAI 02-28-2024 0.93 0.93 6 08-01-2026 N Victoria's Secret 63779 01-31-2032 Fidelity Real Estate Company LLC 40615 11-30-2037 M. Klein and Company LLC 30103 09-29-2034 12-31-2023 12-31-2024 12-31-2025 77479025.70 76119759.00 21293412.00 22894814.89 56185613.70 53224944.11 48532770.47 45572100.87 UW CREFC 23580004.00 2.37 2.2572 2.04 1.9326 F F 12-31-2025 false false 38833340.00 263296.81 0.06129333 0.0001998 204963.81 58333.00 0.00 38775007.00 38775007.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 3A 03-12-2026 04-13-2026 GSMC 06-10-2024 10400000.00 60 07-01-2029 0 0.06129333 0.06129333 3 1 0 08-01-2024 PP 2 10400000.00 1 0 false true false false false NA NA N false false 10096680.00 68456.65 0.06129333 0.0001998 53290.65 15166.00 0.00 10081514.00 10081514.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 4 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 06-03-2024 50000000.00 60 06-06-2029 0 0.0642 0.0642 3 1 60 07-06-2024 true 1 PP 3 267500.00 50000000.00 1 2 2 0 true true false false false 12-05-2028 Lotus 315 & Essence 144 East Orange NJ Essex MF 336 336 123700000.00 0.96 0.95 08-06-2026 N 04-30-2024 01-01-2025 03-31-2025 9423831.28 2233164.00 2452429.31 636470.39 6971401.97 1596693.61 6867456.32 1570707.20 UW 1948486.05 1.24 0.8194 1.23 0.8061 F F false false 50000000.00 276416.67 0.0642 0.0001998 276416.67 0.00 0.00 50000000.00 50000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 4-001 03-12-2026 04-13-2026 LOTUS 315 315 SOUTH HARRISON STREET East Orange NJ 07018 Essex MF 180 180 2019 73200000.00 MAI 10-01-2024 0.96 0.94 6 04-30-2024 01-01-2025 03-31-2025 5468227.97 1273607.00 1365228.87 371974.54 4102999.10 901632.46 4038278.45 885452.30 UW CREFC 1381905.00 0.6524 0.6407 F 06-01-2024 false Prospectus Loan ID 4-002 03-12-2026 04-13-2026 ESSENCE 144 144 SOUTH HARRISON STREET East Orange NJ 07018 Essex MF 156 156 2017 50500000.00 MAI 04-23-2024 0.97 0.96 6 04-30-2024 01-01-2025 03-31-2025 3955603.31 959557.00 1087200.44 264495.85 2868402.87 695061.15 2829177.87 685254.90 UW CREFC 566581.05 1.2267 1.2094 F 06-01-2024 false Prospectus Loan ID 5 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 05-17-2024 47850000.00 60 06-06-2029 0 0.0692 0.0692 3 1 60 07-06-2024 true 1 WL 3 275935.00 47850000.00 1 1 1 0 true true false false false 04-05-2029 THE ARCHIVE APARTMENTS 110 NORTH 1ST STREET Minneapolis MN 55401 Hennepin MF 200 200 2021 71000000.00 MAI 03-12-2024 0.97 1 6 08-06-2026 N 05-31-2024 12-31-2024 12-31-2025 6565947.93 6651682.00 2375509.13 2499808.82 4190438.80 4151873.18 4140438.80 4101873.18 UW CREFC 3357209.14 1.25 1.2367 1.23 1.2218 F F false false 47850000.00 285132.83 0.0692 0.0001998 285132.83 0.00 0.00 47850000.00 47850000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 6 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 06-18-2024 45500000.00 60 07-06-2029 0 0.0649 0.0649 3 1 60 08-06-2024 true 1 WL 3 0.00 45500000.00 1 1 1 5 true true false false false 03-05-2029 3060 OLYMPIC 3060 WEST OLYMPIC BOULEVARD Los Angeles CA 90006 Los Angeles MF 226 226 2018 73300000.00 MAI 04-17-2024 0.94 0.86 6 08-06-2026 N 04-30-2024 01-01-2025 09-30-2025 7272117.62 5433736.00 3452176.53 2682144.33 3819941.10 2751591.67 3763441.10 2709216.67 UW CREFC 2247523.09 1.28 1.2242 1.26 1.2054 F F false false 45500000.00 254281.81 0.0649 0.0001998 254281.81 0.00 0.00 45500000.00 45500000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 7 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 06-11-2024 33522953.00 60 06-11-2029 0 0.0645 0.0645 3 1 60 07-11-2024 true 1 WL 3 180185.87 33522953.00 1 8 8 0 true true false false false 12-10-2028 ExchangeRight 67 98 369844 71675000.00 1 1 08-11-2026 N 01-01-2025 09-30-2025 5032507.62 3643894.00 716364.23 533358.57 4316143.39 3110535.43 4169910.24 3000859.93 UW 1645697.64 1.97 1.8901 1.90 1.8234 F F false false 33522953.00 186192.07 0.0645 0.0001998 186192.07 0.00 0.00 33522953.00 33522953.