0001888524-26-007823.txt : 20260428 0001888524-26-007823.hdr.sgml : 20260428 20260428134327 ACCESSION NUMBER: 0001888524-26-007823 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0001541480 0001549574 FILED AS OF DATE: 20260428 DATE AS OF CHANGE: 20260428 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: BBCMS Mortgage Trust 2024-5C31 CENTRAL INDEX KEY: 0002044180 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-276033-06 FILM NUMBER: 26906227 BUSINESS ADDRESS: STREET 1: 745 SEVENTH AVENUE CITY: NEW YORK STATE: NY ZIP: 10019 BUSINESS PHONE: 212-412-4000 MAIL ADDRESS: STREET 1: 745 SEVENTH AVENUE CITY: NEW YORK STATE: NY ZIP: 10019 10-D 1 bcr24c31_10d-202604.htm bcr24c31_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: 333-276033-06

Central Index Key Number of issuing entity: 0002044180

BBCMS Mortgage Trust 2024-5C31
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-276033

Central Index Key Number of depositor: 0001541480

Barclays Commercial Mortgage Securities LLC
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001549574

Barclays Capital Real Estate Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001548405

Starwood Mortgage Capital LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541294

German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001968416

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

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

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

Central Index Key Number of sponsor (if applicable): 0000927971

Bank of Montreal
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001089877

KeyBank National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0000109380

Zions Bancorporation, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001755531

Societe Generale Financial Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001931347

Greystone Commercial Mortgage Capital LLC
(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)

Daniel Schmidt (212) 526-7000
(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)

38-7343890
38-7343891
(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
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 BBCMS Mortgage Trust 2024-5C31.

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

No assets securitized by Barclays Commercial Mortgage Securities LLC (the "Depositor") and held by BBCMS Mortgage Trust 2024-5C31 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from March 18, 2026 to April 17, 2026.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Exchange Act (a "Rule 15Ga-1 Form ABS-15G") on March 13, 2026. The CIK number for the Depositor is 0001541480.

Barclays Capital Real Estate Inc. filed its most recent Rule 15Ga-1 Form ABS-15G on February 13, 2026. The CIK number for Barclays Capital Real Estate Inc. is 0001549574.

Starwood Mortgage Capital LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 12, 2026. The CIK number for Starwood Mortgage Capital LLC is 0001548405.

German American Capital Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 13, 2026. The CIK number for German American Capital Corporation is 0001541294.

Argentic Real Estate Finance 2 LLC filed its most recent Rule 15Ga-1 Form ABS-15G on January 21, 2026. The CIK number for Argentic Real Estate Finance 2 LLC is 0001968416.

Citi Real Estate Funding Inc. filed its most recent Rule 15Ga-1 Form ABS-15G on February 10, 2026. The CIK number for Citi Real Estate Funding Inc. is 0001701238.

Bank of Montreal filed its most recent Rule 15Ga-1 Form ABS-15G on February 11, 2026. The CIK number for Bank of Montreal is 0000927971.

KeyBank National Association filed its most recent Rule 15Ga-1 Form ABS-15G on February 3, 2026. The CIK number for KeyBank National Association is 0001089877.

Zions Bancorporation, National Association filed its most recent Rule 15Ga-1 Form ABS-15G on January 5, 2026. The CIK number for Zions Bancorporation, National Association is 0000109380.

Societe Generale Financial Corporation filed its most recent Rule 15Ga-1 Form ABS-15G on February 17, 2026. The CIK number for Societe Generale Financial Corporation is 0001755531.

Greystone Commercial Mortgage Capital LLC filed its most recent Rule 15Ga-1 Form ABS-15G on January 8, 2026. The CIK number for Greystone Commercial Mortgage Capital LLC is 0001931347.

LMF Commercial, LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 13, 2026. The CIK number for LMF Commercial, LLC 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 28, 2026 under Commission File No. 333-276033-06 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-276033-06 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 9. Other Information.

Midland Loan Services, A Division of PNC Bank, National Association, in its capacity as Master Servicer for BBCMS Mortgage Trust 2024-5C31, affirms the following amounts in the respective accounts:

Collection Account
Prior Distribution Date	03/17/2026	$34,000.00
Current Distribution Date	04/17/2026	$55,000.00

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

Computershare Trust Company, N.A., in its capacity as Certificate Administrator for BBCMS Mortgage Trust 2024-5C31, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	03/17/2026	$7,327.76
Current Distribution Date	04/17/2026	$8,112.74

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 BBCMS Mortgage Trust 2024-5C31, 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 28, 2026 under Commission File No. 333-276033-06 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 28, 2026 under Commission File No. 333-276033-06 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.

Barclays Commercial Mortgage Securities LLC
(Depositor)

/s/ Daniel Schmidt
Daniel Schmidt, Authorized Signatory

Date: April 28, 2026

EX-99.1 2 bcr24c31_ex991-202604.htm bcr24c31_ex991-202604.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	04/17/26	BBCMS Mortgage Trust 2024-5C31
Determination Date:	04/13/26
Next Distribution Date:	05/15/26
Record Date:	03/31/26	Commercial Mortgage Pass-Through Certificates
		Series 2024-5C31


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Barclays Commercial Mortgage Securities LLC
Certificate Factor Detail	3		Attention: General Contact	RRcmbs@barclays.com;
				SPLegalNotices@barclays.com
Certificate Interest Reconciliation Detail	4		745 Seventh Avenue \| New York, NY 10019 \| United States
Additional Information	5	Master Servicer	Midland Loan Services, a Division of PNC Bank, National
Bond / Collateral Reconciliation - Cash Flows	6		Association
			Attention: Executive Vice President – Division Head	NoticeAdmin@midlandls.com
Bond / Collateral Reconciliation - Balances	7
			10851 Mastin Street, Building 82, Suite 300 \| Overland Park, KS 66210 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	LNR Partners, LLC
Mortgage Loan Detail (Part 1)	13-14		Heather Bennett and Job Warshaw	hbennett@starwood.com; jwarshaw@lnrpartners.com
Mortgage Loan Detail (Part 2)	15-16			and lnr.cmbs.notices@lnrproperty.com
			2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Principal Prepayment Detail	17
		Certificate Administrator	Computershare Trust Company, N.A.
Historical Detail	18
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	19			trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	20		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
		Trustee	Computershare Trust Company, N.A.
Specially Serviced Loan Detail - Part 1	21
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	22			trustadministrationgroup@computershare.com
Modified Loan Detail	23		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	24	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Historical Bond / Collateral Loss Reconciliation Detail	25		Attention: BBCMS 2024-5C31 Transaction Manager	notices@pentalphasurveillance.com
Interest Shortfall Detail - Collateral Level	26		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Supplemental Notes	27	Directing Certificateholder	LNR Securities Holdings, LLC
			-

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	07336YAA3	4.876000%	676,000.00	509,806.49	9,830.71	2,071.51	0.00	0.00	11,902.22	499,975.78	30.01%	30.00%
A-2	07336YAB1	5.137000%	103,762,000.00	103,762,000.00	0.00	444,187.83	0.00	0.00	444,187.83	103,762,000.00	30.01%	30.00%
A-3	07336YAC9	5.609000%	506,308,000.00	506,308,000.00	0.00	2,366,567.98	0.00	0.00	2,366,567.98	506,308,000.00	30.01%	30.00%
A-S	07336YAD7	5.852000%	97,065,000.00	97,065,000.00	0.00	473,353.65	0.00	0.00	473,353.65	97,065,000.00	18.88%	18.88%
B	07336YAE5	6.002000%	41,444,000.00	41,444,000.00	0.00	207,289.07	0.00	0.00	207,289.07	41,444,000.00	14.13%	14.13%
C	07336YAF2	5.756000%	37,081,000.00	37,081,000.00	0.00	177,865.20	0.00	0.00	177,865.20	37,081,000.00	9.88%	9.88%
D	07336YAR6	4.250000%	18,540,000.00	18,540,000.00	0.00	65,662.50	0.00	0.00	65,662.50	18,540,000.00	7.75%	7.75%
E	07336YAT2	4.250000%	8,725,000.00	8,725,000.00	0.00	30,901.04	0.00	0.00	30,901.04	8,725,000.00	6.75%	6.75%
F	07336YAV7	4.250000%	16,359,000.00	16,359,000.00	0.00	57,938.13	0.00	0.00	57,938.13	16,359,000.00	4.88%	4.88%
G	07336YAX3	4.250000%	10,907,000.00	10,907,000.00	0.00	38,628.96	0.00	0.00	38,628.96	10,907,000.00	3.63%	3.63%
H-RR*	07336YAZ8	6.808929%	31,628,000.00	31,628,000.00	0.00	179,443.07	0.00	0.00	179,443.07	31,628,000.00	0.00%	0.00%
R	07336YBB0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			872,495,000.00	872,328,806.49	9,830.71	4,043,908.94	0.00	0.00	4,053,739.65	872,318,975.78


X-A	07336YAG0	1.280753%	610,746,000.00	610,579,806.49	0.00	651,668.34	0.00	0.00	651,668.34	610,569,975.78
X-B	07336YAH8	0.941799%	175,590,000.00	175,590,000.00	0.00	137,808.67	0.00	0.00	137,808.67	175,590,000.00
X-D	07336YAK1	2.558929%	27,265,000.00	27,265,000.00	0.00	58,141.01	0.00	0.00	58,141.01	27,265,000.00
X-F	07336YAM7	2.558929%	16,359,000.00	16,359,000.00	0.00	34,884.60	0.00	0.00	34,884.60	16,359,000.00
X-G	07336YAP0	2.558929%	10,907,000.00	10,907,000.00	0.00	23,258.54	0.00	0.00	23,258.54	10,907,000.00
Notional SubTotal			840,867,000.00	840,700,806.49	0.00	905,761.16	0.00	0.00	905,761.16	840,690,975.78

