0001888524-26-008491.txt : 20260429 0001888524-26-008491.hdr.sgml : 20260429 20260429162135 ACCESSION NUMBER: 0001888524-26-008491 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0000850779 0000740906 FILED AS OF DATE: 20260429 DATE AS OF CHANGE: 20260429 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: Wells Fargo Commercial Mortgage Trust 2024-5C2 CENTRAL INDEX KEY: 0002039768 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: NC FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-257991-14 FILM NUMBER: 26916444 BUSINESS ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 BUSINESS PHONE: 7043832556 MAIL ADDRESS: STREET 1: 301 SOUTH COLLEGE STREET CITY: CHARLOTTE STATE: NC ZIP: 28228-0166 10-D 1 wcm245c2_10d-202604.htm wcm245c2_10d-202604.htm - Generated by SEC Publisher for SEC Filing

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

FORM 10-D

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

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

Commission File Number of issuing entity: 333-257991-14

Central Index Key Number of issuing entity: 0002039768

Wells Fargo Commercial Mortgage Trust 2024-5C2
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-257991

Central Index Key Number of depositor: 0000850779

Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor as specified in its charter)

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

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

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

Goldman Sachs Mortgage Company
(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): 0001685185

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

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

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

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

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

A.J. Sfarra (212) 214-5613
(Name and telephone number, including area code, of the person to contact in connection with this filing)

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

38-4333512
38-4333513
(I.R.S. Employer Identification No.)

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

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

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

Registered/reporting pursuant to (check one)

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

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On April 17, 2026 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2024-5C2.

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

The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2024-5C2 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on April 17, 2026

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
2	3.75%	0	N/A

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

Name of Issuing Entity	Check if Registered	Name of Originator⁽¹⁾	Total Assets in ABS by Originator			Assets That Were Subject of Demand			Assets That Were Repurchased or Replaced			Assets Pending Repurchase or Replacement (within cure period)			Demand in Dispute			Demand Withdrawn			Demand Rejected			Notes
Name of Issuing Entity	Check if Registered	Name of Originator⁽¹⁾	#	$	% of principal balance	#	$	% of principal balance	#	$	% of principal balance	#	$	% of principal balance	#	$	% of principal balance	#	$	% of principal balance	#	$	% of principal balance
(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)	(i)	(j)	(k)	(l)	(m)	(n)	(o)	(p)	(q)	(r)	(s)	(t)	(u)	(v)	(w)	(x)
Wells Fargo Commercial Mortgage Trust 2024-5C2 Commercial Mortgage Pass- Through Certificates, Series 2024-5C2 (CIK # 0002039768)	X	Wells Fargo Bank, National Association	8	$235,788,017	32.7%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		JPMorgan Chase Bank, National Association	3	$100,995,000	14.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		Goldman Sachs Bank USA	4	$97,975,000	13.6%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		UBS AG New York Branch	2	$72,400,000	10.1%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		Wells Fargo Bank, National Association / JPMorgan Chase Bank, National Association / Citi Real Estate Funding Inc.	1	$69,000,000	9.6%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		Goldman Sachs Bank USA, DBR Investments Co. Limited and UBS AG New York Branch	1	$42,000,000	5.8%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		Citi Real Estate Funding Inc.	3	$39,550,000	5.5%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		LMF Commercial, LLC	4	$32,297,323	4.5%	1	$10,000,000	1.4%	0	$-	0.0%	1	$10,000,000	1.4%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
		JPMorgan Chase Bank, National Association / Goldman Sachs Bank USA / German American Capital Corporation / Bank of Montreal / Morgan Stanley Bank, N.A.	1	$30,000,000	4.2%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
Wells Fargo Commercial Mortgage Trust 2024-5C2 Totals			27	$720,005,340	100.0%	1	$10,000,000	1.4%	0	$-	0.0%	1	$10,000,000	1.4%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%
Commercial Mortgage Loan Totals			27	$720,005,340	100.0%	1	$10,000,000	1.4%	0	$-	0.0%	1	$10,000,000	1.4%	0	$-	0.0%	0	$-	0.0%	0	$-	0.0%

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

_____________________________________________________________

Rule 15Ga-1 Table Explanatory Notes

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

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

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

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

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

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

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

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

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

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

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

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

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

JPMorgan Chase Bank, National Association ("JPM"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 12, 2026. The Central Index Key number for JPM is 0000835271.

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

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

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

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-257991-14 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-257991-14 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Trimont LLC, in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2024-5C2, affirms the following amounts in the respective accounts:

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

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

Computershare Trust Company, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2024-5C2, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	03/17/2026	$7,349.14
Current Distribution Date	04/17/2026	$8,088.88

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

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

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2024-5C2, relating to the April 17, 2026 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-257991-14 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-257991-14 and incorporated by reference herein).

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

SIGNATURES

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

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

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

Date: April 29, 2026

EX-99.1 2 wcm245c2_ex991-202604.htm wcm245c2_ex991-202604.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	04/17/26	Wells Fargo Commercial Mortgage Trust 2024-5C2
Determination Date:	04/13/26
Next Distribution Date:	05/15/26
Record Date:	03/31/26	Commercial Mortgage Pass-Through Certificates
		Series 2024-5C2


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail	3		Attention: A.J. Sfarra	cmbsnotices@wellsfargo.com

Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Additional Information	5
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Bond / Collateral Reconciliation - Cash Flows	6			trustadministrationgroup@computershare.com

Bond / Collateral Reconciliation - Balances	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Current Mortgage Loan and Property Stratification	8-12	Master Servicer	Trimont LLC

Mortgage Loan Detail (Part 1)	13-14		Attention: CMBS Servicing	commercial.servicing@trimont.com
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Mortgage Loan Detail (Part 2)	15-16
		Special Servicer	Rialto Capital Advisors, LLC
Principal Prepayment Detail	17
			Attention: Liat Heller	liat.heller@rialtocapital.com
Historical Detail	18		200 S. Biscayne Blvd, Suite 3550 \| Miami, FL 33131 \| United States
Delinquency Loan Detail	19	Operating Advisor & Asset	Pentalpha Surveillance LLC
Collateral Stratification and Historical Detail	20	Representations Reviewer
			Attention: Surveillance Manager	notices@pentalphasurveilllance.com
Specially Serviced Loan Detail - Part 1	21
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Specially Serviced Loan Detail - Part 2	22
		Trustee	Computershare Trust Company, N.A.
Modified Loan Detail	23		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Historical Liquidated Loan Detail	24			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	25

Interest Shortfall Detail - Collateral Level	26

Supplemental Notes	27

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

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


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


				Certificate Distribution Detail

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

A-1	95003UAA8	5.054000%	3,921,000.00	3,084,919.22	45,186.52	12,992.65	0.00	0.00	58,179.17	3,039,732.70	30.04%	30.00%
A-2	95003UAC4	5.439000%	130,000,000.00	130,000,000.00	0.00	589,225.00	0.00	0.00	589,225.00	130,000,000.00	30.04%	30.00%
A-3	95003UAD2	5.920000%	370,082,000.00	370,082,000.00	0.00	1,825,737.87	0.00	0.00	1,825,737.87	370,082,000.00	30.04%	30.00%
A-S	95003UAG5	6.345728%	95,401,000.00	95,401,000.00	0.00	504,490.69	0.00	0.00	504,490.69	95,401,000.00	16.77%	16.75%
B	95003UAH3	6.533728%	23,400,000.00	23,400,000.00	0.00	127,407.70	0.00	0.00	127,407.70	23,400,000.00	13.52%	13.50%
C	95003UAJ9	6.533728%	22,500,000.00	22,500,000.00	0.00	122,507.41	0.00	0.00	122,507.41	22,500,000.00	10.39%	10.38%
D	95003UAM2	4.250000%	9,160,000.00	9,160,000.00	0.00	32,441.67	0.00	0.00	32,441.67	9,160,000.00	9.11%	9.10%
E-RR	95003UAP5	6.533728%	10,640,000.00	10,640,000.00	0.00	57,932.39	0.00	0.00	57,932.39	10,640,000.00	7.63%	7.63%
F-RR	95003UAR1	6.533728%	8,100,000.00	8,100,000.00	0.00	44,102.67	0.00	0.00	44,102.67	8,100,000.00	6.51%	6.50%
G-RR	95003UAT7	6.533728%	16,201,000.00	16,201,000.00	0.00	88,210.78	0.00	0.00	88,210.78	16,201,000.00	4.26%	4.25%
J-RR	95003UAV2	6.533728%	7,200,000.00	7,200,000.00	0.00	39,202.37	0.00	0.00	39,202.37	7,200,000.00	3.25%	3.25%
K-RR*	95003UAX8	6.533728%	23,400,339.00	23,400,339.00	0.00	109,965.57	0.00	0.00	109,965.57	23,400,339.00	0.00%	0.00%
R	95003UAZ3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			720,005,339.00	719,169,258.22	45,186.52	3,554,216.77	0.00	0.00	3,599,403.29	719,124,071.70


X-A	95003UAE0	0.743311%	504,003,000.00	503,166,919.22	0.00	311,674.43	0.00	0.00	311,674.43	503,121,732.70
X-B	95003UAF7	0.126930%	141,301,000.00	141,301,000.00	0.00	14,946.16	0.00	0.00	14,946.16	141,301,000.00
X-D	95003UAK6	2.283728%	9,160,000.00	9,160,000.00	0.00	17,432.46	0.00	0.00	17,432.46	9,160,000.00
Notional SubTotal			654,464,000.00	653,627,919.22	0.00	344,053.05	0.00	0.00	344,053.05	653,582,732.70

Deal Distribution Total					45,186.52	3,898,269.82	0.00	0.00	3,943,456.34

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	95003UAA8	786.76848253	11.52423361	3.31360622	0.00000000	0.00000000	0.00000000	0.00000000	14.83783984	775.24424892
A-2	95003UAC4	1,000.00000000	0.00000000	4.53250000	0.00000000	0.00000000	0.00000000	0.00000000	4.53250000	1,000.00000000
A-3	95003UAD2	1,000.00000000	0.00000000	4.93333334	0.00000000	0.00000000	0.00000000	0.00000000	4.93333334	1,000.00000000
A-S	95003UAG5	1,000.00000000	0.00000000	5.28810694	0.00000000	0.00000000	0.00000000	0.00000000	5.28810694	1,000.00000000
B	95003UAH3	1,000.00000000	0.00000000	5.44477350	0.00000000	0.00000000	0.00000000	0.00000000	5.44477350	1,000.00000000
C	95003UAJ9	1,000.00000000	0.00000000	5.44477378	0.00000000	0.00000000	0.00000000	0.00000000	5.44477378	1,000.00000000
D	95003UAM2	1,000.00000000	0.00000000	3.54166703	0.00000000	0.00000000	0.00000000	0.00000000	3.54166703	1,000.00000000
E-RR	95003UAP5	1,000.00000000	0.00000000	5.44477350	0.00000000	0.00000000	0.00000000	0.00000000	5.44477350	1,000.00000000
F-RR	95003UAR1	1,000.00000000	0.00000000	5.44477407	0.00000000	0.00000000	0.00000000	0.00000000	5.44477407	1,000.00000000
G-RR	95003UAT7	1,000.00000000	0.00000000	5.44477378	0.00000000	0.00000000	0.00000000	0.00000000	5.44477378	1,000.00000000
J-RR	95003UAV2	1,000.00000000	0.00000000	5.44477361	0.00000000	0.00000000	0.00000000	0.00000000	5.44477361	1,000.00000000
K-RR	95003UAX8	1,000.00000000	0.00000000	4.69931525	0.74545843	8.59368619	0.00000000	0.00000000	4.69931525	1,000.00000000
R	95003UAZ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	95003UAE0	998.34111944	0.00000000	0.61839797	0.00000000	0.00000000	0.00000000	0.00000000	0.61839797	998.25146418
X-B	95003UAF7	1,000.00000000	0.00000000	0.10577533	0.00000000	0.00000000	0.00000000	0.00000000	0.10577533	1,000.00000000
X-D	95003UAK6	1,000.00000000	0.00000000	1.90310699	0.00000000	0.00000000	0.00000000	0.00000000	1.90310699	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	03/01/26 - 03/30/26	30	0.00	12,992.65	0.00	12,992.65	0.00	0.00	0.00	12,992.65	0.00
A-2	03/01/26 - 03/30/26	30	0.00	589,225.00	0.00	589,225.00	0.00	0.00	0.00	589,225.00	0.00
A-3	03/01/26 - 03/30/26	30	0.00	1,825,737.87	0.00	1,825,737.87	0.00	0.00	0.00	1,825,737.87	0.00
X-A	03/01/26 - 03/30/26	30	0.00	311,674.43	0.00	311,674.43	0.00	0.00	0.00	311,674.43	0.00
X-B	03/01/26 - 03/30/26	30	0.00	14,946.16	0.00	14,946.16	0.00	0.00	0.00	14,946.16	0.00
A-S	03/01/26 - 03/30/26	30	0.00	504,490.69	0.00	504,490.69	0.00	0.00	0.00	504,490.69	0.00
B	03/01/26 - 03/30/26	30	0.00	127,407.70	0.00	127,407.70	0.00	0.00	0.00	127,407.70	0.00
C	03/01/26 - 03/30/26	30	0.00	122,507.41	0.00	122,507.41	0.00	0.00	0.00	122,507.41	0.00
D	03/01/26 - 03/30/26	30	0.00	32,441.67	0.00	32,441.67	0.00	0.00	0.00	32,441.67	0.00
X-D	03/01/26 - 03/30/26	30	0.00	17,432.46	0.00	17,432.46	0.00	0.00	0.00	17,432.46	0.00
E-RR	03/01/26 - 03/30/26	30	0.00	57,932.39	0.00	57,932.39	0.00	0.00	0.00	57,932.39	0.00
F-RR	03/01/26 - 03/30/26	30	0.00	44,102.67	0.00	44,102.67	0.00	0.00	0.00	44,102.67	0.00
G-RR	03/01/26 - 03/30/26	30	0.00	88,210.78	0.00	88,210.78	0.00	0.00	0.00	88,210.78	0.00
J-RR	03/01/26 - 03/30/26	30	0.00	39,202.37	0.00	39,202.37	0.00	0.00	0.00	39,202.37	0.00
K-RR	03/01/26 - 03/30/26	30	182,656.67	127,409.55	0.00	127,409.55	17,443.98	0.00	0.00	109,965.57	201,095.17
Totals			182,656.67	3,915,713.80	0.00	3,915,713.80	17,443.98	0.00	0.00	3,898,269.82	201,095.17




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


	Additional Information
Total Available Distribution Amount (1)	3,943,456.34
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,928,088.83	Master Servicing Fee	2,725.37
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,091.89
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	309.09
ARD Interest	0.00	Operating Advisor Fee	1,063.26
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	185.45
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,928,088.83	Total Fees	12,375.06

Principal		Expenses/Reimbursements
Scheduled Principal	45,186.52	Reimbursement for Interest on Advances	100.66
Unscheduled Principal Collections		ASER Amount	15,190.54
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	2,152.78
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	45,186.52	Total Expenses/Reimbursements	17,443.98

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,898,269.82
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	45,186.52
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Initial Interest Deposit Amount	0.00	Borrower Option Extension Fees	0.00

Total Other Collected	0.00	Total Payments to Certificateholders and Others	3,943,456.34
Total Funds Collected	3,973,275.35	Total Funds Distributed	3,973,275.38