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 7-001 03-12-2026 04-13-2026 FEDEX GROUND - MOSELLE, MS 134 SUPERIOR DRIVE Moselle MS 39459 Jones IN 217237 217237 2022 33400000.00 MAI 02-08-2024 1 1 6 FEDEX GROUP PACKAGE SYSTEM 217237 09-30-2032 01-01-2025 09-30-2025 2394989.52 1697699.00 442166.69 328668.72 1952822.83 1369030.28 1797029.09 1252184.03 UW CREFC 765821.11 1.7876 1.635 F 09-30-2025 false Prospectus Loan ID 7-002 03-12-2026 04-13-2026 METRO MARKET (GROCERY) - MUKWONAGO, WI 1010 NORTH ROCHESTER STREET Mukwonago WI 53149 Waukesha RT 63303 63303 1990 2018 12100000.00 MAI 05-11-2024 1 1 6 Metro Market 63000 12-31-2034 01-01-2025 09-30-2025 946963.96 655726.00 184662.92 136862.28 762301.04 518863.72 752805.59 511742.47 UW CREFC 276999.11 1.8731 1.8474 F 09-30-2025 false Prospectus Loan ID 7-003 03-12-2026 04-13-2026 BJC HEALTH CARE - GODFREY, IL 5213 GODFREY ROAD Godfrey IL 62035 Madison OF 14419 14419 2023 7400000.00 MAI 02-02-2024 1 1 6 BJC HealthCare 14419 09-30-2033 01-01-2025 09-30-2025 475378.57 362129.00 14261.36 10863.87 461117.21 351265.13 458233.41 349102.13 UW CREFC 162940.68 2.1557 2.1425 F 09-30-2025 false Prospectus Loan ID 7-004 03-12-2026 04-13-2026 TRACTOR SUPPLY - NEW RICHMOND, WI 1810 DORSET LANE New Richmond WI 54017 St. Croix RT 26738 26738 2023 6100000.00 MAI 02-09-2024 1 1 6 Tractor Supply 26738 12-31-2038 01-01-2025 09-30-2025 372392.70 286500.00 11171.78 8595.00 361220.92 277905.00 407210.22 312396.75 UW CREFC 146646.59 1.895 2.1302 F 09-30-2025 false Prospectus Loan ID 7-005 03-12-2026 04-13-2026 TRACTOR SUPPLY - CANAL FULTON, OH 2490 LOCUST STREET SOUTH Canal Fulton OH 44614 Stark RT 21930 21930 2022 5200000.00 MAI 02-09-2024 1 1 6 Tractor Supply 21930 02-28-2039 01-01-2025 09-30-2025 326619.37 249217.00 9798.58 7476.51 316820.79 241740.49 313531.29 239272.99 UW CREFC 114057.27 2.1194 2.0978 F 09-30-2025 false Prospectus Loan ID 7-006 03-12-2026 04-13-2026 BANK OF AMERICA - MOUNT PROSPECT, IL 1080 SOUTH ELMHURST ROAD Mount Prospect IL 60056 Cook RT 5717 5717 1987 3800000.00 MAI 02-06-2024 1 1 6 Bank of America 5717 12-31-2032 01-01-2025 09-30-2025 247500.00 187500.00 7425.00 5625.00 240075.00 181875.00 240075.00 181875.00 UW CREFC 81469.49 2.2324 2.2324 F 09-30-2025 false Prospectus Loan ID 7-007 03-12-2026 04-13-2026 FAMILY DOLLAR / DOLLAR TREE COMBO - ROSWELL, NM 6111 SOUTH MAIN STREET Roswell NM 88203 Chaves RT 10500 10500 2024 1850000.00 MAI 02-07-2024 1 1 6 Family Dollar 10500 02-28-2034 01-01-2025 09-30-2025 142243.50 108741.00 20017.31 15074.73 122226.20 93666.27 111538.70 85651.02 UW CREFC 48881.69 1.9161 1.7522 F 09-30-2025 false Prospectus Loan ID 7-008 03-12-2026 04-13-2026 DOLLAR TREE - GULFPORT, MS 11390 CANAL ROAD Gulfport MS 39503 Harrison RT 10000 10000 2024 1825000.00 MAI 02-08-2024 1 1 6 Dollar Tree 10000 02-28-2034 01-01-2025 09-30-2025 126420.00 96382.00 26860.60 20192.46 99559.40 76189.54 89486.95 68635.54 UW CREFC 48881.69 1.5586 1.4041 F 09-30-2025 false Prospectus Loan ID 8 03-12-2026 04-13-2026 CREFI, AREF2 06-11-2024 17250000.00 60 07-06-2029 360 0.0748 0.0748 3 1 24 08-06-2024 true 1 WL 5 0.00 17250000.00 1 1 1 0 true true false false false 05-05-2029 132 WEST 36TH STREET 132 WEST 36TH STREET New York NY 10018 New York OF 195054 195054 1922 