0001888524-26-008278.txt : 20260429 0001888524-26-008278.hdr.sgml : 20260429 20260429140018 ACCESSION NUMBER: 0001888524-26-008278 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0001547361 0001541557 FILED AS OF DATE: 20260429 DATE AS OF CHANGE: 20260429 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: BANK 2024-BNK48 CENTRAL INDEX KEY: 0002036193 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-259741-09 FILM NUMBER: 26913822 BUSINESS ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 BUSINESS PHONE: 212-761-4000 MAIL ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 10-D 1 bak24b48_10d-202604.htm bak24b48_10d-202604.htm - Generated by SEC Publisher for SEC Filing

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

FORM 10-D

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

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

Commission File Number of issuing entity: 333-259741-09

Central Index Key Number of issuing entity: 0002036193

BANK 2024-BNK48
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-259741

Central Index Key Number of depositor: 0001547361

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

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

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

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

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

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

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

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

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

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

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

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

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

Central Index Key Number of sponsor (if applicable): 0001577313

National Cooperative Bank, N.A.
(Exact name of sponsor as specified in its charter)

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

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

38-4333409
38-4333410
38-4333413
38-7330012
(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-SB			X
A-4			X
A-4-1			X
A-4-2			X
A-4-X1			X
A-4-X2			X
A-5			X
A-5-1			X
A-5-2			X
A-5-X1			X
A-5-X2			X
X-A			X
X-B			X
A-S			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 BANK 2024-BNK48.

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

No assets securitized by Morgan Stanley Mortgage Capital Holdings LLC, Citi Real Estate Funding Inc., JPMorgan Chase Bank, National Association, Goldman Sachs Mortgage Company, Wells Fargo Bank, National Association, Bank of America, National Association, and National Cooperative Bank, N.A. (each a "Securitizer") and held by BANK 2024-BNK48 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from March 18, 2026 to April 17, 2026.

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

Citi Real Estate Funding Inc. filed its most recent Form ABS-15G on February 10, 2026. The CIK number for Citi Real Estate Funding Inc. is 0001701238.

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

Goldman Sachs Mortgage Company filed its most recent Form ABS-15G on February 13, 2026. The CIK number for Goldman Sachs Mortgage Company is 0001541502.

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

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

National Cooperative Bank, N.A. filed its most recent Form ABS-15G on February 26, 2026. The CIK number for National Cooperative Bank, N.A. is 0001577313.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-09 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-09 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Trimont LLC, in its capacity as Master Servicer for BANK 2024-BNK48, 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 BANK 2024-BNK48, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	03/17/2026	$6,772.83
Current Distribution Date	04/17/2026	$7,498.40

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 BANK 2024-BNK48, relating to the April 17, 2026 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-09 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-259741-09 and incorporated by reference herein).

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

SIGNATURES

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

Morgan Stanley Capital I Inc.
(Depositor)

/s/ Jane Lam
Jane Lam, President

Date: April 29, 2026

EX-99.1 2 bak24b48_ex991-202604.htm bak24b48_ex991-202604.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	04/17/26	BANK 2024-BNK48
Determination Date:	04/13/26
Next Distribution Date:	05/15/26
Record Date:	03/31/26	Commercial Mortgage Pass-Through Certificates
		Series 2024-BNK48


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	4		Attention: Jane Lam	jane.lam@morganstanley.com;
				cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	5		1585 Broadway \| New York, NY 10036 \| United States
Exchangeable Certificate Detail	6	Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Factor Detail	7		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Additional Information	8
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Bond / Collateral Reconciliation - Cash Flows	9	Master Servicer	Trimont LLC
Bond / Collateral Reconciliation - Balances	10		Attention: CMBS Servicing	commercial.servicing@trimont.com
Current Mortgage Loan and Property Stratification	11-15		One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Mortgage Loan Detail (Part 1)	16-17	NCB Master Servicer & NCB	National Cooperative Bank, N.A.
		Special Servicer
Mortgage Loan Detail (Part 2)	18-19
			Attention: Tom Klump, Chief Operating Officer	tklump@ncb.coop
Principal Prepayment Detail	20		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Historical Detail	21	Special Servicer	LNR Partners, LLC
Delinquency Loan Detail	22		Attention: Heather Bennett and Arnold Shulkin	hbennett@starwood.com; AShulkin@lnrpartners.com;
Collateral Stratification and Historical Detail	23			lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Specially Serviced Loan Detail - Part 1	24
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Specially Serviced Loan Detail - Part 2	25	Representations Reviewer
Modified Loan Detail	26		Attention: BANK 2024-BNK48 Surveillance Manager	cmbs.notices@parkbridgefinancial.com
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Historical Liquidated Loan Detail	27
		Trustee	Computershare Trust Company, N.A.
Historical Bond / Collateral Loss Reconciliation Detail	28
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Interest Shortfall Detail - Collateral Level	29			trustadministrationgroup@computershare.com
Supplemental Notes	30		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
		NCB Co-Trustee	Deutsche Bank National Trust Company
			Attention: Trust Administration
			1761 East St. Andrew Place \| Santa Ana, CA 92705-4934 \| United States

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 30


				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	06541GAA5	4.333000%	10,900,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06541GAB3	4.971000%	14,800,000.00	14,800,000.00	0.00	61,309.00	0.00	0.00	61,309.00	14,800,000.00	30.49%	30.00%
A-4	06541GAC1	4.775000%	112,550,000.00	106,630,410.27	153,173.48	424,300.17	0.00	0.00	577,473.65	106,477,236.79	30.49%	30.00%
A-5	06541GAH0	5.053000%	600,489,000.00	600,489,000.00	0.00	2,528,559.10	0.00	0.00	2,528,559.10	600,489,000.00	30.49%	30.00%
A-S	06541GAQ0	5.355000%	156,983,000.00	156,983,000.00	0.00	700,536.64	0.00	0.00	700,536.64	156,983,000.00	15.37%	15.13%
B	06541GAV9	5.657000%	42,213,000.00	42,213,000.00	0.00	198,999.12	0.00	0.00	198,999.12	42,213,000.00	11.31%	11.13%
C	06541GBB2	6.086532%	29,022,000.00	29,022,000.00	0.00	147,202.78	0.00	0.00	147,202.78	29,022,000.00	8.51%	8.38%
D	06541GBK2	4.000000%	15,830,000.00	15,830,000.00	0.00	52,766.67	0.00	0.00	52,766.67	15,830,000.00	6.99%	6.88%
E	06541GBL0	4.500000%	10,554,000.00	10,554,000.00	0.00	39,577.50	0.00	0.00	39,577.50	10,554,000.00	5.97%	5.88%
F	06541GBM8	4.500000%	17,149,000.00	17,149,000.00	0.00	64,308.75	0.00	0.00	64,308.75	17,149,000.00	4.32%	4.25%
G-RR	06541GCA3	6.357532%	11,873,000.00	11,873,000.00	0.00	62,902.48	0.00	0.00	62,902.48	11,873,000.00	3.18%	3.13%
H-RR	06541GCB1	6.357532%	32,979,718.00	32,979,718.00	0.00	174,724.69	0.00	0.00	174,724.69	32,979,718.00	0.00%	0.00%
RR Interest	06541GCC9	6.357532%	35,450,789.00	34,885,789.86	5,145.36	184,822.94	0.00	0.00	189,968.30	34,880,644.50	0.00%	0.00%
SOHO	06541GBS5	5.709890%	25,000,000.00	25,000,000.00	0.00	118,956.04	0.00	0.00	118,956.04	25,000,000.00	0.00%	0.00%
SOHO RR	N/A	5.709890%	1,500,000.00	1,500,000.00	0.00	7,137.36	0.00	0.00	7,137.36	1,500,000.00	0.00%	0.00%
SOHO R	N/A	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
V	06541GCF2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06541GBR7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,117,293,507.00	1,099,908,918.13	158,318.84	4,766,103.24	0.00	0.00	4,924,422.08	1,099,750,599.29


X-A	06541GAN7	1.347275%	738,739,000.00	721,919,410.27	0.00	810,520.00	0.00	0.00	810,520.00	721,766,236.79
X-B	06541GAP2	0.853645%	228,218,000.00	228,218,000.00	0.00	162,347.54	0.00	0.00	162,347.54	228,218,000.00
X-D	06541GBG1	2.357532%	15,830,000.00	15,830,000.00	0.00	31,099.78	0.00	0.00	31,099.78	15,830,000.00

									Certificate Distribution Detail continued to next page




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 30


				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

X-E	06541GBH9	1.857532%	10,554,000.00	10,554,000.00	0.00	16,337.00	0.00	0.00	16,337.00	10,554,000.00
X-F	06541GBJ5	1.857532%	17,149,000.00	17,149,000.00	0.00	26,545.68	0.00	0.00	26,545.68	17,149,000.00
Notional SubTotal			1,010,490,000.00	993,670,410.27	0.00	1,046,850.00	0.00	0.00	1,046,850.00	993,517,236.79

Deal Distribution Total					158,318.84	5,812,953.24	0.00	0.00	5,971,272.08

*	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 3 of 30


				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	06541GAA5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06541GAB3	1,000.00000000	0.00000000	4.14250000	0.00000000	0.00000000	0.00000000	0.00000000	4.14250000	1,000.00000000
A-4	06541GAC1	947.40480027	1.36093718	3.76988156	0.00000000	0.00000000	0.00000000	0.00000000	5.13081875	946.04386308
A-5	06541GAH0	1,000.00000000	0.00000000	4.21083334	0.00000000	0.00000000	0.00000000	0.00000000	4.21083334	1,000.00000000
A-S	06541GAQ0	1,000.00000000	0.00000000	4.46250002	0.00000000	0.00000000	0.00000000	0.00000000	4.46250002	1,000.00000000
B	06541GAV9	1,000.00000000	0.00000000	4.71416673	0.00000000	0.00000000	0.00000000	0.00000000	4.71416673	1,000.00000000
C	06541GBB2	1,000.00000000	0.00000000	5.07211012	0.00000000	0.00000000	0.00000000	0.00000000	5.07211012	1,000.00000000
D	06541GBK2	1,000.00000000	0.00000000	3.33333354	0.00000000	0.00000000	0.00000000	0.00000000	3.33333354	1,000.00000000
E	06541GBL0	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
F	06541GBM8	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
G-RR	06541GCA3	1,000.00000000	0.00000000	5.29794323	0.00000000	0.00000000	0.00000000	0.00000000	5.29794323	1,000.00000000
H-RR	06541GCB1	1,000.00000000	0.00000000	5.29794372	0.00000000	0.00557191	0.00000000	0.00000000	5.29794372	1,000.00000000
RR Interest	06541GCC9	984.06243822	0.14514092	5.21350710	0.00000000	0.00017404	0.00000000	0.00000000	5.35864801	983.91729730
SOHO	06541GBS5	1,000.00000000	0.00000000	4.75824160	0.00000000	0.00000000	0.00000000	0.00000000	4.75824160	1,000.00000000
SOHO RR	N/A	1,000.00000000	0.00000000	4.75824000	0.00000000	0.00000000	0.00000000	0.00000000	4.75824000	1,000.00000000
SOHO R	N/A	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
V	06541GCF2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06541GBR7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	06541GAN7	977.23202683	0.00000000	1.09716693	0.00000000	0.00000000	0.00000000	0.00000000	1.09716693	977.02468232
X-B	06541GAP2	1,000.00000000	0.00000000	0.71137044	0.00000000	0.00000000	0.00000000	0.00000000	0.71137044	1,000.00000000
X-D	06541GBG1	1,000.00000000	0.00000000	1.96461023	0.00000000	0.00000000	0.00000000	0.00000000	1.96461023	1,000.00000000
X-E	06541GBH9	1,000.00000000	0.00000000	1.54794391	0.00000000	0.00000000	0.00000000	0.00000000	1.54794391	1,000.00000000
X-F	06541GBJ5	1,000.00000000	0.00000000	1.54794332	0.00000000	0.00000000	0.00000000	0.00000000	1.54794332	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 4 of 30


