0001888524-26-008423.txt : 20260429 0001888524-26-008423.hdr.sgml : 20260429 20260429152125 ACCESSION NUMBER: 0001888524-26-008423 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20260417 0001013611 0000835271 FILED AS OF DATE: 20260429 DATE AS OF CHANGE: 20260429 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: BANK5 2025-5YR13 CENTRAL INDEX KEY: 0002047638 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-280318-01 FILM NUMBER: 26914953 BUSINESS ADDRESS: STREET 1: C/O STATE STREET BANK & TRUST CO STREET 2: TWO INTERNATIONAL PLACE 5TH FLOOR CITY: BOSTON STATE: MA ZIP: 02110 BUSINESS PHONE: 2126483063 MAIL ADDRESS: STREET 1: 60 WALL STREET CITY: NEW YORK STATE: NY ZIP: 10260-0066 10-D 1 bak25y13_10d-202604.htm bak25y13_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: 333-280318-01

Central Index Key Number of issuing entity: 0002047638

BANK5 2025-5YR13
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-280318

Central Index Key Number of depositor: 0001013611

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Exact name of depositor as specified in its charter)

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

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

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

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

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

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

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

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

Harris Rendelstein (212) 834-6737
(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)

38-7341802
38-7343958
38-7343959
(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-2-1			X
A-2-2			X
A-2-X1			X
A-2-X2			X
A-3			X
A-3-1			X
A-3-2			X
A-3-X1			X
A-3-X2			X
X-A			X
X-B			X
A-S			X
A-S-1			X
A-S-2			X
A-S-X1			X
A-S-X2			X
B			X
B-1			X
B-2			X
B-X1			X
B-X2			X

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

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On April 17, 2026 a distribution was made to holders of the certificates issued by BANK5 2025-5YR13.

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 J.P. Morgan Chase Commercial Mortgage Securities Corp. (the "Depositor") and held by BANK5 2025-5YR13 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 February 12, 2026. The CIK number for the Depositor is 0001013611.

JPMorgan Chase Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G for this asset class on February 12, 2026. The CIK number for JPMorgan Chase Bank, National Association is 0000835271.

Bank of America, National Association filed its most recent Rule 15Ga-1 Form ABS-15G on January 21, 2026. The CIK number for Bank of America, National Association is 0001102113.

Wells Fargo Bank, National Association filed its most recent Rule 15Ga-1 Form ABS-15G on February 5, 2026. The CIK number for Wells Fargo Bank, National Association is 0000740906.

Morgan Stanley Mortgage Capital Holdings LLC filed its most recent Rule 15Ga-1 Form ABS-15G on February 17, 2026. The CIK number for Morgan Stanley Mortgage Capital Holdings LLC is 0001541557.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-280318-01 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-280318-01 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Trimont LLC, in its capacity as Master Servicer for BANK5 2025-5YR13, affirms the following amounts in the respective accounts:

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

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

Computershare Trust Company, N.A., in its capacity as Certificate Administrator for BANK5 2025-5YR13, affirms the following amounts in the respective accounts:

Distribution Account
Prior Distribution Date	03/17/2026	$7,330.02
Current Distribution Date	04/17/2026	$8,114.67

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

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

Item 10. Exhibits.

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

(99.1) Monthly report distributed to holders of the certificates issued by BANK5 2025-5YR13, relating to the April 17, 2026 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-280318-01 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on April 29, 2026 under Commission File No. 333-280318-01 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.

J.P. Morgan Chase Commercial Mortgage Securities Corp.
(Depositor)

/s/ Harris Rendelstein
Harris Rendelstein, Executive Director

Date: April 29, 2026

EX-99.1 2 bak25y13_ex991-202604.htm bak25y13_ex991-202604.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	04/17/26	BANK5 2025-5YR13
Determination Date:	04/13/26
Next Distribution Date:	05/15/26
Record Date:	03/31/26	Commercial Mortgage Pass-Through Certificates
		Series 2025-5YR13


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail	3		Attention: Kunal K. Singh	US_CMBS_Notice@jpmorgan.com