2015 60000000.00 MAI 01-17-2024 0.92 0.92 6 08-06-2026 N Jenny Yoo Collection Inc 23957 06-30-2035 Allure Gems LLC 17531 06-30-2031 Royal Printing and Weaving Inc. 15000 12-31-2027 04-30-2024 12-31-2024 12-31-2025 6610140.79 6961612.00 2856135.90 3132455.18 3754004.89 3829156.82 3402558.75 3477710.82 UW CREFC 2445804.22 1.39 1.5656 1.26 1.4219 F F 09-30-2025 false false 17250000.00 111109.17 0.0748 0.0001998 111109.17 0.00 0.00 17250000.00 17250000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 8A 03-12-2026 04-13-2026 CREFI, AREF2 06-11-2024 15000000.00 60 07-06-2029 360 0.0748 0.0748 3 1 24 08-06-2024 WL 5 15000000.00 1 0 true true false false false NA NA N false false 15000000.00 96616.67 0.0748 0.0001998 96616.67 0.00 0.00 15000000.00 15000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 9 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 06-07-2024 28000000.00 60 07-06-2029 0 0.0667 0.0667 3 1 60 08-06-2024 true 1 WL 3 0.00 28000000.00 1 1 1 0 true true false false false 04-05-2029 SOLON PARK APARTMENTS 34600 PARK EAST DRIVE Solon OH 44139 Cuyahoga MF 240 240 1964 2023 37400000.00 MAI 05-20-2024 0.94 0.96 6 08-06-2026 N 05-31-2024 12-31-2024 12-31-2025 4166727.96 4402359.00 1632034.08 1893839.35 2534693.88 2508519.65 2474693.88 2448519.65 UW CREFC 1893538.87 1.34 1.3247 1.31 1.293 F F false false 28000000.00 160821.11 0.0667 0.0001998 160821.11 0.00 0.00 28000000.00 28000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 10 03-12-2026 04-13-2026 LMF Commerical, LLC 06-21-2024 27000000.00 60 07-06-2029 0 0.0726 0.0726 3 1 60 08-06-2024 true 1 WL 3 0.00 27000000.00 1 1 1 0 true true false false false 01-05-2029 MARRIOTT HARTFORD WINDSOR AIRPORT 28 DAY HILL ROAD Windsor CT 06095 Hartford LO 302 302 2002 2020 55300000.00 MAI 04-04-2024 0.56 0.57 6 08-06-2026 N 03-31-2024 12-31-2024 12-31-2025 14808227.00 15293246.00 10173768.00 9788290.76 4634459.00 5504955.24 4042130.00 4893225.40 UW CREFC 1987425.00 2.33 2.7698 2.03 2.462 F F false false 27000000.00 168795.00 0.0726 0.0001998 168795.00 0.00 0.00 27000000.00 27000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 11 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 06-06-2024 25000000.00 60 06-11-2029 0 0.07155 0.07155 3 1 60 07-11-2024 true 1 PP 3 149062.50 25000000.00 1 1 1 0 true true false false false 12-10-2028 CUMMINS STATION 209 10TH AVENUE SOUTH Nashville TN 37203 Davidson OF 410493 410740 1910 2017 229700000.00 MAI 04-16-2024 0.71 0.83 6 08-11-2026 N Gibson Brands Inc. 57357 12-31-2032 Total Axial Hc.:illhcare Inc SF as of 5/1/20 - lea 45311 06-30-2028 Gish. Sherwood & Friends Inc. (by ROFO 6/1/17) 28363 05-31-2026 03-31-2024 01-01-2025 09-30-2025 18454322.17 14794417.00 4621355.88 2351314.23 13832966.29 12443102.77 13730281.29 12366089.02 UW CREFC 7351762.50 1.41 1.6925 1.40 1.682 F F 11-14-2025 false false 25000000.00 154031.25 0.07155 0.0001998 154031.25 0.00 0.00 25000000.00 25000000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 12 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 05-31-2024 23300000.00 60 06-11-2029 0 0.07289 0.07289 3 1 60 07-11-2024 true 1 WL 3 141528.08 23300000.00 1 1 1 0 true true true false false 07-10-2026 12-10-2028 12-10-2028 HYATT PLACE PITTSBURGH NORTH SHORE 260 NORTH SHORE DRIVE Pittsburgh PA 15212 Allegheny LO 178 178 2010 2018 40700000.00 MAI 05-01-2024 0.65 0.66 6 X 04-30-2024 12-31-2024 12-31-2025 8797090.31 8879208.00 5158015.34 5453570.70 3639074.97 3425637.30 3287191.36 3070469.30 UW CREFC 1726643.00 2.11 1.9839 1.91 1.7782 F F false false 23300000.00 146245.69 0.07289 0.0001998 146245.69 0.00 