Deal Distribution Total					9,830.71	4,949,670.10	0.00	0.00	4,959,500.81

*	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	07336YAA3	754.15161243	14.54247041	3.06436391	0.00000000	0.00000000	0.00000000	0.00000000	17.60683432	739.60914201
A-2	07336YAB1	1,000.00000000	0.00000000	4.28083335	0.00000000	0.00000000	0.00000000	0.00000000	4.28083335	1,000.00000000
A-3	07336YAC9	1,000.00000000	0.00000000	4.67416667	0.00000000	0.00000000	0.00000000	0.00000000	4.67416667	1,000.00000000
A-S	07336YAD7	1,000.00000000	0.00000000	4.87666667	0.00000000	0.00000000	0.00000000	0.00000000	4.87666667	1,000.00000000
B	07336YAE5	1,000.00000000	0.00000000	5.00166659	0.00000000	0.00000000	0.00000000	0.00000000	5.00166659	1,000.00000000
C	07336YAF2	1,000.00000000	0.00000000	4.79666676	0.00000000	0.00000000	0.00000000	0.00000000	4.79666676	1,000.00000000
D	07336YAR6	1,000.00000000	0.00000000	3.54166667	0.00000000	0.00000000	0.00000000	0.00000000	3.54166667	1,000.00000000
E	07336YAT2	1,000.00000000	0.00000000	3.54166648	0.00000000	0.00000000	0.00000000	0.00000000	3.54166648	1,000.00000000
F	07336YAV7	1,000.00000000	0.00000000	3.54166697	0.00000000	0.00000000	0.00000000	0.00000000	3.54166697	1,000.00000000
G	07336YAX3	1,000.00000000	0.00000000	3.54166682	0.00000000	0.00000000	0.00000000	0.00000000	3.54166682	1,000.00000000
H-RR	07336YAZ8	1,000.00000000	0.00000000	5.67355097	0.00055679	0.01780890	0.00000000	0.00000000	5.67355097	1,000.00000000
R	07336YBB0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	07336YAG0	999.72788441	0.00000000	1.06700386	0.00000000	0.00000000	0.00000000	0.00000000	1.06700386	999.71178817
X-B	07336YAH8	1,000.00000000	0.00000000	0.78483211	0.00000000	0.00000000	0.00000000	0.00000000	0.78483211	1,000.00000000
X-D	07336YAK1	1,000.00000000	0.00000000	2.13244123	0.00000000	0.00000000	0.00000000	0.00000000	2.13244123	1,000.00000000
X-F	07336YAM7	1,000.00000000	0.00000000	2.13244086	0.00000000	0.00000000	0.00000000	0.00000000	2.13244086	1,000.00000000
X-G	07336YAP0	1,000.00000000	0.00000000	2.13244155	0.00000000	0.00000000	0.00000000	0.00000000	2.13244155	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	2,071.51	0.00	2,071.51	0.00	0.00	0.00	2,071.51	0.00
A-2	03/01/26 - 03/30/26	30	0.00	444,187.83	0.00	444,187.83	0.00	0.00	0.00	444,187.83	0.00
A-3	03/01/26 - 03/30/26	30	0.00	2,366,567.98	0.00	2,366,567.98	0.00	0.00	0.00	2,366,567.98	0.00
X-A	03/01/26 - 03/30/26	30	0.00	651,668.34	0.00	651,668.34	0.00	0.00	0.00	651,668.34	0.00
X-B	03/01/26 - 03/30/26	30	0.00	137,808.67	0.00	137,808.67	0.00	0.00	0.00	137,808.67	0.00
X-D	03/01/26 - 03/30/26	30	0.00	58,141.01	0.00	58,141.01	0.00	0.00	0.00	58,141.01	0.00
X-F	03/01/26 - 03/30/26	30	0.00	34,884.60	0.00	34,884.60	0.00	0.00	0.00	34,884.60	0.00
X-G	03/01/26 - 03/30/26	30	0.00	23,258.54	0.00	23,258.54	0.00	0.00	0.00	23,258.54	0.00
A-S	03/01/26 - 03/30/26	30	0.00	473,353.65	0.00	473,353.65	0.00	0.00	0.00	473,353.65	0.00
B	03/01/26 - 03/30/26	30	0.00	207,289.07	0.00	207,289.07	0.00	0.00	0.00	207,289.07	0.00
C	03/01/26 - 03/30/26	30	0.00	177,865.20	0.00	177,865.20	0.00	0.00	0.00	177,865.20	0.00
D	03/01/26 - 03/30/26	30	0.00	65,662.50	0.00	65,662.50	0.00	0.00	0.00	65,662.50	0.00
E	03/01/26 - 03/30/26	30	0.00	30,901.04	0.00	30,901.04	0.00	0.00	0.00	30,901.04	0.00
F	03/01/26 - 03/30/26	30	0.00	57,938.13	0.00	57,938.13	0.00	0.00	0.00	57,938.13	0.00
G	03/01/26 - 03/30/26	30	0.00	38,628.96	0.00	38,628.96	0.00	0.00	0.00	38,628.96	0.00
H-RR	03/01/26 - 03/30/26	30	542.57	179,460.68	0.00	179,460.68	17.61	0.00	0.00	179,443.07	563.26
Totals			542.57	4,949,687.71	0.00	4,949,687.71	17.61	0.00	0.00	4,949,670.10	563.26




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


	Additional Information
Total Available Distribution Amount (1)	4,959,500.81
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,962,404.50	Master Servicing Fee	2,823.80
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,112.66
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	375.59
ARD Interest	0.00	Operating Advisor Fee	1,179.34
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	225.35
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,962,404.50	Total Fees	12,716.74

Principal		Expenses/Reimbursements
Scheduled Principal	9,830.71	Reimbursement for Interest on Advances	17.61
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	9,830.71	Total Expenses/Reimbursements	17.61

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,949,670.10
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	9,830.71
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Initial Interest Deposit Amount	0.00	Borrower Option Extension Fees	0.00

Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,959,500.81
Total Funds Collected	4,972,235.21	Total Funds Distributed	4,972,235.16

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		872,328,806.49	872,328,806.49	Beginning Certificate Balance	872,328,806.49
(-) Scheduled Principal Collections		9,830.71	9,830.71	(-) Principal Distributions	9,830.71
(-) 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		872,318,975.78	872,318,975.78	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		872,328,806.49	872,328,806.49	Ending Certificate Balance	872,318,975.78
Ending Actual Collateral Balance		872,318,975.78	872,318,975.78



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.81%
				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
	9,999,999 or less	20	119,361,108.00	13.68%	43	6.8597	1.640492	1.29 or less	10	275,675,975.78	31.60%	43	6.6178	1.104260
10,000,000 to 14,999,999		7	86,613,975.78	9.93%	43	6.7223	1.748901	1.30 to 1.49	13	140,420,000.00	16.10%	43	7.0664	1.375400
15,000,000 to 19,999,999		3	52,500,000.00	6.02%	43	7.5221	1.728667	1.50 to 1.79	12	198,083,000.00	22.71%	43	6.1829	1.687164
20,000,000 to 29,999,999		11	257,191,892.00	29.48%	43	6.4701	2.220357	1.80 to 1.99	2	58,000,000.00	6.65%	44	6.8427	1.907586
30,000,000 to 39,999,999		2	65,500,000.00	7.51%	43	6.7033	1.281438	2.00 to 2.49	8	97,640,000.00	11.19%	43	6.9533	2.119170
40,000,000 to 54,999,999		5	225,152,000.00	25.81%	43	6.3895	2.812383	2.50 or more	4	102,500,000.00	11.75%	43	6.2982	6.163171
	55,000,000 or greater	1	66,000,000.00	7.57%	44	6.4400	0.830000	Totals	49	872,318,975.78	100.00%	43	6.6062	2.041720
	Totals	49	872,318,975.78	100.00%	43	6.6062	2.041720
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

California	3	88,000,000.00	10.09%	44	6.7284	2.067273
							Industrial	2	13,470,000.00	1.54%	44	7.3770	1.451463
Colorado	2	9,095,047.62	1.04%	43	5.4540	1.284914
							Lodging	1	34,000,000.00	3.90%	44	7.6430	2.000000
Florida	2	37,976,190.48	4.35%	43	6.5354	1.238696
							Mixed Use	5	104,550,000.00	11.99%	42	6.6916	2.012731
Georgia	2	36,275,595.42	4.16%	42	7.2063	2.558114
							Mobile Home Park	2	10,876,000.00	1.25%	43	7.1293	1.429857
Illinois	1	5,066,666.67	0.58%	43	5.1797	1.220000
							Multi-Family	19	294,832,975.79	33.80%	43	6.6212	1.173713
Indiana	1	14,400,000.00	1.65%	44	7.3620	1.340296
							Office	3	88,450,000.00	10.14%	44	6.7363	2.023618
Kentucky	1	40,000,000.00	4.59%	43	6.8400	1.690000
							Other	1	4,800,000.00	0.55%	39	6.8200	1.340000
Louisiana	2	5,400,000.00	0.62%	44	7.0213	1.356389
							Retail	18	297,640,000.01	34.12%	43	6.3346	3.049374
Maryland	1	12,000,000.00	1.38%	42	6.4050	1.500000
							Self Storage	4	23,700,000.00	2.72%	43	6.7598	1.198797
Massachusetts	4	75,000,000.00	8.60%	43	6.4278	2.214667
							Totals	55	872,318,975.78	100.00%	43	6.6062	2.041720
Michigan	2	47,359,000.00	5.43%	43	6.6733	1.176528

Mississippi	1	22,000,000.00	2.52%	44	7.1650	1.080000

New Jersey	1	9,900,000.00	1.13%	43	6.3200	1.010000

New York	15	258,467,904.55	29.63%	44	6.1894	2.740132

Ohio	1	6,970,475.82	0.80%	44	6.4000	8.190000

Oregon	1	22,000,000.00	2.52%	43	6.8800	1.620000

Pennsylvania	1	34,000,000.00	3.90%	44	7.6430	2.000000

Tennessee	3	16,747,619.05	1.92%	44	6.7520	1.565721

Texas	7	86,860,476.19	9.96%	43	6.9232	1.354042

Virginia	3	36,400,000.00	4.17%	43	6.6678	1.365797

Washington	1	8,400,000.00	0.96%	43	7.1100	1.320000

Totals	55	872,318,975.78	100.00%	43	6.6062	2.041720


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
	5.99900 or less	6	135,500,000.00	15.53%	43	5.4362	1.835277	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	6.00000 to 6.49900	5	152,900,000.00	17.53%	44	6.4125	4.023080	13 months to 24 months	49	872,318,975.78	100.00%	43	6.6062	2.041720
	6.50000 to 6.99900	21	379,298,975.78	43.48%	43	6.7362	1.632198	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	7.00000 to 7.49900	14	164,850,000.00	18.90%	43	7.1908	1.348400	Totals	49	872,318,975.78	100.00%	43	6.6062	2.041720
	7.50000 or greater	3	39,770,000.00	4.56%	44	7.6745	1.907146
	Totals	49	872,318,975.78	100.00%	43	6.6062	2.041720
(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
	57 months or less	49	872,318,975.78	100.00%	43	6.6062	2.041720	Interest Only	48	858,495,000.00	98.42%	43	6.6004	2.054308
58 months to 59 months		0	0.00	0.00%	0	0.0000	0.000000	359 months or less	1	13,823,975.78	1.58%	44	6.9700	1.260000
	60 months or greater	0	0.00	0.00%	0	0.0000	0.000000	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	49	872,318,975.78	100.00%	43	6.6062	2.041720	Totals	49	872,318,975.78	100.00%	43	6.6062	2.041720
(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