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	03/01/26 - 03/30/26	30	0.00	61,309.00	0.00	61,309.00	0.00	0.00	0.00	61,309.00	0.00
A-4	03/01/26 - 03/30/26	30	0.00	424,300.17	0.00	424,300.17	0.00	0.00	0.00	424,300.17	0.00
A-5	03/01/26 - 03/30/26	30	0.00	2,528,559.10	0.00	2,528,559.10	0.00	0.00	0.00	2,528,559.10	0.00
X-A	03/01/26 - 03/30/26	30	0.00	810,520.00	0.00	810,520.00	0.00	0.00	0.00	810,520.00	0.00
X-B	03/01/26 - 03/30/26	30	0.00	162,347.54	0.00	162,347.54	0.00	0.00	0.00	162,347.54	0.00
A-S	03/01/26 - 03/30/26	30	0.00	700,536.64	0.00	700,536.64	0.00	0.00	0.00	700,536.64	0.00
B	03/01/26 - 03/30/26	30	0.00	198,999.12	0.00	198,999.12	0.00	0.00	0.00	198,999.12	0.00
C	03/01/26 - 03/30/26	30	0.00	147,202.78	0.00	147,202.78	0.00	0.00	0.00	147,202.78	0.00
X-D	03/01/26 - 03/30/26	30	0.00	31,099.78	0.00	31,099.78	0.00	0.00	0.00	31,099.78	0.00
X-E	03/01/26 - 03/30/26	30	0.00	16,337.00	0.00	16,337.00	0.00	0.00	0.00	16,337.00	0.00
X-F	03/01/26 - 03/30/26	30	0.00	26,545.68	0.00	26,545.68	0.00	0.00	0.00	26,545.68	0.00
D	03/01/26 - 03/30/26	30	0.00	52,766.67	0.00	52,766.67	0.00	0.00	0.00	52,766.67	0.00
E	03/01/26 - 03/30/26	30	0.00	39,577.50	0.00	39,577.50	0.00	0.00	0.00	39,577.50	0.00
F	03/01/26 - 03/30/26	30	0.00	64,308.75	0.00	64,308.75	0.00	0.00	0.00	64,308.75	0.00
G-RR	03/01/26 - 03/30/26	30	0.00	62,902.48	0.00	62,902.48	0.00	0.00	0.00	62,902.48	0.00
H-RR	03/01/26 - 03/30/26	30	182.79	174,724.68	0.00	174,724.68	0.00	0.00	0.00	174,724.69	183.76
RR Interest	03/01/26 - 03/30/26	30	6.14	184,822.94	0.00	184,822.94	0.00	0.00	0.00	184,822.94	6.17
SOHO	03/01/26 - 03/30/26	30	0.00	118,956.04	0.00	118,956.04	0.00	0.00	0.00	118,956.04	0.00
SOHO RR	03/01/26 - 03/30/26	30	0.00	7,137.36	0.00	7,137.36	0.00	0.00	0.00	7,137.36	0.00
Totals			188.93	5,812,953.23	0.00	5,812,953.23	0.00	0.00	0.00	5,812,953.24	189.93




© 2021 Computershare. All rights reserved. Confidential.												Page 5 of 30


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-4(EC)	N/A	4.775000%	112,550,000.00	106,630,410.27	153,173.48	424,300.17	0.00	0.00	577,473.65	106,477,236.79
A-4-1	06541GAD9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-2	06541GAE7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X1	06541GAF4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4-X2	06541GAG2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5 (EC)	N/A	5.053000%	600,489,000.00	600,489,000.00	0.00	2,528,559.10	0.00	0.00	2,528,559.10	600,489,000.00
A-5-1	06541GAJ6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-2	06541GAK3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X1	06541GAL1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5-X2	06541GAM9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	5.355000%	156,983,000.00	156,983,000.00	0.00	700,536.64	0.00	0.00	700,536.64	156,983,000.00
A-S-1	06541GAR8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06541GAS6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06541GAT4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06541GAU1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	5.657000%	42,213,000.00	42,213,000.00	0.00	198,999.12	0.00	0.00	198,999.12	42,213,000.00
B-1	06541GAW7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06541GAX5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06541GAY3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06541GAZ0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	6.086532%	29,022,000.00	29,022,000.00	0.00	147,202.78	0.00	0.00	147,202.78	29,022,000.00
C-1	06541GBC0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06541GBD8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06541GBE6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06541GBF3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			941,257,000.00	935,337,410.27	153,173.48	3,999,597.81	0.00	0.00	4,152,771.29	935,184,236.79




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 30


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-4-1	06541GAD9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-2	06541GAE7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-1	06541GAJ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-2	06541GAK3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06541GAR8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06541GAS6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	06541GAW7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06541GAX5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	06541GBC0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06541GBD8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-4-X1	06541GAF4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4-X2	06541GAG2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X1	06541GAL1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5-X2	06541GAM9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06541GAT4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06541GAU1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06541GAY3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06541GAZ0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06541GBE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06541GBF3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 7 of 30


	Additional Information
Total Available Distribution Amount (1)	5,971,272.08
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 of 30


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	5,830,177.62	Master Servicing Fee	7,019.42
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,503.81
Interest Adjustments	0.00	Trustee Fee	850.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	473.57
ARD Interest	0.00	Operating Advisor Fee	1,164.99
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	212.59
Interest Reserve Withdrawal (Pooled)	0.00
Interest Reserve Withdrawal (Non-Pooled)	0.00
Total Interest Collected	5,830,177.62	Total Fees	17,224.38

Principal		Expenses/Reimbursements
Scheduled Principal	158,318.84	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	158,318.84	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00
		Interest Reserve Deposit - SOHO	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	5,812,953.24
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	158,318.84
Gain on Sale Reserve Account Withdrawal	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Gain on Sale Reserve Account Deposit	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	5,971,272.08
Total Funds Collected	5,988,496.46	Total Funds Distributed	5,988,496.46

© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation			Certificate Reconciliation
		Pooled	Non-Pooled	Total		Total
Beginning Scheduled Collateral Balance		1,073,408,918.59	26,500,000.00	1,099,908,918.59	Beginning Certificate Balance	1,099,908,918.13
(-) Scheduled Principal Collections		158,318.84	0.00	158,318.84	(-) Principal Distributions	158,318.84
(-) Unscheduled Principal Collections		0.00	0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	0.00	Principal Used to Pay Interest	0.00
					Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		1,073,250,599.75	26,500,000.00	1,099,750,599.75	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,073,408,918.59	26,500,000.00	1,099,908,918.59	Ending Certificate Balance	1,099,750,599.29
Ending Actual Collateral Balance		1,073,250,599.75	26,500,000.00	1,099,750,599.75



		NRA/WODRA Reconciliation			Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from		Workout Delayed Reimbursement of Advances
		Principal		(WODRA) from Principal	Beginning UC / (OC)	(0.46)
Beginning Cumulative Advances		0.00		0.00	UC / (OC) Change	0.00
Current Period Advances		0.00		0.00	Ending UC / (OC)	(0.46)
Ending Cumulative Advances		0.00		0.00	Net WAC Rate	6.36%
					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 10 of 30


				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
	10,000,000 or less	21	120,214,121.04	11.20%	100	6.4056	1.752538	1.49 or less	17	151,729,319.80	14.14%	101	6.6587	1.047044
10,000,001 to 20,000,000		12	192,561,835.75	17.94%	100	6.1266	2.369120	1.50 to 1.74	7	244,343,986.70	22.77%	101	6.6571	1.583345
20,000,001 to 40,000,000		8	222,992,268.68	20.78%	100	6.2089	2.048506	1.75 to 1.99	4	130,800,000.00	12.19%	101	6.4103	1.894483
40,000,001 to 60,000,000		3	147,000,000.00	13.70%	101	6.5196	1.853658	2.00 to 2.24	3	112,500,000.00	10.48%	101	5.7046	2.150074
60,000,001 to 85,000,000		4	300,482,374.28	28.00%	101	5.8043	2.629621	2.25 to 2.74	11	240,190,763.66	22.38%	100	5.8964	2.598981
	85,000,001 or greater	1	90,000,000.00	8.39%	101	6.5100	1.573700	2.75 or greater	7	193,686,529.59	18.05%	100	5.6238	3.450304
	Totals	49	1,073,250,599.75	100.00%	101	6.1707	2.169072	Totals	49	1,073,250,599.75	100.00%	101	6.1707	2.169072
(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 30


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Alabama	1	1,203,679.00	0.11%	102	5.6500	2.581500	Washington	1	823,569.84	0.08%	102	5.6500	2.581500
Arizona	1	1,621,799.08	0.15%	102	5.6500	2.581500	Washington, DC	1	53,000,000.00	4.94%	101	6.8740	1.923600
California	6	229,628,775.43	21.40%	100	5.8875	2.247539	Wisconsin	1	2,534,061.06	0.24%	102	5.6500	2.581500
Connecticut	1	24,250,000.00	2.26%	102	6.4100	1.126800	Totals	79	1,073,250,599.75	100.00%	101	6.1707	2.169072
Delaware	1	3,596,125.92	0.34%	101	7.0700	1.724200
									Property Type³
Florida	4	38,303,135.25	3.57%	100	6.3488	1.803288
Georgia	3	21,451,391.16	2.00%	100	6.0863	2.192406		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Idaho	1	1,849,864.57	0.17%	102	5.6500	2.581500		Properties	Balance	Agg. Bal.			DSCR¹
Illinois	4	63,026,940.64	5.87%	100	6.8416	1.586793	Industrial	31	70,482,374.27	6.57%	102	5.6500	2.581500
Indiana	2	810,899.54	0.08%	102	5.6500	2.581500	Lodging	9	305,753,148.01	28.49%	101	6.2879	2.637105
Kentucky	2	9,291,989.49	0.87%	102	6.9066	0.955106	Mixed Use	4	163,050,000.00	15.19%	101	6.6020	1.550985
Louisiana	5	7,140,000.00	0.67%	102	6.6000	1.469400	Mobile Home Park	8	24,736,125.92	2.30%	101	6.8889	1.382268
Maryland	2	50,621,799.08	4.72%	101	5.8242	1.942742	Multi-Family	10	43,843,648.20	4.09%	101	6.2165	0.902892
Michigan	4	27,070,220.19	2.52%	101	6.9844	1.669058	Office	5	191,435,976.66	17.84%	100	5.7935	2.295605
New Jersey	3	59,500,000.00	5.54%	101	5.6393	2.394125	Other	1	15,022,386.02	1.40%	101	7.0200	0.912200
New York	16	193,102,010.88	17.99%	101	6.0643	2.589273	Retail	7	226,526,940.64	21.11%	100	6.0061	2.314448
North Carolina	2	107,686,529.59	10.03%	101	6.4295	1.820538	Self Storage	4	32,400,000.00	3.02%	101	6.4021	1.746476
Ohio	2	7,362,126.55	0.69%	101	6.0686	1.952807	Totals	79	1,073,250,599.75	100.00%	101	6.1707	2.169072
Oklahoma	1	1,419,074.20	0.13%	102	5.6500	2.581500
Pennsylvania	5	19,795,781.33	1.84%	102	5.9529	2.126580
South Carolina	1	39,208,389.36	3.65%	99	6.1450	2.644000
Tennessee	2	5,873,953.53	0.55%	102	5.6500	2.581500
Texas	3	83,135,423.51	7.75%	99	6.2445	2.725680
Utah	2	5,448,231.28	0.51%	102	5.6500	2.581500
Virginia	1	8,919,894.93	0.83%	102	5.6500	2.581500

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




© 2021 Computershare. All rights reserved. Confidential.													Page 12 of 30