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		719,169,259.02	719,169,259.02	Beginning Certificate Balance	719,169,258.22
(-) Scheduled Principal Collections		45,186.52	45,186.52	(-) Principal Distributions	45,186.52
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		719,124,072.50	719,124,072.50	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		719,169,259.02	719,169,259.02	Ending Certificate Balance	719,124,071.70
Ending Actual Collateral Balance		719,124,072.50	719,124,072.50



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.80)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.80)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.53%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	$5,000,000 or less	4	15,838,187.59	2.20%	41	6.8314	1.423183	1.50 or less	13	316,004,072.50	43.94%	42	6.4948	1.314211
$5,000,001 to $15,000,000		10	113,033,000.35	15.72%	42	6.5659	1.405265	1.51 to 2.00	14	259,345,000.00	36.06%	42	6.4078	1.702118
$15,000,001 to $20,000,000		9	160,250,000.00	22.28%	42	6.1931	2.104120	2.01 to 4.00	6	126,775,000.00	17.63%	43	5.7460	2.415581
$20,000,001 to $30,000,000		5	118,270,000.00	16.45%	43	6.0904	1.816262	4.01 or greater	0	0.00	0.00%	0	0.0000	0.000000
$30,000,001 to $50,000,000		2	69,500,000.00	9.66%	43	5.7497	1.546762	Totals	34	719,124,072.50	100.00%	42	6.3526	1.652785
$50,000,001 to $69,000,000		4	242,232,884.56	33.68%	42	6.6282	1.435317
	Totals	34	719,124,072.50	100.00%	42	6.3526	1.652785
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³						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	3	10,229,250.00	1.42%	43	5.9700	1.710000	Tennessee	8	13,132,746.57	1.83%	43	5.6796	1.555263
Arizona	2	10,535,324.87	1.47%	42	5.9090	1.298063	Texas	13	33,677,710.00	4.68%	42	6.7855	1.640040
Arkansas	7	13,264,689.94	1.84%	43	5.8052	1.564999	Virginia	2	4,631,083.33	0.64%	43	7.3685	1.397799
California	7	113,103,654.81	15.73%	41	6.5619	1.648444	West Virginia	15	13,809,825.72	1.92%	43	5.9192	1.692115
Colorado	2	12,058,345.66	1.68%	43	5.2427	1.237081	Totals	138	719,124,072.50	100.00%	42	6.3526	1.652785
Connecticut	2	26,076,252.80	3.63%	42	7.6000	1.474900
									Property Type³
Florida	2	27,219,047.62	3.79%	43	6.3236	1.919176
Georgia	1	4,700,000.00	0.65%	42	6.1910	1.081700		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Illinois	3	8,619,651.44	1.20%	43	5.2629	1.241948		Properties	Balance	Agg. Bal.			DSCR¹
Indiana	5	5,843,916.66	0.81%	43	5.9700	1.732829	Industrial	8	75,000,000.00	10.43%	42	6.7041	1.415361
Kentucky	1	998,939.09	0.14%	43	5.5325	1.306900	Lodging	32	122,721,884.90	17.07%	42	6.8004	1.344958
Maryland	1	11,733,000.35	1.63%	42	6.3900	1.154100	Mixed Use	15	117,296,650.37	16.31%	42	5.8392	1.973751
Massachusetts	4	9,372,000.01	1.30%	40	5.4876	2.141000	Multi-Family	9	58,550,000.00	8.14%	41	6.0112	1.306998
Michigan	2	46,275,000.00	6.43%	43	5.7649	2.070318	Office	11	115,113,428.57	16.01%	42	6.7911	1.822751
Mississippi	1	4,689,000.00	0.65%	43	7.8670	1.286500	Other	2	993,063.92	0.14%	42	5.4359	2.697580
Missouri	3	3,589,934.01	0.50%	43	5.5325	1.306900	Retail	7	146,249,044.73	20.34%	43	6.2178	1.765111
Nebraska	3	3,875,868.02	0.54%	43	5.5325	1.306900	Self Storage	54	83,200,000.00	11.57%	43	5.9802	1.651080
New Mexico	1	1,948,060.91	0.27%	43	5.5325	1.306900	Totals	138	719,124,072.50	100.00%	42	6.3526	1.652785
New York	25	224,529,846.04	31.22%	42	6.2077	1.798560
North Carolina	6	27,920,000.00	3.88%	43	7.2625	1.489847
Ohio	13	55,960,797.62	7.78%	41	6.6919	1.339098
Oklahoma	2	1,531,791.87	0.21%	43	5.5325	1.306900
Oregon	1	4,638,187.59	0.64%	42	7.3000	1.199100
Pennsylvania	2	24,391,071.42	3.39%	42	6.5030	1.389000
South Carolina	1	769,076.14	0.11%	43	5.5325	1.306900

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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	5.50000 or less	7	132,975,000.00	18.49%	43	5.3285	2.191577	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	5.50010 to 6.00000	5	113,500,000.00	15.78%	43	5.8334	1.575484	13 months to 24 months	33	709,124,072.50	98.61%	42	6.3426	1.660962
	6.00010 to 6.50000	7	213,483,000.35	29.69%	42	6.3110	1.569845	25 months to 36 months	1	10,000,000.00	1.39%	34	7.0600	1.072900
	6.50010 to 7.00000	7	113,900,000.00	15.84%	41	6.7130	1.573558	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	7.00010 to 7.50000	6	77,133,187.59	10.73%	41	7.3130	1.376519	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	7.50010 or greater	2	68,132,884.56	9.47%	42	7.6564	1.435081	Totals	34	719,124,072.50	100.00%	42	6.3526	1.652785
	Totals	34	719,124,072.50	100.00%	42	6.3526	1.652785
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	59 months or less	34	719,124,072.50	100.00%	42	6.3526	1.652785	Interest Only	29	561,720,000.00	78.11%	42	6.2198	1.679175
	60 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 months or less	5	157,404,072.50	21.89%	42	6.8262	1.558608
	Totals	34	719,124,072.50	100.00%	42	6.3526	1.652785	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	34	719,124,072.50	100.00%	42	6.3526	1.652785
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

145,495,000.00

20.23%

6.2213

2.144721

No outstanding loans in this group

12 months or less

563,629,072.50

78.38%

6.3739

1.536085

13 months to 24 months

10,000,000.00

1.39%

7.0600

1.072900

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

719,124,072.50

100.00%

6.3526

1.652785

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 12 of 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	329110001	MU	Bronx	NY	Actual/360	6.130%	364,224.17	0.00	0.00	N/A	10/01/29	--	69,000,000.00	69,000,000.00	04/01/26
2	310968278	SS	Various	Various	Actual/360	5.970%	177,358.75	0.00	0.00	N/A	11/06/29	--	34,500,000.00	34,500,000.00	04/06/26
2A	304102300	SS	Various	Various	Actual/360	5.970%	88,679.38	0.00	0.00	N/A	11/06/29	--	17,250,000.00	17,250,000.00	04/06/26
2B	203281076	SS	Various	Various	Actual/360	5.970%	88,679.38	0.00	0.00	N/A	11/06/29	--	17,250,000.00	17,250,000.00	04/06/26
3	310967797	RT	Sacramento	CA	Actual/360	6.456%	341,899.00	0.00	0.00	N/A	10/11/29	--	61,500,000.00	61,500,000.00	04/11/26
4	329110004	IN	Various	Various	Actual/360	6.503%	324,788.72	0.00	0.00	N/A	10/06/29	--	58,000,000.00	58,000,000.00	04/06/26
5	300572446	LO	Various	Various	Actual/360	7.600%	351,862.88	32,241.78	0.00	N/A	10/06/29	--	53,765,126.34	53,732,884.56	04/06/26
6	329110006	OF	Sunnyvale	CA	Actual/360	6.960%	107,880.00	0.00	0.00	N/A	08/06/29	--	18,000,000.00	18,000,000.00	04/06/26
6A	329110106				Actual/360	6.960%	104,883.33	0.00	0.00	N/A	08/06/29	--	17,500,000.00	17,500,000.00	04/06/26
6B	329110206				Actual/360	6.960%	23,973.33	0.00	0.00	N/A	08/06/29	--	4,000,000.00	4,000,000.00	04/06/26
6C	329110306				Actual/360	6.960%	14,983.33	0.00	0.00	N/A	08/06/29	--	2,500,000.00	2,500,000.00	04/06/26
7	310969526	Various New York		NY	30/360	5.392%	89,868.17	0.00	0.00	N/A	11/09/29	--	20,000,000.00	20,000,000.00	04/09/26
7A	310969532	Various New York		NY	30/360	5.392%	89,868.17	0.00	0.00	N/A	11/09/29	--	20,000,000.00	20,000,000.00	04/09/26
8	301271921	LO	Various	Various	Actual/360	5.533%	166,744.11	0.00	0.00	N/A	11/06/29	--	35,000,000.00	35,000,000.00	04/06/26
9	329110009	RT	Elmhurst	NY	Actual/360	5.370%	69,362.50	0.00	0.00	N/A	11/06/29	--	15,000,000.00	15,000,000.00	04/06/26
9A	329110109				Actual/360	5.370%	69,362.50	0.00	0.00	N/A	11/06/29	--	15,000,000.00	15,000,000.00	04/06/26
10	329060003	MF	Various	Various	Actual/360	5.180%	115,967.95	0.00	0.00	N/A	11/06/29	--	26,000,000.00	26,000,000.00	04/06/26
11	310968709	RT	Chesterfield	MI	Actual/360	6.210%	137,965.50	0.00	0.00	N/A	11/11/29	--	25,800,000.00	25,800,000.00	04/11/26
12	310967746	RT	Lakeland	FL	Actual/360	6.477%	133,858.00	0.00	0.00	N/A	11/11/29	--	24,000,000.00	24,000,000.00	04/11/26
13	329110013	OF	Dallas	TX	Actual/360	7.430%	140,725.23	0.00	0.00	N/A	10/01/29	--	21,995,000.00	21,995,000.00	04/01/26
14	329110014	OF	Southfield	MI	Actual/360	5.204%	91,753.02	0.00	0.00	N/A	11/06/29	--	20,475,000.00	20,475,000.00	04/06/26
15	329110015	IN	Mocksville	NC	Actual/360	7.390%	108,181.39	0.00	0.00	N/A	11/06/29	--	17,000,000.00	17,000,000.00	01/06/26
16	329110016	MF	Flushing	NY	Actual/360	6.420%	92,599.58	0.00	0.00	N/A	10/06/29	--	16,750,000.00	16,750,000.00	04/06/26
17	329110017	Various Various		Various	Actual/360	5.488%	77,969.62	0.00	0.00	N/A	08/09/29	--	16,500,000.00	16,500,000.00	04/09/26
18	329110018	OF	Various	Various	Actual/360	7.867%	97,550.80	0.00	0.00	N/A	11/06/29	--	14,400,000.00	14,400,000.00	04/06/26
19	300572445	LO	Cleveland	OH	Actual/360	7.264%	84,444.00	0.00	0.00	N/A	11/06/29	--	13,500,000.00	13,500,000.00	04/06/26
20	310969295	LO	Rockville	MD	Actual/360	6.390%	64,615.30	9,898.22	0.00	N/A	10/11/29	--	11,742,898.57	11,733,000.35	04/11/26
21	328561119	MF	Euclid	OH	Actual/360	7.060%	60,794.44	0.00	0.00	N/A	02/06/29	--	10,000,000.00	10,000,000.00	12/06/24




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

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

329110022

Brooklyn

Actual/360

7.250%

62,430.56

0.00

N/A

10/01/29

10,000,000.00

04/01/26

399570156

Phoenix

Actual/360

5.950%

48,674.31

0.00

N/A

10/06/29

9,500,000.00

04/06/26

399570157

North Olmsted

Actual/360

6.910%

48,197.25

0.00

N/A

10/06/29

8,100,000.00

04/06/26

329110025

Yonkers

Actual/360

6.750%

33,712.50

0.00

N/A

11/06/29

5,800,000.00

04/06/26

410968715

Pooler

Actual/360

6.191%

25,056.35

0.00

N/A

10/11/29

4,700,000.00

04/11/26

399570159

Beaverton

Actual/360

7.300%

29,175.31

3,046.52

0.00

N/A

10/06/29

4,641,234.11

4,638,187.59

04/06/26

Totals

3,928,088.83

45,186.52

0.00

719,169,259.02

719,124,072.50

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	18,903,419.75	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	19,835,410.77	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	4,761,930.29	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	11,287,040.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	8,005,136.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	14,030,299.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	110,700,863.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	41,061,770.00	01/01/25	09/30/25	--	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	39,863,284.35	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,589,585.76	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,479,331.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,236,629.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,006,378.07	0.00	--	--	--	0.00	0.00	107,879.68	313,862.51	0.00	0.00
16	1,752,448.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	63,856,701.00	66,071,604.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,479,270.06	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	940,337.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,767,476.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	4,070,383.00	01/01/25	03/31/25	08/11/25	2,500,000.00	135,734.82	45,437.19	862,430.50	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	748,831.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,219,472.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	401,244.82	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	324,573.98	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	463,670.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	254,721,031.90	169,136,061.63				2,500,000.00	135,734.82	153,316.87	1,176,293.01	0.00	0.00




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


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




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
04/17/26	0	0.00	1	17,000,000.00	1	10,000,000.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	6.352560%	6.309437%	42
03/17/26	1	17,000,000.00	0	0.00	1	10,000,000.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	6.352620%	6.315409%	43
02/18/26	1	17,000,000.00	0	0.00	1	10,000,000.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	6.352743%	6.315533%	44
01/16/26	0	0.00	0	0.00	1	10,000,000.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	6.352802%	6.315594%	45
12/17/25	1	17,000,000.00	0	0.00	1	10,000,000.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	6.352861%	6.315654%	46
11/18/25	0	0.00	0	0.00	1	10,000,000.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	6.352940%	6.315734%	47
10/20/25	0	0.00	0	0.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.352998%	6.315793%	48
09/17/25	0	0.00	0	0.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.353077%	6.315873%	49
08/15/25	0	0.00	0	0.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.353134%	6.315931%	50
07/17/25	0	0.00	0	0.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.353191%	6.315989%	51
06/17/25	0	0.00	0	0.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.353268%	6.316067%	52
05/16/25	0	0.00	0	0.00	1	10,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.353324%	6.316124%	53
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

329110015

01/06/26

107,879.68

313,862.51

0.00

17,000,000.00

04/09/26

328561119

12/06/24

45,437.19

862,430.50

0.00

10,000,000.00

02/19/25

03/28/25

Totals

153,316.87

1,176,293.01

0.00

27,000,000.00

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		10,000,000	0	0			10,000,000
37 - 48 Months		709,124,073	692,124,073	17,000,000			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Apr-26	719,124,073	692,124,073	0	17,000,000	10,000,000		0
Mar-26	719,169,259	692,169,259	17,000,000	0	10,000,000		0
Feb-26	719,257,071	692,257,071	17,000,000	0	10,000,000		0
Jan-26	719,301,421	709,301,421	0	0	10,000,000		0
Dec-25	719,345,495	692,345,495	17,000,000	0	10,000,000		0
Nov-25	719,403,624	709,403,624	0	0	10,000,000		0
Oct-25	719,447,057	709,447,057	0	0	10,000,000		0
Sep-25	719,504,570	709,504,570	0	0	10,000,000		0
Aug-25	719,547,370	709,547,370	0	0	10,000,000		0
Jul-25	719,589,902	709,589,902	0	0	10,000,000		0
Jun-25	719,646,549	709,646,549	0	0	10,000,000		0
May-25	719,688,460	709,688,460	0	0	10,000,000		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
15	329110015	17,000,000.00	17,000,000.00	28,900,000.00	08/21/24	1,917,499.96	1.50530	12/31/25	11/06/29	I/O
21	328561119	10,000,000.00	10,000,000.00	77,000,000.00	12/12/23	4,070,383.00	1.07290	03/31/25	02/06/29	I/O
Totals		27,000,000.00	27,000,000.00	105,900,000.00		5,987,882.96




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
15	329110015	IN	NC	04/09/26	13
	See Watchlist Comments



21	328561119	MF	OH	02/19/25	98
	The Loan transferred to special servicing on 2/19/2025 due to payment default. At ASC's direction, counsel filed a foreclosure complaint, a motion for the appointment of a receiver and initiated a lawsuit against the guarantor. In May 2025, the
	judge appr oved the receivership motion, however, Borrower filed bankruptcy shortly thereafter to prevent the receiver from taking over operations of the property. In November 2025, the court granted full stay relief after Borrower failed to perform
	per the terms in a prior stipulated order. The receiver was reappointed shortly thereafter. Recently, the court dismissed the bankruptcy case and barred Borrower from refiling for two year. The receiver is currently documenting an agreement with
	a generalcontractor to im plement a property rehabilitation plan approved by Lender. In January 2026, the state court ruled in favor of the lender in the foreclosure case. SS is now coordinating the foreclosure sale with the sheriff. The judge
	entered an order granting default jud gement against the guarantor. In an attempt to locate the guarantor's liquid assets, counsel has sent subpoenas to several financial institutions. Additionally, counsel is working on domesticating the
	judgement in jurisdictions where the guarantor reporte d to have REO assets.