62,650,000.00

7.18%

6.8557

1.363159

No outstanding loans in this group

Totals

872,318,975.78

100.00%

6.6062

2.041720

(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
1A-1-1	30511467	RT	Elmhurst	NY	Actual/360	5.370%	231,208.33	0.00	0.00	N/A	11/06/29	--	50,000,000.00	50,000,000.00	04/06/26
1A-4-1-1	30511484				Actual/360	5.370%	46,241.67	0.00	0.00	N/A	11/06/29	--	10,000,000.00	10,000,000.00	04/06/26
1A-4-6	30511489				Actual/360	5.370%	115,604.17	0.00	0.00	N/A	11/06/29	--	25,000,000.00	25,000,000.00	04/06/26
2	30322819	MF	Brooklyn	NY	Actual/360	6.440%	366,006.67	0.00	0.00	N/A	12/06/29	--	66,000,000.00	66,000,000.00	04/06/26
3A-1	30322820	RT	Various	Various	Actual/360	6.400%	221,546.67	0.00	0.00	N/A	12/01/29	--	40,200,000.00	40,200,000.00	04/01/26
3A-2	30322821				Actual/360	6.400%	136,675.56	0.00	0.00	N/A	12/01/29	--	24,800,000.00	24,800,000.00	04/01/26
4	30322824	OF	San Diego	CA	Actual/360	6.800%	304,488.89	0.00	0.00	N/A	12/06/29	--	52,000,000.00	52,000,000.00	04/06/26
5	30322825	MF	Kalamazoo	MI	Actual/360	6.650%	245,959.86	0.00	0.00	N/A	11/01/29	--	42,952,000.00	42,952,000.00	04/01/26
6A-2	30511556	RT	Lexington	KY	Actual/360	6.840%	235,600.00	0.00	0.00	N/A	11/06/29	--	40,000,000.00	40,000,000.00	04/06/26
7	30322826	MF	Tallahassee	FL	Actual/360	6.630%	202,675.42	0.00	0.00	N/A	11/06/29	--	35,500,000.00	35,500,000.00	04/06/26
8A-1	30322827	LO	Pittsburgh	PA	Actual/360	7.643%	111,885.03	0.00	0.00	N/A	12/06/29	--	17,000,000.00	17,000,000.00	04/06/26
8A-2	30322828				Actual/360	7.643%	111,885.03	0.00	0.00	N/A	12/06/29	--	17,000,000.00	17,000,000.00	04/06/26
9A-1-1	30511319	MU	Atlanta	GA	Actual/360	7.375%	139,028.72	0.00	0.00	N/A	10/06/29	--	21,891,892.00	21,891,892.00	03/06/26
9A-14-1	30511332				Actual/360	7.375%	25,520.07	0.00	0.00	N/A	10/06/29	--	4,018,469.00	4,018,469.00	03/06/26
9A-15-1	30511333				Actual/360	7.375%	25,972.05	0.00	0.00	N/A	10/06/29	--	4,089,639.00	4,089,639.00	03/06/26
10A-2	30511359	OF	Boston	MA	Actual/360	6.567%	50,894.25	0.00	0.00	N/A	11/06/29	--	9,000,000.00	9,000,000.00	04/06/26
10A-3-1	30511360				Actual/360	6.567%	50,894.25	0.00	0.00	N/A	11/06/29	--	9,000,000.00	9,000,000.00	04/06/26
10A-5	30511362				Actual/360	6.567%	33,929.50	0.00	0.00	N/A	11/06/29	--	6,000,000.00	6,000,000.00	04/06/26
10A-6-1	30511363				Actual/360	6.567%	33,929.50	0.00	0.00	N/A	11/06/29	--	6,000,000.00	6,000,000.00	04/06/26
11A-2	30511536	MF	Houston	TX	Actual/360	6.790%	175,408.33	0.00	0.00	N/A	12/06/29	--	30,000,000.00	30,000,000.00	04/06/26
12	30322829	RT	McKinney	TX	Actual/360	6.740%	150,901.11	0.00	0.00	N/A	11/06/29	--	26,000,000.00	26,000,000.00	04/06/26
13	30511583	MF	New York	NY	Actual/360	7.040%	154,586.67	0.00	0.00	N/A	12/06/29	--	25,500,000.00	25,500,000.00	04/06/26
14A-2	30511147	MU	Watertown	MA	Actual/360	5.795%	124,753.47	0.00	0.00	N/A	09/01/29	--	25,000,000.00	25,000,000.00	04/01/26
15	30322830	MU	Oxnard	CA	Actual/360	6.545%	132,445.35	0.00	0.00	N/A	11/06/29	--	23,500,000.00	23,500,000.00	04/06/26
16	30511527	RT	Bend	OR	Actual/360	6.880%	130,337.78	0.00	0.00	N/A	11/06/29	--	22,000,000.00	22,000,000.00	04/06/26
17	30322831	RT	Meridian	MS	Actual/360	7.165%	135,736.94	0.00	0.00	N/A	12/06/29	--	22,000,000.00	22,000,000.00	04/06/26
18	30322832	RT	Manassas	VA	Actual/360	6.680%	123,672.78	0.00	0.00	N/A	11/06/29	--	21,500,000.00	21,500,000.00	04/06/26
19A-3-2	30322833	MF	Various	Various	Actual/360	5.180%	89,206.12	0.00	0.00	N/A	11/06/29	--	20,000,000.00	20,000,000.00	04/06/26




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	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
20A-2	30322835	Various Lawrence		MA	Actual/360	7.010%	83,000.35	0.00	0.00	N/A	12/06/29	--	13,750,000.00	13,750,000.00	04/06/26
20A-6	30322839				Actual/360	7.010%	37,727.43	0.00	0.00	N/A	12/06/29	--	6,250,000.00	6,250,000.00	04/06/26
21	30322844	MF	Houston	TX	Actual/360	7.300%	116,293.06	0.00	0.00	N/A	09/06/29	--	18,500,000.00	18,500,000.00	04/06/26
22	30322845	MF	Indianapolis	IN	Actual/360	7.362%	91,288.80	0.00	0.00	N/A	12/06/29	--	14,400,000.00	14,400,000.00	04/06/26
23	30322846	MF	Bronx	NY	Actual/360	6.970%	83,029.74	9,830.71	0.00	N/A	12/06/29	--	13,833,806.49	13,823,975.78	04/06/26
24	30322847	MU	Culver City	CA	Actual/360	6.775%	72,925.35	0.00	0.00	N/A	11/06/29	--	12,500,000.00	12,500,000.00	04/06/26
25	30322848	MF	Hagerstown	MD	Actual/360	6.405%	66,185.00	0.00	0.00	N/A	10/06/29	--	12,000,000.00	12,000,000.00	04/06/26
26	30322849	RT	Monsey	NY	Actual/360	6.730%	58,764.12	0.00	0.00	N/A	10/06/29	--	10,140,000.00	10,140,000.00	04/06/26
27	30511447	SS	Sicklerville	NJ	Actual/360	6.320%	53,878.00	0.00	0.00	N/A	11/06/29	--	9,900,000.00	9,900,000.00	04/06/26
28	30322850	MH	Moneta	VA	Actual/360	7.170%	58,037.17	0.00	0.00	N/A	11/01/29	--	9,400,000.00	9,400,000.00	04/01/26
29	30322851	SS	Spokane	WA	Actual/360	7.110%	51,429.00	0.00	0.00	N/A	11/01/29	--	8,400,000.00	8,400,000.00	04/01/26
30	30322852	IN	Hermitage	TN	Actual/360	7.015%	46,513.35	0.00	0.00	N/A	12/06/29	--	7,700,000.00	7,700,000.00	04/06/26
31	30322853	MF	Brooklyn	NY	Actual/360	6.870%	36,973.96	0.00	0.00	N/A	12/06/29	--	6,250,000.00	6,250,000.00	03/06/26
32	30511530	RT	Madison	TN	Actual/360	7.213%	37,267.17	0.00	0.00	N/A	12/06/29	--	6,000,000.00	6,000,000.00	04/06/26
33	30322854	IN	Forney	TX	Actual/360	7.860%	39,053.28	0.00	0.00	N/A	12/06/29	--	5,770,000.00	5,770,000.00	04/06/26
34	30322855	MF	Blacksburg	VA	Actual/360	5.762%	27,289.47	0.00	0.00	N/A	10/06/29	--	5,500,000.00	5,500,000.00	04/06/26
35	30322856	98	Garland	TX	Actual/360	6.820%	28,189.33	0.00	0.00	N/A	07/01/29	--	4,800,000.00	4,800,000.00	04/01/26
36	30322857	MF	Holland	MI	Actual/360	6.900%	26,184.93	0.00	0.00	N/A	11/01/29	--	4,407,000.00	4,407,000.00	04/01/26
37	30511525	SS	Shreveport	LA	Actual/360	7.230%	18,366.21	0.00	0.00	N/A	12/06/29	--	2,950,000.00	2,950,000.00	04/06/26
38	30322858	SS	Lake Charles	LA	Actual/360	6.770%	14,282.82	0.00	0.00	N/A	12/06/29	--	2,450,000.00	2,450,000.00	04/06/26
39	30322859	MH	Rifle	CO	Actual/360	6.870%	8,731.77	0.00	0.00	N/A	11/01/29	--	1,476,000.00	1,476,000.00	04/01/26
Totals							4,962,404.50	9,830.71	0.00				872,328,806.49	872,318,975.78
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 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
1A-1-1	0.00	51,477,520.23	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-4-1-1	0.00	51,477,520.23	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-4-6	0.00	51,477,520.23	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	0.00	907,146.07	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-1	0.00	10,895,920.54	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-2	0.00	10,895,920.54	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	7,232,282.23	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	3,405,081.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6A-2	0.00	11,950,620.84	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	3,021,566.05	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-1	0.00	6,267,637.50	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-2	0.00	6,267,637.50	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9A-1-1	0.00	28,230,307.38	01/01/25	12/31/25	--	0.00	0.00	138,981.60	138,981.60	0.00	0.00
9A-14-1	0.00	28,230,307.38	01/01/25	12/31/25	--	0.00	0.00	25,511.41	25,511.41	0.00	0.00
9A-15-1	0.00	28,230,307.38	01/01/25	12/31/25	--	0.00	0.00	25,963.25	25,963.25	0.00	0.00
10A-2	0.00	16,473,474.84	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10A-3-1	0.00	16,473,474.84	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10A-5	0.00	16,473,474.84	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10A-6-1	0.00	16,473,474.84	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11A-2	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	2,732,806.79	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	2,331,193.16	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14A-2	15,638,354.50	14,746,896.65	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	3,356,709.52	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	2,693,433.46	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	1,977,773.80	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	1,868,788.64	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19A-3-2	0.00	39,863,284.35	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
20A-2	0.00	9,565,878.09	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20A-6	0.00	9,565,878.09	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	1,717,643.87	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	1,410,207.58	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	2,427,547.27	01/01/25	12/31/25	--	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
26	0.00	1,562,878.35	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	619,756.18	650,368.97	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	1,313,886.67	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	807,202.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	862,490.45	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	36,960.51	36,960.51	0.00	0.00
32	0.00	835,794.09	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	683,565.18	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	573,378.74	568,495.88	10/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	0.00	446,200.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	516,885.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	0.00	298,500.53	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	0.00	233,882.98	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	0.00	171,227.00	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	16,831,489.42	469,070,613.16				0.00	0.00	227,416.77	227,416.77	0.00	0.00