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	5.7499% or less	11	386,972,628.54	36.06%	101	5.5646	2.854536	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	5.7500% to 6.4999%	21	302,606,579.11	28.20%	100	6.1774	2.114476	13 months or greater	49	1,073,250,599.75	100.00%	101	6.1707	2.169072
	6.5000% to 6.9999%	11	330,394,651.10	30.78%	101	6.7199	1.562292	Totals	49	1,073,250,599.75	100.00%	101	6.1707	2.169072
	7.0000% or greater	6	53,276,741.00	4.96%	101	7.1281	1.263285
	Totals	49	1,073,250,599.75	100.00%	101	6.1707	2.169072
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 30


				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
	117 months or less	49	1,073,250,599.75	100.00%	101	6.1707	2.169072	Interest Only	31	903,104,374.28	84.15%	101	6.0985	2.268528
	118 months	0	0.00	0.00%	0	0.0000	0.000000	356 months or less	14	155,022,440.43	14.44%	101	6.6005	1.737822
	119 months	0	0.00	0.00%	0	0.0000	0.000000	357 months to 360 months	0	0.00	0.00%	0	0.0000	0.000000
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	361 months or greater	4	15,123,785.04	1.41%	101	6.0727	0.650606
	Totals	49	1,073,250,599.75	100.00%	101	6.1707	2.169072	Totals	49	1,073,250,599.75	100.00%	101	6.1707	2.169072
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 14 of 30

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

146,302,097.36

13.63%

6.0902

2.671511

No outstanding loans in this group

12 months or less

905,060,209.57

84.33%

101

6.1842

2.126157

13 months to 24 months

21,888,292.82

2.04%

101

6.1493

0.585287

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

1,073,250,599.75

100.00%

101

6.1707

2.169072

(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 15 of 30


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	328810001	LO	New York	NY	Actual/360	5.540%	381,644.44	0.00	0.00	N/A	09/01/34	--	80,000,000.00	80,000,000.00	04/01/26
1A	328810101				Actual/360	5.540%	95,411.11	0.00	0.00	N/A	09/01/34	--	20,000,000.00	20,000,000.00	04/01/26
2	328810002	MU	Asheville	NC	Actual/360	6.510%	504,525.00	0.00	0.00	N/A	09/06/34	--	90,000,000.00	90,000,000.00	04/06/26
3	328810003	IN	Various	Various	Actual/360	5.650%	342,916.33	0.00	0.00	N/A	10/06/34	--	70,482,374.28	70,482,374.28	04/06/26
4	300802478	OF	San Francisco	CA	Actual/360	5.506%	403,008.61	0.00	0.00	09/06/34	03/06/38	--	85,000,000.00	85,000,000.00	04/06/26
5	310967470	RT	Grapevine	TX	Actual/360	6.264%	53,940.00	0.00	0.00	N/A	07/01/34	--	10,000,000.00	10,000,000.00	04/01/26
5A	310968329				Actual/360	6.264%	59,334.00	0.00	0.00	N/A	07/01/34	--	11,000,000.00	11,000,000.00	04/01/26
5B	310968330				Actual/360	6.264%	53,940.00	0.00	0.00	N/A	07/01/34	--	10,000,000.00	10,000,000.00	04/01/26
5C	328690002				Actual/360	6.264%	188,790.00	0.00	0.00	N/A	07/01/34	--	35,000,000.00	35,000,000.00	04/01/26
5D	328690102				Actual/360	6.264%	51,243.00	0.00	0.00	N/A	07/01/34	--	9,500,000.00	9,500,000.00	04/01/26
5E	328690202				Actual/360	6.264%	26,970.00	0.00	0.00	N/A	07/01/34	--	5,000,000.00	5,000,000.00	04/01/26
6	241012653	LO	La Jolla	CA	Actual/360	6.687%	374,286.25	0.00	0.00	N/A	08/01/34	--	65,000,000.00	65,000,000.00	04/01/26
7	328810007	LO	Washington	DC	Actual/360	6.874%	313,721.72	0.00	0.00	N/A	09/06/34	--	53,000,000.00	53,000,000.00	04/06/26
8	310968396	RT	Germantown	MD	Actual/360	5.830%	245,993.61	0.00	0.00	N/A	09/11/34	--	49,000,000.00	49,000,000.00	04/11/26
9	328810009	OF	Irvine	CA	Actual/360	5.626%	125,959.89	0.00	0.00	N/A	07/11/34	--	26,000,000.00	26,000,000.00	04/11/26
9A	328810109				Actual/360	5.626%	96,892.22	0.00	0.00	N/A	07/11/34	--	20,000,000.00	20,000,000.00	04/11/26
10	328671002	MU	Chicago	IL	Actual/360	6.853%	265,553.75	0.00	0.00	N/A	08/06/34	--	45,000,000.00	45,000,000.00	04/06/26
11	310968875	LO	Myrtle Beach	SC	Actual/360	6.145%	155,746.68	26,924.67	0.00	N/A	07/11/34	--	29,433,216.69	29,406,292.02	04/11/26
11A	328690003				Actual/360	6.145%	51,915.56	8,974.89	0.00	N/A	07/11/34	--	9,811,072.25	9,802,097.36	04/11/26
12	301271917	OF	Various	NY	Actual/360	6.975%	183,138.24	55,301.71	0.00	N/A	09/06/34	--	30,491,278.37	30,435,976.66	04/06/26
13	310968537	OF	Newport Beach	CA	Actual/360	5.666%	87,823.00	0.00	0.00	N/A	07/11/34	--	18,000,000.00	18,000,000.00	04/11/26
13A	303281073				Actual/360	5.666%	58,548.67	0.00	0.00	N/A	07/11/34	--	12,000,000.00	12,000,000.00	04/11/26
14	241013358	RT	Morris Plains	NJ	Actual/360	5.470%	141,308.33	0.00	0.00	N/A	10/01/34	--	30,000,000.00	30,000,000.00	04/01/26
15	241012484	RT	Miami	FL	Actual/360	6.470%	139,284.72	0.00	0.00	N/A	07/01/34	--	25,000,000.00	25,000,000.00	04/01/26
16	328810016	MU	Hamden	CT	Actual/360	6.410%	133,853.26	0.00	0.00	N/A	10/06/34	--	24,250,000.00	24,250,000.00	04/06/26
17	328810017	SS	Various	Various	Actual/360	6.320%	124,626.89	0.00	0.00	N/A	09/06/34	--	22,900,000.00	22,900,000.00	04/06/26
18	328810018	RT	Jersey City	NJ	Actual/360	5.437%	93,637.22	0.00	0.00	N/A	09/01/34	--	20,000,000.00	20,000,000.00	04/01/26
19	328810019	RT	Austell	GA	Actual/360	6.170%	95,635.00	0.00	0.00	N/A	08/06/34	--	18,000,000.00	18,000,000.00	04/06/26




© 2021 Computershare. All rights reserved. Confidential.															Page 16 of 30


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
20	310967442	LO	Charlotte	NC	Actual/360	6.020%	91,769.92	16,380.73	0.00	N/A	10/11/34	--	17,702,910.32	17,686,529.59	04/11/26
21	328810021	98	Brooklyn	NY	Actual/360	7.020%	90,875.54	10,788.01	0.00	N/A	09/06/34	--	15,033,174.03	15,022,386.02	04/06/26
22	300802467	MH	Worth	IL	Actual/360	6.990%	84,264.72	0.00	0.00	N/A	08/01/34	--	14,000,000.00	14,000,000.00	04/01/26
23	300802479	LO	Ann Arbor	MI	Actual/360	7.420%	88,363.97	8,760.29	0.00	N/A	10/01/34	--	13,829,680.43	13,820,920.14	04/01/26
24	328810024	MF	Bronx	NY	Actual/360	6.553%	73,537.77	0.00	0.00	N/A	08/06/34	--	13,032,000.00	13,032,000.00	04/06/26
25	410966925	SS	Jersey City	NJ	Actual/360	6.600%	53,991.67	0.00	0.00	N/A	08/11/34	--	9,500,000.00	9,500,000.00	04/11/26
26	470142070	MF	Yonkers	NY	Actual/360	5.890%	45,276.79	3,554.06	0.00	N/A	10/01/34	--	8,926,909.44	8,923,355.38	04/01/26
27	328810027	LO	Grandville	MI	Actual/360	7.000%	52,101.63	6,278.66	0.00	N/A	08/06/34	--	8,643,587.58	8,637,308.92	04/06/26
28	241013168	LO	Florence	KY	Actual/360	7.040%	50,922.67	0.00	0.00	N/A	10/01/34	--	8,400,000.00	8,400,000.00	04/01/26
29	328810029	MH	Various	LA	Actual/360	6.600%	40,579.00	0.00	0.00	N/A	10/01/34	--	7,140,000.00	7,140,000.00	04/01/26
30	470142040	MF	Lynbrook	NY	Actual/360	6.140%	33,813.72	5,744.04	0.00	N/A	10/01/34	--	6,395,366.60	6,389,622.56	04/01/26
31	470141850	MF	New York	NY	Actual/360	5.740%	27,164.19	5,480.32	0.00	N/A	09/01/34	--	5,495,734.58	5,490,254.26	04/01/26
32	241013398	RT	Bolingbrook	IL	Actual/360	6.200%	21,518.57	3,592.66	0.00	N/A	09/01/34	--	4,030,533.30	4,026,940.64	04/01/26
33	300802465	MU	New York	NY	Actual/360	7.034%	23,016.81	0.00	0.00	N/A	07/01/34	--	3,800,000.00	3,800,000.00	04/01/26
34	410966659	MH	Millsboro	DE	Actual/360	7.070%	21,908.92	2,546.46	0.00	N/A	09/11/34	--	3,598,672.38	3,596,125.92	04/11/26
35	470141670	MF	Bronx	NY	Actual/360	6.130%	14,137.62	963.55	0.00	N/A	09/01/34	--	2,678,283.89	2,677,320.34	04/01/26
36	470141610	MF	Bronx	NY	Actual/360	6.610%	10,172.54	507.05	0.00	N/A	08/01/34	--	1,787,181.49	1,786,674.44	04/01/26
37	470141890	MF	Brooklyn	NY	Actual/360	6.370%	9,527.88	555.98	0.00	N/A	09/01/34	--	1,736,990.86	1,736,434.88	04/01/26
38	470141290	MF	New York	NY	Actual/360	6.520%	8,421.67	0.00	0.00	N/A	09/01/34	--	1,500,000.00	1,500,000.00	04/01/26
39	470141720	MF	New Rochelle	NY	Actual/360	6.440%	6,814.64	1,036.95	0.00	N/A	08/01/34	--	1,228,846.89	1,227,809.94	04/01/26
40	470141800	MF	New York	NY	Actual/360	6.370%	5,930.16	928.81	0.00	N/A	08/01/34	--	1,081,105.21	1,080,176.40	04/01/26
Totals							5,703,757.90	158,318.84	0.00				1,073,408,918.59	1,073,250,599.75
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 17 of 30


					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	47,340,759.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	9,348,801.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	14,937,321.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	26,887,852.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	34,297,439.27	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5E	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	13,860,835.39	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	7,866,251.79	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	5,797,995.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	20,027,677.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10	21,894,474.92	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	20,951,486.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,130,795.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	13,916,952.20	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	3,133,512.86	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	3,130,911.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,821,048.71	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	1,753,550.80	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	21,244,374.75	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	2,491,928.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 30


					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
20	4,560,924.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	867,960.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,994,923.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,177,564.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,392,878.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	608,433.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	1,097,439.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	429,956.51	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	534,792.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	540,944.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	260,683.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	241,485.84	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	271,535.94	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	255,580.67	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	(4,088.58)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	20,092.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	31,356.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	(67,300.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	121,156.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	58,859.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	173,520,155.43	114,708,988.02				0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 of 30