0.00 23300000.00 23300000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 13 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 05-21-2024 23000000.00 60 06-11-2029 0 0.06705 0.06705 3 1 60 07-11-2024 true 1 WL 3 128512.50 23000000.00 1 1 1 0 true true false false false 10-10-2028 324 WEST 125TH STREET 324 WEST 125TH STREET New York NY 10027 New York MU 17384 17384 2016 32900000.00 MAI 11-28-2023 1 1 6 08-11-2026 N Zwanger Pesiri 9747 02-28-2038 CVS 7637 05-31-2038 03-30-2024 12-31-2024 12-31-2025 2247277.52 2346779.00 321729.50 446624.10 1925548.02 1900154.90 1889309.02 1863915.90 UW CREFC 1563568.75 1.23 1.2152 1.21 1.192 F F 12-31-2025 false false 23000000.00 132796.25 0.06705 0.0001998 132796.25 0.00 0.00 23000000.00 23000000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 14 03-12-2026 04-13-2026 BSPRT 05-29-2024 22500000.00 60 06-06-2029 0 0.0739 0.0739 3 1 60 07-06-2024 1 PP 3 22500000.00 1 1 1 0 true true false false false PARK PARTHENIA 19100 PARTHENIA STREET CA 91324 MF 04-19-2024 98000000.00 04-19-2024 MAI 1 6 N 12-31-2024 12-31-2025 9103997.00 3157944.78 5946052.22 5834302.22 CREFC 2435107.62 2.4418 2.3959 F false false 22500000.00 143181.25 0.0739 0.0001998 143181.25 0.00 0.00 22500000.00 22500000.00 04-06-2026 1 false 0 126914.21 0 0 0 Trimont LLC false Prospectus Loan ID 15 03-12-2026 04-13-2026 LMF Commerical, LLC 06-21-2024 22000000.00 60 07-06-2029 0 0.0727 0.0727 3 1 60 08-06-2024 true 1 WL 3 0.00 22000000.00 1 1 1 0 true true false false false 01-05-2029 57-63 ORCHARD STREET 57-63 ORCHARD STREET New York NY 10002 New York MU 55200 55200 1900 2023 35000000.00 MAI 04-24-2024 1 1 6 08-06-2026 N Artists & Fleas 5141 05-31-2027 Alpha Industries 5084 10-31-2025 Tilit NYC 5047 12-31-2027 04-30-2024 01-01-2025 09-30-2025 2847638.00 2117701.00 704792.00 563593.52 2142846.00 1554107.48 2085589.00 1511164.73 UW CREFC 1217321.10 1.32 1.2766 1.29 1.2413 F F 09-30-2025 false false 22000000.00 137726.11 0.0727 0.0001998 137726.11 0.00 0.00 22000000.00 22000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 16 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 06-04-2024 15000000.00 60 06-06-2029 0 0.0642 0.0642 3 1 60 07-06-2024 true 1 WL 3 80250.00 15000000.00 1 1 1 0 true true false false false 04-05-2029 ESCARLATA 31 16625 NORTH 31ST STREET Phoenix AZ 85032 Maricopa MF 87 87 1985 2023 22100000.00 MAI 03-25-2024 0.99 0.86 6 08-06-2026 N 04-30-2024 01-01-2025 09-30-2025 1526429.73 1092480.00 296039.25 274372.90 1230390.47 818107.10 1206729.76 800361.35 UW CREFC 732950.00 1.26 1.1161 1.24 1.0919 F F false false 15000000.00 82925.00 0.0642 0.0001998 82925.00 0.00 0.00 15000000.00 15000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 17 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 06-06-2024 14100000.00 60 06-11-2029 0 0.07009 0.07009 3 1 60 07-11-2024 true 1 WL 3 82355.75 14100000.00 1 1 1 0 true true true false false 08-10-2026 01-10-2029 01-10-2029 DADELAND WEST OFFICE PARK 10625, 10661 AND 10691 SOUTHWEST 88TH STREET Miami FL 33145 Miami-Dade OF 111023 111023 1979 2004 23600000.00 MAI 04-23-2024 0.95 0.98 6 X Carisk Partners Inc. 8463 11-30-2030 Simplex Group Inc. 6643 10-31-2030 Gil Grden Aventrani Insurance Group LLC 3458 08-31-2030 03-31-2024 12-31-2024 12-31-2025 3430414.94 3626974.64 1391849.17 1634576.08 2038565.77 1992398.56 1907039.20 1860871.56 UW CREFC 1001994.95 2.03 1.9884 1.90 1.8571 F F 03-31-2026 false false 14100000.00 85100.94 0.07009 0.0001998 85100.94 0.00 0.00 14100000.00 14100000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 18 03-12-2026 04-13-2026 UBS AG 05-13-2024 