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


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




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
04/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606212%	6.589282%	43
03/17/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606216%	6.589286%	44
02/18/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606223%	6.589294%	45
01/16/26	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606227%	6.589298%	46
12/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606231%	6.589302%	47
11/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606236%	6.589307%	48
10/20/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606240%	6.589311%	49
09/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606245%	6.589316%	50
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606249%	6.589320%	51
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606253%	6.589324%	52
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606258%	6.589329%	53
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.606262%	6.589333%	54
(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

9A-1-1

30511319

03/06/26

138,981.60

0.00

21,891,892.00

9A-14-1

30511332

03/06/26

25,511.41

0.00

4,018,469.00

9A-15-1

30511333

03/06/26

25,963.25

0.00

4,089,639.00

30322853

03/06/26

36,960.51

0.00

6,250,000.00

Totals

227,416.77

0.00

36,250,000.00

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		0	0	0			0
37 - 48 Months		872,318,976	872,318,976	0			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Apr-26	872,318,976	872,318,976	0	0	0		0
Mar-26	872,328,806	872,328,806	0	0	0		0
Feb-26	872,346,576	872,346,576	0	0	0		0
Jan-26	872,356,242	872,356,242	0	0	0		0
Dec-25	872,365,850	872,365,850	0	0	0		0
Nov-25	872,378,073	872,378,073	0	0	0		0
Oct-25	872,387,552	872,387,552	0	0	0		0
Sep-25	872,399,649	872,399,649	0	0	0		0
Aug-25	872,408,999	872,408,999	0	0	0		0
Jul-25	872,418,292	872,418,292	0	0	0		0
Jun-25	872,430,212	872,430,212	0	0	0		0
May-25	872,439,379	872,439,379	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


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




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


					Specially Serviced Loan Detail - Part 2

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




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


				Modified Loan Detail

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

Note: Please refer to Servicer Reports for modification comments.




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


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




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


			Historical Bond / Collateral Loss Reconciliation Detail

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




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


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	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)
15	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.10	0.00	0.00	0.00
26	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(14.24)	0.00	0.00	0.00
31	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	31.75	0.00	0.00	0.00
Total	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	17.61	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			17.61