			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 20 of 30


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO	Modifications			Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
04/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.170671%	6.152390%	101
03/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	11,832,889.92	0	0.00	6.170732%	6.152451%	102
02/18/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.165148%	6.146906%	103
01/16/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.165209%	6.146966%	104
12/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.165269%	6.147025%	105
11/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.165340%	6.147095%	106
10/20/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.165399%	6.147154%	107
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.165469%	6.147222%	108
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.165528%	6.147280%	109
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.165586%	6.147338%	110
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	2,684,735.80	0	0.00	6.165655%	6.147405%	111
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.164442%	6.146201%	112
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 21 of 30

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 22 of 30


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		0	0		0		0
49 - 60 Months		0	0		0		0
> 60 Months		1,073,250,600	1,073,250,600		0		0




Historical Delinquency Information

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

Apr-26	1,073,250,600	1,073,250,600	0	0	0		0
Mar-26	1,073,408,919	1,073,408,919	0	0	0		0
Feb-26	1,085,486,954	1,085,486,954	0	0	0		0
Jan-26	1,085,642,999	1,085,642,999	0	0	0		0
Dec-25	1,085,798,163	1,085,798,163	0	0	0		0
Nov-25	1,085,981,782	1,085,981,782	0	0	0		0
Oct-25	1,086,135,036	1,086,135,036	0	0	0		0
Sep-25	1,086,316,817	1,086,316,817	0	0	0		0
Aug-25	1,086,468,182	1,086,468,182	0	0	0		0
Jul-25	1,086,618,694	1,086,618,694	0	0	0		0
Jun-25	1,086,797,835	1,086,797,835	0	0	0		0
May-25	1,089,631,224	1,089,631,224	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 23 of 30


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




© 2021 Computershare. All rights reserved. Confidential.										Page 24 of 30


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
					No specially serviced loans this period
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 25 of 30