Certificate Interest Reconciliation Detail	4		383 Madison Avenue, 8th Floor \| New York, NY 10179 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Detail	5
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Exchangeable Certificate Factor Detail	6			trustadministrationgroup@computershare.com
Additional Information	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

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

Bond / Collateral Reconciliation - Balances	9		Attention: CMBS Servicing	commercial.servicing@trimont.com
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Current Mortgage Loan and Property Stratification	10-14
		Special Servicer	K-Star Asset Management LLC
Mortgage Loan Detail (Part 1)	15-16
			Attention: Lindsey Wright	Lindsey.Wright@KKR.com
Mortgage Loan Detail (Part 2)	17-18		5949 Sherry Lane, Suite 950 \| Dallas, TX 75225 \| United States
Principal Prepayment Detail	19	Operating Advisor & Asset	Pentalpha Surveillance LLC
Historical Detail	20	Representations Reviewer
			Attention: Surveillance Manager	notices@pentalphasurveilllance.com
Delinquency Loan Detail	21
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Collateral Stratification and Historical Detail	22
		Trustee	Computershare Trust Company, N.A.
Specially Serviced Loan Detail - Part 1	23		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	24			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	25

Historical Liquidated Loan Detail	26

Historical Bond / Collateral Loss Reconciliation Detail	27

Interest Shortfall Detail - Collateral Level	28

Supplemental Notes	29

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 29


				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	06650CAA1	4.940000%	2,050,000.00	1,725,013.03	32,698.82	7,101.30	0.00	0.00	39,800.12	1,692,314.21	30.02%	30.00%
A-2	06650CAB9	5.032000%	100,000,000.00	100,000,000.00	0.00	419,333.33	0.00	0.00	419,333.33	100,000,000.00	30.02%	30.00%
A-3	06650CAG8	5.753000%	388,115,000.00	388,115,000.00	0.00	1,860,688.00	0.00	0.00	1,860,688.00	388,115,000.00	30.02%	30.00%
A-S	06650CAP8	6.096000%	66,522,000.00	66,522,000.00	0.00	337,931.76	0.00	0.00	337,931.76	66,522,000.00	20.51%	20.50%
B	06650CAU7	6.246000%	35,012,000.00	35,012,000.00	0.00	182,237.46	0.00	0.00	182,237.46	35,012,000.00	15.51%	15.50%
C	06650CAZ6	6.886589%	27,134,000.00	27,134,000.00	0.00	155,717.25	0.00	0.00	155,717.25	27,134,000.00	11.63%	11.63%
D	06650CBK8	6.886589%	16,630,000.00	16,630,000.00	0.00	95,436.64	0.00	0.00	95,436.64	16,630,000.00	9.25%	9.25%
E	06650CBM4	6.886589%	7,878,000.00	7,878,000.00	0.00	45,210.46	0.00	0.00	45,210.46	7,878,000.00	8.13%	8.13%
F	06650CBP7	6.886589%	9,628,000.00	9,628,000.00	0.00	55,253.40	0.00	0.00	55,253.40	9,628,000.00	6.75%	6.75%
G	06650CBR3	6.886589%	7,003,000.00	7,003,000.00	0.00	40,188.99	0.00	0.00	40,188.99	7,003,000.00	5.75%	5.75%
H	06650CBT9	4.500000%	10,503,000.00	10,503,000.00	0.00	39,386.25	0.00	0.00	39,386.25	10,503,000.00	4.25%	4.25%
J	06650CBV4	4.500000%	7,003,000.00	7,003,000.00	0.00	26,261.25	0.00	0.00	26,261.25	7,003,000.00	3.25%	3.25%
K*	06650CBX0	4.500000%	22,757,747.00	22,757,747.00	0.00	85,279.33	0.00	0.00	85,279.33	22,757,747.00	0.00%	0.00%
RR	06650CCK7	6.886589%	29,104,513.01	29,091,005.29	1,359.09	166,945.58	0.00	0.00	168,304.67	29,089,646.20	0.00%	0.00%
RR Interest	N/A	6.886589%	7,750,000.01	7,746,403.15	361.90	44,454.56	0.00	0.00	44,816.46	7,746,041.25	0.00%	0.00%
Regular SubTotal			737,090,260.02	736,748,168.47	34,419.81	3,561,425.56	0.00	0.00	3,595,845.37	736,713,748.66