14000000.00 60 06-06-2029 0 0.07034 0.07034 3 1 60 07-06-2024 true 1 WL 3 82063.33 14000000.00 1 7 7 0 true true false false false 12-05-2028 Baker MHC Portfolio MH 346 346 21120000.00 0.97 0.96 08-06-2026 N 12-31-2024 12-31-2025 1932699.55 2112079.00 611976.94 777121.33 1320722.62 1334957.67 1304122.62 1318357.67 UW 998437.22 1.32 1.337 1.31 1.3204 F F false false 14000000.00 84798.78 0.07034 0.0001998 84798.78 0.00 0.00 14000000.00 14000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 18-001 03-12-2026 04-13-2026 HENDERSON MHP 950 OLD U.S. HIGHWAY 27 South Bay FL 33430 Palm Beach MH 67 67 1976 3800000.00 MAI 03-18-2024 0.94 0.85 6 03-31-2024 12-31-2024 12-31-2025 347335.46 373491.00 96192.35 108457.57 251143.11 265033.43 248443.11 262333.43 UW CREFC 189703.07 1.397 1.3828 F 05-01-2024 false Prospectus Loan ID 18-002 03-12-2026 04-13-2026 WHISPERING PINES ESTATES 47 WASHINGTON STREET Auburn MA 01501 Worcester MH 53 53 1980 4140000.00 MAI 03-19-2024 1 1 6 02-29-2024 12-31-2024 12-31-2025 379805.80 392410.00 121954.25 127904.68 257851.55 264505.32 255201.55 261855.32 UW CREFC 189703.07 1.3943 1.3803 F 05-01-2024 false Prospectus Loan ID 18-003 03-12-2026 04-13-2026 MONSON MHC 268 PALMER ROAD Monson MA 01057 Hampden MH 61 61 1986 4560000.00 MAI 03-19-2024 0.98 0.97 6 02-29-2024 12-31-2024 12-31-2025 405023.64 444045.00 149363.23 228308.43 255660.41 215736.57 252610.41 212686.57 UW CREFC 189703.07 1.1372 1.1211 F 05-01-2024 false Prospectus Loan ID 18-004 03-12-2026 04-13-2026 EVERGLADES MHP 500 SOUTH FRANCISCO STREET Clewiston FL 33440 Hendry MH 55 55 1984 2500000.00 MAI 03-18-2024 0.96 0.96 6 02-29-2024 12-31-2024 12-31-2025 220182.41 260860.00 39513.87 45467.61 180668.54 215392.39 177918.54 212642.39 UW CREFC 139781.21 1.5409 1.5212 F 05-01-2024 false Prospectus Loan ID 18-005 03-12-2026 04-13-2026 ROYAL PALM MHP 700 EAST VENTURA AVENUE Clewiston FL 33440 Hendry MH 51 51 1955 2600000.00 MAI 03-18-2024 1 0.98 6 02-29-2024 12-31-2024 12-31-2025 204090.00 244330.00 34996.40 37972.54 169093.60 206357.46 166543.60 203807.46 UW CREFC 129796.84 1.5898 1.5702 F 05-01-2024 false Prospectus Loan ID 18-006 03-12-2026 04-13-2026 AMERICAN MHP 751 WASHINGTON STREET Auburn MA 01501 Worcester MH 40 40 1950 2540000.00 MAI 03-19-2024 0.9 0.95 6 02-29-2024 12-31-2024 12-31-2025 268339.24 279004.00 130503.90 188866.12 137835.34 90137.88 135885.34 88187.88 UW CREFC 109828.10 0.8207 0.8029 F 05-01-2024 false Prospectus Loan ID 18-007 03-12-2026 04-13-2026 NALLCOURT MHP 1002 AND 1009 NALLS COURT Clewiston FL 33440 Hendry MH 19 19 1984 980000.00 MAI 03-18-2024 1 1 6 03-31-2024 12-31-2024 12-31-2025 107923.00 117939.00 39452.93 40144.38 68470.07 77794.62 67520.07 76844.62 UW CREFC 49921.86 1.5583 1.5392 F 05-01-2024 false Prospectus Loan ID 19 03-12-2026 04-13-2026 LMF Commerical, LLC 01-31-2024 13000000.00 60 02-06-2029 0 0.0706 0.0706 3 1 60 03-06-2024 true 1 PP 3 76483.33 13000000.00 1 1 1 0 true true false false false 11-05-2028 EUCLID APARTMENTS 27181 EUCLID AVENUE Euclid OH 44132 Cuyahoga MF 738 738 1968 2022 77000000.00 MAI 12-12-2023 0.95 0.65 6 08-06-2026 N 12-31-2023 01-01-2025 03-31-2025 9088532.00 7952813.00 2686379.00 3882430.00 6402152.00 4070383.00 6217652.00 4070383.00 UW CREFC 3793769.00 1.69 1.0729 1.64 1.0729 F F false false 13000000.00 79032.78 0.0706 0.0001873 79032.78 0.00 0.00 13000000.00 13000000.00 12-06-2024 1 false 1063827.65 1407113.02 1497084.03 3 0 Trimont LLC 02-19-2025 false 0.00 98 0 Prospectus Loan ID 20 03-12-2026 04-13-2026 UBS AG 06-21-2024 13000000.00 60 07-06-2029 0 0.07519 0.07519 3 1 60 08-06-2024 true 1 WL 