© 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 1 03-12-2026 04-13-2026 German American Capital Corporation, Bank of Montreal 10-28-2024 85000000.00000000 60 11-06-2029 0 .05370000 .05370000 3 1 60 12-06-2024 true 1 PP 3 380375.00000000 85000000.00000000 1 1 1 5 true true true false false 01-05-2027 05-05-2029 05-05-2029 .00000000 .00000000 Queens Center 90-15 Queens Boulevard Elmhurst NY 11373 Queens RT 412033 412033 1973 2004 1060000000.00000000 MAI 09-19-2024 1060000000.00000000 09-19-2024 MAI .95400000 .90470000 6 01-06-2027 N Primark 54237 01-31-2035 ZARA 36463 11-30-2033 H&M 19694 01-31-2035 09-30-2024 01-01-2025 09-30-2025 100774128.00000000 103131561.33340000 47153562.00000000 51654041.10690000 53620566.00000000 51477520.22650000 52532319.00000000 50389273.22650000 UW CREFC 28584062.60590000 1.88000000 1.80090000 1.84000000 1.76280000 F F 12-31-2025 false false 85000000.00000000 393054.17000000 .05370000 .00015670 393054.17000000 .00000000 .00000000 85000000.00000000 85000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 2 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-19-2024 66000000.00000000 60 12-06-2029 0 .06440000 .06440000 3 1 60 01-06-2025 true 1 WL 3 .00000000 66000000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 867-875 4th Avenue 867-875 4th Avenue Brooklyn NY 11232 Kings MF 150 150 2024 100100000.00000000 MAI 10-15-2024 100100000.00000000 10-15-2024 MAI .90700000 .76670000 6 01-06-2027 N 10-31-2024 01-01-2025 03-31-2025 6261336.00000000 1322261.20000000 800260.00000000 415115.13000000 5461077.00000000 907146.07000000 5423577.00000000 897771.07000000 UW CREFC 1077358.34000000 1.27000000 .84200000 1.26000000 .83330000 F F false false 66000000.00000000 366006.67000000 .06440000 .00015670 366006.67000000 .00000000 .00000000 66000000.00000000 66000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 3 1 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 11-20-2024 65000000.00000000 60 12-01-2029 0 .06400000 .06400000 3 1 60 01-01-2025 true 1 PP 3 .00000000 65000000.00000000 1 10 10 5 true true true false false 12-31-2026 05-31-2029 05-31-2029 .00000000 .00000000 Crossroads Centre 3201-3231, 3233 Southwestern Boulevard 3236, 3245, 3275 Southwestern Boulevard Orchard Park NY 14127 Erie RT 171201 171201 1997 31300000.00000000 MAI 09-29-2024 31300000.00000000 09-29-2024 MAI .94100000 .93240000 6 X Tops1080PC Tops - Orchard Park 57000 03-31-2032 Bob's Bob's Discount Furniture, LLC 36000 07-31-2034 ColonialWi Colonial Wine - Orchard Park 18585 11-30-2027 09-30-2024 01-01-2025 12-31-2025 3403547.00000000 17437394.00000000 1184414.00000000 6541473.46000000 2219133.00000000 10895920.54000000 2065196.00000000 10741983.54000000 UW CREFC 1312185.52000000 8.30360000 8.18630000 C 12-31-2025 Panorama Plaza 1601,1621,1635,1645 Penfield Road 715, 745 and 749 Panorama Trail South Rochester NY 14625 Monroe RT 278506 278506 1969 31800000.00000000 MAI 09-29-2024 31800000.00000000 09-29-2024 MAI .70300000 6 X Tops 417PP Tops - Penfield 74000 05-31-2029 Staples Staples Office Superstore East 20661 06-30-2026 Harbor Fre Harbor Freight - Penfield 16185 03-31-2031 09-30-2024 3156312.00000000 1282964.00000000 1873348.00000000 1622925.00000000 UW CREFC C 12-31-2025 Cheektowaga Plaza 3825 - 3875 Union Road Cheektowaga NY 14225 Erie RT 151477 151477 1978 18600000.00000000 MAI 09-29-2024 18600000.00000000 09-29-2024 MAI .91900000 6 X Tops 202CK Tops - Cheektowaga 78000 12-31-2028 Dollar CK Dollar Tree - Cheektowaga 14098 08-31-2028 Advance CK Advance Auto - Cheektowaga 10949 12-31-2028 09-30-2024 2415488.00000000 901920.00000000 1513568.00000000 1377365.00000000 UW CREFC C 12-31-2025 Amherst Plaza 3015, 3035, 3055 Niagara Falls Boulevard 3065, 3190 Niagara Falls Boulevard Amherst NY 14228 Erie RT 147726 149992 1970 1991 17200000.00000000 MAI 09-29-2024 17200000.00000000 09-29-2024 MAI .91800000 6 X Tops 207AM Tops - Amherst 78223 02-28-2027 Dollar AM Dollar Tree - Amherst 14400 09-30-2031 MASH WellNow Urgent Care - Amherst 6500 05-31-2028 09-30-2024 2219809.00000000 757988.00000000 1461821.00000000 1326953.00000000 UW CREFC C 12-31-2025 Chillicothe Place 869 - 887 North Bridge Street Chillicothe OH 45601 Ross RT 106262 106262 1974 2002 15300000.00000000 MAI 10-04-2024 15300000.00000000 10-04-2024 MAI 1.00000000 6 X Kroger CHL Kroger - Chillicothe 60425 11-30-2026 OhioHealth OhioHealth Corporation 23404 01-31-2028 Waterbeds Waterbeds 44' Stuff, Inc 10069 10-31-2029 09-30-2024 1705392.00000000 571651.00000000 1133741.00000000 1038193.00000000 UW CREFC C 12-31-2025 Midway Plaza 910 Athens Highway Loganville GA 30052 Walton RT 91196 91196 1996 16500000.00000000 MAI 10-03-2024 16500000.00000000 10-03-2024 MAI .94100000 6 X Kroger LOG Kroger - Loganville 63296 01-31-2031 JINI & YOU JINI & YOU 6, LLC 3500 11-30-2027 Kang Martial Arts Studio 2800 05-31-2029 09-30-2024 1288003.00000000 399369.00000000 888634.00000000 806634.00000000 UW CREFC C 12-31-2025 Ontario Plaza 6254 - 6272 Furnace Road Ontario NY 14519 Wayne RT 77048 77048 1998 8700000.00000000 MAI 09-29-2024 8700000.00000000 09-29-2024 MAI 1.00000000 6 X Tops413ONT Tops - Ontario 47000 07-31-2029 Secor ONT Secor Lumber Co., Inc. 11000 03-31-2027 Dollar ONT Dollar Tree - Ontario 8360 01-31-2028 09-30-2024 914009.00000000 210893.00000000 703116.00000000 633837.00000000 UW CREFC C 12-31-2025 Jamestown Plaza 1800, 1900 and 2000 Washington Street Jamestown NY 14701 Chautauqua RT 98001 98001 1997 2003 9100000.00000000 MAI 09-29-2024 9100000.00000000 09-29-2024 MAI .94200000 6 X Tops 209JT Tops - Jamestown 77000 09-30-2030 Dollar JT Dollar Tree - Jamestown 8000 09-30-2028 Aarons JT Aaron's - Jamestown 7343 08-31-2027 09-30-2024 920899.00000000 351446.00000000 569453.00000000 481334.00000000 UW CREFC C 12-31-2025 Tops Plaza 128 West Main Street Le Roy NY 14482 Genesee RT 62747 62747 1997 6840000.00000000 MAI 09-29-2024 6840000.00000000 09-29-2024 MAI .97500000 6 X Tops 246LR Tops - LeRoy 47000 05-31-2029 NAPA NAPA Auto Parts - LeRoy 4692 07-31-2029 Russell Ce Russell Cellular 4000 04-30-2027 09-30-2024 726370.00000000 245776.00000000 480594.00000000 424174.00000000 UW CREFC C 12-31-2025 Warsaw Plaza 2382 - 2410 Route 19 North Warsaw NY 14569 Wyoming RT 74103 74103 1975 6460000.00000000 MAI 09-29-2024 6460000.00000000 09-29-2024 MAI .91900000 6 X Tops247WAR Tops - Warsaw 45533 06-30-2030 AutoZone-W AutoZone 7488 01-31-2034 RAC WAR Rent -A -Center East, Inc. 4472 01-31-2029 09-30-2024 677200.00000000 208203.00000000 468997.00000000 402367.00000000 UW CREFC C 12-31-2025 false false 65000000.00000000 358222.23000000 .06400000 .00015670 358222.23000000 .00000000 .00000000 65000000.00000000 65000000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 4 1 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 11-13-2024 52000000.00000000 60 12-06-2029 0 .06800000 .06800000 3 1 60 01-06-2025 true 1 WL 3 .00000000 52000000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Highlands Corporate Center 12730-12780 High Bluff Drive San Diego CA 92130 San Diego OF 210176 210130 1984 2015 77000000.00000000 MAI 10-21-2024 77000000.00000000 10-21-2024 MAI .90600000 .82810000 6 01-06-2027 N Keller Williams Realty 13992 08-31-2033 Crosbie Gliner Schiffman Southard & 10726 01-31-2028 Manatt Phelps & Phillips LLP 10567 04-30-2030 08-31-2024 01-01-2025 12-31-2025 11149698.00000000 11079006.67000000 3435983.00000000 3846724.44000000 7713715.00000000 7232282.23000000 7356494.00000000 6875061.23000000 UW CREFC 3585111.12400000 2.15000000 2.01730000 2.05000000 1.91770000 F F 12-31-2025 false false 52000000.00000000 304488.89000000 .06800000 .00015670 304488.89000000 .00000000 .00000000 52000000.00000000 52000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 5 1 03-12-2026 04-13-2026 KeyBank National Association 10-04-2024 42952000.00000000 60 11-01-2029 0 .06650000 .06650000 3 1 60 12-01-2024 true 1 WL 3 238025.67000000 42952000.00000000 1 1 1 5 true true false false false 05-31-2029 .00000000 .00000000 Candlewyck Apartments 200 & 300 West Kilgore Road 100 East Candlewyck Drive Kalamazoo MI 49001 Kalamazoo MF 487 1971 2017 62250000.00000000 MAI 09-10-2024 62250000.00000000 09-10-2024 MAI .94700000 6 01-01-2027 N 08-31-2024 01-01-2025 12-31-2025 6920544.00000000 6732152.00000000 3006301.00000000 3327071.00000000 3914243.00000000 3405081.00000000 3780822.00000000 3271660.00000000 UW CREFC 2895979.00000000 1.35000000 1.17580000 1.31000000 1.12970000 F F false false 42952000.00000000 245959.86000000 .06650000 .00024420 245959.86000000 .00000000 .00000000 42952000.00000000 42952000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 6 1 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 10-29-2024 40000000.00000000 60 11-06-2029 0 .06840000 .06840000 3 1 60 12-06-2024 true 1 PP 3 228000.00000000 40000000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Hamburg Pavilion 2308 Sir Barton Way Lexington KY 40509 Fayette RT 866622 874095 1997 141100000.00000000 MAI 09-20-2024 141100000.00000000 09-20-2024 MAI .92300000 .96300000 6 01-06-2027 N At Home #25 122400 08-31-2028 Kohl's #334 86564 01-31-2032 Regal Hamburg Pavilion #18-0728 64234 09-30-2029 08-31-2024 01-01-2025 09-30-2025 16816178.00000000 17028812.41330000 4067428.00000000 5078191.57650000 12748750.00000000 11950620.83680000 11727281.00000000 11057639.83680000 UW CREFC 6553575.00000000 1.95000000 1.82350000 1.79000000 1.68730000 F F 09-30-2025 false false 40000000.00000000 235600.00000000 .06840000 .00015670 235600.00000000 .00000000 .00000000 40000000.00000000 40000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 TBD (Servicing Shift) false .00000000 Prospectus Loan ID 7 1 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 11-05-2024 35500000.00000000 60 11-06-2029 0 .06630000 .06630000 3 1 60 12-06-2024 true 1 WL 3 196137.50000000 35500000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Savoy At Southwood 3550 Esplanade Way Tallahassee FL 32311 Leon MF 248 248 2007 2023 51675000.00000000 MAI 09-16-2024 51675000.00000000 09-16-2024 MAI .96000000 .93150000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 5429341.00000000 5470975.42000000 2327648.00000000 2449409.37000000 3101692.00000000 3021566.05000000 3039692.00000000 2959566.05000000 UW CREFC 2386339.62300000 1.30000000 1.26620000 1.27000000 1.24020000 F F false false 35500000.00000000 202675.42000000 .06630000 .00015670 202675.42000000 .00000000 .00000000 35500000.00000000 35500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 8 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC, Greystone Select Company II LLC 11-08-2024 34000000.00000000 60 12-06-2029 0 .07643000 .07643000 3 1 60 01-06-2025 true 1 WL 3 .00000000 34000000.00000000 1 1 1 0 true true true false false 01-05-2027 06-05-2029 06-05-2029 .00000000 .00000000 Sheraton Station Square 300 West Station Square Drive Pittsburgh PA 15219 Allegheny LO 399 1981 2023 62500000.00000000 MAI 10-14-2024 62500000.00000000 10-14-2024 MAI .49800000 .49860000 6 01-06-2027 N 09-30-2024 01-01-2025 12-31-2025 23256662.00000000 24776614.63000000 17795666.00000000 18508977.13000000 5460996.00000000 6267637.50000000 4530729.00000000 5276572.90000000 UW CREFC 2634711.99600000 2.07000000 2.37890000 1.72000000 2.00270000 F F false false 34000000.00000000 223770.06000000 .07643000 .00015670 223770.06000000 .00000000 .00000000 34000000.00000000 34000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 