				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 26 of 30


			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 27 of 30


			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 28 of 30

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

No interest shortfalls this period

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Page 29 of 30


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 30 of 30

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 JPMCB 08-20-2024 80000000 120 09-01-2034 0 0.0554 0.0554 3 1 120 10-01-2024 true 1 A1 3 461666.67 80000000 1 2 2 0 true true true false false 09-30-2026 02-28-2034 02-28-2034 Soho Grand & The Roxy Hotel NY LO 548 548 508000000 07-01-2024 0.9 0.9 X 05-31-2024 12-31-2024 12-31-2025 116259770.53 128493798 73674721.1 81153039 42585049.43 47340759 37934658.61 42201007 UW 10359779 3.73 4.5696 3.32 4.0735 F F false false 80000000 381644.44 0.0554 0.0001453 381644.44 0 0 80000000 80000000 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 1-001 03-12-2026 04-13-2026 SOHO GRAND HOTEL 310 WEST BROADWAY New York NY 10013 New York LO 347 347 1996 2021 327000000 MAI 07-01-2024 0.9 0.91 6 05-31-2024 12-31-2024 12-31-2025 68464532.11 75705456 41490615.65 46087402 26973916.47 29618054 24235335.18 26589836 UW CREFC 7357810 4.0253 3.6138 F 05-31-2024 false Prospectus Loan ID 1-002 03-12-2026 04-13-2026 ROXY HOTEL 2 SIXTH AVENUE New York NY 10013 New York LO 201 201 2000 2016 181000000 MAI 07-01-2024 0.89 0.88 6 05-31-2024 12-31-2024 12-31-2025 47795238.42 52788342 32184105.45 35065637 15611132.97 17722705 13699323.43 15611171 UW CREFC 3001969 5.9036 5.2003 F 05-31-2024 false Prospectus Loan ID 1B 03-12-2026 04-13-2026 JPMCB 08-20-2024 26500000 120 09-01-2034 0 0.0554 0.0554 3 1 120 10-01-2024 1 A1 3 26500000 1 0 true true false false false NA NA X false false 26500000 126419.72 0.0554 0.0001453 126419.72 0 0 26500000 26500000 04-01-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 1A 03-12-2026 04-13-2026 JPMCB 08-20-2024 20000000 120 09-01-2034 0 0.0554 0.0554 3 1 120 10-01-2024 1 A1 3 20000000 1 0 true true false false false NA NA X false false 20000000 95411.11 0.0554 0.0001453 95411.11 0 0 20000000 20000000 04-01-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 2 03-12-2026 04-13-2026 CREFI 08-30-2024 90000000 120 09-06-2034 0 0.0651 0.0651 3 1 120 10-06-2024 true 1 WL 3 488250 90000000 1 1 1 5 true true true false false 11-05-2026 03-05-2034 03-05-2034 BILTMORE PARK TOWN SQUARE 1 TOWN SQUARE BOULEVARD Asheville NC 28803 Buncombe MU 499998 499998 2009 154200000 MAI 07-09-2024 0.95 0.93 6 X THEATER 56979 12-31-2033 WCU 35769 07-31-2029 Barnes 27929 01-31-2031 05-31-2024 12-31-2024 12-31-2025 13261210.51 13384620 3800669.47 4035819 9460541.05 9348801 9460541.05 9348801 UW CREFC 5940375 1.59 1.5737 1.59 1.5737 F F 09-30-2025 false false 90000000 504525 0.0651 0.0001453 504525 0 0 90000000 90000000 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 3 03-12-2026 04-13-2026 CREFI 09-16-2024 85000000 120 10-06-2034 0 0.0565 0.0565 3 1 120 11-06-2024 true 1 PP 3 0 85000000 1 31 31 0 true true false false false 04-05-2034 Poindexter Industrial Portfolio IN 4526168 348250000 1 1 11-06-2026 N 01-01-2025 09-30-2025 21558358.47 15189056 646750.75 251735 20911607.71 14937321 20911607.71 14937321 UW 5786221 2.62 2.5815 2.62 2.5815 F false false 70482374.28 342916.33 0.0565 0.0001453 342916.33 0 0 70482374.28 70482374.28 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 3-001 03-12-2026 04-13-2026 RINGGOLD 100 MORGAN OLSON WAY Ringgold VA 24586 Pittsylvania IN 878000 878000 2008 2019 47000000 MAI 08-15-2024 1 1 6 Morgan Olson 878000 12-31-2039 01-01-2025 09-30-2025 2524357.8 15189056 75730.73 251735 2448627.06 14937321 2448627.06 14937321 UW CREFC 5786221 2.5815 2.5815 F 09-30-2025 false Prospectus Loan ID 3-002 03-12-2026 04-13-2026 LAVAL 3600 BOULEVARD INDUSTRIEL Laval QC H7L Laval IN 117533 117533 1987 26830000 Non-MAI 08-15-2024 1 1 6 Morgan Truck 117533 12-31-2039 01-01-2025 09-30-2025 1703205.76 0 51096.17 0 1652109.59 0 1652109.59 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-003 03-12-2026 04-13-2026 LOUDON 9600 CORPORATE PARK DRIVE Loudon TN 37774 Loudon IN 334024 334024 1996 2015 23800000 MAI 08-12-2024 1 1 6 Morgan Oslon 334024 12-31-2039 01-01-2025 09-30-2025 1513612.56 0 45408.38 0 1468204.18 0 1468204.18 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-004 03-12-2026 04-13-2026 SALT LAKE CITY 4285 WEST 1385 SOUTH Salt Lake City UT 84104 Salt Lake IN 109914 109914 2009 20800000 MAI 08-16-2024 1 1 6 Reading 109914 12-31-2039 01-01-2025 09-30-2025 1064383.32 0 31931.5 0 1032451.83 0 1032451.83 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-005 03-12-2026 04-13-2026 MORGANTOWN 111 MORGAN WAY Morgantown PA 19543 Berks IN 246843 246843 1950 2014 19100000 MAI 08-12-2024 1 1 6 Morgan Truck 246843 12-31-2039 01-01-2025 09-30-2025 1287677.82 0 38630.33 0 1249047.48 0 1249047.48 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-006 03-12-2026 04-13-2026 READING 201 HANCOCK BOULEVARD Reading PA 19611 Berks IN 323381 323381 1951 1998 16100000 MAI 08-12-2024 1 1 6 Reading 323381 12-31-2039 01-01-2025 09-30-2025 742554.81 0 22276.64 0 720278.17 0 720278.17 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-007 03-12-2026 04-13-2026 ORRVILLE 600 EAST CHESTNUT STREET Orrville OH 44667 Wayne IN 347024 347024 1922 2018 13300000 MAI 08-14-2024 1 1 6 Morgan Truck 301524 12-31-2039 JGL Industries 45500 08-28-2028 01-01-2025 09-30-2025 903600.26 0 27108.01 0 876492.25 0 876492.25 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-008 03-12-2026 04-13-2026 RIVERSIDE I 7888 LINCOLN AVENUE Riverside CA 92504 Riverside IN 66000 66000 1979 13700000 MAI 08-09-2024 1 1 6 Morgan Truck 66000 12-31-2039 01-01-2025 09-30-2025 692331.45 0 20769.94 0 671561.5 0 671561.5 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-009 03-12-2026 04-13-2026 SPRING HILL 15800 HUDSON AVENUE Spring Hill FL 34610 Pasco IN 80400 80400 2008 12900000 MAI 08-13-2024 1 1 6 Reading 80400 12-31-2039 01-01-2025 09-30-2025 945783.43 0 28373.5 0 917409.92 0 917409.92 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-010 03-12-2026 04-13-2026 JANESVILLE 3100 EAST MORGAN WAY Janesville WI 53546 Rock IN 196098 196098 1990 2015 12400000 MAI 08-01-2024 1 1 6 Morgan Truck 196098 12-31-2039 01-01-2025 09-30-2025 848504.99 0 25455.15 0 823049.84 0 823049.84 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-011 03-12-2026 04-13-2026 STURGIS II 1801 SOUTH NOTTAWA STREET Sturgis MI 49091 St. Joseph IN 204555 204555 1967 2020 12700000 MAI 08-14-2024 1 1 6 Morgan Olson 204555 12-31-2039 01-01-2025 09-30-2025 931044.98 0 27931.35 0 903113.63 0 903113.63 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-012 03-12-2026 04-13-2026 DENVER 1658 DRY TAVERN ROAD Denver PA 17517 Lancaster IN 98485 98485 2000 2017 11500000 MAI 08-12-2024 1 1 6 Morgan Truck 58285 12-31-2039 Lippert Components 40200 06-30-2028 01-01-2025 09-30-2025 787826.25 0 23634.79 0 764191.46 0 764191.46 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-013 03-12-2026 04-13-2026 STURGIS I 1861 SOUTH CENTERVILLE ROAD Sturgis MI 49091 St. Joseph IN 175700 175700 1960 11000000 MAI 08-14-2024 1 1 6 Morgan Olson 175700 12-31-2039 01-01-2025 09-30-2025 804113.64 0 24123.41 0 779990.23 0 779990.23 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-014 03-12-2026 04-13-2026 SOCIAL CIRCLE 1 WATERS DRIVE Social Circle GA 30025 Walton IN 200342 200342 1970 1994 9200000 MAI 08-15-2024 1 1 6 Masterack LLC 200342 12-31-2039 01-01-2025 09-30-2025 589972 0 17699.16 0 572272.84 0 572272.84 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-015 03-12-2026 04-13-2026 CALDWELL 3820 SKYWAY STREET Caldwell ID 83605 Canyon IN 37100 37100 2018 8900000 MAI 08-14-2024 1 1 6 Reading 37100 12-31-2039 01-01-2025 09-30-2025 521724.55 0 15651.74 0 506072.81 0 506072.81 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-016 03-12-2026 04-13-2026 BRENHAM 3140 SOUTH BLUE BELL ROAD Brenham TX 77833 Washington IN 128225 128225 1993 2002 8600000 MAI 08-13-2024 1 1 6 MIC Group LLC 128225 12-31-2039 01-01-2025 09-30-2025 643891.84 0 19316.76 0 624575.08 0 624575.08 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-017 03-12-2026 04-13-2026 CLINTON 6315 & 6401 AARON LANE Clinton MD 20735 Prince George's IN 17552 17552 1962 7900000 MAI 08-13-2024 1 1 6 Reading 17552 12-31-2039 01-01-2025 09-30-2025 522804.12 0 15684.12 0 507119.99 0 507119.99 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-018 03-12-2026 04-13-2026 EHRENBERG 18275 MORGAN DRIVE Ehrenberg AZ 85334 La Paz IN 120416 120416 1986 2017 7900000 MAI 08-09-2024 1 1 6 Morgan Truck 120416 12-31-2039 01-01-2025 09-30-2025 479656.61 0 14389.7 0 465266.92 0 465266.92 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-019 03-12-2026 04-13-2026 RYDAL 4120 HIGHWAY 411 NORTHEAST Rydal GA 30171 Bartow IN 102697 102697 1987 7300000 MAI 08-15-2024 1 1 6 Morgan Truck 102697 12-31-2039 01-01-2025 09-30-2025 500837.26 0 15025.12 0 485812.14 0 485812.14 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-020 03-12-2026 04-13-2026 CLAREMORE 2800 NORTH LYNN RIGGS BOULEVARD Claremore OK 74017 Rogers IN 101498 101498 1981 6800000 MAI 08-12-2024 1 1 6 Reading 101498 12-31-2039 01-01-2025 09-30-2025 536873.7 0 16106.21 0 520767.49 0 520767.49 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-021 03-12-2026 04-13-2026 WEST PALM BEACH 2983 SOUTH MILITARY TRAIL West Palm Beach FL 33415 Palm Beach IN 24890 24890 1984 6150000 MAI 08-13-2024 1 1 6 Reading 24890 12-31-2039 01-01-2025 09-30-2025 383821.51 0 11514.65 0 372306.87 0 372306.87 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-022 03-12-2026 04-13-2026 DECATUR 1102 BROOKS STREET SOUTHEAST Decatur AL 35601 Morgan IN 183804 183804 1965 2018 5800000 MAI 08-01-2024 1 1 6 EPP LLC 183804 12-31-2039 01-01-2025 09-30-2025 309448.69 0 9283.46 0 300165.23 0 300165.23 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-023 03-12-2026 04-13-2026 NORTH SALT LAKE 330 WEST CENTER STREET North Salt Lake UT 84054 Davis IN 26145 26145 1980 1996 5700000 MAI 08-16-2024 1 1 6 Reading 26145 12-31-2039 01-01-2025 09-30-2025 358803.71 0 10764.11 0 348039.59 0 348039.59 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-024 03-12-2026 04-13-2026 EPHRATA 485 WENGER DRIVE Ephrata PA 17522 Lancaster IN 55198 55198 1970 5600000 MAI 08-12-2024 1 1 6 Morgan Truck 55198 12-31-2039 01-01-2025 09-30-2025 383610.29 0 11508.31 0 372101.98 0 372101.98 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-025 03-12-2026 04-13-2026 NASHVILLE 1801 LEBANON PIKE Nashville TN 37210 Davidson IN 18144 18144 1995 2022 4500000 MAI 08-12-2024 1 1 6 Reading 18144 12-31-2039 01-01-2025 09-30-2025 286836.44 0 8605.09 0 278231.35 0 278231.35 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-026 03-12-2026 04-13-2026 LOUISVILLE 5620 FERN VALLEY ROAD Louisville KY 40228 Jefferson IN 26325 26325 1997 4300000 MAI 08-14-2024 1 1 6 Reading 26325 12-31-2039 01-01-2025 09-30-2025 267709.32 0 8031.28 0 