3 0.00 13000000.00 1 1 1 0 true true false false false 01-05-2029 3216 SOUTH BLVD 3216 - 3232 SOUTH BOULEVARD Charlotte NC 28209 Mecklenburg RT 44026 44026 1945 2023 24100000.00 MAI 04-03-2024 1 0.96 6 08-06-2026 N PLATFORM SPORTS LLC (dba OVER/UNDER) 11173 12-31-2033 DSDM LLC (dba SEABOARD SOUTH END) 7740 06-30-2033 GHOST TATTOO STUDIOS LLC 6611 04-30-2034 01-01-2025 09-30-2025 2144708.85 1630965.00 451936.27 414935.45 1692772.59 1216029.55 1602519.29 1148339.80 UW CREFC 743963.28 1.71 1.6345 1.62 1.5435 F F 09-30-2025 false false 13000000.00 84171.03 0.07519 0.0001998 84171.03 0.00 0.00 13000000.00 13000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 21 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 06-04-2024 12000000.00 60 06-06-2029 0 0.0657 0.0657 3 1 60 07-06-2024 true 1 WL 3 65700.00 12000000.00 1 1 1 0 true true false false false 04-05-2029 ESCARLATA 29 15417 NORTH 29TH STREET Phoenix AZ 85032 Maricopa MF 80 80 1984 2023 17500000.00 MAI 03-25-2024 0.98 0.89 6 08-06-2026 N 04-30-2024 12-31-2024 12-31-2025 1298432.20 1260219.00 297994.33 340846.27 1000437.87 919372.73 976977.16 895911.73 UW CREFC 799350.00 1.25 1.1501 1.22 1.1208 F F false false 12000000.00 67890.00 0.0657 0.0001998 67890.00 0.00 0.00 12000000.00 12000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 22 03-12-2026 04-13-2026 Goldman Sachs Bank USA 06-06-2024 11250000.00 60 06-06-2029 0 0.07022 0.07022 3 1 60 07-06-2024 true 1 WL 3 65831.25 11250000.00 1 1 1 0 true true true false false 07-05-2025 12-05-2028 12-05-2028 HOME2SUITES FLORENCE 7570 WOODSPOINT DRIVE Florence KY 41042 Boone LO 109 109 2017 21500000.00 MAI 04-24-2024 0.9 0.85 6 X 04-30-2024 12-31-2024 12-31-2025 4961666.27 4483205.00 2898862.43 2824796.81 2062803.84 1658408.19 1864337.19 1479079.99 UW CREFC 800946.91 2.58 2.0705 2.33 1.8466 F F false false 11250000.00 68025.62 0.07022 0.0001998 68025.62 0.00 0.00 11250000.00 11250000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 23 03-12-2026 04-13-2026 BSPRT CMBS Finance, LLC 05-13-2024 10850000.00 60 06-06-2029 360 0.08485 0.08485 3 1 0 07-06-2024 true 1 WL 2 83311.80 10843406.74 1 1 1 0 false true false false false 03-05-2029 HOLIDAY INN HAMMOND 1819 SOUTHWEST RAILROAD AVENUE Hammond LA 70403 Tangipahoa Parish LO 97 97 2010 2018 17000000.00 MAI 03-13-2024 0.8 0.79 6 08-06-2026 N 03-31-2024 10-01-2024 09-30-2025 4325208.89 4044658.00 2706541.71 2851298.19 1618667.18 1193359.81 1445658.82 1031573.49 UW CREFC 999741.60 1.62 1.1936 1.45 1.0318 F F false false 10723479.10 83311.80 0.08485 0.0001998 78351.40 4960.40 0.00 10718518.70 10718518.70 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 24 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 06-11-2024 10000000.00 60 07-06-2029 0 0.0685 0.0685 3 1 60 08-06-2024 true 1 WL 3 0.00 10000000.00 1 1 1 0 true true false false false 05-05-2029 817-819 9TH AVENUE 817-819 9TH AVENUE New York NY 10019 New York MU 12 12 1910 2023 15000000.00 MAI 04-11-2024 1 1 6 08-06-2026 N 9TH AVE. ROYAL DELI INC. 1250 06-30-2038 SACCO PIZZA CORP. 750 06-30-2033 DON NAIL INC. 750 06-30-2038 03-31-2024 12-31-2024 12-31-2025 1130954.80 1052267.00 223599.21 277093.67 907355.59 775173.33 878207.25 746025.33 UW CREFC 694513.87 1.31 1.1161 1.26 1.0741 F F false false 10000000.00 58986.11 0.0685 0.0001998 58986.11 0.00 0.00 10000000.00 10000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 25 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 05-29-2024 9450000.00 60 06-06-2029 0 0.0786 0.0786 3 1 60 07-06-2024 true 1 WL 3 61897.50 9450000.00 1 1 1 0 true true false false false 03-05-2029 CONCORD