9 1 03-12-2026 04-13-2026 Bank of Montreal, German American Capital Corporation 10-02-2024 30000000.00000000 60 10-06-2029 0 .07375000 .07375000 3 1 60 11-06-2024 true 1 PP 3 184375.00000000 30000000.00000000 1 1 1 0 true true true false false 01-05-2027 04-05-2029 04-05-2029 .00000000 .00000000 Colony Square 1175 Peachtree Rd NE Atlanta GA 30361 Fulton MU 1085612 1085612 1972 2000 516000000.00000000 MAI 05-24-2024 516000000.00000000 05-24-2024 MAI .82500000 .82780000 6 01-06-2027 N JONES DAY 115000 11-30-2036 RG N -ATLANTA XII, LLC 42273 05-31-2029 WEBMD, LLC 41230 03-31-2028 07-31-2024 01-01-2025 12-31-2025 49913938.00000000 48557688.00000000 19331831.00000000 20327380.62000000 30582107.00000000 28230307.38000000 29266672.00000000 26914872.78000000 UW CREFC 19441319.00000000 1.57000000 1.45210000 1.51000000 1.38440000 F F 12-31-2025 false false 30000000.00000000 190520.84000000 .07375000 .00015670 190520.84000000 .00000000 .00000000 30000000.00000000 30000000.00000000 03-06-2026 1 false 190456.26000000 .00000000 .00000000 B Wells Fargo, NA false .00000000 Prospectus Loan ID 10 1 03-12-2026 04-13-2026 German American Capital Corporation, Bank of Montreal 10-08-2024 30000000.00000000 60 11-06-2029 0 .06567000 .06567000 3 1 60 12-06-2024 true 1 PP 3 164175.00000000 30000000.00000000 1 1 1 10 true true true false false 01-05-2027 08-05-2029 08-05-2029 .00000000 .00000000 125 Summer 125 Summer Street Boston MA 2111 Suffolk OF 489637 489637 1987 2016 167900000.00000000 MAI 07-08-2024 167900000.00000000 07-08-2024 MAI .80700000 .78520000 6 01-06-2027 N Klaviyo 192079 03-31-2028 Haemonetics Corporation 62242 06-30-2032 Analog Devices 45955 12-31-2030 06-30-2024 01-01-2025 12-31-2025 31983144.00000000 30152779.00000000 13572636.00000000 13679304.16000000 18410508.00000000 16473474.84000000 17578125.00000000 15641091.84000000 UW CREFC 6833652.10000000 2.69000000 2.41060000 2.57000000 2.28880000 F F 12-31-2025 false false 30000000.00000000 169647.50000000 .06567000 .00015670 169647.50000000 .00000000 .00000000 30000000.00000000 30000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 11 1 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 11-20-2024 30000000.00000000 60 12-06-2029 0 .06790000 .06790000 3 1 60 01-06-2025 true 1 PP 3 .00000000 30000000.00000000 1 1 9 0 true true false false false 06-05-2029 .00000000 .00000000 Verde Apartments 7900 Morely Street, 8601, 8700, 8751, 8915, 8955 Broadway Street, 8801, 8900 and 8950 Glencrest Street Houston TX 77061 Harris MF 2245 1975 127000000.00000000 MAI 10-02-2024 127000000.00000000 10-02-2024 MAI .86800000 6 01-06-2027 N 10-31-2024 20585466.00000000 12879901.00000000 7705565.00000000 7144315.00000000 UW CREFC 1.43000000 1.33000000 F F false false 30000000.00000000 175408.33000000 .06790000 .00015670 175408.33000000 .00000000 .00000000 30000000.00000000 30000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 TBD (Servicing Shift) false .00000000 Prospectus Loan ID 12 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 10-31-2024 26000000.00000000 60 11-06-2029 0 .06740000 .06740000 3 1 60 12-06-2024 true 1 WL 3 146033.33000000 26000000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Cameron Crossing 1681 and 1751 North Central Expressway McKinney TX 75070 Collin RT 220111 211778 1999 43300000.00000000 MAI 08-28-2024 43300000.00000000 08-28-2024 MAI .99300000 .95590000 6 01-06-2027 N Best Buy Stores, LP (1751cbes) 45000 03-31-2027 Ross Dress for Less, Inc. (1751eros) 30187 01-31-2030 Office Depot, Inc Store #590 (1751hoff) 30000 08-31-2030 07-31-2024 01-01-2025 09-30-2025 4117834.00000000 4171005.87990000 1383684.00000000 1438199.09320000 2734150.00000000 2732806.78670000 2631670.00000000 2630326.78670000 UW CREFC 1776738.88000000 1.54000000 1.53810000 1.48000000 1.48040000 F F 09-30-2025 false false 26000000.00000000 150901.11000000 .06740000 .00015670 150901.11000000 .00000000 .00000000 26000000.00000000 26000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 13 1 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 11-18-2024 25500000.00000000 60 12-06-2029 0 .07040000 .07040000 3 1 60 01-06-2025 true 1 WL 3 .00000000 25500000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 615, 640 & 660 Fort Washington 615, 640-660 Fort Washington Avenue New York NY 10040 New York MF 175 174 1920 39350000.00000000 MAI 08-08-2024 39350000.00000000 08-08-2024 MAI .94800000 .90860000 6 01-06-2027 N 07-31-2024 01-01-2025 09-30-2025 4836380.00000000 4761063.68000000 2513678.00000000 2429870.51680000 2322702.00000000 2331193.16320000 2266902.00000000 2275393.16320000 UW CREFC 1820133.37200000 1.28000000 1.28080000 1.25000000 1.25010000 F F false false 25500000.00000000 154586.67000000 .07040000 .00015670 154586.67000000 .00000000 .00000000 25500000.00000000 25500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 14 1 03-12-2026 04-13-2026 Societe Generale Financial Corporation 08-29-2024 25000000.00000000 60 09-01-2029 0 .05795000 .05795000 3 1 60 10-01-2024 true 1 PP 3 120729.17000000 25000000.00000000 1 1 1 0 true true false false false 02-28-2029 .00000000 .00000000 Linx 490 Arsenal Way Watertown MA 2472 Middlesex MU 185015 185015 2018 247000000.00000000 MAI 06-06-2024 247000000.00000000 06-06-2024 MAI 1.00000000 1.00000000 6 01-01-2027 N C4 Therapeutics 111452 03-12-2032 Addgene Inc. 54795 10-31-2028 Tectonic Therapeutic 18768 01-31-2026 06-30-2024 01-01-2025 12-31-2025 18929883.00000000 20793599.19000000 5468726.00000000 6046702.54000000 13461157.00000000 14746896.65000000 13054124.00000000 14339863.65000000 UW CREFC 5522956.88000000 2.44000000 2.67010000 2.36000000 2.59640000 F F 12-31-2025 false false 25000000.00000000 124753.47000000 .05795000 .00015670 124753.47000000 .00000000 .00000000 25000000.00000000 25000000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 15 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 10-09-2024 23500000.00000000 60 11-06-2029 0 .06545000 .06545000 3 1 60 12-06-2024 true 1 WL 3 128172.92000000 23500000.00000000 1 1 1 0 true true true false false 12-05-2025 05-05-2029 05-05-2029 .00000000 .00000000 The Palms Marketplace 2000, 2100,2200,2201 Outlet Center Drive Oxnard CA 93036 Ventura MU 164476 1994 47250000.00000000 MAI 09-05-2024 47250000.00000000 09-05-2024 MAI .99600000 .89910000 6 X CALIFORNIA LUTHERAN UNIVERSITY 23679 08-31-2028 County of Ventura 21173 03-31-2027 CHARTER COLLEGE, LLC 15629 05-31-2030 06-30-2024 01-01-2025 12-31-2025 4727729.00000000 4780267.03000000 1409575.00000000 1423557.51000000 3318154.00000000 3356709.52000000 3120782.00000000 3159338.52000000 UW CREFC 1559437.19000000 2.13000000 2.15250000 2.00000000 2.02590000 F F 12-31-2025 false false 23500000.00000000 132445.35000000 .06545000 .00015670 132445.35000000 .00000000 .00000000 23500000.00000000 23500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 16 1 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 11-05-2024 22000000.00000000 60 11-06-2029 0 .06880000 .06880000 3 1 60 12-06-2024 true 1 WL 3 126133.33000000 22000000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Bend River Promenade 2940-3188 North Highway 97 Bend OR 97703 Deschutes RT 254047 254025 1979 35800000.00000000 MAI 09-23-2024 35800000.00000000 09-23-2024 MAI .96600000 .97720000 6 01-06-2027 N Macy's Northwest, Inc. 101128 01-31-2029 Hobby Lobby Stores, Inc 63210 01-31-2026 T3MA)0( (Store# 1081040) 28250 05-31-2026 08-31-2024 01-01-2025 12-31-2025 3850386.00000000 3957739.99000000 1235812.00000000 1264306.53000000 2614574.00000000 2693433.46000000 2413750.00000000 2492610.46000000 UW CREFC 1534622.25000000 1.70000000 1.75510000 1.57000000 1.62430000 F F 12-31-2025 false false 22000000.00000000 130337.78000000 .06880000 .00015670 130337.78000000 .00000000 .00000000 22000000.00000000 22000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 17 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-12-2024 22000000.00000000 60 12-06-2029 0 .07165000 .07165000 3 1 60 01-06-2025 true 1 WL 3 .00000000 22000000.00000000 1 1 1 0 true true true false false 01-05-2027 08-05-2029 08-05-2029 .00000000 .00000000 Meridian Crossroads 131 South Frontage Road Meridian MS 39301 Lauderdale RT 206313 206321 2007 32850000.00000000 MAI 11-01-2024 32850000.00000000 11-01-2024 MAI 1.00000000 1.00000000 6 01-06-2027 N Ross Dress for Less #1127 30187 01-31-2028 Aldi, Inc. (Alabama) 24001 08-31-2032 TJX Companies, TJ MAX( #0565 22100 05-31-2035 09-30-2024 01-01-2025 09-30-2025 3825184.00000000 3534204.33330000 1344951.00000000 1556430.53350000 2480233.00000000 1977773.79980000 2232648.00000000 1730188.79980000 UW CREFC 1598193.00270000 1.55000000 1.23750000 1.40000000 1.08260000 F F 11-20-2025 false false 22000000.00000000 135736.94000000 .07165000 .00015670 135736.94000000 .00000000 .00000000 22000000.00000000 22000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 18 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-06-2024 21500000.00000000 60 11-06-2029 0 .06680000 .06680000 3 1 60 12-06-2024 true 1 WL 3 119683.33000000 21500000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Canterbury Village 8637-8647, 8653-8695 Sudley Road 8697 and 8699 Sudley Road Manassas VA 20110 Prince William RT 75684 75684 1986 2009 30700000.00000000 MAI 10-04-2024 30700000.00000000 10-04-2024 MAI .97400000 1.00000000 6 01-06-2027 N Walgreen Co. - #13156 14452 05-31-2085 BrightPath KidS Daycare 8976 05-31-2045 Juke Box, Inc. 5600 04-30-2031 08-31-2024 01-01-2025 12-31-2025 2467306.00000000 2492108.00000000 528745.00000000 623319.36000000 1938562.00000000 1868788.64000000 1887853.00000000 1818080.64000000 UW CREFC 1456147.24800000 1.33000000 1.28340000 1.30000000 1.24860000 F F 12-31-2025 false false 21500000.00000000 123672.78000000 .06680000 .00015670 123672.78000000 .00000000 .00000000 21500000.00000000 21500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 19 1 03-12-2026 04-13-2026 German American Capital Corporation 11-05-2024 20000000.00000000 60 11-06-2029 0 .05179710 .05179710 3 1 60 12-06-2024 true 1 A1 3 86328.50000000 20000000.00000000 1 6 6 5 true true true false false 05-05-2029 05-05-2029 .00000000 .00000000 Sentral Union Station 1777 Wewatta Street Denver CO 80202 Denver MF 579 2018 310000000.00000000 MAI 10-03-2024 310000000.00000000 10-03-2024 MAI .93600000 .91020000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 25030039.00000000 23150181.00000000 10697985.00000000 10360385.54000000 14332054.00000000 12789795.46000000 14206940.00000000 12664681.06000000 UW CREFC 11957692.42000000 1.06960000 1.05910000 F Sentral Michigan Avenue 808 South Michigan Avenue Chicago IL 60605 Cook MF 479 2019 208800000.00000000 MAI 10-02-2024 208800000.00000000 10-02-2024 MAI .91500000 .92210000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 22013064.00000000 21785406.00000000 11584797.00000000 10392450.45000000 10428267.00000000 11392955.55000000 10332467.00000000 11297155.55000000 UW CREFC 8079523.00000000 1.41010000 1.39820000 F Sentral Sobro 516 Lea Avenue Nashville TN 37203 Davidson MF 299 2021 138100000.00000000 MAI 10-07-2024 138100000.00000000 10-07-2024 MAI .94800000 .67560000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 15796348.00000000 13076062.00000000 5409952.00000000 6024096.55000000 10386396.00000000 7051965.45000000 10325808.00000000 6991377.65000000 UW CREFC 5494074.00000000 1.28360000 1.27250000 F Sentral Wynwood 51 Northwest 26th Street Miami FL 33127 