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




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


				Modified Loan Detail

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

Note: Please refer to Servicer Reports for modification comments.




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


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




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


			Historical Bond / Collateral Loss Reconciliation Detail

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




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


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
18	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	21.78	0.00	0.00	0.00
21	0.00	0.00	2,152.78	0.00	0.00	15,190.54	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	75.42	0.00	0.00	0.00
26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.46	0.00	0.00	0.00
Total	0.00	0.00	2,152.78	0.00	0.00	15,190.54	0.00	0.00	100.66	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		17,443.98




© 2021 Computershare. All rights reserved. Confidential.												Page 26 of 27


	Supplemental Notes
	None




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

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 JPMCB 09-17-2024 69000000.00 60 10-01-2029 0 0.0613 0.0613 3 1 60 11-01-2024 true 1 PP 3 364224.17 69000000.00 1 1 1 0 true true true false false 10-31-2026 03-31-2029 03-31-2029 BAY PLAZA COMMUNITY CENTER 2100 BARTOW AVENUE Bronx NY 10475 Bronx MU 568813 568813 1988 2023 470000000.00 MAI 07-25-2024 0.9 0.84 6 X The stop & shop Supermarket company/ stop & Shop 67333 10-31-2033 General Cinema/ amc 55700 06-30-2029 United Federation of teachers 45008 07-31-2044 06-30-2024 01-01-2025 09-30-2025 39831349.42 28630159.00 11772713.00 9726739.25 28058636.42 18903419.75 26795418.84 17956006.53 UW CREFC 13051792.00 1.61 1.4483 1.54 1.3757 F F 09-30-2025 false false 69000000.00 364224.17 0.0613 0.0001936 364224.17 0.00 0.00 69000000.00 69000000.00 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 2 03-12-2026 04-13-2026 WFB, CREFI, JPMCB 10-31-2024 34500000.00 60 11-06-2029 0 0.0597 0.0597 3 1 60 12-06-2024 true 1 PP 3 0.00 34500000.00 1 52 52 5 true true false false false 05-05-2029 Mini Mall Self Storage SS 2460347 18338 18338 244000000.00 08-10-2024 0.76 0.75 12-06-2026 N 08-31-2024 07-01-2024 06-30-2025 25498874.56 25072883.38 6590351.03 5237472.61 18908523.53 19835410.77 18576611.53 19503498.77 UW 10895146.19 1.74 1.8205 1.71 1.7901 F F false false 34500000.00 177358.75 0.0597 0.0002061 177358.75 0.00 0.00 34500000.00 34500000.00 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 2-001 03-12-2026 04-13-2026 CARROLL 3900 COLUMBUS-LANCASTER ROAD Carroll OH 43112 Fairfield SS 219400 219400 1472 1472 1994 21200000.00 MAI 08-06-2024 0.77 0.77 6 08-31-2024 07-01-2024 06-30-2025 2017527.81 2065338.00 347093.66 373153.22 1670434.15 1692184.78 1640836.10 1662586.73 UW CREFC 983599.06 1.7204 1.6903 F 10-07-2024 false Prospectus Loan ID 2-002 03-12-2026 04-13-2026 ENTERPRISE - RUCKER BLVD 2801 RUCKER BOULEVARD Enterprise AL 36330 Coffee SS 186240 186240 1315 1315 2005 2019 18900000.00 MAI 08-09-2024 0.81 0.81 6 08-31-2024 07-01-2024 06-30-2025 1816864.39 1842277.00 337730.39 372931.59 1479134.00 1469345.41 1454009.37 1444220.78 UW CREFC 879186.24 1.6712 1.6426 F 10-07-2024 false Prospectus Loan ID 2-003 03-12-2026 04-13-2026 WEST MEMPHIS 701 AR-77 West Memphis AR 72301 Crittenden SS 131220 131220 892 892 2004 2022 16900000.00 MAI 08-05-2024 0.77 0.77 6 08-31-2024 07-01-2024 06-30-2025 1562942.01 1670032.00 340122.54 321336.46 1222819.48 1348695.54 1205117.30 1330993.36 UW CREFC 785668.49 1.7166 1.694 F 10-07-2024 false Prospectus Loan ID 2-004 03-12-2026 04-13-2026 BELPRE 138 LEE STREET, 485 LEE STREET AND 1924 WASHINGTON BOULEVARD Belpre OH 45714 Washington SS 136250 136250 799 799 1989 9300000.00 MAI 08-06-2024 8800000.00 08-10-2024 MAI 0.75 0.75 6 08-31-2024 07-01-2024 06-30-2025 1133227.49 396158.00 330263.01 147034.55 802964.48 249123.45 784583.73 230742.70 UW CREFC 469100.39 0.531 0.4918 F 10-07-2024 false Prospectus Loan ID 2-005 03-12-2026 04-13-2026 MARIETTA 1306 PIKE STREET AND 104 ELLSWORTH AVENUE Marietta OH 45750 Washington SS 107700 107700 717 717 1980 9950000.00 MAI 08-06-2024 0.74 0.74 6 08-31-2024 07-01-2024 06-30-2025 963019.39 636861.00 215194.38 163453.12 747825.01 473407.88 733295.79 458878.66 UW CREFC 463048.17 1.0223 0.9909 F 10-07-2024 false Prospectus Loan ID 2-006 03-12-2026 04-13-2026 ENTERPRISE - GENEVA HWY 1232 GENEVA HIGHWAY Enterprise AL 36330 Coffee SS 142125 142125 743 743 1997 2019 8350000.00 MAI 08-09-2024 0.75 0.75 6 08-31-2024 07-01-2024 06-30-2025 901982.44 909123.00 192302.95 191311.37 709679.49 717811.63 690506.18 698638.32 UW CREFC 398584.61 1.8009 1.7527 F 10-07-2024 false Prospectus Loan ID 2-007 03-12-2026 04-13-2026 PARKERSBURG - GARFIELD AVE 2351 GARFIELD AVENUE Parkersburg WV 26101 Wood SS 98750 98750 743 743 1982 2007 7775000.00 MAI 08-09-2024 0.9 0.9 6 08-31-2024 07-01-2024 06-30-2025 1289123.56 1315846.00 343805.90 193945.73 945317.66 1121900.27 931995.84 1108578.45 UW CREFC 393439.63 2.8515 2.8176 F 10-07-2024 false Prospectus Loan ID 2-008 03-12-2026 04-13-2026 BRIDGEPORT 61 OCEAN MINES ROAD Bridgeport WV 26330 Harrison SS 75080 75080 502 502 2019 2023 6875000.00 MAI 08-10-2024 0.87 0.87 6 08-31-2024 07-01-2024 06-30-2025 966908.04 1084914.00 202429.30 153680.53 764478.74 931233.47 754350.11 921104.84 UW CREFC 348042.75 2.6756 2.6465 F 10-07-2024 false Prospectus Loan ID 2-009 03-12-2026 04-13-2026 ENTERPRISE - SALEM RD 4021 SALEM ROAD Enterprise AL 36330 Coffee SS 74585 74585 495 495 1964 6800000.00 MAI 08-09-2024 0.85 0.85 6 08-31-2024 07-01-2024 06-30-2025 763041.87 776791.00 153352.77 174005.10 609689.10 602785.90 599627.24 592724.04 UW CREFC 337450.14 1.7862 1.7564 F 10-07-2024 false Prospectus Loan ID 2B 03-12-2026 04-13-2026 WFB, CREFI, JPMCB 10-31-2024 17250000.00 60 11-06-2029 0 0.0597 0.0597 3 1 60 12-06-2024 PP 3 17250000.00 1 5 true true false false false NA NA N false false 17250000.00 88679.38 0.0597 0.0002061 88679.38 0.00 0.00 17250000.00 17250000.00 04-06-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 2A 03-12-2026 04-13-2026 WFB, CREFI, JPMCB 10-31-2024 17250000.00 60 11-06-2029 0 0.0597 0.0597 3 1 60 12-06-2024 PP 3 17250000.00 1 5 true true false false false NA NA N false false 17250000.00 88679.38 0.0597 0.0002061 88679.38 0.00 0.00 17250000.00 17250000.00 04-06-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 2-010 03-12-2026 04-13-2026 ELIZABETHTON 480 TN-91 Elizabethton TN 37643 Carter SS 48550 48550 614 614 2019 2023 7600000.00 MAI 08-05-2024 0.66 0.66 6 08-31-2024 07-01-2024 06-30-2025 552971.95 620055.00 149461.04 124174.41 403510.91 495880.59 396961.30 489330.98 UW CREFC 272381.28 1.8205 1.7964 F 10-07-2024 false Prospectus Loan ID 2-011 03-12-2026 04-13-2026 CEDAR LAKE 10630 AND 10706 WEST 133RD STREET Cedar Lake IN 46303 Lake SS 73317 73317 405 405 1930 6850000.00 MAI 08-05-2024 0.56 0.56 6 08-31-2024 07-01-2024 06-30-2025 589672.08 423703.00 287499.61 108586.46 302172.47 315116.54 292281.67 305225.74 UW CREFC 248774.90 1.2666 1.2269 F 10-07-2024 false Prospectus Loan ID 2-012 03-12-2026 04-13-2026 KANNAPOLIS 2745 NORTH CANNON BOULEVARD Kannapolis NC 28083 Rowan SS 41375 41375 357 357 1987 2018 5250000.00 MAI 08-05-2024 0.85 0.85 6 08-31-2024 07-01-2024 06-30-2025 553880.32 607124.00 151487.94 137726.12 402392.38 469397.88 396810.70 463816.20 UW CREFC 243932.57 1.9242 1.9014 F 10-07-2024 false Prospectus Loan ID 2-013 03-12-2026 04-13-2026 JOHNSON CITY - SOUTH ROAN 2501 SOUTH ROAN STREET Johnson City TN 37601 Washington SS 34500 34500 312 312 2004 2009 5000000.00 MAI 08-05-2024 0.92 0.92 6 08-31-2024 07-01-2024 06-30-2025 603973.89 659478.00 171448.91 136216.90 432524.98 523261.10 427870.77 518606.89 UW CREFC 243629.92 2.1477 2.1286 F 10-07-2024 false Prospectus Loan ID 2-014 03-12-2026 04-13-2026 CINCINNATI 1109 ALFRED STREET Cincinnati OH 45214 Hamilton SS 46165 46165 450 450 1901 2001 5000000.00 MAI 08-06-2024 0.73 0.73 6 08-31-2024 07-01-2024 06-30-2025 543277.87 580948.00 228318.02 167317.42 314959.85 413630.58 308731.98 407402.71 UW CREFC 232432.03 1.7795 1.7527 F 10-07-2024 false Prospectus Loan ID 2-015 03-12-2026 04-13-2026 MOORESVILLE 1242 SOUTH OLD STATE ROUTE 67 Mooresville IN 46158 Morgan SS 48260 48260 348 348 1985 2003 4800000.00 MAI 08-05-2024 0.75 0.75 6 08-31-2024 07-01-2024 06-30-2025 478822.31 518494.70 125781.69 114096.57 353040.62 404398.13 346530.12 397887.63 UW CREFC 223352.65 1.8105 1.7814 F 10-07-2024 false Prospectus Loan ID 2-016 03-12-2026 04-13-2026 BLOOMINGTON 4910 AND 4990 NORTH LAKEVIEW DRIVE Bloomington IN 46303 Monroe SS 34325 34325 317 317 2000 4350000.00 MAI 08-06-2024 0.73 0.73 6 08-31-2024 07-01-2024 06-30-2025 422306.48 467192.75 105771.52 97273.02 316534.96 369919.73 311904.37 365289.14 UW CREFC 213970.62 1.7288 1.7071 F 10-07-2024 false Prospectus Loan ID 2-017 03-12-2026 04-13-2026 NEWTON 3005 NATHAN STREET Newton NC 28658 Catawba SS 42050 42050 345 345 1983 4600000.00 MAI 08-05-2024 0.7 0.7 6 08-31-2024 07-01-2024 06-30-2025 400984.96 418423.00 128173.36 120253.48 272811.60 298169.52 267138.86 292496.78 UW CREFC 213667.98 1.3954 1.3689 F 10-07-2024 false Prospectus Loan ID 2-018 03-12-2026 04-13-2026 PROCTORVILLE 700 COUNTY ROAD 411 Proctorville OH 45669 Lawrence SS 47050 47050 324 324 2019 2022 4100000.00 MAI 08-06-2024 0.85 0.84 6 08-31-2024 07-01-2024 06-30-2025 462875.08 526780.00 74756.33 86923.58 388118.75 439856.42 381771.49 433509.16 UW CREFC 208825.65 2.1063 2.0759 F 10-07-2024 false Prospectus Loan ID 2-019 03-12-2026 04-13-2026 KINGSPORT - BROOKSIDE SCHOOL 149 BROOKSIDE SCHOOL LANE Kingsport TN 37660 Sullivan SS 29375 29375 303 303 1956 2019 4550000.00 MAI 08-05-2024 0.75 0.75 6 08-31-2024 07-01-2024 06-30-2025 364726.35 417622.00 114378.83 107945.54 250347.51 309676.46 246384.69 305713.64 UW CREFC 202772.73 1.5272 1.5076 F 10-07-2024 false Prospectus Loan ID 2-020 03-12-2026 04-13-2026 BRISTOL 818 COMMONWEALTH AVENUE Bristol VA 24201 Bristol SS 35250 35250 301 301 1999 3775000.00 MAI 08-10-2024 0.82 0.82 6 08-31-2024 07-01-2024 06-30-2025 484021.80 503436.00 112149.09 101844.59 371872.71 401591.41 367117.33 396836.03 UW CREFC 192180.12 2.0896 2.0649 F 10-07-2024 false Prospectus Loan ID 2-021 03-12-2026 04-13-2026 HURRICANE 316 PUTNAM VILLAGE DRIVE Hurricane WV 25526 Putnam SS 31175 31175 275 275 2017 2021 3750000.00 MAI 08-09-2024 0.93 0.92 6 08-31-2024 07-01-2024 06-30-2025 529097.95 563308.00 110046.93 95955.54 419051.02 467352.46 414845.37 463146.81 UW CREFC 190666.89 2.4511 2.429 F 10-07-2024 false Prospectus Loan ID 2-022 03-12-2026 04-13-2026 BLOUNTVILLE 2851 TN-394 Blountville TN 37617 Sullivan SS 30950 30950 331 331 2013 4000000.00 MAI 08-05-2024 0.74 0.74 6 08-31-2024 07-01-2024 06-30-2025 448994.80 464016.00 132653.15 98700.93 316341.65 365315.07 312166.36 361139.78 UW CREFC 189153.67 1.9313 1.9092 F 10-07-2024 false Prospectus Loan ID 2-023 03-12-2026 04-13-2026 