HILLS 105-111 SHERBROOKE AVENUE Hartford CT 06106 Hartford MF 128 128 1971 2022 12970000.00 MAI 03-21-2024 0.93 0.41 6 08-06-2026 N 02-29-2024 01-01-2025 06-30-2025 1778727.05 371308.00 681939.74 344448.24 1096787.31 26859.76 1064787.31 10859.76 UW CREFC 375511.50 1.46 0.0715 1.41 0.0289 F F false false 9450000.00 63960.75 0.0786 0.0001998 63960.75 0.00 0.00 9450000.00 9450000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 26 03-12-2026 04-13-2026 UBS AG 06-25-2024 9000000.00 60 07-06-2029 240 0.06937 0.06937 3 1 0 08-06-2024 true 1 WL 2 0.00 9000000.00 1 1 1 0 false true false false false 01-05-2029 5635 E LA PALMA 5621, 5631, AND 5635 EAST LA PALMA AVENUE Anaheim CA 92807 Orange RT 59082 59082 1978 2024 25900000.00 MAI 04-20-2024 1 1 6 08-06-2026 N TESLA 51102 05-31-2039 McDonald's 3900 03-13-2037 Wing Stop Restaurants Inc. 2080 07-15-2027 04-30-2024 12-31-2024 12-31-2025 2038283.40 2152355.00 454614.10 505522.70 1583669.30 1646832.30 1565391.32 1628554.30 UW CREFC 833243.64 1.90 1.9764 1.88 1.9544 F F 12-31-2025 false false 8646687.02 69436.97 0.06937 0.0001998 51651.23 17785.74 0.00 8628901.28 8628901.28 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 27 03-12-2026 04-13-2026 BSPRT CMBS Finance, LLC 04-10-2024 7200000.00 60 05-06-2029 0 0.0744 0.0744 3 1 60 06-06-2024 true 1 WL 3 44640.00 7200000.00 1 1 1 0 true true false false false 02-05-2029 MITCHELL LOFTS 3800 COMMERCE STREET Dallas TX 75226 Dallas MF 79 79 1928 2023 16950000.00 MAI 01-25-2024 0.96 6 08-06-2026 N 02-28-2024 1754469.64 1018024.79 736444.85 716694.85 UW CREFC 1.36 1.32 F false false 7200000.00 46128.00 0.0744 0.0001998 46128.00 0.00 0.00 7200000.00 7200000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 28 03-12-2026 04-13-2026 UBS AG 06-17-2024 6200000.00 60 07-06-2029 0 0.06257 0.06257 3 1 60 08-06-2024 true 1 WL 3 0.00 6200000.00 1 1 1 0 true true false false false 01-05-2029 220 JACKSON STREET 200 JACKSON STREET, 220 JACKSON STREET & 601 FRONT STREET San Francisco CA 94111 San Francisco MU 21957 21957 1913 2015 15000000.00 MAI 05-08-2024 1 1 6 08-06-2026 N Kokkari Resturant 8276 12-01-2029 Realize CPA LLP 6813 04-01-2031 McGuinn Hillman Palefsky 4118 04-01-2029 03-31-2024 12-31-2024 12-31-2025 1566949.57 1022458.00 314000.74 287775.48 1252948.83 734682.52 1142402.66 624136.52 UW CREFC 393218.97 3.19 1.8683 2.90 1.5872 F F 09-30-2025 false false 6200000.00 33405.43 0.06257 0.0001998 33405.43 0.00 0.00 6200000.00 6200000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 29 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 06-13-2024 5600000.00 60 07-06-2029 0 0.06862 0.06862 3 1 60 08-06-2024 true 1 WL 3 0.00 5600000.00 1 1 1 0 true true false false false 04-05-2029 400 & 420 TECHNOLOGY PARKWAY 400 AND 420 TECHNOLOGY PARKWAY Peachtree Corners GA 30092 Gwinnett OF 67006 67006 1999 8650000.00 MAI 05-14-2024 1 1 6 08-06-2026 N Humboldt Wedag Inc 20162 11-30-2026 Wiseman Multimedia LLC 19330 10-31-2031 BUSINESS SOFTWARE SOLUTIONS GROUP(BSSG) 13965 08-31-2029 04-30-2024 12-31-2024 12-31-2025 1117348.59 1089324.00 309133.80 293130.43 808214.79 796193.57 776059.09 764038.57 UW CREFC 389609.13 2.07 2.0435 1.99 1.961 F F 01-02-2026 false false 5600000.00 33090.09 0.06862 0.0001998 33090.09 0.00 0.00 5600000.00 5600000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 30 03-12-2026 04-13-2026 LMF Commerical, LLC 05-21-2024 5200000.00 60 06-06-2029 0 0.0768 0.0768 3 1 60 07-06-2024 true 1 WL 3 33280.00 5200000.00 1 1 1 0 true true false false false 12-05-2028 EXTRA SPACE SELF STORAGE BACA LANE 7612 BACA LANE Santa Fe NM 87507 Santa Fe SS 