Miami-Dade MF 175 2020 101200000.00000000 MAI 10-08-2024 101200000.00000000 10-08-2024 MAI .71200000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 10465740.00000000 11484909.00000000 5664175.00000000 6008470.80000000 4801565.00000000 5476438.20000000 4763194.00000000 5438066.65000000 UW CREFC 3878171.00000000 1.41210000 1.40220000 F Sentral At Austin 1614 1614 East 6th Street Austin TX 78702 Travis MF 119 2019 40100000.00000000 MAI 10-02-2024 40100000.00000000 10-02-2024 MAI .97800000 .82350000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 4300428.00000000 3898523.00000000 2274419.00000000 2072060.31000000 2026010.00000000 1826462.69000000 2002210.00000000 1802662.69000000 UW CREFC 1615904.00000000 1.13030000 1.11560000 F Sentral At Austin 1630 1630 East 6th Street Austin TX 78702 Travis MF 139 2018 33400000.00000000 MAI 10-02-2024 33400000.00000000 10-02-2024 MAI .92200000 .84670000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 3673525.00000000 3203592.00000000 1988157.00000000 1877925.00000000 1685369.00000000 1325667.00000000 1657194.00000000 1297492.00000000 UW CREFC 1292723.00000000 1.02550000 1.00370000 F false false 20000000.00000000 89206.12000000 .05179710 .00015670 89206.12000000 .00000000 .00000000 20000000.00000000 20000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Wells Fargo, NA false .00000000 Prospectus Loan ID 20 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-20-2024 20000000.00000000 60 12-06-2029 0 .07010000 .07010000 3 1 60 01-06-2025 true 1 PP 3 .00000000 20000000.00000000 1 2 2 0 true true false false false 09-05-2029 .00000000 .00000000 280 and 290 Merrimack Street 280 and 290 Merrimack Street Lawrence MA 1841 Essex MU 386686 386686 1906 2012 91900000.00000000 MAI 11-13-2024 91900000.00000000 11-13-2024 MAI .92800000 .93020000 6 01-06-2027 N Agespan, Inc. (400) 50654 08-31-2034 Dept. Children & Families 43854 06-30-2028 General Services Administartion 30447 12-31-2034 09-30-2024 10-01-2024 09-30-2025 8219557.00000000 10582570.34660000 2279290.00000000 3858675.02650000 5940267.00000000 6723895.32010000 5688921.00000000 6472549.32010000 UW CREFC 3852189.62000000 1.74550000 1.68020000 F 09-30-2025 350 Merrimack Street 350 Merrimack Street Lawrence MA 1841 Essex OF 145825 145825 1900 2013 38000000.00000000 MAI 11-13-2024 38000000.00000000 11-13-2024 MAI 1.00000000 1.00000000 6 01-06-2027 N NxStage 145000 02-28-2029 AT&T (New Cingula Wireless) 400 05-31-2029 T -Mobile 225 07-03-2028 09-30-2024 10-01-2024 09-30-2025 3964924.00000000 4157933.39000000 1046443.00000000 1315950.62000000 2918481.00000000 2841982.77000000 2823695.00000000 2747195.77000000 UW CREFC 1833699.12000000 1.54990000 1.49820000 F 09-30-2025 false false 20000000.00000000 120727.78000000 .07010000 .00015670 120727.78000000 .00000000 .00000000 20000000.00000000 20000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 TBD (Servicing Shift) false .00000000 Prospectus Loan ID 21 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 09-06-2024 18500000.00000000 60 09-06-2029 0 .07300000 .07300000 3 1 60 10-06-2024 true 1 WL 3 112541.67000000 18500000.00000000 1 1 1 0 true true true false false 07-05-2025 06-05-2029 06-05-2029 .00000000 .00000000 Ravenwood Apartments 7964 Amelia Road Houston TX 77055 Harris MF 235 236 1969 2020 32000000.00000000 MAI 07-19-2024 32000000.00000000 07-19-2024 MAI .89000000 .94893617 6 X 06-30-2024 01-01-2025 09-30-2025 2951855.00000000 2999723.71990000 1198341.00000000 1282079.85340000 1753514.00000000 1717643.86650000 1694514.00000000 1688143.86650000 UW CREFC 1369256.99730000 1.28000000 1.25440000 1.24000000 1.23290000 F F false false 18500000.00000000 116293.06000000 .07300000 .00015670 116293.06000000 .00000000 .00000000 18500000.00000000 18500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 22 1 03-12-2026 04-13-2026 Zions Bancorporation, N.A. 11-14-2024 14400000.00000000 60 12-06-2029 0 .07362000 .07362000 3 1 60 01-06-2025 true 1 WL 3 .00000000 14400000.00000000 1 1 1 0 true true true false false 01-05-2027 07-05-2029 07-05-2029 .00000000 .00000000 Bellagio West Apartments 7455 Rockleigh Avenue Indianapolis IN 46214 Marion MF 156 156 1967 2024 24400000.00000000 MAI 10-07-2024 24400000.00000000 10-07-2024 MAI .97400000 6 X 10-31-2024 2182366.00000000 702746.00000000 1479620.00000000 1440620.00000000 UW CREFC 1.38000000 1.34000000 F F false false 14400000.00000000 91288.80000000 .07362000 .00015670 91288.80000000 .00000000 .00000000 14400000.00000000 14400000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 23 1 03-12-2026 04-13-2026 LMF Commercial, LLC 11-15-2024 14000000.00000000 60 12-06-2029 360 .06970000 .06970000 3 1 0 01-06-2025 true 1 WL 2 .00000000 14000000.00000000 1 1 1 0 false true false false false 08-05-2029 .00000000 .00000000 3128-3130 Bailey Avenue 3128-3130 Bailey Avenue Bronx NY 10463 Bronx MF 40 2024 20100000.00000000 MAI 08-07-2024 20100000.00000000 08-07-2024 MAI .95000000 1.00000000 6 01-06-2027 N 09-30-2024 01-01-2025 12-31-2025 1716071.00000000 1667223.59000000 251192.00000000 257016.01000000 1464879.00000000 1410207.58000000 1452681.00000000 1405933.58000000 UW CREFC 1114325.40000000 1.31000000 1.26550000 1.30000000 1.26170000 F F false false 13833806.49000000 92860.45000000 .06970000 .00015670 83029.74000000 9830.71000000 .00000000 13823975.78000000 13823975.78000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 24 1 03-12-2026 04-13-2026 Zions Bancorporation, N.A. 11-06-2024 12500000.00000000 60 11-06-2029 0 .06775000 .06775000 3 1 60 12-06-2024 true 1 WL 3 70572.92000000 12500000.00000000 1 1 1 0 true true true false false 01-05-2027 05-05-2029 05-05-2029 .00000000 .00000000 Amazon Post at Culver Theater 9500 Culver Boulevard Culver City CA 90232 Los Angeles 98 41341 41341 2004 2024 30900000.00000000 MAI 10-16-2024 30900000.00000000 10-16-2024 MAI 1.00000000 6 X Amazon Studios 41341 05-31-2031 09-30-2024 01-01-2025 12-31-2025 2645590.00000000 2771584.00000000 329761.00000000 344036.73000000 2315828.00000000 2427547.27000000 2247306.00000000 2359024.27000000 UW CREFC 858637.19000000 2.70000000 2.82720000 2.62000000 2.74740000 F F false false 12500000.00000000 72925.35000000 .06775000 .00015670 72925.35000000 .00000000 .00000000 12500000.00000000 12500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 25 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 10-02-2024 12000000.00000000 60 10-06-2029 0 .06405000 .06405000 3 1 60 11-06-2024 true 1 WL 3 64050.00000000 12000000.00000000 1 1 1 0 true true false false false 07-05-2029 .00000000 .00000000 Edgewood Apartments 1730 Edgewood Hill Circle 1750 Dual Highway Hagerstown MD 21740 Washington MF 110 110 1968 17600000.00000000 MAI 08-12-2024 17600000.00000000 08-12-2024 MAI .96400000 6 01-06-2027 N 07-31-2024 1909441.00000000 699284.00000000 1210156.00000000 1168092.00000000 UW CREFC 1.55000000 1.50000000 F F false false 12000000.00000000 66185.00000000 .06405000 .00015670 66185.00000000 .00000000 .00000000 12000000.00000000 12000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 26 1 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 09-13-2024 10140000.00000000 60 10-06-2029 0 .06730000 .06730000 3 1 60 11-06-2024 true 1 WL 3 56868.50000000 10140000.00000000 1 1 1 0 true true false false false 07-05-2029 .00000000 .00000000 Monsey Retail Center 100 NY Route 59 Monsey NY 10952 Rockland RT 35710 35610 1961 2015 16300000.00000000 MAI 08-09-2024 16300000.00000000 08-09-2024 MAI 1.00000000 1.00000000 6 01-06-2027 N Tiferet Dicount, Inc. 6400 12-31-2031 Monsey Housewares, Inc. 6300 10-31-2032 Esti's World of Fashion 3530 05-31-2029 07-31-2024 01-01-2025 12-31-2025 1879078.00000000 2060159.33000000 368525.00000000 497280.98000000 1510553.00000000 1562878.35000000 1482821.00000000 1535146.35000000 UW CREFC 691900.12300000 2.18000000 2.25880000 2.14000000 2.21870000 F F 01-22-2026 false false 10140000.00000000 58764.12000000 .06730000 .00015670 58764.12000000 .00000000 .00000000 10140000.00000000 10140000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 27 1 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 10-25-2024 9900000.00000000 60 11-06-2029 0 .06320000 .06320000 3 1 60 12-06-2024 true 1 WL 3 52140.00000000 9900000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Extra Space Storage Sicklerville 300 Sicklerville Rd Sicklerville NJ 8081 Camden SS 65148 65148 555 590 2020 15200000.00000000 MAI 09-13-2024 15200000.00000000 09-13-2024 MAI .94400000 1.00000000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 1257109.00000000 1085501.04000000 407326.00000000 435132.07200000 849783.00000000 650368.96800000 843268.00000000 643853.96800000 UW CREFC 634370.00000000 1.34000000 1.02520000 1.33000000 1.01500000 F F false false 9900000.00000000 53878.00000000 .06320000 .00015670 53878.00000000 .00000000 .00000000 9900000.00000000 9900000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 28 1 03-12-2026 04-13-2026 KeyBank National Association 10-03-2024 9400000.00000000 60 11-01-2029 0 .07170000 .07170000 3 1 60 12-01-2024 true 1 WL 3 56165.00000000 9400000.00000000 1 1 1 0 true true true false false 12-31-2026 08-31-2029 08-31-2029 .00000000 .00000000 Halesford Harbour Resort 1336 Campers Paradise Trail Moneta VA 24121 Bedford MH 159 1990 2024 15970000.00000000 MAI 09-01-2025 15970000.00000000 09-01-2025 MAI .99400000 1.00000000 6 X 08-31-2024 01-01-2025 09-30-2025 1735816.00000000 2377030.66670000 751959.00000000 1063144.00000000 983857.00000000 1313886.66670000 952657.00000000 1272286.66670000 UW CREFC 908625.33330000 1.44000000 1.44600000 1.39000000 1.40020000 F F false false 9400000.00000000 58037.17000000 .07170000 .00024420 58037.17000000 .00000000 .00000000 9400000.00000000 9400000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 29 1 03-12-2026 04-13-2026 KeyBank National Association 11-01-2024 8400000.00000000 60 11-01-2029 0 .07110000 .07110000 3 1 60 12-01-2024 true 1 WL 3 49770.00000000 8400000.00000000 1 1 1 5 true true true false false 12-31-2026 05-31-2029 05-31-2029 .00000000 .00000000 Extra Space Storage Division 7615 North Division Street Spokane WA 99208 Spokane SS 68740 693 1992 2020 12900000.00000000 MAI 08-15-2024 12900000.00000000 08-15-2024 MAI .93900000 .94940000 6 X 08-31-2024 01-01-2025 12-31-2025 1276049.00000000 1335065.00000000 506876.00000000 527863.00000000 769173.00000000 807202.00000000 762299.00000000 800328.00000000 UW CREFC 605535.00000000 1.27000000 1.33300000 1.26000000 1.32170000 F F false false 8400000.00000000 51429.00000000 .07110000 .00024420 51429.00000000 .00000000 .00000000 8400000.00000000 8400000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 30 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-12-2024 7700000.00000000 60 12-06-2029 0 .07015000 .07015000 3 1 60 01-06-2025 true 1 WL 3 .00000000 7700000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 Central Pike Business Center 3640-3670 Central Pike Hermitage TN 37076 Davidson WH 68450 1988 14600000.00000000 MAI 09-25-2024 14600000.00000000 09-25-2024 MAI .97100000 6 01-06-2027 N Chim Chimney 8000 02-28-2026 Iron Strength 8000 01-31-2026 Rolling Suds Franchise, LLC 6000 12-31-2026 08-31-2024 01-01-2025 12-31-2025 1109916.00000000 1158977.43000000 183666.00000000 296486.98000000 926251.00000000 862490.45000000 898871.00000000 835110.45000000 UW CREFC 547657.19000000 1.69000000 1.57490000 1.64000000 1.52490000 F F 06-26-2025 false false 