X-A	06650CAM5	1.283643%	490,165,000.00	489,840,013.03	0.00	523,983.04	0.00	0.00	523,983.04	489,807,314.21
X-B	06650CAN3	0.738864%	101,534,000.00	101,534,000.00	0.00	62,516.55	0.00	0.00	62,516.55	101,534,000.00
X-H	06650CCB7	2.386589%	10,503,000.00	10,503,000.00	0.00	20,888.62	0.00	0.00	20,888.62	10,503,000.00
X-J	06650CCD3	2.386589%	7,003,000.00	7,003,000.00	0.00	13,927.74	0.00	0.00	13,927.74	7,003,000.00
X-K	06650CCF8	2.386589%	22,757,747.00	22,757,747.00	0.00	45,261.16	0.00	0.00	45,261.16	22,757,747.00
Notional SubTotal			631,962,747.00	631,637,760.03	0.00	666,577.11	0.00	0.00	666,577.11	631,605,061.21

Deal Distribution Total					34,419.81	4,228,002.67	0.00	0.00	4,262,422.48

*	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 29


				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	06650CAA1	841.46977073	15.95064390	3.46404878	0.00000000	0.00000000	0.00000000	0.00000000	19.41469268	825.51912683
A-2	06650CAB9	1,000.00000000	0.00000000	4.19333330	0.00000000	0.00000000	0.00000000	0.00000000	4.19333330	1,000.00000000
A-3	06650CAG8	1,000.00000000	0.00000000	4.79416668	0.00000000	0.00000000	0.00000000	0.00000000	4.79416668	1,000.00000000
A-S	06650CAP8	1,000.00000000	0.00000000	5.08000000	0.00000000	0.00000000	0.00000000	0.00000000	5.08000000	1,000.00000000
B	06650CAU7	1,000.00000000	0.00000000	5.20500000	0.00000000	0.00000000	0.00000000	0.00000000	5.20500000	1,000.00000000
C	06650CAZ6	1,000.00000000	0.00000000	5.73882398	0.00000000	0.00000000	0.00000000	0.00000000	5.73882398	1,000.00000000
D	06650CBK8	1,000.00000000	0.00000000	5.73882381	0.00000000	0.00000000	0.00000000	0.00000000	5.73882381	1,000.00000000
E	06650CBM4	1,000.00000000	0.00000000	5.73882457	0.00000000	0.00000000	0.00000000	0.00000000	5.73882457	1,000.00000000
F	06650CBP7	1,000.00000000	0.00000000	5.73882426	0.00000000	0.00000000	0.00000000	0.00000000	5.73882426	1,000.00000000
G	06650CBR3	1,000.00000000	0.00000000	5.73882479	0.00000000	0.00000000	0.00000000	0.00000000	5.73882479	1,000.00000000
H	06650CBT9	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
J	06650CBV4	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
K	06650CBX0	1,000.00000000	0.00000000	3.74726593	0.00273401	0.18374446	0.00000000	0.00000000	3.74726593	1,000.00000000
RR	06650CCK7	999.53588916	0.04669688	5.73607193	0.00008899	0.00601968	0.00000000	0.00000000	5.78276881	999.48919228
RR Interest	N/A	999.53588903	0.04669677	5.73607225	0.00008903	0.00601935	0.00000000	0.00000000	5.78276902	999.48919226