LITTLE ROCK 19501 ARCH STREET NORTHWEST Little Rock AR 72206 Saline SS 45150 45150 419 419 1994 2022 4050000.00 MAI 08-04-2024 0.55 0.54 6 08-31-2024 07-01-2024 06-30-2025 350304.59 346957.00 100597.53 93868.41 249707.06 253088.59 243616.12 246997.65 UW CREFC 188245.73 1.3444 1.3121 F 10-07-2024 false Prospectus Loan ID 2-024 03-12-2026 04-13-2026 CEDAR LAKE - WICKER AVE 13077 WEST WICKER AVENUE Cedar Lake IN 46303 Lake SS 65600 65600 433 433 2018 7000000.00 MAI 08-04-2024 0.5 0.5 6 08-31-2024 07-01-2024 06-30-2025 413009.77 424812.00 233830.58 85090.84 179179.20 339721.16 170329.46 330871.42 UW CREFC 187640.44 1.8104 1.7633 F 10-07-2024 false Prospectus Loan ID 2-025 03-12-2026 04-13-2026 CLARKSVILLE 677 SOUTH CRAWFORD STREET AND 1802 FREEWAY LANE Clarksville AR 72830 Johnson SS 56350 56350 494 494 2001 2011 3750000.00 MAI 08-04-2024 0.71 0.71 6 08-31-2024 07-01-2024 06-30-2025 453319.58 487501.00 134896.13 116296.75 318423.44 371204.25 310821.57 363602.38 UW CREFC 180074.29 2.0613 2.0191 F 10-07-2024 false Prospectus Loan ID 2-026 03-12-2026 04-13-2026 PARKERSBURG 112 COLLEGE PARKWAY AND 5239 EMERSON AVENUE Parkersburg WV 26104 Wood SS 54525 54525 343 343 2002 2019 3475000.00 MAI 08-10-2024 0.77 0.76 6 08-31-2024 07-01-2024 06-30-2025 559426.33 135562.00 96445.64 55123.33 462980.69 80438.67 455625.02 73083.00 UW CREFC 177047.83 0.4543 0.4127 F 10-07-2024 false Prospectus Loan ID 2-027 03-12-2026 04-13-2026 PINEY FLATS 6460 BRISTOL HIGHWAY Piney Flats TN 37686 Sullivan SS 28275 28275 319 319 2012 2014 3150000.00 MAI 08-05-2024 0.77 0.77 6 08-31-2024 07-01-2024 06-30-2025 385640.96 429861.59 87859.33 88973.42 297781.63 340888.17 293967.21 337073.75 UW CREFC 154349.39 2.2085 2.1838 F 10-07-2024 false Prospectus Loan ID 2-028 03-12-2026 04-13-2026 CROSS LANES 5290 BIG TYLER ROAD Cross Lanes WV 25313 Kanawha SS 26150 26150 227 227 2014 3050000.00 MAI 08-09-2024 0.89 0.89 6 08-31-2024 07-01-2024 06-30-2025 395489.48 446723.00 98639.92 87567.00 296849.56 359156.00 293321.81 355628.25 UW CREFC 154349.39 2.3269 2.304 F 10-07-2024 false Prospectus Loan ID 2-029 03-12-2026 04-13-2026 SHELBY 612 SMITH STREET AND 516 EAST DIXON BOULEVARD Shelby NC 28150 Cleveland SS 43250 43250 380 380 1978 3750000.00 MAI 08-05-2024 0.71 0.71 6 08-31-2024 07-01-2024 06-30-2025 389141.56 305061.50 198206.13 93881.05 190935.43 211180.45 185100.81 205345.83 UW CREFC 151322.93 1.3955 1.357 F 10-07-2024 false Prospectus Loan ID 2-030 03-12-2026 04-13-2026 BATESVILLE 1009 BATESVILLE BOULEVARD Southside AR 72501 Independence SS 35950 35950 316 316 2000 2013 3000000.00 MAI 08-05-2024 0.76 0.76 6 08-31-2024 07-01-2024 06-30-2025 382575.25 401196.02 107877.88 84582.69 274697.37 316613.33 269847.55 311763.51 UW CREFC 151322.93 2.0923 2.0602 F 10-07-2024 false Prospectus Loan ID 2-031 03-12-2026 04-13-2026 GREENEVILLE 1375 WEST ANDREW JOHNSON HIGHWAY Greeneville TN 37745 Greene SS 19350 19350 185 185 2006 2900000.00 MAI 08-05-2024 0.82 0.82 6 08-31-2024 07-01-2024 06-30-2025 310318.60 338210.71 64489.11 73838.84 245829.49 264371.87 243219.08 261761.46 UW CREFC 139217.10 1.8989 1.8802 F 10-07-2024 false Prospectus Loan ID 2-032 03-12-2026 04-13-2026 CLEVELAND - N. WASHINGTON 201 NORTH WASHINGTON Cleveland TX 77327 Liberty SS 23090 23090 170 170 2000 2700000.00 MAI 08-10-2024 0.81 0.81 6 08-31-2024 07-01-2024 06-30-2025 325329.23 377071.79 111129.17 76032.20 214200.06 301039.59 211085.12 297924.65 UW CREFC 130137.72 2.3132 2.2893 F 10-07-2024 false Prospectus Loan ID 2-033 03-12-2026 04-13-2026 MORGANTOWN - LOWER AARONS 482 LOWER AARONS CREEK ROAD Morgantown WV 26508 Monongalia SS 32200 32200 229 229 1998 2550000.00 MAI 08-10-2024 0.83 0.83 6 08-31-2024 07-01-2024 06-30-2025 391839.67 425291.00 71335.07 74118.65 320504.60 351172.35 316160.67 346828.42 UW CREFC 130137.72 2.6984 2.665 F 10-07-2024 false Prospectus Loan ID 2-034 03-12-2026 04-13-2026 MORGANTOWN - CANYON RD 855 CANYON ROAD Morgantown WV 26508 Monongalia SS 34050 34050 273 273 2008 2014 2500000.00 MAI 08-10-2024 0.8 0.8 6 08-31-2024 07-01-2024 06-30-2025 408459.00 412013.00 101003.93 61835.66 307455.07 350177.34 302861.57 345583.84 UW CREFC 127111.26 2.7548 2.7187 F 10-07-2024 false Prospectus Loan ID 2-035 03-12-2026 04-13-2026 ASHEVILLE 241 OLD WEAVERVILLE ROAD Asheville NC 28804 Buncombe SS 12080 12080 95 95 2015 2550000.00 MAI 08-05-2024 0.84 0.84 6 08-31-2024 07-01-2024 06-30-2025 250382.67 272626.00 54749.12 71097.47 195633.55 201528.53 194003.90 199898.88 UW CREFC 121058.35 1.6647 1.6512 F 10-07-2024 false Prospectus Loan ID 2-036 03-12-2026 04-13-2026 SPLENDORA - OLD HWY 59N 14098 OLD HIGHWAY 59 NORTH Splendora TX 77372 Montgomery SS 23300 23300 239 239 1992 2200000.00 MAI 08-10-2024 0.62 0.62 6 08-31-2024 07-01-2024 06-30-2025 242253.20 260573.00 67274.60 59418.41 174978.60 201154.59 171835.32 198011.31 UW CREFC 102294.30 1.9664 1.9357 F 10-07-2024 false Prospectus Loan ID 2-037 03-12-2026 04-13-2026 NITRO - 1ST AVE S 901 1ST AVENUE SOUTH Nitro WV 25143 Kanawha SS 19250 19250 154 154 2008 2010 1875000.00 MAI 08-09-2024 0.76 0.76 6 08-31-2024 07-01-2024 06-30-2025 263947.09 294533.00 65287.78 48079.93 198659.32 246453.07 196062.40 243856.15 UW CREFC 95333.45 2.5851 2.5579 F 10-07-2024 false Prospectus Loan ID 2-038 03-12-2026 04-13-2026 ELKVIEW 5116 AND 5149 ELK RIVER ROAD Elkview WV 25071 Kanawha SS 29150 29150 247 247 1994 2009 1800000.00 MAI 08-09-2024 0.78 0.78 6 08-31-2024 07-01-2024 06-30-2025 316468.48 361925.00 96025.15 57616.82 220443.33 304308.18 216510.87 300375.72 UW CREFC 90793.76 3.3516 3.3083 F 10-07-2024 false Prospectus Loan ID 2-039 03-12-2026 04-13-2026 NITRO - 4131 1ST ST 4131 1ST AVENUE Nitro WV 25143 Putnam SS 25775 25775 192 192 1982 2008 1725000.00 MAI 08-09-2024 0.87 0.86 6 08-31-2024 07-01-2024 06-30-2025 278014.41 262909.00 71902.11 44806.32 206112.30 218102.68 202635.14 214625.52 UW CREFC 87767.30 2.485 2.4453 F 10-07-2024 false Prospectus Loan ID 2-040 03-12-2026 04-13-2026 SPLENDORA - US-59 13952 US-59 BUSINESS Splendora TX 77372 Montgomery SS 21400 21400 154 154 2006 1500000.00 MAI 08-10-2024 0.49 0.49 6 08-31-2024 07-01-2024 06-30-2025 193260.36 211236.00 66553.40 83116.10 126706.96 128119.90 123820.00 125232.94 UW CREFC 72635.01 1.7638 1.7241 F 10-07-2024 false Prospectus Loan ID 2-041 03-12-2026 04-13-2026 CONROE - HWY 105E 16842 TX-105 Conroe TX 77306 Montgomery SS 16200 16200 118 118 2001 2013 1500000.00 MAI 08-10-2024 0.57 0.57 6 08-31-2024 07-01-2024 06-30-2025 144950.09 149230.00 56317.19 46171.99 88632.90 103058.01 86447.45 100872.56 UW CREFC 69608.55 1.4805 1.4491 F 10-07-2024 false Prospectus Loan ID 2-042 03-12-2026 04-13-2026 COOLVILLE 792 STATE ROUTE 7 Coolville OH 45723 Athens SS 19800 19800 135 135 2014 1300000.00 MAI 08-06-2024 0.79 0.79 6 08-31-2024 07-01-2024 06-30-2025 169609.29 175487.00 31200.36 29281.49 138408.93 146205.51 135737.82 143534.40 UW CREFC 65068.86 2.2469 2.2058 F 10-07-2024 false Prospectus Loan ID 2-043 03-12-2026 04-13-2026 LITTLE HOCKING 21 CLIFTON ROAD Little Hocking OH 45742 Washington SS 19910 19910 119 119 2009 1200000.00 MAI 08-06-2024 0.79 0.79 6 08-31-2024 07-01-2024 06-30-2025 156145.99 160316.00 29334.97 27948.85 126811.01 132367.15 124125.06 129681.20 UW CREFC 60529.17 2.1868 2.1424 F 10-07-2024 false Prospectus Loan ID 2-044 03-12-2026 04-13-2026 RAVENSWOOD 514 WASHINGTON STREET Ravenswood WV 26164 Jackson SS 11925 11925 99 99 2021 1150000.00 MAI 08-09-2024 0.86 0.86 6 08-31-2024 07-01-2024 06-30-2025 163806.33 185793.00 30640.97 27305.62 133165.37 158487.38 131556.63 156878.64 UW CREFC 58713.30 2.6993 2.6719 F 10-07-2024 false Prospectus Loan ID 2-045 03-12-2026 04-13-2026 RACINE 52691 OH-124 Racine OH 45771 Meigs SS 19650 19650 108 108 1999 1200000.00 MAI 08-06-2024 0.59 0.59 6 08-31-2024 07-01-2024 06-30-2025 119704.29 115789.00 29002.58 22846.60 90701.71 92942.40 88050.84 90291.53 UW CREFC 55686.84 1.669 1.6214 F 10-07-2024 false Prospectus Loan ID 2-046 03-12-2026 04-13-2026 CEDAR LAKE - 127TH PL. 11220 AND 11221 127TH PLACE Cedar Lake IN 46303 Lake SS 12600 12600 90 90 2004 1350000.00 MAI 08-05-2024 0.61 0.61 6 08-31-2024 07-01-2024 06-30-2025 111055.52 113315.25 56890.08 27023.52 54165.44 86291.73 52465.64 84591.93 UW CREFC 49028.63 1.76 1.7253 F 10-07-2024 false Prospectus Loan ID 2-047 03-12-2026 04-13-2026 CONROE - WOODLAND FOREST 18401 WOODLAND FOREST DRIVE Conroe TX 77306 Montgomery SS 10200 10200 101 101 2001 850000.00 MAI 08-10-2024 0.62 0.62 6 08-31-2024 07-01-2024 06-30-2025 88912.07 88895.55 22610.19 18402.39 66301.88 70493.16 64925.85 69117.13 UW CREFC 39343.96 1.7917 1.7567 F 10-07-2024 false Prospectus Loan ID 2-048 03-12-2026 04-13-2026 NITRO - 11TH ST 1101 11TH STREET Nitro WV 25143 Kanawha SS 9950 9950 105 105 1994 700000.00 MAI 08-09-2024 0.71 0.71 6 08-31-2024 07-01-2024 06-30-2025 112367.85 120619.21 25187.69 21916.96 87180.16 98702.25 85837.86 97359.95 UW CREFC 35608.19 2.7718 2.7342 F 10-07-2024 false Prospectus Loan ID 2-049 03-12-2026 04-13-2026 CONROE - BRYANT RD 419 BRYANT ROAD Conroe TX 77303 Montgomery SS 9200 9200 78 78 1995 600000.00 MAI 08-10-2024 0.59 0.59 6 08-31-2024 07-01-2024 06-30-2025 77125.08 89093.76 35409.00 25486.86 41716.08 63606.90 40474.96 62365.78 UW CREFC 26027.51 2.4438 2.3961 F 10-07-2024 false Prospectus Loan ID 2-050 03-12-2026 04-13-2026 CLEVELAND - CR388 288 COUNTY ROAD 388 Cleveland TX 77328 Liberty SS 10800 10800 65 65 1970 1983 500000.00 MAI 08-10-2024 0.66 0.66 6 08-31-2024 07-01-2024 06-30-2025 67588.00 79534.54 33965.31 22982.63 33622.69 56551.91 32165.73 55094.95 UW CREFC 22698.42 2.4914 2.4272 F 10-07-2024 false Prospectus Loan ID 2-051 03-12-2026 04-13-2026 NITRO - 503 MAIN AVE 503 MAIN AVENUE Nitro WV 25143 Kanawha SS 6175 6175 51 51 1996 400000.00 MAI 08-09-2024 0.83 0.83 6 08-31-2024 07-01-2024 06-30-2025 75438.80 75141.39 38196.67 13609.28 37242.13 61532.11 36409.09 60699.07 UW CREFC 20277.26 3.0345 2.9934 F 10-07-2024 false Prospectus Loan ID 2-052 03-12-2026 04-13-2026 NITRO - 1202 MAIN AVE 1202 MAIN AVENUE Nitro WV 25143 Kanawha SS 5350 5350 40 40 1956 2001 350000.00 MAI 08-09-2024 0.72 0.72 6 08-31-2024 07-01-2024 06-30-2025 52748.20 57685.62 19272.15 11286.32 33476.05 46399.30 32754.31 45677.56 UW CREFC 17856.11 2.5985 2.558 F 10-07-2024 false Prospectus Loan ID 3 03-12-2026 04-13-2026 WFB 10-10-2024 61500000.00 60 10-11-2029 360 0.06456 0.06456 3 1 60 11-11-2024 true 1 WL 2 341899.00 61500000.00 1 1 1 2 false true false false false 04-10-2029 SACRAMENTO GATEWAY 3648 NORTH FREEWAY BOULEVARD Sacramento CA 95834 Sacramento RT 347560 347560 2006 92000000.00 MAI 09-06-2024 0.96 0.94 6 12-11-2026 N Best Buy 30211 03-31-2027 Burlington 28007 02-28-2035 Nordstrom 26000 10-31-2033 07-31-2024 01-01-2025 09-30-2025 9875455.94 7442207.00 3525062.18 2680276.71 6350393.76 4761930.29 6082772.56 4561214.54 UW CREFC 3018015.00 1.37 1.5778 1.31 1.5113 F F 09-30-2025 false false 61500000.00 341899.00 0.06456 0.0002061 341899.00 0.00 0.00 61500000.00 61500000.00 04-11-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4 03-12-2026 04-13-2026 UBS 10-02-2024 58000000.00 60 10-06-2029 0 0.06503 0.06503 