259678.04 0 259678.04 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-027 03-12-2026 04-13-2026 RIVERSIDE II 7322 JURUPA AVENUE Riverside CA 92504 Riverside IN 137214 137214 3900000 MAI 08-09-2024 1 1 6 Morgan Truck 137214 12-31-2039 01-01-2025 09-30-2025 165725.37 0 4971.76 0 160753.61 0 160753.61 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-028 03-12-2026 04-13-2026 CORSICANA 8051 MORGAN CIRCLE Corsicana TX 75109 Navarro IN 75616 75616 1982 2012 6700000 MAI 08-15-2024 1 1 6 Morgan Truck 75616 12-31-2039 01-01-2025 09-30-2025 409848.48 0 12295.45 0 397553.03 0 397553.03 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-029 03-12-2026 04-13-2026 CENTRALIA 2400 COMMERCIAL ROAD Centralia WA 98531 Lewis IN 47826 47826 1950 2000 3970000 MAI 08-14-2024 1 1 6 Leer 47826 12-31-2039 01-01-2025 09-30-2025 206525.99 0 6195.78 0 200330.21 0 200330.21 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-030 03-12-2026 04-13-2026 INDIANAPOLIS 2770 BLUFF ROAD Indianapolis IN 46225 Marion IN 28364 28364 1970 2012 2650000 MAI 08-12-2024 1 1 6 Reading 28364 12-31-2039 01-01-2025 09-30-2025 167415.13 0 5022.45 0 162392.68 0 162392.68 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 3-031 03-12-2026 04-13-2026 ELKHART 28858 VENTURA DRIVE Elkhart IN 46517 Elkhart IN 16855 16855 1983 2010 1250000 MAI 08-12-2024 1 1 6 Leer 16855 12-31-2039 01-01-2025 09-30-2025 73856.51 0 2215.7 0 71640.82 0 71640.82 0 UW CREFC 0 0 C 09-30-2025 false Prospectus Loan ID 4 03-12-2026 04-13-2026 BANA 08-29-2024 85000000 120 03-06-2038 0 0.05506 0.05506 3 1 120 10-06-2024 true 1 PP 3 390008.33 85000000 1 1 1 0 true true false false false 03-05-2034 VISA GLOBAL HQ 300 TONI STONE XING San Francisco CA 94158 San Francisco OF 320658 320658 2023 446000000 MAI 07-11-2024 0.98 0.97 6 11-06-2026 N Visa Inc. 303629 03-31-2038 CTMR LLC 8316 09-30-2040 ProperFood LLC 690 06-30-2034 12-31-2024 12-31-2025 40374647.67 36339397 13072147.71 9451545 27302499.96 26887852 27254401.32 26839753 UW CREFC 12448913 2.19 2.1598 2.19 2.1559 F 09-30-2025 false false 85000000 403008.61 0.05506 0.0001578 403008.61 0 0 85000000 85000000 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 5 03-12-2026 04-13-2026 WFB, JPMCB 06-17-2024 10000000 120 07-01-2034 0 0.06264 0.06264 3 1 120 08-01-2024 false 1 PP 3 420210 10000000 1 1 1 0 true true false false false 12-31-2033 GRAPEVINE MILLS 3000 GRAPEVINE MILLS PARKWAY AND 2501 BASS PRO DRIVE Grapevine TX 76051 Tarrant RT 1628140 1628140 1997 2015 548000000 MAI 05-13-2024 0.96 0.98 6 11-01-2026 N Bass Pro Shops Outdoor 177063 03-24-2029 AMC Theatres 108733 12-31-2029 Fieldhouse USA 106207 01-31-2027 03-31-2024 01-01-2025 09-30-2025 58524017.77 45319906 13633655 11022466.73 44890362.77 34297439.27 42552379.37 32543951.72 UW CREFC 11919000 2.83 2.8775 2.68 2.7304 F F 09-30-2025 false false 10000000 53940 0.06264 0.0001578 53940 0 0 10000000 10000000 04-01-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5C 03-12-2026 04-13-2026 WFB, JPMCB 06-17-2024 35000000 120 07-01-2034 0 0.06264 0.06264 3 1 120 08-01-2024 1 PP 3 35000000 1 0 true true false false false NA NA N false false 35000000 188790 0.06264 0.0001578 188790 0 0 35000000 35000000 04-01-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 5D 03-12-2026 04-13-2026 WFB, JPMCB 06-17-2024 9500000 120 07-01-2034 0 0.06264 0.06264 3 1 120 08-01-2024 1 PP 3 9500000 1 0 true true false false false NA NA N false false 9500000 51243 0.06264 0.0001578 51243 0 0 9500000 9500000 04-01-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 5E 03-12-2026 04-13-2026 WFB, JPMCB 06-17-2024 5000000 120 07-01-2034 0 0.06264 0.06264 3 1 120 08-01-2024 1 PP 3 5000000 1 0 true true false false false NA NA N false false 5000000 26970 0.06264 0.0001578 26970 0 0 5000000 5000000 04-01-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 5B 03-12-2026 04-13-2026 WFB, JPMCB 06-17-2024 10000000 120 07-01-2034 0 0.06264 0.06264 3 1 120 08-01-2024 1 PP 3 10000000 1 0 true true false false false NA NA N false false 10000000 53940 0.06264 0.0001578 53940 0 0 10000000 10000000 04-01-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 5A 03-12-2026 04-13-2026 WFB, JPMCB 06-17-2024 11000000 120 07-01-2034 0 0.06264 0.06264 3 1 120 08-01-2024 1 PP 3 11000000 1 0 true true false false false NA NA N false false 11000000 59334 0.06264 0.0001578 59334 0 0 11000000 11000000 04-01-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 6 03-12-2026 04-13-2026 MSBNA 07-17-2024 65000000 120 08-01-2034 0 0.06687 0.06687 3 1 120 09-01-2024 true 1 PP 3 362212.5 65000000 1 1 1 0 true true false false false 01-31-2034 HILTON LA JOLLA TORREY PINES 10950 NORTH TORREY PINES ROAD La Jolla CA 92037 San Diego LO 394 394 1989 2012 165500000 MAI 05-17-2024 0.79 0.76 6 11-01-2026 N 05-31-2024 10-01-2024 09-30-2025 53274784.37 49856754 34528706.51 35995918.61 18746077.86 13860835.39 16082338.86 11367997.69 UW CREFC 7457862.5 2.51 1.8585 2.16 1.5242 F F false false 65000000 374286.25 0.06687 0.0001578 374286.25 0 0 65000000 65000000 04-01-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 7 03-12-2026 04-13-2026 GSBI 08-27-2024 53000000 120 09-06-2034 0 0.06874 0.06874 3 1 120 10-06-2024 true 1 WL 3 303601.67 53000000 1 1 1 0 true true false false false 03-05-2034 RESIDENCE INN NATIONAL MALL - WASHINGTON D.C. 333 EAST STREET SOUTHWEST Washington DC 20024 District of Columbia LO 233 233 2005 2018 83900000 MAI 05-23-2024 0.8 0.77 6 11-06-2026 N 06-30-2024 10-01-2024 09-30-2025 18734629.25 19012607 11419243.54 11146355.21 7315385.71 7866251.79 6566000.54 7105747.51 UW CREFC 3693820.32 1.98 2.1295 1.78 1.9236 F F false false 53000000 313721.72 0.06874 0.0001453 313721.72 0 0 53000000 53000000 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8 03-12-2026 04-13-2026 WFB 09-06-2024 49000000 120 09-11-2034 0 0.0583 0.0583 3 1 120 10-11-2024 true 1 WL 3 238058.33 49000000 1 1 1 5 true true false false false 03-10-2034 GERMANTOWN COMMONS 12922-13060 MIDDLEBROOK ROAD Germantown MD 20874 Montgomery RT 200726 200726 1990 2003 69900000 MAI 08-03-2024 0.95 0.97 6 11-11-2026 N Giant #169 46756 04-30-2032 Ross #2657 28006 01-31-2035 Gold's Gym 26136 03-31-2033 06-30-2024 12-31-2024 12-31-2025 6725619.72 7200698 1304441.38 1402702.79 5421178.34 5797995.21 5188964.24 5565781.12 UW CREFC 2896376.37 1.87 2.0018 1.79 1.9216 F F 12-31-2025 false false 49000000 245993.61 0.0583 0.0001578 245993.61 0 0 49000000 49000000 04-11-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 9 03-12-2026 04-13-2026 JPMCB 06-20-2024 26000000 120 07-11-2034 0 0.05626 0.05626 3 1 120 08-11-2024 true 1 PP 3 215663.33 26000000 1 1 1 0 true true true false false 08-10-2026 03-10-2034 03-10-2034 20 & 40 PACIFICA 20 & 40 PACIFICA Irvine CA 92618 Orange OF 627900 627900 2007 267100000 MAI 05-29-2024 0.88 0.93 6 11-11-2026 N Amazon.com 201195 05-31-2026 Corelogic Real Estate solutions LLC 92588 07-31-2028 KPMG LLP 34876 07-31-2029 04-30-2024 12-31-2024 12-31-2025 29563275.24 30673672 10248446.59 10645994.88 19314828.65 20027677.12 18562546.65 19275395.12 UW CREFC 6559759.82 2.94 3.0531 2.83 2.9384 F F 12-23-2025 false false 26000000 125959.89 0.05626 0.0001453 125959.89 0 0 26000000 26000000 04-11-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 9A 03-12-2026 04-13-2026 JPMCB 06-20-2024 20000000 120 07-11-2034 0 0.05626 0.05626 3 1 120 08-11-2024 1 PP 3 20000000 1 0 true true false false false NA NA N false false 20000000 96892.22 0.05626 0.0001453 96892.22 0 0 20000000 20000000 04-11-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 10 03-12-2026 04-13-2026 GSBI 07-22-2024 45000000 120 08-06-2034 0 0.06853 0.06853 3 1 120 09-06-2024 true 1 PP 3 256987.5 45000000 1 1 1 0 true true false false false 02-05-2034 900 NORTH MICHIGAN 900 NORTH MICHIGAN AVENUE Chicago IL 60611 Cook MU 831350 831350 1988 2018 315000000 MAI 05-29-2024 0.89 0.94 6 11-06-2026 N Bloomingdale's 265148 09-30-2028 Grosvenor Capital Mgmnt L.P. 113197 09-30-2026 JMB Realty Corp. 36963 06-30-2037 12-31-2023 12-31-2024 12-31-2025 56031359.3 54008976 33262366.78 32114501.08 22768992.52 21894474.92 22103100.6 21228583 UW CREFC 12506725 1.82 1.7506 1.77 1.6973 F F 12-31-2025 false false 45000000 265553.75 0.06853 0.0001453 265553.75 0 0 45000000 45000000 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11 03-12-2026 04-13-2026 WFB, JPMCB 07-02-2024 30000000 120 07-11-2034 360 0.06145 0.06145 3 1 0 08-11-2024 true 1 PP 2 243561.8 29922730.33 1 1 1 0 false true false false false 01-10-2034 MARRIOTT MYRTLE BEACH GRANDE DUNES RESORT 8400 COSTA VERDE DRIVE Myrtle Beach SC 29572 Horry LO 405 405 2003 2017 223000000 MAI 04-25-2025 0.7 0.66 6 11-11-2026 N 05-31-2024 12-31-2024 12-31-2025 43678920.6 40792732 22286435.3 19841245.87 21392485.29 20951486.13 19645328.47 19319776.85 UW CREFC 7306853.87 2.93 2.8673 2.69 2.644 F F false false 29433216.69 182671.35 0.06145 0.0001578 155746.68 26924.67 0 29406292.02 29406292.02 04-11-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 11A 03-12-2026 04-13-2026 WFB, JPMCB 07-02-2024 10000000 120 07-11-2034 360 0.06145 0.06145 3 1 0 08-11-2024 1 PP 2 9974243.45 1 0 false true false false false NA NA N false false 9811072.25 60890.45 0.06145 0.0001578 51915.56 8974.89 0 9802097.36 9802097.36 04-11-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 12 03-12-2026 04-13-2026 GSBI 08-22-2024 31500000 120 09-06-2034 252 0.06975 0.06975 3 1 0 10-06-2024 true 1 WL 2 238439.95 31444653.8 1 2 2 0 false true false false false 03-05-2034 DMV Portfolio NY OF 97629 1992 53600000 04-10-2024 1 1 11-06-2026 N 12-31-2023 12-31-2024 12-31-2025 6288297 5744922 2186276 2614126.66 4102021 3130795.34 3961027 2989802.34 UW 2861279.4 1.43 1.0941 1.38 1.0449 F F false false 30491278.37 238439.95 0.06975 0.0001453 183138.24 55301.71 0 30435976.66 30435976.66 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 12-001 03-12-2026 04-13-2026 30-56 WHITESTONE EXPRESSWAY 30-56 WHITESTONE EXPRESSWAY Flushing NY 11354 Queens OF 58629 58629 1992 27900000 MAI 04-10-2024 1 1 6 THE NEW YORK STATE DEPT OF M 39000 01-31-2034 TRIANGLE EQUITIES MANAGEMEN 9955 02-28-2034 LEE KUM KEE (USA) 4837 04-30-2034 12-31-2023 12-31-2024 12-31-2025 3600009 3253852 1435176 1649458.56 2164833 1604393.44 2072937 1512498.44 UW CREFC 1489681.97 1.077 1.0153 F 12-31-2025 false Prospectus Loan ID 12-002 03-12-2026 04-13-2026 168-35 ROCKAWAY BOULEVARD 168-35 ROCKAWAY BOULEVARD Jamaica NY 11434 Queens OF 39000 39000 1992 25700000 MAI 04-10-2024 1 1 6 THE NEW YORK STATE DEPT OF M 39000 01-31-2034 12-31-2023 12-31-2024 12-31-2025 2688288 2491070 751100 964668.1 1937188 1526401.9 1888090 1477303.9 UW CREFC 1371597.43 1.1128 1.077 F 12-31-2025 false Prospectus Loan ID 13 03-12-2026 04-13-2026 WFB, JPMCB 07-09-2024 18000000 120 07-11-2034 0 0.05666 0.05666 3 1 120 08-11-2024 true 1 PP 3 141650 18000000 1 1 1 0 true true true false false 08-10-2026 03-10-2034 03-10-2034 610 NEWPORT CENTER 610 NEWPORT CENTER DRIVE Newport Beach CA 92660 Orange OF 285638 285638 1972 2022 191000000 MAI 05-29-2024 0.92 0.98 6 11-11-2026 N Chipotle Mexican Grill Inc. 95809 