Notional Certificates
X-A	06650CAM5	999.33698455	0.00000000	1.06899318	0.00000000	0.00000000	0.00000000	0.00000000	1.06899318	999.27027472
X-B	06650CAN3	1,000.00000000	0.00000000	0.61572035	0.00000000	0.00000000	0.00000000	0.00000000	0.61572035	1,000.00000000
X-H	06650CCB7	1,000.00000000	0.00000000	1.98882415	0.00000000	0.00000000	0.00000000	0.00000000	1.98882415	1,000.00000000
X-J	06650CCD3	1,000.00000000	0.00000000	1.98882479	0.00000000	0.00000000	0.00000000	0.00000000	1.98882479	1,000.00000000
X-K	06650CCF8	1,000.00000000	0.00000000	1.98882429	0.00000000	0.00000000	0.00000000	0.00000000	1.98882429	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				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	7,101.30	0.00	7,101.30	0.00	0.00	0.00	7,101.30	0.00
A-2	03/01/26 - 03/30/26	30	0.00	419,333.33	0.00	419,333.33	0.00	0.00	0.00	419,333.33	0.00
A-3	03/01/26 - 03/30/26	30	0.00	1,860,688.00	0.00	1,860,688.00	0.00	0.00	0.00	1,860,688.00	0.00
A-S	03/01/26 - 03/30/26	30	0.00	337,931.76	0.00	337,931.76	0.00	0.00	0.00	337,931.76	0.00
B	03/01/26 - 03/30/26	30	0.00	182,237.46	0.00	182,237.46	0.00	0.00	0.00	182,237.46	0.00
C	03/01/26 - 03/30/26	30	0.00	155,717.25	0.00	155,717.25	0.00	0.00	0.00	155,717.25	0.00
D	03/01/26 - 03/30/26	30	0.00	95,436.64	0.00	95,436.64	0.00	0.00	0.00	95,436.64	0.00
E	03/01/26 - 03/30/26	30	0.00	45,210.46	0.00	45,210.46	0.00	0.00	0.00	45,210.46	0.00
F	03/01/26 - 03/30/26	30	0.00	55,253.40	0.00	55,253.40	0.00	0.00	0.00	55,253.40	0.00
G	03/01/26 - 03/30/26	30	0.00	40,188.99	0.00	40,188.99	0.00	0.00	0.00	40,188.99	0.00
H	03/01/26 - 03/30/26	30	0.00	39,386.25	0.00	39,386.25	0.00	0.00	0.00	39,386.25	0.00
J	03/01/26 - 03/30/26	30	0.00	26,261.25	0.00	26,261.25	0.00	0.00	0.00	26,261.25	0.00
K	03/01/26 - 03/30/26	30	4,104.00	85,341.55	0.00	85,341.55	62.22	0.00	0.00	85,279.33	4,181.61
X-A	03/01/26 - 03/30/26	30	0.00	523,983.04	0.00	523,983.04	0.00	0.00	0.00	523,983.04	0.00
X-B	03/01/26 - 03/30/26	30	0.00	62,516.55	0.00	62,516.55	0.00	0.00	0.00	62,516.55	0.00
X-H	03/01/26 - 03/30/26	30	0.00	20,888.62	0.00	20,888.62	0.00	0.00	0.00	20,888.62	0.00
X-J	03/01/26 - 03/30/26	30	0.00	13,927.74	0.00	13,927.74	0.00	0.00	0.00	13,927.74	0.00
X-K	03/01/26 - 03/30/26	30	0.00	45,261.16	0.00	45,261.16	0.00	0.00	0.00	45,261.16	0.00
RR	03/01/26 - 03/30/26	30	171.63	166,948.16	0.00	166,948.16	2.59	0.00	0.00	166,945.58	175.20
RR Interest	03/01/26 - 03/30/26	30	45.70	44,455.25	0.00	44,455.25	0.69	0.00	0.00	44,454.56	46.65
Totals			4,321.33	4,228,068.16	0.00	4,228,068.16	65.50	0.00	0.00	4,228,002.67	4,403.46




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-2 (EC)	N/A	5.032000%	100,000,000.00	100,000,000.00	0.00	419,333.33	0.00	0.00	419,333.33	100,000,000.00
A-2-1	06650CAC7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2-2	06650CAD5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2-X1	06650CAE3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2-X2	06650CAF0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3 (EC)	N/A	5.753000%	388,115,000.00	388,115,000.00	0.00	1,860,688.00	0.00	0.00	1,860,688.00	388,115,000.00
A-3-1	06650CAH6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06650CAJ2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	06650CAK9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	06650CAL7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	6.096000%	66,522,000.00	66,522,000.00	0.00	337,931.76	0.00	0.00	337,931.76	66,522,000.00
A-S -1	06650CAQ6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06650CAR4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06650CAS2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06650CAT0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	6.246000%	35,012,000.00	35,012,000.00	0.00	182,237.46	0.00	0.00	182,237.46	35,012,000.00
B-1	06650CAV5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06650CAW3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06650CAX1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06650CAY9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	6.886589%	27,134,000.00	27,134,000.00	0.00	155,717.25	0.00	0.00	155,717.25	27,134,000.00
C-1	06650CBB8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06650CBD4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06650CBF9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06650CBH5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			616,783,000.00	616,783,000.00	0.00	2,955,907.80	0.00	0.00	2,955,907.80	616,783,000.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 29