3 1 60 11-06-2024 true 1 PP 3 324788.72 58000000.00 1 7 7 0 true true true false false 11-05-2025 07-05-2029 07-05-2029 Interstate Industrial Portfolio IN 2573860 175350000.00 0.99 0.97 X 07-31-2024 12-31-2024 12-31-2025 15342775.38 15892395.00 4209461.12 4605354.81 11133314.26 11287040.19 10103770.26 10257495.43 UW 7384517.85 1.51 1.5284 1.37 1.389 F F false false 58000000.00 324788.72 0.06503 0.0002061 324788.72 0.00 0.00 58000000.00 58000000.00 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 4-001 03-12-2026 04-13-2026 2294 MOLLY PITCHER HIGHWAY 2294 MOLLY PITCHER HIGHWAY Chambersburg PA 17202 Franklin IN 621400 621400 1960 1991 44675000.00 MAI 09-12-2024 1 1 6 DM BOWMAN INC 447000 02-20-2026 AMERICAN PROMOTION 174400 12-31-2029 AMERICAN PROMOTIONAL EVENTS, INC. 174400 12-31-2029 07-31-2024 12-31-2024 12-31-2025 3209801.25 15892395.00 713151.62 4605354.81 2496649.63 11287040.19 2248089.63 10257495.43 UW CREFC 7384517.85 1.5284 1.389 F 09-30-2025 false Prospectus Loan ID 4-002 03-12-2026 04-13-2026 STEELWAY INDUSTRIAL PARK 4472 STEELWAY BOULEVARD (A&B) AND 4580 STEELWAY (C&D) Liverpool NY 13090 Onondaga IN 661623 661623 1970 33300000.00 MAI 08-05-2024 1 1 6 Victory Packaging 195949 09-30-2029 GIOVANNI FOOD INC 117329 05-31-2028 ROTONDO WAREHOUSE 112000 06-30-2031 07-31-2024 12-31-2024 12-31-2025 3441188.56 0.00 1051841.03 0.00 2389347.53 0.00 2124698.33 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 4-003 03-12-2026 04-13-2026 1001 AND 1011 AIP DRIVE 1001 AND 1011 AIRPARK DRIVE Middletown PA 17057 Dauphin IN 285831 285831 1992 2012 31850000.00 MAI 08-07-2024 1 0.75 6 Iron Mountain 109237 01-31-2031 PODS ENTERPRISES 50720 12-31-2030 ACD DISTRIBUTION 31463 09-30-2027 07-31-2024 12-31-2024 12-31-2025 2092427.49 0.00 483020.51 0.00 1609406.97 0.00 1495074.57 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 4-004 03-12-2026 04-13-2026 NORTHEASTERN INDUSTRIAL PARK (BLDGS 8, 21 & 22) 8, 21 AND 22 NORTHEASTERN INDUSTRIAL PARK Altamont NY 12009 Albany IN 397923 397923 1947 29300000.00 MAI 08-05-2024 1 1 6 PLUG POWER INC. 129480 02-29-2028 MCLANE FOODSERVICE INC 104000 08-31-2031 TRIPLE EGG LLC 72065 09-30-2027 07-31-2024 12-31-2024 12-31-2025 3121331.48 0.00 947634.84 0.00 2173696.64 0.00 2014527.44 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 4-005 03-12-2026 04-13-2026 OWENS BROCKWAY DISTRIBUTION WAREHOUSE 3530 EAST PIKE ROAD Zanesville OH 43701 Muskingum IN 300000 300000 1991 14750000.00 MAI 08-08-2024 1 1 6 Owens-Brockway Glass Container Inc. 300000 04-30-2029 07-31-2024 12-31-2024 12-31-2025 1445471.31 0.00 390103.20 0.00 1055368.11 0.00 935368.11 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 4-006 03-12-2026 04-13-2026 MARWAY CIRCLE INDUSTRIAL BUILDINGS 4, 5, AND 8 MARWAY CIRCLE Rochester NY 14624 Monroe IN 176348 176348 1975 13900000.00 MAI 08-06-2024 0.81 0.96 6 University of Rochester - Behavioral Health 61816 05-31-2032 XPRESS GLOBAL SYSTEMS 31440 10-31-2025 ALSIDE INC 31440 11-30-2026 07-31-2024 12-31-2024 12-31-2025 1166248.92 0.00 404207.90 0.00 762041.03 0.00 691501.83 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 4-007 03-12-2026 04-13-2026 DLG INTERNATIONAL, INC. 16725 SQUARE DRIVE Marysville OH 43040 Union IN 130735 130735 1988 7575000.00 MAI 08-08-2024 1 1 6 DLG International INC 130735 11-30-2028 07-31-2024 12-31-2024 12-31-2025 866306.37 0.00 219502.01 0.00 646804.36 0.00 594510.36 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 5 03-12-2026 04-13-2026 Rialto 10-04-2024 54400000.00 60 10-06-2029 360 0.076 0.076 3 1 60 11-06-2024 false 1 WL 2 384104.66 54371913.12 1 4 4 0 false true false false false 04-05-2029 Northeastern Hotel Portfolio LO 607 607 2019 107300000.00 09-01-2024 0.75 0.68 12-06-2026 N 08-31-2024 12-31-2024 12-31-2025 29048224.00 30171626.00 20683264.44 22166489.03 8364959.56 8005136.97 7203030.60 6798271.93 UW 4609255.92 1.81 1.7367 1.56 1.4749 F F false false 53765126.34 384104.66 0.076 0.0002061 351862.88 32241.78 0.00 53732884.56 53732884.56 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 5-001 03-12-2026 04-13-2026 SPRINGHILL SUITES TARRYTOWN 480 WHITE PLAINS ROAD Tarrytown NY 10591 Westchester LO 145 145 2004 2019 26300000.00 MAI 09-01-2024 0.75 0.75 6 08-31-2024 12-31-2024 12-31-2025 6896863.00 7326363.00 4613238.29 4565627.14 2283624.71 2760735.86 2007750.19 2467681.34 UW CREFC 1338717.56 2.0622 1.8433 F 08-31-2024 false Prospectus Loan ID 5-002 03-12-2026 04-13-2026 HILTON GARDEN INN NORWALK 560 MAIN AVENUE Norwalk CT 06851 Fairfield LO 170 170 2001 2019 30800000.00 MAI 09-01-2024 0.78 0.79 6 08-31-2024 12-31-2024 12-31-2025 8420809.00 8712465.00 5923300.68 6216110.95 2497508.32 2496354.05 2160675.96 2147855.45 UW CREFC 1313299.55 1.9008 1.6354 F 08-31-2024 false Prospectus Loan ID 5-003 03-12-2026 04-13-2026 SHERATON TARRYTOWN 600 WHITE PLAINS ROAD Tarrytown NY 10591 Westchester LO 150 150 2007 2019 26000000.00 MAI 09-01-2024 0.74 0.39 6 08-31-2024 12-31-2024 12-31-2025 8375645.00 9007627.00 6359423.17 7699327.81 2016221.83 1308299.19 1681196.03 947994.11 UW CREFC 923545.38 1.4166 1.0264 F 08-31-2024 false Prospectus Loan ID 5-004 03-12-2026 04-13-2026 HILTON GARDEN INN SHELTON 25 OLD STRATFORD ROAD Shelton CT 06484 Fairfield LO 142 142 1999 2019 24200000.00 MAI 09-01-2024 0.72 0.79 6 08-31-2024 12-31-2024 12-31-2025 5354907.00 5125171.00 3787302.31 3685423.13 1567604.69 1439747.87 1353408.41 1234741.03 UW CREFC 1033693.43 1.3928 1.1944 F 08-31-2024 false Prospectus Loan ID 6 03-12-2026 04-13-2026 GSBI, UBS 07-19-2024 18000000.00 60 08-06-2029 0 0.0696 0.0696 3 1 60 09-06-2024 true 1 PP 3 251720.00 18000000.00 1 1 1 0 true true true false false 09-05-2026 02-05-2029 02-05-2029 MOFFETT TOWERS BUILDING D 1100 ENTERPRISE WAY Sunnyvale CA 94089 Santa Clara OF 357481 357481 2014 300000000.00 MAI 06-12-2024 1 1 6 12-06-2026 N Amazon.com 357481 02-28-2031 05-31-2024 01-01-2025 09-30-2025 26115827.52 18317871.00 6932477.61 4287572.00 19183349.90 14030299.00 18749732.95 13705086.43 UW CREFC 7674125.00 1.87 1.8282 1.83 1.7858 F F 09-30-2025 false false 18000000.00 107880.00 0.0696 0.0001936 107880.00 0.00 0.00 18000000.00 18000000.00 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 6B 03-12-2026 04-13-2026 GSBI, UBS AG 07-19-2024 4000000.00 60 08-06-2029 0 0.0696 0.0696 3 1 60 09-06-2024 PP 3 4000000.00 1 0 true true false false false NA NA N false false 4000000.00 23973.33 0.0696 0.0001936 23973.33 0.00 0.00 4000000.00 4000000.00 04-06-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 6C 03-12-2026 04-13-2026 GSBI, UBS AG 07-19-2024 2500000.00 60 08-06-2029 0 0.0696 0.0696 3 1 60 09-06-2024 PP 3 2500000.00 1 0 true true false false false NA NA N false false 2500000.00 14983.33 0.0696 0.0001936 14983.33 0.00 0.00 2500000.00 2500000.00 04-06-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 6A 03-12-2026 04-13-2026 GSBI, UBS AG 07-19-2024 17250000.00 60 08-06-2029 0 0.0696 0.0696 3 1 60 09-06-2024 PP 3 17250000.00 1 0 true true false false false NA NA N false false 17500000.00 104883.33 0.0696 0.0001936 104883.33 0.00 0.00 17500000.00 17500000.00 04-06-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 7 03-12-2026 04-13-2026 WFB 10-18-2024 20000000.00 60 11-09-2029 0 0.0539209 0.0539209 1 1 60 12-09-2024 false 1 PP 3 0.00 20000000.00 1 15 15 0 true true false false false 05-08-2029 Rockefeller Center NY New York 7207470 6100000000.00 07-31-2024 0.93 12-09-2026 N 07-31-2024 746062619.71 386983681.50 359078938.21 336015034.21 UW 3.38 3.17 F false false 20000000.00 89868.17 0.0539209 0.00018735 89868.17 0.00 0.00 20000000.00 20000000.00 04-09-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 7-001 03-12-2026 04-13-2026 30 ROCKEFELLER PLAZA 30 ROCKEFELLER PLAZA New York NY 10112 New York MU 1627738 1627738 1932 2024 2602679711.14 MAI 07-31-2024 0.9 0 6 Deloitte & Touche USA LLP 506091 09-30-2028 Lazard Group LLC 359132 10-31-2033 Haynes and Boone LLP 112793 06-30-2026 07-31-2024 300687725.77 137759843.87 162927881.90 157719120.30 UW CREFC 09-23-2025 false Prospectus Loan ID 7-002 03-12-2026 04-13-2026 45 ROCKEFELLER PLAZA 45 ROCKEFELLER PLAZA New York NY 10111 New York MU 1299726 1299726 1934 2024 860000000.00 MAI 07-31-2024 6100000000.00 10-16-2024 MAI 0.91 0 6 Catterton Latin America Management L.L.C. 18313 09-30-2038 THE JOHNSON COMPANY INC 17839 03-31-2027 GFO Advisory Services LLC 10368 11-30-2027 07-31-2024 114668916.57 60355656.09 54313260.48 50154137.28 UW CREFC 09-30-2025 false Prospectus Loan ID 7-003 03-12-2026 04-13-2026 10 ROCKEFELLER PLAZA 10 ROCKEFELLER PLAZA New York NY 10020 New York MU 481299 481299 1939 2024 466000000.00 MAI 07-31-2024 1 0 6 NBCUNIVERSAL MEDIA LLC - STORE 50570 04-30-2031 DAVIS SELECTED ADVISERS 18412 11-30-2031 Truist Bank 12043 09-30-2028 07-31-2024 49064910.77 26756305.53 22308605.24 20256387.64 UW CREFC 09-23-2025 false Prospectus Loan ID 7-004 03-12-2026 04-13-2026 1230 AVENUE OF THE AMERICAS 1230 AVENUE OF THE AMERICAS New York NY 10020 New York OF 739920 739920 1939 2024 455000000.00 MAI 07-31-2024 1 0 6 Christie's Inc 242729 03-31-2050 Little Nell Big Apple LLC 152821 12-31-2050 JP Morgan Chase Bank National Association 105980 08-31-2037 07-31-2024 64296660.84 33657594.18 30639066.66 28271322.66 UW CREFC 09-23-2025 false Prospectus Loan ID 7-005 03-12-2026 04-13-2026 50 ROCKEFELLER PLAZA 50 ROCKEFELLER PLAZA New York NY 10020 New York MU 508677 508677 1938 330000000.00 MAI 07-31-2024 0.95 0 6 TSP Co Working (Studio) 40613 08-31-2034 New York City Tourism + Conventions Inc. 22994 06-30-2046 ATALAYA CAPITAL MGMT LP 22043 01-31-2033 07-31-2024 44264338.85 22548775.78 21715563.07 20087796.67 UW CREFC 09-23-2025 false Prospectus Loan ID 7-006 03-12-2026 04-13-2026 1 ROCKEFELLER PLAZA 1 ROCKEFELLER PLAZA New York NY 10020 New York OF 613308 613308 1936 2024 245000000.00 MAI 07-31-2024 0.92 0 6 Baker & Hostetler LLP 153592 02-28-2027 TISHMAN SPEYER PROPERTIES 119269 03-31-2039 EQUINOX ROCKEFELLER CENTER 84952 12-31-2033 07-31-2024 41660127.77 27689210.43 13970917.35 12008331.75 UW CREFC 09-23-2025 false Prospectus Loan ID 7-007 03-12-2026 04-13-2026 600 FIFTH AVENUE 600 FIFTH AVENUE New York NY 10020 New York MU 436788 436788 1952 2024 240000000.00 MAI 07-31-2024 0.9 0 6 KATTEN MUCHIN ROSENMAN 143899 07-31-2032 CITRIN COOPERMAN & CO. L.L.P. 110742 06-30-2037 Applied Underwriters Inc 36740 05-31-2033 07-31-2024 37198476.65 22641313.44 14557163.21 13159441.61 UW CREFC 09-30-2025 false Prospectus Loan ID 7-008 03-12-2026 04-13-2026 620 FIFTH AVENUE 620 FIFTH AVENUE New York NY 10020 New York MU 124152 124152 1936 2024 225000000.00 MAI 07-31-2024 0.99 0 6 Simon & Schuster Inc. 300120 11-30-2034 JP Morgan ChaseBank NationalAssociation 174273 08-31-2037 CHRISTIE'S INC. 130454 03-31-2050 07-31-2024 19243267.61 10386788.08 8856479.53 8459193.13 UW CREFC 09-23-2025 false Prospectus Loan ID 7-009 03-12-2026 04-13-2026 610 FIFTH AVENUE 610 FIFTH AVENUE New York NY 10020 New York MU 134265 134265 1932 2024 185000000.00 MAI 07-31-2024 0.9 0 6 Lazard Group LLC 84335 10-31-2033 EHE Holdings Inc. 66343 02-29-2040 Rock CW L.L.C. 33172 10-31-2043 