10-31-2029 O'Melveny & Myers LLP 47323 06-30-2032 Canterbury Consulting Inc 16167 05-31-2028 05-31-2024 07-01-2024 06-30-2025 19862232.44 21775270 5254142.3 7858317.8 14608090.14 13916952.2 14245277.67 13554140.2 UW CREFC 4556408.35 2.99 3.0543 2.92 2.9747 F F 12-23-2025 false false 18000000 87823 0.05666 0.0001578 87823 0 0 18000000 18000000 04-11-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 13A 03-12-2026 04-13-2026 WFB, JPMCB 07-09-2024 12000000 120 07-11-2034 0 0.05666 0.05666 3 1 120 08-11-2024 1 PP 3 12000000 1 0 true true false false false NA NA N false false 12000000 58548.67 0.05666 0.0001578 58548.67 0 0 12000000 12000000 04-11-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 14 03-12-2026 04-13-2026 MSBNA 09-13-2024 30000000 120 10-01-2034 0 0.0547 0.0547 3 1 120 11-01-2024 true 1 WL 3 0 30000000 1 1 1 5 true true false false false 03-31-2034 BRIARCLIFF COMMONS 1711 STATE ROUTE 10 EAST Morris Plains NJ 07950 Morris RT 179466 179466 1960 2020 61800000 MAI 07-10-2024 0.97 1 6 11-01-2026 N Kohl's Deparment Stores Inc. 79998 01-31-2031 Uncle Giuseppes Marketplace 37801 01-31-2037 Skechers USA Inc 8368 09-30-2029 06-30-2024 01-01-2025 09-30-2025 5698084.8 4539088 1669326.54 1405575.14 4028758.26 3133512.86 3709476.5 2894051.54 UW CREFC 1248983.31 2.42 2.5088 2.23 2.3171 F F 09-30-2025 false false 30000000 141308.33 0.0547 0.0001578 141308.33 0 0 30000000 30000000 04-01-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15 03-12-2026 04-13-2026 MSBNA 07-01-2024 25000000 120 07-01-2034 0 0.0647 0.0647 3 1 120 08-01-2024 true 1 WL 3 134791.67 25000000 1 1 1 5 true true false false false 12-31-2033 KENDALL VALUE CENTER 6801 SOUTHWEST 117TH AVENUE Miami FL 33183 Miami-Dade RT 183392 183392 1983 51100000 MAI 05-15-2024 1 1 6 11-01-2026 N BJ's Wholesale Club 106484 11-30-2027 Goody's 15000 08-31-2028 Guidewell-Sanitas I LLC 14518 09-30-2030 03-31-2024 12-31-2024 12-31-2025 4364791.68 4645864 1355822.15 1514952.92 3008969.53 3130911.08 2773524.07 2895465.61 UW CREFC 1639965.28 1.83 1.9091 1.69 1.7655 F F 12-31-2025 false false 25000000 139284.72 0.0647 0.0001578 139284.72 0 0 25000000 25000000 04-01-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 16 03-12-2026 04-13-2026 CREFI 09-11-2024 24250000 120 10-06-2034 0 0.0641 0.0641 3 1 120 11-06-2024 true 1 WL 3 0 24250000 1 1 1 0 true true false false false 04-05-2034 HAMDEN LIFE STORAGE II 1315 DIXWELL AVENUE Hamden CT 06514 New Haven MU 128586 128586 2002 42100000 MAI 06-07-2024 0.88 0.71 6 11-06-2026 N THE NEST SCHOOLS, INC. 21336 08-31-2040 MID-K BEAUTY SUPPLIES NEW HAVEN CORP. 6897 06-30-2031 SUBWAY 1500 12-31-2032 07-31-2024 12-31-2024 12-31-2025 3006992.2 2613045 704267.64 791996.29 2302724.56 1821048.71 2257640.41 1775964.71 UW CREFC 1576014 1.46 1.1554 1.43 1.1268 F F false false 24250000 133853.26 0.0641 0.0001453 133853.26 0 0 24250000 24250000 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 17 03-12-2026 04-13-2026 CREFI 08-29-2024 22900000 120 09-06-2034 0 0.0632 0.0632 3 1 120 10-06-2024 true 1 WL 3 120606.67 22900000 1 3 3 0 true true false false false 06-05-2034 Compass Self Storage Portfolio SS 216813 2096 2096 40710000 0.88 0.8 11-06-2026 N 06-30-2024 01-01-2025 09-30-2025 3754394.2 2901783 1414864.72 1148232.2 2339529.48 1753550.8 2315217.91 1735317.2 UW 1101540 1.59 1.5919 1.58 1.5753 F F false false 22900000 124626.89 0.0632 0.0004328 124626.89 0 0 22900000 22900000 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17-001 03-12-2026 04-13-2026 COMPASS SELF STORAGE ALACHUA 14024 NORTHWEST US HIGHWAY 441 Alachua FL 32615 Alachua SS 88765 88765 685 685 2000 2008 14950000 MAI 07-25-2024 0.89 0.79 6 06-30-2024 01-01-2025 09-30-2025 1462208.41 1099951 509221.87 394773.36 952986.54 705177.64 940559.44 695857.39 UW CREFC 449756 1.5679 1.5471 F 08-14-2024 false Prospectus Loan ID 17-002 03-12-2026 04-13-2026 METRO SELF STORAGE - LIMERICK 60 WEST RIDGE PIKE Limerick PA 19468 Montgomery SS 79363 79363 836 836 2008 17310000 MAI 07-30-2024 0.91 0.81 6 06-30-2024 01-01-2025 09-30-2025 1353478.57 1124567 439909.94 373447.75 913568.63 751119.25 908013.21 746952.69 UW CREFC 430514 1.7447 1.735 F 06-30-2024 false Prospectus Loan ID 17-003 03-12-2026 04-13-2026 COMPASS SELF STORAGE CLEVELAND 1545-1549 AND 1559 SUPERIOR AVENUE Cleveland OH 44114 Cuyahoga SS 48685 48685 575 575 1920 2014 8450000 MAI 07-30-2024 0.8 0.8 6 06-30-2024 01-01-2025 09-30-2025 938707.22 677265 465732.91 380011.09 472974.31 297253.91 466645.26 292507.12 UW CREFC 221270 1.3433 1.3219 F 08-14-2024 false Prospectus Loan ID 18 03-12-2026 04-13-2026 GSBI 08-22-2024 20000000 120 09-01-2034 0 0.05437 0.05437 3 1 120 10-01-2024 true 1 PP 3 90616.67 20000000 1 1 1 0 true true false false false 02-28-2034 NEWPORT CENTRE 30 MALL DRIVE WEST Jersey City NJ 07310 Hudson RT 966186 966186 1987 2006 436800000 MAI 07-11-2024 0.93 0.93 6 11-01-2026 N Macy's 229889 01-24-2050 SEARS 192889 10-31-2027 Kohl's 144654 01-29-2028 06-30-2024 01-01-2025 09-30-2025 47183709.14 36212403 18421481.14 14968028.25 28762228 21244374.75 27602804.8 20374807.35 UW CREFC 7772644 2.78 2.7332 2.66 2.6213 F F 06-30-2025 false false 20000000 93637.22 0.05437 0.0001453 93637.22 0 0 20000000 20000000 04-01-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 19 03-12-2026 04-13-2026 CREFI 08-05-2024 18000000 120 08-06-2034 0 0.0617 0.0617 3 1 120 09-06-2024 true 1 WL 3 92550 18000000 1 1 1 0 true true false false false 02-05-2034 EAST WEST COMMONS 1757 EAST WEST CONNECTOR Austell GA 30106 Cobb RT 173197 173197 1999 31800000 MAI 06-27-2024 0.99 0.99 6 11-06-2026 N TJ Maxx 30000 05-31-2029 Burlington 30000 02-28-2033 Office Max 23500 07-31-2027 03-31-2024 12-31-2024 12-31-2025 3327170.28 3440860 803777.11 948931.74 2523393.17 2491928.26 2416190.7 2384726.26 UW CREFC 1126025 2.24 2.213 2.15 2.1178 F F 12-31-2025 false false 18000000 95635 0.0617 0.0001453 95635 0 0 18000000 18000000 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 20 03-12-2026 04-13-2026 WFB 09-13-2024 18000000 120 10-11-2034 360 0.0602 0.0602 3 1 0 11-11-2024 true 1 WL 2 0 18000000 1 1 1 0 false true false false false 07-10-2034 AC CHARLOTTE SOUTHPARK 1824 ROXBOROUGH ROAD Charlotte NC 28211 Mecklenburg LO 162 162 2019 47400000 MAI 06-25-2024 0.75 0.75 6 11-11-2026 N 06-30-2024 12-31-2024 12-31-2025 10482605.57 11359459 6531232.71 6798534.17 3951372.86 4560924.83 3427242.58 3992951.88 UW CREFC 1297807.8 3.04 3.5143 2.64 3.0766 F F false false 17702910.32 108150.65 0.0602 0.0001578 91769.92 16380.73 0 17686529.59 17686529.59 04-11-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 21 03-12-2026 04-13-2026 CREFI 08-27-2024 15250000 120 09-06-2034 360 0.0702 0.0702 3 1 0 10-06-2024 true 1 WL 2 101663.55 15237548.95 1 1 1 0 false true false false false 04-05-2034 BROOKLYN RENAISSANCE GARAGE 335 ADAMS STREET Brooklyn NY 11201 Kings 98 888 888 888 1997 35200000 MAI 04-25-2024 0.96 6 11-06-2026 N 06-30-2024 01-01-2025 09-30-2025 5138957.55 3834646 3458907.8 2966686 1680049.75 867960 1635649.75 834660 UW CREFC 914972 1.38 0.9486 1.34 0.9122 F F false false 15033174.03 101663.55 0.0702 0.0001453 90875.54 10788.01 0 15022386.02 15022386.02 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 22 03-12-2026 04-13-2026 BANA 07-03-2024 14000000 120 08-01-2034 0 0.069897 0.069897 3 1 120 09-01-2024 true 1 WL 3 81546.5 14000000 1 2 2 5 true true false false false 01-31-2034 Southwest Estates & Waters Edge Portfolio IL MH 283 283 1950 2022 25070000 05-02-2024 0.85 11-01-2026 N 04-30-2024 2249258.68 994890 1254368.68 1240218.68 UW 1.26 1.25 F false false 14000000 84264.72 0.069897 0.0001578 84264.72 0 0 14000000 14000000 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 22-001 03-12-2026 04-13-2026 WATERS EDGE 7211, 7220, 7225 AND 7230 SOUTHWEST HIGHWAY AND 7250, 7240, 7220 AND 7211 WEST 107TH STREET Worth IL 60482 Cook MH 172 172 1950 2022 14190000 MAI 05-02-2024 0.8 0 6 04-30-2024 1273563.48 619488 654075.48 645475.48 UW CREFC 05-01-2024 false Prospectus Loan ID 22-002 03-12-2026 04-13-2026 SOUTHWEST ESTATES 104 AND 10401 SOUTHWEST HIGHWAY Worth IL 60482 Cook MH 111 111 1950 2022 10880000 MAI 05-02-2024 0.94 0 6 04-30-2024 975695.2 375402 600293.2 594743.2 UW CREFC 05-01-2024 false Prospectus Loan ID 23 03-12-2026 04-13-2026 BANA 09-03-2024 14000000 120 10-01-2034 360 0.0742 0.0742 3 1 0 11-01-2024 true 1 WL 2 0 14000000 1 1 1 5 false true false false false 06-30-2034 STAYBRIDGE SUITES - ANN ARBOR, MI 3850 RESEARCH PARK DRIVE Ann Arbor MI 48108 Washtenaw LO 130 130 2017 19800000 MAI 06-06-2024 0.62 0.73 6 11-01-2026 N 06-30-2024 12-31-2024 12-31-2025 4263341.8 4778752 2443671.93 2783829 1819669.87 1994923 1649136.2 1803773 UW CREFC 1165491 1.56 1.7116 1.41 1.5476 F F false false 13829680.43 97124.26 0.0742 0.0001578 88363.97 8760.29 0 13820920.14 13820920.14 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 24 03-12-2026 04-13-2026 GSBI 07-25-2024 13032000 120 08-06-2034 0 0.06553 0.06553 3 1 120 09-06-2024 true 1 WL 3 71165.58 13032000 1 1 1 0 true true false false false 02-05-2034 115 WEST 190TH STREET 115 WEST 190TH STREET Bronx NY 10468 Bronx MF 37 37 2024 18000000 MAI 07-03-2024 1 1 6 11-06-2026 N 12-31-2024 12-31-2025 1321852.8 1391780 160429.58 214215.4 1161423.22 1177564.6 1152173.22 1168314.6 UW CREFC 865847.92 1.34 1.36 1.33 1.3493 F false false 13032000 73537.77 0.06553 0.0001453 73537.77 0 0 13032000 13032000 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 25 03-12-2026 04-13-2026 WFB 08-06-2024 9500000 120 08-11-2034 0 0.066 0.066 3 1 120 09-11-2024 true 1 WL 3 52250 9500000 1 1 1 0 true true false false false 05-10-2034 345 TENTH STREET 345 10TH STREET Jersey City NJ 07302 Hudson SS 76527 76527 1406 1406 1880 1980 23200000 MAI 06-03-2024 0.95 0.96 6 11-11-2026 N 05-31-2024 12-31-2024 12-31-2025 2286358.77 2691324 879837.35 1298445.04 1406521.42 1392878.96 1386263.08 1372620.63 UW CREFC 635708.36 2.21 2.191 2.18 2.1591 F F false false 9500000 53991.67 0.066 0.0001578 53991.67 0 0 9500000 9500000 04-11-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 27 03-12-2026 04-13-2026 CREFI 07-17-2024 8775000 120 08-06-2034 360 0.07 0.07 3 1 0 09-06-2024 true 1 WL 2 58380.29 8762288.67 1 1 1 0 false true false false false 05-05-2034 HAMPTON INN GRANDVILLE 4755 WILSON AVENUE SOUTHWEST Grandville MI 49418 Kent LO 101 101 2019 13700000 MAI 06-20-2024 0.62 0.67 6 11-06-2026 N 05-31-2024 10-01-2024 09-30-2025 2904592.61 3333093 1531932.56 2235654 1372660.05 1097439 1256476.35 964115 UW CREFC 700563 1.96 1.5665 1.79 1.3762 F F false false 8643587.58 58380.29 0.07 0.0001453 52101.63 6278.66 0 8637308.92 8637308.92 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 28 03-12-2026 04-13-2026 MSBNA 09-10-2024 8400000 120 10-01-2034 360 0.0704 0.0704 3 1 60 11-01-2024 true 1 WL 5 0 8400000 1 1 1 5 true true false false false 06-30-2034 FAIRFIELD INN CINCINNATI AIRPORT SOUTH 5910 MERCHANTS STREET Florence KY 41042 Boone LO 92 92 2019 14500000 MAI 06-13-2024 0.87 0.71 6 11-01-2026 N 06-30-2024 01-01-2025 09-30-2025 3356944 1945058 2251199.87 1515101.49 1105744.13 429956.51 