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-2-1	06650CAC7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2-2	06650CAD5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-1	06650CAH6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	06650CAJ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S -1	06650CAQ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06650CAR4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	06650CAV5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06650CAW3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	06650CBB8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06650CBD4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-2-X1	06650CAE3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2-X2	06650CAF0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X1	06650CAK9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	06650CAL7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06650CAS2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06650CAT0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06650CAX1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06650CAY9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06650CBF9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06650CBH5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 6 of 29


	Additional Information

Total Available Distribution Amount (1)	4,262,422.48
Non-VRR Interest Available Funds	4,053,482.94
VRR Interest Available Funds	213,341.21
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,241,307.85	Master Servicing Fee	3,488.63
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,114.26
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	317.21
ARD Interest	0.00	Operating Advisor Fee	1,129.27
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	190.33
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,241,307.85	Total Fees	13,239.70

Principal		Expenses/Reimbursements
Scheduled Principal	34,419.81	Reimbursement for Interest on Advances	65.50
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	34,419.81	Total Expenses/Reimbursements	65.50

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,228,002.67
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	34,419.81
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,262,422.48
Total Funds Collected	4,275,727.66	Total Funds Distributed	4,275,727.68


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		736,748,168.82	736,748,168.82	Beginning Certificate Balance	736,748,168.47
(-) Scheduled Principal Collections		34,419.81	34,419.81	(-) Principal Distributions	34,419.81
(-) 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		736,713,749.01	736,713,749.01	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		736,748,168.82	736,748,168.82	Ending Certificate Balance	736,713,748.66
Ending Actual Collateral Balance		736,713,749.01	736,713,749.01



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.35)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.35)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.89%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 9 of 29


				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	9	42,520,000.00	5.77%	45	6.6732	2.704851	1.49 or less	12	253,120,000.00	34.36%	45	6.8388	1.240042
$10,000,000 to $19,999,999		7	93,950,000.00	12.75%	45	6.8559	1.602127	1.50 to 1.99	14	332,793,749.01	45.17%	45	6.7667	1.721973
$20,000,000 to $29,999,999		12	303,743,749.01	41.23%	45	6.4925	1.834922	2.00 to 2.49	3	42,500,000.00	5.77%	45	6.0352	2.151178
$30,000,000 to $39,999,999		1	35,000,000.00	4.75%	46	7.0800	1.728100	2.50 to 2.99	1	73,500,000.00	9.98%	46	6.5980	2.622200
	$40,000,000 or greater	5	261,500,000.00	35.50%	45	6.7971	1.660524	3.00 or greater	4	34,800,000.00	4.72%	45	5.7687	4.209446
	Totals	34	736,713,749.01	100.00%	45	6.6853	1.788465	Totals	34	736,713,749.01	100.00%	45	6.6853	1.788465
(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 29


			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

Alabama	2	2,157,822.00	0.29%	46	6.0800	1.791600
							Industrial	2	22,950,061.90	3.12%	45	6.7482	1.583253
Arizona	1	4,928,037.00	0.67%	46	6.0800	1.791600
							Lodging	11	201,709,328.32	27.38%	45	7.2231	1.845612
Arkansas	1	8,800,000.00	1.19%	46	6.8260	1.343700
							Mixed Use	9	58,211,305.17	7.90%	46	6.3260	1.411982
California	16	133,794,120.70	18.16%	45	6.4598	2.561321
							Mobile Home Park	2	12,355,000.00	1.68%	45	6.7694	1.481857
Connecticut	2	20,166,239.00	2.74%	45	7.1225	1.930024
							Multi-Family	9	49,815,000.00	6.76%	44	6.7884	1.665706
Florida	2	11,360,071.00	1.54%	46	7.0173	1.469737
							Office	3	150,482,753.63	20.43%	45	6.0506	2.322514
Indiana	8	62,405,614.32	8.47%	45	7.0017	1.662531
							Retail	15	141,390,300.00	19.19%	44	6.7474	1.369299
Kansas	1	979,537.00	0.13%	46	6.0800	1.791600
							Self Storage	8	99,800,000.00	13.55%	45	6.6007	1.840134
Maryland	1	10,818,999.00	1.47%	46	7.6300	1.572300
							Totals	59	736,713,749.01	100.00%	45	6.6853	1.788465
Michigan	3	3,426,208.00	0.47%	46	6.0800	1.791600