07-31-2024 19110215.68 9050107.35 10060108.33 9630460.33 UW CREFC 09-23-2025 false Prospectus Loan ID 7A 03-12-2026 04-13-2026 WFB 10-18-2024 20000000.00 60 11-09-2029 0 0.0539209 0.0539209 1 1 60 12-09-2024 PP 3 20000000.00 1 0 true true false false false NA NA N false false 20000000.00 89868.17 0.0539209 0.00018735 89868.17 0.00 0.00 20000000.00 20000000.00 04-09-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 7-010 03-12-2026 04-13-2026 1270 AVENUE OF THE AMERICAS 1270 AVENUE OF THE AMERICAS New York NY 10020 New York OF 521518 521518 1931 2024 152000000.00 MAI 07-31-2024 0.77 0 6 Christie's Inc 41397 04-14-2026 1270 Office Suites LLC 37157 01-31-2034 CHAPMAN AND CUTLER LLP 30571 04-30-2030 07-31-2024 31472343.38 22648945.80 8823397.58 7154539.98 UW CREFC 09-23-2025 false Prospectus Loan ID 7-011 03-12-2026 04-13-2026 30 ROCK CONDOS 30 ROCKEFELLER PLAZA New York NY 10112 New York OF 0 1932 2024 100000000.00 MAI 07-31-2024 0 6 Warby parker lp 6049 01-31-2029 UW CREFC 09-23-2025 false Prospectus Loan ID 7-012 03-12-2026 04-13-2026 THE LITTLE NELL 10 ROCKEFELLER PLAZA New York NY 10020 New York LO 160019 160019 1939 100000000.00 MAI 07-31-2024 1 0 6 Rock Center Townhouse F & B LLC 3651 01-31-2036 Mangnolia Rock Center LLC 2110 09-30-2026 UW CREFC 09-23-2025 false Prospectus Loan ID 7-013 03-12-2026 04-13-2026 RADIO CITY MUSIC HALL 1260 AVENUE OF THE AMERICAS New York NY 10020 New York 98 548250 548250 1932 2024 82000000.00 MAI 07-31-2024 1 0 6 RADIO CITY PRODUCTIONS LLC 548250 08-31-2038 07-31-2024 21136048.88 13028795.83 8107253.05 6352853.05 UW CREFC 09-23-2025 false Prospectus Loan ID 7-014 03-12-2026 04-13-2026 1240 AVENUE OF THE AMERICAS 1240 AVENUE OF THE AMERICAS New York NY 10020 New York RT 5761 5761 1890 2024 26606122.41 MAI 07-31-2024 1 0 6 ROCK CENTER TOWNHOUSE F & B, LLC 3651 01-31-2036 MAGNOLIA ROCK CENTER LLC 2110 09-30-2026 07-31-2024 1707268.46 136191.19 1571077.27 1552642.07 UW CREFC 07-01-2024 false Prospectus Loan ID 7-015 03-12-2026 04-13-2026 1258 AVENUE OF THE AMERICAS 1258 AVENUE OF THE AMERICAS New York NY 10020 New York RT 6049 6049 1933 2024 20714166.45 MAI 07-31-2024 1 0 6 WARBY PARKER RETAIL INC 6049 01-31-2029 07-31-2024 1552318.47 324153.94 1228164.52 1208807.72 UW CREFC 07-01-2024 false Prospectus Loan ID 8 03-12-2026 04-13-2026 GSBI 10-07-2024 35000000.00 60 11-06-2029 0 0.05532524 0.05532524 3 1 60 12-06-2024 true 1 PP 3 0.00 35000000.00 1 24 24 0 true true true false false 05-05-2029 05-05-2029 Atrium Hotel Portfolio 24 Pack LO 6106 6106 1448000000.00 05-13-2024 0.71 0.7 12-06-2026 N 08-31-2024 12-31-2024 12-31-2025 381876672.83 370192951.00 257838705.16 259492088.00 124037967.67 110700863.00 108822045.71 95963629.62 UW 73423728.32 4.76 1.5076 4.17 1.3069 F F false false 35000000.00 166744.11 0.05532524 0.003005 166744.11 0.00 0.00 35000000.00 35000000.00 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 8-001 03-12-2026 04-13-2026 ROGERS (BENTONVILLE) EMBASSY SUITES 3201 & 3303 PINNACLE HILLS PARKWAY Rogers AR 72758 Benton LO 400 400 2003 2018 129000000.00 MAI 05-13-2024 0.74 0.67 6 08-31-2024 12-31-2024 12-31-2025 30748522.48 28577907.00 17119076.25 16506142.00 13629446.24 12071765.00 12405676.10 10934364.31 UW CREFC 7269676.07 1.6605 1.5041 F 08-31-2024 false Prospectus Loan ID 8-002 03-12-2026 04-13-2026 FRISCO EMBASSY SUITES 7600 JOHN Q HAMMONS DRIVE Frisco TX 75034 Collin LO 330 330 2005 2017 109100000.00 MAI 05-13-2024 0.7 0.7 6 08-31-2024 12-31-2024 12-31-2025 25060602.59 24092454.00 15891312.71 16227276.00 9169289.88 7865178.00 8172267.19 6906780.18 UW CREFC 5815740.86 1.3523 1.1876 F 08-31-2024 false Prospectus Loan ID 8-003 03-12-2026 04-13-2026 HILTON LONG BEACH 701 WEST OCEAN BOULEVARD Long Beach CA 90831 Los Angeles LO 399 399 1992 2017 118100000.00 MAI 05-13-2024 0.83 0.87 6 08-31-2024 12-31-2024 12-31-2025 33535891.56 34750971.00 25120761.27 26763431.00 8415130.29 7987540.00 7078694.62 6602713.81 UW CREFC 5088773.25 1.5696 1.2975 F 08-31-2024 false Prospectus Loan ID 8-004 03-12-2026 04-13-2026 SAN MARCOS EMBASSY SUITES 1001 EAST MCCARTY LANE San Marcos TX 78666 Hays LO 283 283 2008 2024 74800000.00 MAI 05-13-2024 0.73 0.57 6 08-31-2024 12-31-2024 12-31-2025 21855878.68 17369127.00 14183931.30 12718685.00 7671947.38 4650442.00 6799470.30 3961413.83 UW CREFC 4361805.64 1.0661 0.9082 F 08-31-2024 false Prospectus Loan ID 8-005 03-12-2026 04-13-2026 LOVELAND EMBASSY SUITES 4705 CLYDESDALE PARKWAY Loveland CO 80538 Larimer LO 263 263 2009 80700000.00 MAI 05-13-2024 0.74 0.74 6 08-31-2024 12-31-2024 12-31-2025 22086703.13 22308983.00 14666572.54 14800910.00 7420130.60 7508073.00 6537895.47 6617944.58 UW CREFC 4361805.64 1.7213 1.5172 F 08-31-2024 false Prospectus Loan ID 8-006 03-12-2026 04-13-2026 ALBUQUERQUE EMBASSY SUITES 1000 WOODWARD PLACE NORTHEAST Albuquerque NM 87102 Bernalillo LO 261 261 2005 2023 79900000.00 MAI 05-13-2024 0.83 0.86 6 08-31-2024 12-31-2024 12-31-2025 20055241.95 19747657.00 13340240.70 13778428.00 6715001.25 5969229.00 5912791.57 5183272.25 UW CREFC 4361805.64 1.3685 1.1883 F 08-31-2024 false Prospectus Loan ID 8-007 03-12-2026 04-13-2026 BRANSON CHATEAU HOTEL 415 NORTH STATE HIGHWAY 265 Branson MO 65616 Taney LO 301 301 1997 70200000.00 MAI 05-13-2024 0.59 0.55 6 08-31-2024 12-31-2024 12-31-2025 21589992.25 21346871.00 14826698.72 14824164.00 6763293.53 6522707.00 5900504.21 5669686.04 UW CREFC 3634838.04 1.7944 1.5598 F 08-31-2024 false Prospectus Loan ID 8-008 03-12-2026 04-13-2026 LINCOLN EMBASSY SUITES 1040 P STREET Lincoln NE 68508 Lancaster LO 252 252 2000 2024 71200000.00 MAI 05-13-2024 0.52 0.62 6 08-31-2024 12-31-2024 12-31-2025 14439552.95 14448723.00 9440578.50 10208525.00 4998974.46 4240198.00 4421392.34 3662249.00 UW CREFC 3634838.04 1.1665 1.0075 F 08-31-2024 false Prospectus Loan ID 8-009 03-12-2026 04-13-2026 RICHARDSON RENAISSANCE 900 EAST LOOKOUT DRIVE Richardson TX 75082 Dallas and Collin LO 335 335 2001 2018 70200000.00 MAI 05-13-2024 0.62 0.62 6 08-31-2024 12-31-2024 12-31-2025 19025832.11 20281070.00 13193725.46 13621754.00 5832106.65 6659316.00 5098798.79 5878494.81 UW CREFC 3634838.04 1.832 1.6172 F 08-31-2024 false Prospectus Loan ID 8-010 03-12-2026 04-13-2026 CHARLESTON EMBASSY SUITES 300 COURT STREET Charleston WV 25301 Kanawha LO 253 253 1997 2019 68100000.00 MAI 05-13-2024 0.8 0.81 6 08-31-2024 12-31-2024 12-31-2025 16448103.88 15821887.00 10739427.69 11027616.00 5708676.19 4794271.00 5052633.54 4162977.71 UW CREFC 3634838.04 1.3189 1.1452 F 08-31-2024 false Prospectus Loan ID 8-011 03-12-2026 04-13-2026 NASHVILLE SOUTH EMBASSY SUITES 820 CRESCENT CENTRE DRIVE Franklin TN 37067 Williamson LO 250 250 2001 2016 58600000.00 MAI 05-13-2024 0.7 0.54 6 08-31-2024 12-31-2024 12-31-2025 16145853.84 13069009.00 10763413.42 9526358.00 5382440.42 3542651.00 4736606.27 3019890.64 UW CREFC 2907870.43 1.2182 1.0385 F 08-31-2024 false Prospectus Loan ID 8-012 03-12-2026 04-13-2026 LA VISTA EMBASSY SUITES 12520 WESTPORT PARKWAY La Vista NE 68128 Sarpy LO 257 257 2008 66100000.00 MAI 05-13-2024 0.63 0.71 6 08-31-2024 12-31-2024 12-31-2025 18055896.78 19742380.00 12819177.33 13574809.00 5236719.45 6167571.00 4514483.58 5377875.80 UW CREFC 2907870.43 2.1209 1.8494 F 08-31-2024 false Prospectus Loan ID 8-013 03-12-2026 04-13-2026 ST. CHARLES EMBASSY SUITES 2 CONVENTION CENTER PLAZA Saint Charles MO 63303 St. Charles LO 296 296 2005 2018 48900000.00 MAI 05-13-2024 0.79 0.76 6 08-31-2024 12-31-2024 12-31-2025 16210346.95 16309012.00 11869904.73 11427803.00 4340442.22 4881209.00 3692028.35 4228848.52 UW CREFC 2907870.43 1.6786 1.4542 F 08-31-2024 false Prospectus Loan ID 8-014 03-12-2026 04-13-2026 HOT SPRINGS EMBASSY SUITES 400 CONVENTION BOULEVARD Hot Springs AR 71901 Garland LO 246 246 2003 37900000.00 MAI 05-13-2024 0.67 0.56 6 08-31-2024 12-31-2024 12-31-2025 11753668.99 9124775.00 7874899.09 7302016.00 3878769.89 1822759.00 3408623.13 1457768.00 UW CREFC 2180902.82 0.8357 0.6684 F 08-31-2024 false Prospectus Loan ID 8-015 03-12-2026 04-13-2026 EAST PEORIA EMBASSY SUITES 100 CONFERENCE CENTER DRIVE East Peoria IL 61611 Tazewell LO 226 226 2008 40200000.00 MAI 05-13-2024 0.74 0.78 6 08-31-2024 12-31-2024 12-31-2025 14257345.57 14751457.00 10013969.18 10433918.00 4243376.39 4317539.00 3680956.68 3735623.52 UW CREFC 2180902.82 1.9797 1.7128 F 08-31-2024 false Prospectus Loan ID 8-016 03-12-2026 04-13-2026 TUCSON UNIVERSITY MARRIOTT 880 EAST 2ND STREET Tucson AZ 85719 Pima LO 250 250 1996 2017 42900000.00 MAI 05-13-2024 0.72 0.75 6 08-31-2024 12-31-2024 12-31-2025 13979064.24 14547297.00 10305950.85 10779954.00 3673113.39 3767343.00 3115241.12 3186789.47 UW CREFC 2180902.82 1.7274 1.4612 F 08-31-2024 false Prospectus Loan ID 8-017 03-12-2026 04-13-2026 EMBASSY SUITES LEXINGTON UK COLDSTREAM 1801 NEWTOWN PIKE Lexington KY 40511 Fayette LO 230 230 1999 43400000.00 MAI 05-13-2024 0.66 0.69 6 08-31-2024 12-31-2024 12-31-2025 12377992.57 11694489.00 9092093.62 9058625.00 3285898.95 2635864.00 2790779.25 2168084.44 UW CREFC 2180902.82 1.2086 0.9941 F 08-31-2024 false Prospectus Loan ID 8-018 03-12-2026 04-13-2026 NORMAL MARRIOTT HOTEL 201 BROADWAY STREET Normal IL 61761 Mclean LO 228 228 2009 27700000.00 MAI 05-13-2024 0.69 0.6 6 08-31-2024 12-31-2024 12-31-2025 12471488.93 11808624.00 9442395.06 10278609.00 3029093.87 1530015.00 2530234.31 1057670.04 UW CREFC 2180902.82 0.7015 0.4849 F 08-31-2024 false Prospectus Loan ID 8-019 03-12-2026 04-13-2026 OKLAHOMA CITY COURTYARD BY MARRIOTT 2 WEST RENO AVENUE Oklahoma City OK 73102 Oklahoma LO 225 225 2004 2019 31700000.00 MAI 05-13-2024 0.73 0.7 6 08-31-2024 12-31-2024 12-31-2025 9994045.33 8951047.00 6656400.55 6106195.00 3337644.78 2844852.00 2937882.96 2486810.12 UW CREFC 1453935.21 1.9566 1.7103 F 08-31-2024 false Prospectus Loan ID 8-020 03-12-2026 04-13-2026 NORTH CHARLESTON RESIDENCE INN 5035 INTERNATIONAL BOULEVARD North Charleston SC 29418 Charleston LO 150 150 2004 2020 27700000.00 MAI 05-13-2024 0.81 0.78 6 08-31-2024 12-31-2024 12-31-2025 6894592.32 6513305.00 4260073.03 4289273.00 2634519.29 2224032.00 2358735.60 1963499.80 UW CREFC 1453935.21 1.5296 1.3504 F 08-31-2024 false Prospectus Loan ID 8-021 03-12-2026 04-13-2026 OKLAHOMA CITY RESIDENCE INN 400 EAST RENO AVENUE Oklahoma City OK 73104 Oklahoma LO 151 151 2007 24900000.00 MAI 05-13-2024 0.83 0.79 6 08-31-2024 12-31-2024 12-31-2025 6952366.07 6861645.00 4115349.56 4157237.00 2837016.51 2704408.00 2558921.87 2429942.20 UW CREFC 1453935.21 1.86 1.6712 F 08-31-2024 false Prospectus Loan ID 8-022 03-12-2026 04-13-2026 LA VISTA COURTYARD BY MARRIOTT 12560 WESTPORT PARKWAY La Vista NE 68128 Sarpy LO 246 246 2009 2019 24400000.00 MAI 05-13-2024 0.59 0.64 6 08-31-2024 12-31-2024 12-31-2025 7516524.44 7970406.00 5017075.28 5178792.00 2499449.16 2791614.00 2198788.18 2472797.76 UW CREFC 1453935.21 1.92 1.7007 F 08-31-2024 false Prospectus Loan ID 8-023 03-12-2026 04-13-2026 SPRINGFIELD RESIDENCE INN 1303 EAST KINGSLEY STREET Springfield MO 65804 Greene LO 136 136 2004 2019 20500000.00 MAI 05-13-2024 0.8 0.82 6 08-31-2024 12-31-2024 12-31-2025 5615207.82 5705856.00 3678255.48 3735205.00 