971466.13 352154.19 UW CREFC 450090.69 1.64 0.9552 1.44 0.7824 F F false false 8400000 50922.67 0.0704 0.0001578 50922.67 0 0 8400000 8400000 04-01-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 29 03-12-2026 04-13-2026 MSBNA 09-11-2024 7140000 120 10-01-2034 0 0.066 0.066 3 1 120 11-01-2024 true 1 WL 3 0 7140000 1 5 5 5 true true false false false 05-31-2034 Louisiana MHC Portfolio LA MH 195 195 11000000 0.95 0.95 11-01-2026 N 06-30-2024 01-01-2025 09-30-2025 960136.44 768720 304633.22 233928 655503.22 534792 645153.22 527030 UW 358666 1.37 1.491 1.35 1.4694 F F false false 7140000 40579 0.066 0.0007328 40579 0 0 7140000 7140000 04-01-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 29-001 03-12-2026 04-13-2026 WHITE OAKS MHC 37113 WHITE ROAD Prairieville LA 70769 Ascension MH 47 47 1985 2800000 MAI 07-24-2024 0.96 0.98 6 01-01-2025 09-30-2025 189087 53677 135410 133434 UW CREFC 91297 1.4831 1.4615 F 07-01-2024 false Prospectus Loan ID 29-002 03-12-2026 04-13-2026 MAGNOLIA TRACE MHC 25589 LA HIGHWAY 16 Denham Springs LA 70726 Livingston MH 40 40 2005 2600000 MAI 08-06-2024 1 1 6 01-01-2025 09-30-2025 164010 32249 131761 129926 UW CREFC 84776 1.5542 1.5325 F 07-01-2024 false Prospectus Loan ID 29-003 03-12-2026 04-13-2026 HERRADURA HEIGHTS 41489 WEST I 55 SERVICE ROAD Hammond LA 70454 Tangipahoa MH 45 45 1985 2400000 MAI 07-24-2024 0.96 0.98 6 01-01-2025 09-30-2025 180883 64833 116050 114356 UW CREFC 78254 1.4829 1.4613 F 07-01-2024 false Prospectus Loan ID 29-004 03-12-2026 04-13-2026 CYPRESS TRACE MHC 10504 HIGHWAY 22 Saint Amant LA 70774 Ascension MH 36 36 1980 1800000 MAI 07-24-2024 0.89 0.89 6 01-01-2025 09-30-2025 125640 41267 84373 83103 UW CREFC 58691 1.4375 1.4159 F 07-01-2024 false Prospectus Loan ID 29-005 03-12-2026 04-13-2026 VILLAGE TRACE MHC 47021 HIGHWAY 22 Saint Amant LA 70774 Ascension MH 27 27 1980 1400000 MAI 07-24-2024 0.96 0.93 6 01-01-2025 09-30-2025 109100 41902 67198 66211 UW CREFC 45648 1.472 1.4504 F 07-01-2024 false Prospectus Loan ID 32 03-12-2026 04-13-2026 MSBNA 08-06-2024 4100000 120 09-01-2034 360 0.062 0.062 3 1 0 10-01-2024 true 1 WL 2 25111.23 4096072.1 1 1 1 5 false true true false false 09-30-2026 02-28-2034 02-28-2034 SHOPS AT LILY CACHE CREEK 741 EAST BOUGHTON ROAD Bolingbrook IL 60440 Will RT 17960 17960 2003 6700000 MAI 06-19-2024 0.93 0.87 6 X Five Guys Operations LLC 2360 06-30-2025 Simonmed Imaging Inc. 2100 04-30-2031 Milan Laser 1800 07-31-2027 05-31-2024 01-01-2025 06-30-2025 767771.23 392026 261380.9 150540.16 506390.33 241485.84 482300.57 229440.96 UW CREFC 150667 1.68 1.6027 1.6 1.5228 F F 06-29-2025 false false 4030533.3 25111.23 0.062 0.0001578 21518.57 3592.66 0 4026940.64 4026940.64 04-01-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 33 03-12-2026 04-13-2026 BANA 06-21-2024 3800000 120 07-01-2034 0 0.07034 0.07034 3 1 120 08-01-2024 true 1 WL 3 22274.33 3800000 1 1 1 5 true true false false false 03-31-2034 169 EAST BROADWAY 169 EAST BROADWAY New York NY 10002 New York MU 18 18 1920 7900000 MAI 04-16-2024 1 1 6 11-01-2026 N CAFE 169 INC. 2500 02-28-2025 05-31-2024 01-01-2025 06-30-2025 699297.58 358714 283994.34 87178.06 415303.24 271535.94 410803.24 269285.94 UW CREFC 135502 1.53 2.0039 1.52 1.9873 F F false false 3800000 23016.81 0.07034 0.0001578 23016.81 0 0 3800000 3800000 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 34 03-12-2026 04-13-2026 WFB 08-29-2024 3650000 120 09-11-2034 360 0.0707 0.0707 3 1 0 10-11-2024 true 1 WL 2 24455.38 3647049.2 1 1 1 0 false true false false false 06-10-2034 RIVERWINDS MHC 27825 SANDY DRIVE Millsboro DE 19966 Sussex MH 103 103 1973 6300000 MAI 05-28-2024 0.94 0.95 6 11-11-2026 N 07-31-2024 01-01-2025 06-30-2025 588846.54 360711 158903.77 105130.33 429942.77 255580.67 424792.77 253005.67 UW CREFC 146732.28 1.47 1.7418 1.45 1.7242 F F false false 3598672.38 24455.38 0.0707 0.0001578 21908.92 2546.46 0 3596125.92 3596125.92 04-11-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 38 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 08-28-2024 1500000 120 09-01-2034 0 6.52 6.52 3 1 120 10-01-2024 true 1 WL 3 8421.67 1500000 1 1 1 10 true true true false false 02-27-2034 09-01-2034 0 0 0 0 0 139 E. 66TH STREET CORPORATION 139 EAST 66TH ST NEW YORK NY 10021 NEW YORK CH 0 0 21 20 1916 0 45600000 05-17-2024 45900000 06-05-2024 MAI 95 0 6 N 0 0 0 05-17-2024 3433965 0 1266851 0 2167114 0 2135614 0 CREFC CREFC 0 21.85508 0 21.53741 0 F N false false 1500000 8421.67 6.52 0.09 8421.67 0 0 0 0 1500000 1500000 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 36 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 07-23-2024 1800000 120 08-01-2034 480 6.61 6.61 3 1 0 09-01-2024 true 1 WL 2 10679.59 1787181.49 1 1 1 10 false true true false false 01-30-2034 08-01-2034 0 0 0 0 0 1500 BOSTON ROAD HOUSING DEVELOPMENT FUND CORPORATION 1500 BOSTON RD BRONX NY 10460 BRONX CH 0 0 38 38 1916 0 7800000 05-13-2024 7800000 07-02-2024 MAI 94 0 6 N 0 0 0 05-13-2024 976309 0 379946 0 596363 0 586863 0 CREFC CREFC 0 4.65345 0 4.57932 0 F N false false 1787181.49 10679.59 6.61 0.09 10172.54 0 507.05 0 0 1786674.44 1786674.44 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 35 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 08-29-2024 2700000 120 09-01-2034 480 6.13 6.13 3 1 0 10-01-2024 true 1 WL 2 15101.17 2678283.89 1 1 1 10 false true true false false 02-27-2034 09-01-2034 0 0 0 0 0 2640 MARION AVENUE OWNERS, INC. 2640 MARION AVE BRONX NY 10458 BRONX CH 0 0 71 71 1961 2010 14400000 05-17-2024 14400000 06-03-2024 MAI 94.9 95 6 N 0 0 0 05-17-2024 01-01-2018 09-30-2018 1393330 491611 699647 394550 693683 97061 676483 97061 CREFC CREFC 85313 3.82798 1.13 3.73306 1.13 F F false false 2678283.89 15101.17 6.13 0.09 14137.62 0 963.55 0 0 2677320.34 2677320.34 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 39 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 07-16-2024 1250000 120 08-01-2034 360 6.44 6.44 3 1 0 09-01-2024 true 1 WL 2 7851.59 1228846.89 1 1 1 10 false true true false false 01-30-2034 08-01-2034 0 0 0 0 0 TRINITY ARMS LTD. 25 TRINITY PL NEW ROCHELLE NY 10805 WESTCHESTER CH 0 0 36 35 1966 2004 6300000 05-28-2024 6300000 06-12-2024 MAI 96.9 0 6 N 0 0 0 05-28-2024 830647 0 394481 0 436166 0 428066 0 CREFC CREFC 0 4.62927 0 4.5433 0 F N false false 1228846.89 7851.59 6.44 0.09 6814.64 0 1036.95 0 0 1227809.94 1227809.94 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 40 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 07-18-2024 1100000 120 08-01-2034 360 6.37 6.37 3 1 0 09-01-2024 true 1 WL 2 6858.97 1081105.21 1 1 1 10 false true true false false 01-30-2034 08-01-2034 0 0 0 0 0 WEST 96TH STREET OWNERS CORP 46 WEST 96TH ST NEW YORK NY 10025 NEW YORK CH 0 0 11 12 1900 0 24450000 MAI 06-06-2024 24450000 06-11-2024 MAI 95 0 6 N 0 0 0 06-06-2024 1067781 0 394558 0 673223 0 673223 0 CREFC CREFC 0 8.17935 0 8.17935 0 F N false false 1081105.21 6858.97 6.37 0.09 5930.16 0 928.81 0 0 1080176.4 1080176.4 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 31 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 08-30-2024 5600000 120 09-01-2034 360 5.74 5.74 3 1 0 10-01-2024 true 1 WL 2 32644.51 5495734.58 1 1 1 10 false true true false false 02-27-2034 09-01-2034 0 0 0 0 0 14 HORATIO STREET APARTMENTS CORP. 14 HORATIO ST NEW YORK NY 10014 NEW YORK CH 0 0 149 155 1959 1999 167300000 98 06-12-2024 167300000 07-25-2024 MAI 95 0 6 N 0 0 0 06-12-2024 9918612 0 3611955 0 6306657 0 6274857 0 CREFC CREFC 0 16.09933 0 16.01815 0 F N false false 5495734.58 32644.51 5.74 0.09 27164.19 0 5480.32 0 0 5490254.26 5490254.26 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 37 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 08-15-2024 1750000 120 09-01-2034 480 6.37 6.37 3 1 0 10-01-2024 true 1 WL 2 10083.86 1736990.86 1 1 1 10 false true true false false 02-27-2034 09-01-2034 0 0 0 0 0 CLARK STREET TENANTS INCORPORATED 15 CLARK ST BROOKLYN NY 11201 KINGS CH 0 0 27 26 1915 2001 58600000 MAI 06-27-2024 58600000 07-08-2024 MAI 95 95 6 N 0 0 0 06-27-2024 01-01-2017 09-30-2017 2221347 453198 716626 374891 1504721 78307 1497971 78307 CREFC CREFC 61172 12.43506 1.28 12.37928 1.28 F F false false 1736990.86 10083.86 6.37 0.09 9527.88 0 555.98 0 0 1736434.88 1736434.88 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 30 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 09-05-2024 6500000 120 10-01-2034 360 6.14 6.14 3 1 0 11-01-2024 true 1 WL 2 39557.76 6395366.6 1 1 1 10 false true true false false 03-30-2034 10-01-2034 0 0 0 0 0 FOWLER-DALEY OWNERS, INC. 2 FOWLER AVE LYNBROOK NY 11563 NASSAU CH 0 0 228 228 1967 0 68900000 MAI 07-12-2024 68900000 08-06-2024 MAI 94.8 0 6 N 0 0 0 07-12-2024 6053172 0 2391749 0 3661423 0 3569423 0 CREFC CREFC 0 7.71324 0 7.51943 0 F N false false 6395366.6 39557.76 6.14 0.09 33813.72 0 5744.04 0 0 6389622.56 6389622.56 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 Prospectus Loan ID 26 03-12-2026 04-13-2026 NATIONAL COOPERATIVE BANK N.A. 09-06-2024 9000000 120 10-01-2034 480 5.89 5.89 3 1 0 11-01-2024 true 1 WL 2 48830.85 8926909.44 1 1 1 10 false true true false false 03-30-2034 10-01-2034 0 0 0 0 0 HUDSON COURTS OWNERS, INC. 679 WARBURTON AVE YONKERS NY 10701 WESTCHESTER CH 0 0 117 117 1965 1993 28900000 MAI 07-16-2024 28900000 08-05-2024 MAI 97 0 6 N 0 0 0 07-16-2024 3353588 0 1212454 0 2141134 0 2111634 0 CREFC CREFC 0 3.654 0 3.60365 0 F N false false 8926909.44 48830.85 5.89 0.09 45276.79 0 3554.06 0 0 8923355.38 8923355.38 04-01-2026 1 false 0 0 0 0 NCB false 0 0 0 0 0 EX-103 4 exh_103.xml McQuay, Ryan 0 2024-09-24T17:03:47Z 2026-03-18T16:23:30Z 16.00

true

2024-11-21T12:34:42Z

Privileged

Internal Use

e122af3c-4c68-4e49-9c52-4ae1e25e91ae

8916d3c1-7a80-4924-9932-4599c70b78c9

15840 29040 28680 32767 False False 11 itemNumber fieldName comment Item 2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item 2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any Interest Only mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any Interest Only, Amortizing Balloon mortgage loan, the value shown reflects the annual amortizing debt service paymnent. With respect to any Interest Only - ARD mortgage loan, the value shown reflects the annual interest-only debt service payment during the initial term. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Net Operating Income Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(3) Report Period Beginning Scheduled Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in October 2024 (or for loans originated after such date, as of the loan origination date). Item 2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. Item 2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Report Period End Scheduled Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.

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

FORM 10-D

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

Registered/reporting pursuant to (check one)

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

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