Missouri	1	3,000,000.00	0.41%	45	7.2200	1.146500

Nevada	1	12,600,000.00	1.71%	46	6.9050	1.324000

New Jersey	1	12,750,963.00	1.73%	46	7.6300	1.572300

New Mexico	1	1,090,836.00	0.15%	46	6.0800	1.791600

New York	8	238,815,000.00	32.42%	44	6.4163	1.721020

North Carolina	3	62,950,000.00	8.54%	46	7.0149	1.658951

Ohio	1	3,311,537.00	0.45%	46	6.0800	1.791600

Pennsylvania	1	3,808,728.00	0.52%	46	7.6300	1.572300

South Carolina	2	32,550,037.00	4.42%	44	7.6097	1.742064

Texas	1	40,000,000.00	5.43%	46	6.4170	1.293100

Virginia	2	67,000,000.00	9.09%	45	6.6872	1.335049

Totals	59	736,713,749.01	100.00%	45	6.6853	1.788465


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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	6.49999% or less	12	221,339,420.69	30.04%	45	5.9143	2.130945	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	6.50000% to 6.99999%	13	316,715,000.00	42.99%	45	6.7390	1.684728	13 months or greater	34	736,713,749.01	100.00%	45	6.6853	1.788465
	7.00000% to 7.49999%	6	102,200,000.00	13.87%	45	7.2449	1.477659	Totals	34	736,713,749.01	100.00%	45	6.6853	1.788465
	7.50000% or greater	3	96,459,328.32	13.09%	45	7.6855	1.672509
	Totals	34	736,713,749.01	100.00%	45	6.6853	1.788465
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 29


				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
	53 months or less	33	712,069,628.32	96.65%	45	6.7047	1.792458	Interest Only	32	687,610,300.00	93.33%	45	6.6710	1.793135
	54 months or greater	0	0.00	0.00%	0	0.0000	0.000000	358 months or less	1	24,459,328.32	3.32%	46	7.6510	1.773400
	Totals	33	712,069,628.32	96.65%	45	6.7047	1.792458	359 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	33	712,069,628.32	96.65%	45	6.7047	1.792458
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 13 of 29