1936952.34 1970651.00 1712344.02 1742416.76 UW CREFC 1453935.21 1.3553 1.1984 F 08-31-2024 false Prospectus Loan ID 8-024 03-12-2026 04-13-2026 FORT SMITH COURTYARD BY MARRIOTT 900 ROGERS AVENUE Fort Smith AR 72901 Sebastian LO 138 138 2007 15000000.00 MAI 05-13-2024 0.75 0.7 6 08-31-2024 12-31-2024 12-31-2025 4805957.40 4397999.00 3407422.84 3166363.00 1398534.56 1231636.00 1206296.26 1055716.04 UW CREFC 726967.61 1.6942 1.4522 F 08-31-2024 false Prospectus Loan ID 9 03-12-2026 04-13-2026 JPMCB, GSBI 10-28-2024 15000000.00 60 11-06-2029 0 0.0537 0.0537 3 1 60 12-06-2024 true 1 PP 3 0.00 15000000.00 1 1 1 5 true true true false false 12-05-2026 05-05-2029 05-05-2029 QUEENS CENTER 90-15 QUEENS BOULEVARD Elmhurst NY 11373 Queens RT 412033 412033 1973 2004 1060000000.00 MAI 09-19-2024 0.95 0.92 6 12-06-2026 N PRIMARK 54832 01-31-2035 ZARA 36463 11-30-2033 H&M 19694 01-31-2035 09-30-2024 01-01-2025 09-30-2025 100774128.06 77348671.00 47153562.02 36286901.00 53620566.04 41061770.00 52532319.47 40245585.07 UW CREFC 21438047.00 1.88 1.9153 1.84 1.8772 F F false false 15000000.00 69362.50 0.0537 0.0001936 69362.50 0.00 0.00 15000000.00 15000000.00 04-06-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 9A 03-12-2026 04-13-2026 JPMCB, GSBI 10-28-2024 15000000.00 60 11-06-2029 0 0.0537 0.0537 3 1 60 12-06-2024 PP 3 15000000.00 1 5 true true false false false NA NA N false false 15000000.00 69362.50 0.0537 0.0001936 69362.50 0.00 0.00 15000000.00 15000000.00 04-06-2026 1 false 0 0 0 0 0 false Prospectus Loan ID 10 03-12-2026 04-13-2026 GSBI 11-05-2024 26000000.00 60 11-06-2029 0 0.0517971 0.0517971 3 1 60 12-06-2024 true 1 PP 3 0.00 26000000.00 1 6 6 0 true true true false false 05-05-2029 05-05-2029 ICONIQ Multifamily Portfolio MF 1790 1790 831600000.00 0.92 0.87 12-06-2026 N 08-31-2024 12-31-2024 12-31-2025 81279143.90 76598673.00 37619483.98 36735388.65 43659659.92 39863284.35 43287811.17 39491435.60 UW 32318087.42 2.45 1.2334 2.43 1.2219 F F false false 26000000.00 115967.95 0.0517971 0.0001936 115967.95 0.00 0.00 26000000.00 26000000.00 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 10-001 03-12-2026 04-13-2026 SENTRAL UNION STATION 1777 WEWATTA STREET Denver CO 80202 Denver MF 579 579 2018 310000000.00 MAI 10-03-2024 0.94 0.91 6 08-31-2024 12-31-2024 12-31-2025 25030038.73 23150181.00 10697984.62 10360385.54 14332054.11 12789795.46 14206939.71 12664681.06 UW CREFC 11957692.42 1.0695 1.0591 F 09-10-2024 false Prospectus Loan ID 10-002 03-12-2026 04-13-2026 SENTRAL MICHIGAN AVENUE 808 SOUTH MICHIGAN AVENUE Chicago IL 60605 Cook MF 479 479 2019 208800000.00 MAI 10-02-2024 0.92 0.91 6 08-31-2024 12-31-2024 12-31-2025 22013063.93 21785406.00 11584797.21 10392450.45 10428266.72 11392955.55 10332466.72 11297155.55 UW CREFC 8079523.00 1.4101 1.3982 F 09-10-2024 false Prospectus Loan ID 10-003 03-12-2026 04-13-2026 SENTRAL SOBRO 516 LEA AVENUE Nashville TN 37203 Davidson MF 299 299 2021 138100000.00 MAI 10-07-2024 0.95 0.68 6 08-31-2024 12-31-2024 12-31-2025 15796348.01 13076062.00 5409952.24 6024096.55 10386395.76 7051965.45 10325807.96 6991377.65 UW CREFC 5494074.00 1.2835 1.2725 F 09-10-2024 false Prospectus Loan ID 10-004 03-12-2026 04-13-2026 SENTRAL WYNWOOD 51 NORTHWEST 26TH STREET Miami FL 33127 Miami-Dade MF 175 175 2020 101200000.00 MAI 10-08-2024 0.71 1 6 08-31-2024 12-31-2024 12-31-2025 10465739.84 11484909.00 5664174.67 6008470.80 4801565.17 5476438.20 4763193.62 5438066.65 UW CREFC 3878171.00 1.4121 1.4022 F 09-10-2024 false Prospectus Loan ID 10-005 03-12-2026 04-13-2026 SENTRAL AT AUSTIN 1614 1614 EAST 6TH STREET Austin TX 78702 Travis MF 119 119 2019 40100000.00 MAI 10-02-2024 0.98 0.82 6 08-31-2024 12-31-2024 12-31-2025 4300428.23 3898523.00 2274418.63 2072060.31 2026009.59 1826462.69 2002209.59 1802662.69 UW CREFC 1615904.00 1.1303 1.1155 F 09-10-2024 false Prospectus Loan ID 10-006 03-12-2026 04-13-2026 SENTRAL AT AUSTIN 1630 1630 EAST 6TH STREET Austin TX 78702 Travis MF 139 139 2018 33400000.00 MAI 10-02-2024 0.92 0.83 6 08-31-2024 12-31-2024 12-31-2025 3673525.17 3203592.00 1988156.60 1877925.00 1685368.56 1325667.00 1657193.56 1297492.00 UW CREFC 1292723.00 1.0254 1.0036 F 09-10-2024 false Prospectus Loan ID 11 03-12-2026 04-13-2026 WFB 10-16-2024 25800000.00 60 11-11-2029 360 0.0621 0.0621 3 1 60 12-11-2024 true 1 WL 2 0.00 25800000.00 1 1 1 0 false true false false false 05-10-2029 WATERSIDE MARKETPLACE 50383, 50400, 50579, 50640 AND 50769 WATERSIDE DRIVE Chesterfield MI 48051 Macomb RT 276244 276244 2007 41125000.00 Non-MAI 08-05-2024 0.94 0.84 6 12-11-2026 N Best Buy 45000 03-31-2029 Burlington Coat Factory 35000 02-29-2032 TJ Maxx 30450 10-31-2027 07-31-2024 12-31-2024 12-31-2025 5300317.30 5749906.00 1693233.51 2160320.24 3607083.78 3589585.76 3419651.98 3402153.96 UW CREFC 1624432.50 1.90 2.2097 1.80 2.0943 F F 12-31-2025 false false 25800000.00 137965.50 0.0621 0.0002061 137965.50 0.00 0.00 25800000.00 25800000.00 04-11-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 12 03-12-2026 04-13-2026 WFB 10-18-2024 24000000.00 60 11-11-2029 0 0.06477 0.06477 3 1 60 12-11-2024 true 1 WL 3 0.00 24000000.00 1 1 1 0 true true false false false 05-10-2029 LAKELAND PARK CENTER 919 LAKELAND PARK CENTER DRIVE Lakeland FL 33809 Polk RT 219340 219340 2014 43700000.00 MAI 08-17-2024 1 1 6 12-11-2026 N Floor and Decor 143 60462 10-31-2029 Dick's 50019 01-31-2030 Ross Dress for Less 27248 01-31-2030 08-31-2024 12-31-2024 12-31-2025 4503147.00 4758350.00 1408429.00 1279018.52 3094718.00 3479331.48 2787642.00 3172255.48 UW CREFC 1576070.00 1.96 2.2075 1.77 2.0127 F F 12-31-2025 false false 24000000.00 133858.00 0.06477 0.0002061 133858.00 0.00 0.00 24000000.00 24000000.00 04-11-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 13 03-12-2026 04-13-2026 JPMCB 09-13-2024 21995000.00 60 10-01-2029 0 0.0743 0.0743 3 1 60 11-01-2024 true 1 PP 3 140725.23 21995000.00 1 1 1 0 true true true false false 10-31-2026 04-30-2029 04-30-2029 INTERNATIONAL PLAZA II 14221 NORTH DALLAS PARKWAY Dallas TX 75254 Dallas OF 388430 388430 2000 2020 124200000.00 MAI 08-19-2024 0.94 6 X TRINITY INDUSTRIES, INC. 155200 01-31-2037 INTERSTATE BATTERIES, INC. 77435 06-30-2033 FREEMAN HOLDING, LLC 65684 10-31-2035 06-30-2024 18664794.56 7725640.69 10939153.87 10473037.87 UW CREFC 1.85 1.77 F false false 21995000.00 140725.23 0.0743 0.0001936 140725.23 0.00 0.00 21995000.00 21995000.00 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 14 03-12-2026 04-13-2026 GSBI 10-17-2024 20475000.00 60 11-06-2029 0 0.05204 0.05204 3 1 60 12-06-2024 true 1 WL 3 0.00 20475000.00 1 1 1 0 true true true false false 11-05-2026 07-05-2029 07-05-2029 EATON INNOVATION CENTER 26201 AND 26101 NORTHWESTERN HIGHWAY Southfield MI 48076 Oakland OF 217618 217618 1960 31500000.00 MAI 06-20-2024 1 1 6 12-06-2026 N Eckerd Drugs 217618 05-22-2039 12-31-2024 12-31-2025 2847871.21 2311390.00 569574.24 74760.70 2278296.97 2236629.30 2245654.27 2203986.60 UW CREFC 1080317.91 2.11 2.0703 2.08 2.0401 F F 12-31-2025 false false 20475000.00 91753.02 0.05204 0.0002061 91753.02 0.00 0.00 20475000.00 20475000.00 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 15 03-12-2026 04-13-2026 CREFI 10-25-2024 17000000.00 60 11-06-2029 0 0.0739 0.0739 3 1 60 12-06-2024 true 1 WL 3 0.00 17000000.00 1 1 1 0 true true false false false 05-05-2029 MOCKSVILLE INDUSTRIAL 288 QUALITY DRIVE Mocksville NC 27028 Davie IN 253052 253052 2018 28900000.00 MAI 08-21-2024 1 1 6 12-06-2026 N paltronics 253052 03-11-2034 12-31-2024 12-31-2025 2034122.32 2068431.00 61023.67 62052.93 1973098.65 2006378.07 1884220.54 1917499.96 UW CREFC 1273748.63 1.55 1.5751 1.48 1.5053 F F 12-31-2025 false false 17000000.00 108181.39 0.0739 0.0002061 108181.39 0.00 0.00 17000000.00 17000000.00 01-06-2026 1 false 313862.51 0 0 2 0 Wells Fargo Bank, NA 04-09-2026 false 13 Prospectus Loan ID 16 03-12-2026 04-13-2026 CREFI 09-27-2024 16750000.00 60 10-06-2029 0 0.0642 0.0642 3 1 60 11-06-2024 true 1 WL 3 92599.58 16750000.00 1 1 1 0 true true false false false 04-05-2029 144-25 ROOSEVELT AVE 144-25 ROOSEVELT AVENUE Flushing NY 11354 Queens MF 161 161 1962 24800000.00 MAI 08-08-2024 0.96 0.98 6 12-06-2026 N 08-31-2024 12-31-2024 12-31-2025 3049220.16 3356492.00 1524809.99 1604043.15 1524410.17 1752448.85 1484160.17 1712198.85 UW CREFC 1090285.39 1.40 1.6073 1.36 1.5704 F F false false 16750000.00 92599.58 0.0642 0.0002061 92599.58 0.00 0.00 16750000.00 16750000.00 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 17 03-12-2026 04-13-2026 GSBI 08-09-2024 16500000.00 60 08-09-2029 0 0.05487598 0.05487598 3 1 60 09-09-2024 true 1 PP 3 77969.62 16500000.00 1 8 8 0 true true true false false 02-08-2029 02-08-2029 BioMed 2024 Portfolio 2 995458 1098200000.00 0.94 1 12-09-2026 N 03-31-2024 10-01-2024 09-30-2025 97707979.65 95187505.00 25625813.17 29115901.00 72082166.48 66071604.00 71517522.89 65506960.00 UW 30595124.00 2.36 2.1595 2.34 2.141 F F false false 16500000.00 77969.62 0.05487598 0.0001936 77969.62 0.00 0.00 16500000.00 16500000.00 04-09-2026 1 false 0 0 0 0 0 KeyBank National Association false Prospectus Loan ID 17-001 03-12-2026 04-13-2026 200 SIDNEY 200 SIDNEY STREET Cambridge MA 02139 Middlesex MU 188616 188616 2000 2016 323600000.00 MAI 04-30-2024 1 1 6 Seres Therapeutics Inc 68636 01-13-2030 AbbVie Inc. 62130 10-31-2029 AbbVie Inc. 57850 07-31-2028 03-31-2024 10-01-2024 09-30-2025 31122293.56 95187505.00 6841857.60 29115901.00 24280435.95 66071604.00 24152177.07 65506960.00 UW CREFC 30595124.00 2.1595 2.141 F 09-30-2025 false Prospectus Loan ID 17-002 03-12-2026 04-13-2026 LINCOLN CENTRE 200, 300, 400, 500 AND 800 LINCOLN CENTRE DRIVE Foster City CA 94404 San Mateo MU 360000 360000 2017 243000000.00 MAI 04-22-2024 1 1 6 ILLUMINA 200000 01-15-2033 ILLUMINA 160000 11-15-2033 03-31-2024 10-01-2024 09-30-2025 20914053.92 0.00 5419566.79 0.00 15494487.13 0.00 15303687.13 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 17-003 03-12-2026 04-13-2026 40 ERIE STREET 40 ERIE STREET Cambridge MA 02139 Middlesex MU 106638 106638 1996 2015 151900000.00 MAI 04-30-2024 1 1 6 Intellia Therapeutics Inc. 65319 09-30-2026 BioNTech US Inc. 26806 09-30-2028 Make Life Sweeter LLC 606 12-04-2029 03-31-2024 10-01-2024 09-30-2025 15205784.17 0.00 4613990.19 0.00 10591793.98 0.00 10534209.46 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 17-004 03-12-2026 04-13-2026 4570 EXECUTIVE DRIVE 4570 EXECUTIVE DRIVE San Diego CA 92121 San Diego MU 125550 125550 2000 2019 120000000.00 MAI 04-24-2024 0.92 1 6 BioMed Realty L.P 49912 06-30-2030 International AIDS Vaccine Init 17006 08-20-2026 Human Longevity Inc. 13433 09-12-2030 03-31-2024 10-01-2024 09-30-2025 12230158.03 0.00 3839406.55 0.00 8390751.48 0.00 8320443.48 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 17-005 03-12-2026 04-13-2026 9360-9390 TOWNE CENTRE DRIVE 9360-9390 TOWNE CENTRE DRIVE San Diego CA 92121 San Diego MU 147577 147577 1990 2020 141000000.00 MAI 04-24-2024 0.66 1 6 Poseida Therapeutics Inc. 121832 12-31-2029 BioMed Realty L.P 25745 06-30-2030 03-31-2024 10-01-2024 09-30-2025 7873719.53 0.00 