7700000.00000000 46513.35000000 .07015000 .00064420 46513.35000000 .00000000 .00000000 7700000.00000000 7700000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Berkadia false .00000000 Prospectus Loan ID 31 1 03-12-2026 04-13-2026 Greystone Select Company II LLC 11-19-2024 6250000.00000000 60 12-06-2029 0 .06870000 .06870000 3 1 60 01-06-2025 true 1 WL 3 .00000000 6250000.00000000 1 2 2 0 true true false false false 09-05-2029 .00000000 .00000000 2346 Atlantic Avenue 2346 Atlantic Avenue Brooklyn NY 11233 Kings MF 16 16 1920 2023 6150000.00000000 MAI 10-15-2024 6150000.00000000 10-15-2024 MAI 1.00000000 6 01-06-2027 N 09-30-2024 489037.00000000 95403.00000000 393634.00000000 389634.00000000 UW CREFC F 999 Clarkson Avenue 999 Clarkson Avenue Brooklyn NY 11212 Kings MF 6 5 1929 2023 2900000.00000000 MAI 10-15-2024 2900000.00000000 10-15-2024 MAI 1.00000000 6 01-06-2027 N 09-30-2024 241839.00000000 58492.00000000 183347.00000000 180957.00000000 UW CREFC F false false 6250000.00000000 36973.96000000 .06870000 .00015670 36973.96000000 .00000000 .00000000 6250000.00000000 6250000.00000000 03-06-2026 1 false 36960.51000000 .00000000 .00000000 B Midland Loan Services false .00000000 Prospectus Loan ID 32 1 03-12-2026 04-13-2026 DBR Investments Co. Limited 11-15-2024 6000000.00000000 60 12-06-2029 0 .07213000 .07213000 3 1 60 01-06-2025 true 1 WL 3 .00000000 6000000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 Rivergate Square 1558 and 1592 Gallatin Pike N Madison TN 37115 Davidson RT 81935 81935 1990 10400000.00000000 MAI 09-16-2024 10400000.00000000 09-16-2024 MAI 1.00000000 6 01-06-2027 N Office Depot 25000 05-31-2029 Ross Dress for Less, Inc. 16900 01-31-2034 Dolgencorp, LLC 8750 02-29-2028 10-31-2024 01-01-2025 12-31-2025 1150253.00000000 1230124.05000000 326360.00000000 394329.96000000 823893.00000000 835794.09000000 778034.00000000 789935.09000000 UW CREFC 438790.87000000 1.88000000 1.90480000 1.77000000 1.80030000 F F 12-31-2025 false false 6000000.00000000 37267.17000000 .07213000 .00015670 37267.17000000 .00000000 .00000000 6000000.00000000 6000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 33 1 03-12-2026 04-13-2026 LMF Commercial, LLC 11-14-2024 5770000.00000000 60 12-06-2029 0 .07860000 .07860000 3 1 60 01-06-2025 true 1 WL 3 .00000000 5770000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 ABOX Packaging 12950 Farm-to-market 1641 Forney TX 75126 Kaufman WH 111000 111000 2006 9500000.00000000 MAI 09-06-2024 9500000.00000000 09-06-2024 MAI 1.00000000 1.00000000 6 01-06-2027 N Abox Paperboard Company 110000 11-14-2036 01-01-2025 12-31-2025 952726.00000000 718574.96000000 287870.00000000 35009.78000000 664856.00000000 683565.18000000 606803.00000000 625512.18000000 UW CREFC 459820.87700000 1.45000000 1.48660000 1.32000000 1.36030000 F F 12-31-2025 false false 5770000.00000000 39053.28000000 .07860000 .00015670 39053.28000000 .00000000 .00000000 5770000.00000000 5770000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 34 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 09-26-2024 5500000.00000000 60 10-06-2029 0 .05762000 .05762000 3 1 60 11-06-2024 true 1 WL 3 26409.17000000 5500000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 The Row At Blacksburg 901 Lunch Pail Lane Blacksburg VA 24060 Montgomery MF 52 52 2018 8600000.00000000 MAI 08-14-2024 8600000.00000000 08-14-2024 MAI 1.00000000 .73239437 6 01-06-2027 N 07-31-2024 10-01-2024 06-30-2025 720795.00000000 753391.05340000 190091.00000000 184895.17680000 530705.00000000 568495.87660000 524055.00000000 550745.87660000 UW CREFC 321311.50670000 1.65000000 1.76930000 1.63000000 1.71410000 F F false false 5500000.00000000 27289.47000000 .05762000 .00015670 27289.47000000 .00000000 .00000000 5500000.00000000 5500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 35 1 03-12-2026 04-13-2026 KeyBank National Association 06-24-2024 4800000.00000000 60 07-01-2029 0 .06820000 .06820000 3 1 60 08-01-2024 true 1 WL 3 27280.00000000 4800000.00000000 1 1 1 0 true true false false false 01-31-2029 .00000000 .00000000 Lazy Dog Leased Fee 5180 North President George Bush Highway Garland TX 75040 Dallas 98 8541 7700000.00000000 MAI 05-09-2024 7700000.00000000 05-09-2024 MAI 1.00000000 6 01-01-2027 N 10-01-2024 09-30-2025 460000.00000000 460000.00000000 .00000000 13800.00000000 460000.00000000 446200.00000000 460000.00000000 446200.00000000 UW CREFC 331907.00000000 1.39000000 1.34440000 1.39000000 1.34440000 F F false false 4800000.00000000 28189.33000000 .06820000 .00024420 28189.33000000 .00000000 .00000000 4800000.00000000 4800000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 36 1 03-12-2026 04-13-2026 KeyBank National Association 10-18-2024 4407000.00000000 60 11-01-2029 0 .06900000 .06900000 3 1 60 12-01-2024 true 1 WL 3 25340.25000000 4407000.00000000 1 1 1 0 true true true false false 12-31-2026 08-31-2029 08-31-2029 .00000000 .00000000 Fairbanks Village 278-308 East 16th Street 400-425 Tulip Boulevard Holland MI 49423 Ottawa MF 36 2008 6780000.00000000 MAI 07-31-2024 6780000.00000000 07-31-2024 MAI .97200000 1.00000000 6 X 08-31-2024 01-01-2025 09-30-2025 718377.00000000 750342.66670000 222261.00000000 233457.33330000 496116.00000000 516885.33340000 483480.00000000 504249.33340000 UW CREFC 308587.97330000 1.61000000 1.67500000 1.57000000 1.63410000 F F false false 4407000.00000000 26184.93000000 .06900000 .00024420 26184.93000000 .00000000 .00000000 4407000.00000000 4407000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 37 1 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 11-14-2024 2950000.00000000 60 12-06-2029 0 .07230000 .07230000 3 1 60 01-06-2025 true 1 WL 3 .00000000 2950000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Sterling Storage - Shreveport 2121 West Bert Kouns Industrial Loop Shreveport LA 71118 Caddo Parish SS 30795 363 363 1996 4600000.00000000 MAI 10-19-2024 4600000.00000000 10-19-2024 MAI .85800000 .81267218 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 514893.00000000 558975.88000000 200008.00000000 260475.35000000 314884.00000000 298500.53000000 311805.00000000 295420.53000000 UW CREFC 216247.31100000 1.46000000 1.38040000 1.44000000 1.36610000 F F false false 2950000.00000000 18366.21000000 .07230000 .00015670 18366.21000000 .00000000 .00000000 2950000.00000000 2950000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 38 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-12-2024 2450000.00000000 60 12-06-2029 0 .06770000 .06770000 3 1 60 01-06-2025 true 1 WL 3 .00000000 2450000.00000000 1 1 1 0 true true true false false 01-05-2027 07-05-2029 07-05-2029 .00000000 .00000000 Common Street Self Storage 620 15th Street 2215 Common Street Lake Charles LA 70601 Calcasieu Parish SS 61920 541 1975 4210000.00000000 MAI 10-08-2024 4210000.00000000 10-08-2024 MAI .75900000 1.00000000 6 X 09-30-2024 01-01-2025 12-31-2025 449315.00000000 474509.88000000 212962.00000000 240626.90000000 236353.00000000 233882.98000000 227065.00000000 224594.98000000 UW CREFC 168168.68700000 1.41000000 1.39080000 1.35000000 1.33550000 F F false false 2450000.00000000 14282.82000000 .06770000 .00055670 14282.82000000 .00000000 .00000000 2450000.00000000 2450000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Northmarq false .00000000 Prospectus Loan ID 39 1 03-12-2026 04-13-2026 KeyBank National Association 11-01-2024 1476000.00000000 60 11-01-2029 0 .06870000 .06870000 3 1 60 12-01-2024 true 1 WL 3 8450.10000000 1476000.00000000 1 1 1 5 true true true false false 12-31-2026 05-31-2029 05-31-2029 .00000000 .00000000 Westside MHC 1801 West 2nd Street Rifle CO 81650 Garfield MH 30 1951 2425000.00000000 MAI 08-22-2024 2425000.00000000 08-22-2024 MAI 1.00000000 .82760000 6 X 08-31-2024 01-01-2025 12-31-2025 273862.00000000 303680.00000000 124867.00000000 132453.00000000 148995.00000000 171227.00000000 143955.00000000 166187.00000000 UW CREFC 102810.00000000 1.45000000 1.66550000 1.40000000 1.61640000 F F false false 1476000.00000000 8731.77000000 .06870000 .00024420 8731.77000000 .00000000 .00000000 1476000.00000000 1476000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 EX-103 4 exh_103.xml Item 2(c)(1) Originator Name Originator Name for co-originated loans was truncated to only include the originator contributing to the BBCMS 2024-5C31 transaction to meet EDGAR constraints. Item 2(c)(4) Original Term Loan Number For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure Code For the mortgage loan identified as Queens Center (Asset Number 1), Tops & Kroger Portfolio (Asset Number 3), Hamburg Pavilion (Asset Number 6), Colony Square (Asset Number 9), 125 Summer (Asset Number 10), Verde Apartments (Asset Number 11), Linx (Asset Number 14), ICONIQ Multifamily Portfolio (Asset Number 19) and Riverwalk West (Asset Number 20), the mortgage loan is evidenced by a senior pari passu notes that is part of a loan combination that consists of senior pari-passu notes and/or one or more subordinate notes. Any other senior pari-passu notes and/or subordinate notes are not included in the trust. Item 2(d)(1) Property Name For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust. Item 2(d)(8) Net Rentable Square Feet Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(9) Net Rentable Square Feet Securitization Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, the net rentable square feet securitization number is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(10) Units Beds Rooms Number For mortgage loans that are part of a loan combination, the units beds rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(11) Units Beds Rooms Securitization Number For mortgage loans that are part of a loan combination, the units beds rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(14) Valuation Securitization Amount For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(20) Physical Occupancy Securitization Percentage The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11). Item 2(d)(28)(i) Financials Securitization Date For the mortgage loans identified as ABOX Packaging (Asset Number 33) and Lazy Dog Leased Fee (Asset Number 35), the Financials Securitization Date has been left blank as it was not available at the time of securitization. Item 2(d)(28)(iv) Revenue Securitization Amount For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vi) Operating Expenses Securitization Amount For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(viii) Net Operating Income Securitization Amount For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(x) Net Cash Flow Securitization Amount For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage For mortgage loans that are part of a loan combination, the debt service coverage net operating income securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage For mortgage loans that are part of a loan combination, the debt service coverage net cash flow securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(e)(6) Servicer Trustee Fee Rate Percentage It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee and (v) the CREFC(R) intellectual property royalty license fee rate.

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

FORM 10-D

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

Registered/reporting pursuant to (check one)

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

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