50850 50850 426 426 2002 2007 9200000.00 MAI 03-05-2024 0.93 0.95 6 08-06-2026 N 03-31-2024 12-31-2024 12-31-2025 785200.00 839805.00 236637.00 267081.37 548563.00 572723.63 543478.00 567638.63 UW CREFC 404906.64 1.35 1.4144 1.34 1.4019 F F false false 5200000.00 34389.33 0.0768 0.0001998 34389.33 0.00 0.00 5200000.00 5200000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 31 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 06-11-2024 5000000.00 60 07-06-2029 0 0.0727 0.0727 3 1 60 08-06-2024 true 1 WL 3 0.00 5000000.00 1 1 1 0 true true false false false 05-05-2029 PLYMOUTH PARK APARTMENTS 107 NORTH HAGGERTY ROAD Plymouth MI 48170 Wayne MF 70 70 1979 8150000.00 MAI 03-01-2024 0.94 0.87 6 08-06-2026 N 04-30-2024 01-01-2025 09-30-2025 946089.00 721150.00 465771.67 404450.34 480317.33 316699.66 461767.33 302787.16 UW CREFC 276664.00 1.30 1.1447 1.25 1.0944 F F false false 5000000.00 31301.39 0.0727 0.0008748 31301.39 0.00 0.00 5000000.00 5000000.00 03-06-2026 1 false 0 0 0 B 0 Trimont LLC false Prospectus Loan ID 32 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 05-31-2024 3200000.00 60 06-06-2029 0 0.0643 0.0643 3 1 60 07-06-2024 true 1 WL 3 17146.67 3200000.00 1 1 1 0 true true false false false 02-05-2029 605 EAST 16TH STREET 605 EAST 16TH STREET Brooklyn NY 11226 Kings MF 34 34 1931 4600000.00 MAI 03-11-2024 1 1 6 08-06-2026 N 04-30-2024 01-01-2025 09-30-2025 548401.00 443069.00 276354.80 234998.07 272046.20 208070.93 263546.20 201695.93 UW CREFC 156606.22 1.30 1.3286 1.26 1.2879 F F false false 3200000.00 17718.22 0.0643 0.0001998 17718.22 0.00 0.00 3200000.00 3200000.00 04-06-2026 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 73000000 however this is now split into Asset Number 1 and 1A with Original Loan Amounts of 38000000 and 35000000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 1. Similar splits are reported for assets 3 and 8. Item 2(c)(1) Originator With respect to the Originators, Wells Fargo Bank, National Association (WFB), Argentic Real Estate Finance 2 LLC (AREF2), BSPRT CMBS Finance, LLC (BSPRT), Citi Real Estate Funding Inc. (CREFI), Goldman Sachs Mortgage Company (GSMC"), Goldman Sachs Bank USA ("GSBI"), LMF Commercial, LLC (LMF) and UBS AG (UBS) Item 2(c)(17) Periodic Principal and Interest Payment at Securitization With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in June 2024, the periodic principal and interest payment due in June). Item 2(c)(18) Scheduled Principal Balance at Securitization 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(c)(29)(i) Prepayment Lock-Out End Date With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. Item 2(d)(20) Physical Occupancy at Securitization With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization 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 one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization 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 one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(6) Servicer and Trustee Fee Rate With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC (C) Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(e)(12) Reporting Period Ending Actual Balance 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) Reporting Period Ending Scheduled Balance 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 Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, Wells Fargo Bank, NA represents Wells Fargo 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)

Loss Information as reported on April 17, 2026

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