2960082.74 0.00 4913636.79 0.00 4832469.44 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 17-006 03-12-2026 04-13-2026 21 ERIE STREET 21 ERIE STREET Cambridge MA 02139 Middlesex MU 51914 51914 1925 2018 75500000.00 MAI 04-30-2024 1 1 6 MIL 21E LLC 51914 11-30-2030 03-31-2024 10-01-2024 09-30-2025 6491667.17 0.00 1159322.55 0.00 5332344.62 0.00 5304311.06 0.00 UW CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 17-007 03-12-2026 04-13-2026 47 ERIE STREET PARKING STRUCTURE 47 ERIE STREET Cambridge MA 02139 Middlesex 98 447 447 1997 28000000.00 MAI 04-30-2024 1 6 03-31-2024 10-01-2024 09-30-2025 2782533.02 0.00 584424.06 0.00 2198108.96 0.00 2198108.96 0.00 UW CREFC 0.00 0.00 C false Prospectus Loan ID 17-008 03-12-2026 04-13-2026 EASTGATE MALL 4575 EASTGATE MALL San Diego CA 92121 San Diego MU 15163 15163 1989 2020 15200000.00 MAI 04-24-2024 1 1 6 Poseida Therapeutics Inc. 15163 12-31-2029 03-31-2024 10-01-2024 09-30-2025 1087770.26 0.00 207162.69 0.00 880607.57 0.00 872116.29 0.00 UW CREFC 0.00 0.00 C 06-30-2025 false Prospectus Loan ID 18 03-12-2026 04-13-2026 UBS 10-15-2024 14400000.00 60 11-06-2029 0 0.07867 0.07867 3 1 60 12-06-2024 true 1 WL 3 0.00 14400000.00 1 3 3 0 true true true false false 12-05-2025 05-05-2029 05-05-2029 FG Medical Portfolio OF 53058 23900000.00 1 1 X 12-31-2024 12-31-2025 1596639.01 1540798.00 47899.17 61527.94 1548739.84 1479270.06 1536602.67 1477662.51 UW 1148582.00 1.35 1.2879 1.34 1.2865 F F false false 14400000.00 97550.80 0.07867 0.0002061 97550.80 0.00 0.00 14400000.00 14400000.00 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 18-001 03-12-2026 04-13-2026 HIGH POINT 1565 NORTH UNIVERSITY PARKWAY High Point NC 27262 Guilford OF 22965 22965 2013 10700000.00 MAI 08-07-2024 1 1 6 Moody's Corporation 22965 09-30-2031 12-31-2024 12-31-2025 721192.72 1540798.00 21635.78 61527.94 699556.94 1479270.06 697949.39 1477662.51 UW CREFC 1148582.00 1.2879 1.2865 F 12-31-2025 false Prospectus Loan ID 18-002 03-12-2026 04-13-2026 MERIDIAN SURGERY CENTER 2100 13TH STREET Meridian MS 39301 Lauderdale OF 15193 15193 1974 2003 7600000.00 MAI 08-02-2024 1 1 6 Meridian Surgery Center 15193 09-30-2032 12-31-2024 12-31-2025 513336.36 0.00 15400.09 0.00 497936.27 0.00 492770.65 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 18-003 03-12-2026 04-13-2026 MARY WASHINGTON 3310 FALL HILL AVENUE Fredericksburg VA 22401 Fredrericksburg OF 14900 14900 1984 1999 5600000.00 MAI 08-07-2024 1 1 6 Mary Washington Healthcare 14900 07-31-2026 12-31-2024 12-31-2025 362109.92 0.00 10863.30 0.00 351246.63 0.00 345882.63 0.00 UW CREFC 0.00 0.00 C 12-31-2025 false Prospectus Loan ID 19 03-12-2026 04-13-2026 Rialto 10-09-2024 13500000.00 60 11-06-2029 0 0.07264 0.07264 3 1 60 12-06-2024 false 1 WL 3 0.00 13500000.00 1 1 1 0 true true false false false 05-05-2029 HOTEL INDIGO 651 EAST HURON ROAD Cleveland OH 44115 Cuyahoga LO 143 143 1997 2021 22450000.00 MAI 09-03-2024 0.6 0.56 6 12-06-2026 N 08-31-2024 12-31-2024 12-31-2025 7404624.46 5899686.00 5178923.80 4959348.40 2225700.66 940337.60 1929515.68 704350.16 UW CREFC 994260.00 2.24 0.9457 1.94 0.7084 F F false false 13500000.00 84444.00 0.07264 0.0002061 84444.00 0.00 0.00 13500000.00 13500000.00 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 20 03-12-2026 04-13-2026 WFB 09-13-2024 11925000.00 60 10-11-2029 360 0.0639 0.0639 3 1 60 11-11-2024 true 1 PP 2 74513.52 11916103.79 1 1 1 0 false true false false false 04-10-2029 HILTON WASHINGTON DC ROCKVILLE HOTEL 1750 ROCKVILLE PIKE Rockville MD 20852 City of Rockville LO 315 315 1982 2024 50100000.00 MAI 07-09-2025 0.56 0.43 6 12-11-2026 N 06-30-2024 12-31-2024 12-31-2025 14718036.00 11796076.00 10330388.00 9028599.44 4387647.00 2767476.56 3798926.00 2295633.52 UW CREFC 1988966.00 2.21 1.3914 1.91 1.1541 F F false false 11742898.57 74513.52 0.0639 0.0002061 64615.30 9898.22 0.00 11733000.35 11733000.35 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 LMF 01-31-2024 10000000.00 60 02-06-2029 0 0.0706 0.0706 3 1 60 03-06-2024 true 1 PP 3 60794.44 10000000.00 1 1 1 0 true true false false false 11-05-2028 EUCLID APARTMENTS 27181 EUCLID AVENUE Euclid OH 44132 Cuyahoga MF 738 738 1968 2022 77000000.00 MAI 12-12-2023 0.95 0.65 6 12-06-2026 N 07-31-2024 01-01-2025 03-31-2025 9274350.61 7952813.00 2688646.48 3882430.00 6585704.13 4070383.00 6401204.13 4070383.00 UW CREFC 3793769.00 1.74 1.0729 1.69 1.0729 F F false false 10000000.00 60794.44 0.0706 0.0001936 60794.44 0.00 0.00 10000000.00 10000000.00 12-06-2024 1 false 862430.5 0 0 3 0 Wells Fargo Bank, NA 02-19-2025 false 0.00 98 0 Prospectus Loan ID 22 03-12-2026 04-13-2026 JPMCB 09-10-2024 10000000.00 60 10-01-2029 0 0.0725 0.0725 3 1 60 11-01-2024 true 1 PP 3 62430.56 10000000.00 1 1 1 0 true true false false false 06-30-2029 175 REMSEN STREET 175 REMSEN STREET Brooklyn NY 11201 Kings OF 130404 130404 1962 2009 54000000.00 MAI 07-22-2024 0.97 6 12-01-2026 N THE OSBORNE ASSOCIATION, INC. 21612 07-31-2031 EAC, INC. 13383 12-31-2027 BRIDGE BACK TO LIFE CENTER, INC. 11392 01-14-2030 06-30-2024 6862593.94 3136403.01 3726190.93 3487551.58 UW CREFC 1.69 1.58 F false false 10000000.00 62430.56 0.0725 0.0001936 62430.56 0.00 0.00 10000000.00 10000000.00 04-01-2026 1 false 0 0 0 0 0 Midland Loan Services false Prospectus Loan ID 23 03-12-2026 04-13-2026 LMF 09-20-2024 9500000.00 60 10-06-2029 0 0.0595 0.0595 3 1 60 11-06-2024 true 1 WL 3 48674.31 9500000.00 1 1 1 0 true true false false false 04-05-2029 PRIME STORAGE - WEST PHOENIX 9220 WEST INDIAN SCHOOL ROAD Phoenix AZ 85037 Maricopa SS 74860 74860 564 564 2006 14240000.00 MAI 08-16-2024 0.87 0.84 6 12-06-2026 N 07-31-2024 12-31-2024 12-31-2025 1197977.69 1184106.00 382800.99 435274.03 815176.70 748831.97 807690.70 741345.97 UW CREFC 571530.60 1.42 1.3102 1.41 1.2971 F F false false 9500000.00 48674.31 0.0595 0.0002061 48674.31 0.00 0.00 9500000.00 9500000.00 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 24 03-12-2026 04-13-2026 LMF 09-30-2024 8100000.00 60 10-06-2029 0 0.0691 0.0691 3 1 60 11-06-2024 true 1 WL 3 48197.25 8100000.00 1 1 1 0 true true false false false 04-05-2029 HAMPTON INN NORTH OLMSTED CLEVELAND AIRPORT 24601 COUNTRY CLUB BOULEVARD North Olmsted OH 44070 Cuyahoga LO 118 118 2016 13800000.00 MAI 08-16-2024 0.68 0.74 6 12-06-2026 N 08-31-2024 12-31-2024 12-31-2025 4249150.00 4423786.00 3029771.86 3204313.74 1219378.14 1219472.26 1049412.14 1042520.82 UW CREFC 567483.75 2.15 2.1489 1.85 1.837 F F false false 8100000.00 48197.25 0.0691 0.0002061 48197.25 0.00 0.00 8100000.00 8100000.00 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 CREFI 10-16-2024 5800000.00 60 11-06-2029 0 0.0675 0.0675 3 1 60 12-06-2024 true 1 WL 3 0.00 5800000.00 1 1 1 0 true true false false false 05-05-2029 155 ELLIOTT AVENUE 155 ELLIOTT AVENUE Yonkers NY 10705 Westchester MF 24 24 1927 2024 9300000.00 MAI 07-13-2024 0.96 1 6 12-06-2026 N 09-30-2024 01-01-2025 09-30-2025 680509.80 530231.00 147893.90 128986.18 532615.90 401244.82 526615.90 396744.82 UW CREFC 297975.00 1.34 1.3465 1.33 1.3314 F F false false 5800000.00 33712.50 0.0675 0.0002061 33712.50 0.00 0.00 5800000.00 5800000.00 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false Prospectus Loan ID 26 03-12-2026 04-13-2026 WFB 09-12-2024 4700000.00 60 10-11-2029 0 0.06191 0.06191 3 1 60 11-11-2024 true 1 WL 3 25056.35 4700000.00 1 1 1 0 true true false false false 07-10-2029 CLC PRESERVE SELF-STORAGE 1415 QUACCO ROAD Pooler GA 31322 Chatham SS 54726 54726 419 419 2020 7850000.00 MAI 08-15-2024 0.75 0.74 6 12-11-2026 N 07-31-2024 12-31-2024 12-31-2025 583335.28 551356.00 177422.54 226782.02 405912.74 324573.98 400485.14 319146.98 UW CREFC 295018.31 1.38 1.1001 1.36 1.0817 F F false false 4700000.00 25056.35 0.06191 0.0002061 25056.35 0.00 0.00 4700000.00 4700000.00 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 LMF 10-09-2024 4700000.00 60 10-06-2029 360 0.073 0.073 3 1 60 11-06-2024 true 1 WL 2 32221.83 4697322.89 1 1 1 0 false true true false false 11-05-2025 04-05-2029 04-05-2029 WALGREENS BEAVERTON 18470 SOUTHWEST FARMINGTON ROAD Beaverton OR 97007 Washington RT 14550 14550 2014 7200000.00 MAI 08-07-2024 1 1 6 X Walgreens 14550 12-31-2050 07-31-2024 12-31-2024 12-31-2025 470649.96 470650.00 6979.50 6979.50 463670.46 463670.50 463670.46 463670.50 UW CREFC 386661.96 1.20 1.1991 1.20 1.1991 F F 12-31-2025 false false 4641234.11 32221.83 0.073 0.0002061 29175.31 3046.52 0.00 4638187.59 4638187.59 04-06-2026 1 false 0 0 0 0 0 Wells Fargo Bank, NA false EX-103 4 exh_103.xml Item Number Column/Field Name Notes Item 2(c)(1) Originator With respect to the Originators, WFB represents Wells Fargo Bank, National Association, CREFI represents Citi Real Estate Funding Inc., GSBI represents Goldman Sachs Bank USA, JPMCB represents JPMorgan Chase Bank, National Association, Rialto represents RREF V Direct Lending Investments, LLC, LMF represents LMF Commercial, LLC, and UBS represents UBS AG Item 2(c)(17) Periodic Principal and Interest Payment at Securitization With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in October 2024, the periodic principal and interest payment due in October). Item 2(c)(18) Scheduled Principal Balance at Securitization With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(c)(29)(i) Prepayment Lock-Out End Date With respect to each mortgage loan, the Prepayment Lock-Out End Date reflects the calendar day prior to the first payment date where yield maintenance or prepayment penalty is permitted. Item 2(d)(20) Physical Occupancy at Securitization With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization. Item 2(d)(28)(xv) Debt Service Coverage Ratio (Net Operating Income) at Securitization With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Ratio (Net Cash Flow) at Securitization With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). Item 2(e)(3) Reporting Period Beginning Scheduled Loan Balance 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 and Trustee Fee Rate With respect to each mortgage loan, this percentage reflects the Operating Advisor Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC Intellectual Property Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate. Item 2(e)(12) Reporting Period Ending Actual Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(e)(13) Reporting Period Ending Scheduled Balance With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(f)(1) Primary Servicer Due to SEC system limitations, the Primary Servicer names over 30 characters have been abbreviated. With respect to the Primary Servicers, KeyBank represents KeyBank, National Association, Midland represents Midland Loan Services, a Division of PNC Bank, National Association and WFB represents Wells Fargo Bank, National Association.

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

FORM 10-D

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

Registered/reporting pursuant to (check one)

Loss Information as reported on April 17, 2026

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

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