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

110,665,000.00

15.02%

6.2182

1.852241

No outstanding loans in this group

Totals

736,713,749.01

100.00%

6.6853

1.788465

(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 14 of 29


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	329381001	OF	New York	NY	Actual/360	5.500%	116,028.21	0.00	0.00	N/A	01/09/30	--	24,500,000.00	24,500,000.00	04/09/26
1A	329381002				Actual/360	5.500%	116,028.21	0.00	0.00	N/A	01/09/30	--	24,500,000.00	24,500,000.00	04/09/26
1B	310970137				Actual/360	5.500%	116,028.21	0.00	0.00	N/A	01/09/30	--	24,500,000.00	24,500,000.00	04/09/26
2	300802518	RT	Brooklyn	NY	Actual/360	6.827%	314,516.10	0.00	0.00	N/A	11/06/29	--	53,500,000.00	53,500,000.00	04/06/26
2A	300802521				Actual/360	6.827%	117,576.11	0.00	0.00	N/A	11/06/29	--	20,000,000.00	20,000,000.00	04/06/26
3	310969359	OF	Walnut Creek	CA	Actual/360	6.598%	417,598.42	0.00	0.00	N/A	02/11/30	--	73,500,000.00	73,500,000.00	04/11/26
4	300802532	SS	Virginia Beach	VA	Actual/360	6.650%	294,909.03	0.00	0.00	N/A	01/01/30	--	51,500,000.00	51,500,000.00	04/01/26
5	329430001	LO	Various	Various	Actual/360	7.630%	282,521.94	0.00	0.00	N/A	02/06/30	--	43,000,000.00	43,000,000.00	04/06/26
6	310969059	MU	Dickinson	TX	Actual/360	6.417%	221,030.00	0.00	0.00	N/A	02/11/30	--	40,000,000.00	40,000,000.00	04/11/26
7	241014113	LO	Durham	NC	Actual/360	7.080%	213,383.33	0.00	0.00	N/A	02/01/30	--	35,000,000.00	35,000,000.00	04/01/26
8	329430002	LO	North Augusta	SC	Actual/360	7.797%	194,708.42	0.00	0.00	N/A	12/01/29	--	29,000,000.00	29,000,000.00	04/01/26
9	241014382	RT	Various	Various	Actual/360	6.080%	151,256.77	0.00	0.00	N/A	02/01/30	--	28,890,300.00	28,890,300.00	04/01/26
10	241014672	LO	Rockaway Park	NY	Actual/360	7.475%	185,058.16	0.00	0.00	N/A	01/01/30	--	28,750,000.00	28,750,000.00	04/01/26
11	241013674	MF	Various	IN	Actual/360	6.750%	165,656.25	0.00	0.00	N/A	12/01/29	--	28,500,000.00	28,500,000.00	04/01/26
12	300802531	LO	New York	NY	Actual/360	5.667%	126,877.83	0.00	0.00	N/A	01/01/30	--	26,000,000.00	26,000,000.00	04/01/26
13	310970441	Various Alameda		CA	Actual/360	6.126%	130,116.85	21,801.95	0.00	N/A	01/11/30	--	24,665,922.64	24,644,120.69	04/11/26
14	329430003	LO	Bloomington	IN	Actual/360	7.651%	161,230.02	12,617.86	0.00	N/A	02/05/30	--	24,471,946.18	24,459,328.32	04/05/26
15	241013916	IN	Morganton	NC	Actual/360	6.840%	117,800.00	0.00	0.00	N/A	01/01/30	--	20,000,000.00	20,000,000.00	04/01/26
16	300802541	LO	Fredericksburg	VA	Actual/360	6.811%	90,907.93	0.00	0.00	N/A	01/01/30	--	15,500,000.00	15,500,000.00	04/01/26
17	300802533	SS	Chatsworth	CA	Actual/360	6.234%	81,059.32	0.00	0.00	N/A	12/01/29	--	15,100,000.00	15,100,000.00	04/01/26
18	329430004	RT	New York	NY	Actual/360	7.055%	91,127.08	0.00	0.00	N/A	01/01/30	--	15,000,000.00	15,000,000.00	04/01/26
19	241014654	SS	Reno	NV	Actual/360	6.905%	74,919.25	0.00	0.00	N/A	02/01/30	--	12,600,000.00	12,600,000.00	04/01/26
20	329430005	RT	Brooklyn	NY	Actual/360	7.460%	80,298.61	0.00	0.00	N/A	02/01/30	--	12,500,000.00	12,500,000.00	04/01/26
21	310968805	MF	Los Angeles	CA	Actual/360	6.878%	69,591.99	0.00	0.00	N/A	01/11/30	--	11,750,000.00	11,750,000.00	04/11/26
22	241014360	RT	Greenwich	CT	Actual/360	6.740%	66,744.72	0.00	0.00	N/A	01/01/30	--	11,500,000.00	11,500,000.00	04/01/26
23	410969707	SS	Little Rock	AR	Actual/360	6.826%	51,725.91	0.00	0.00	N/A	02/11/30	--	8,800,000.00	8,800,000.00	04/11/26
24	329430007	MH	Graham	NC	Actual/360	7.168%	49,070.93	0.00	0.00	N/A	01/01/30	--	7,950,000.00	7,950,000.00	03/01/26
25	329430006	MF	Ithaca	NY	Actual/360	6.807%	38,100.29	0.00	0.00	N/A	12/01/29	--	6,500,000.00	6,500,000.00	04/01/26




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 29

Mortgage Loan Detail (Part 1)

Prop

Interest

Original

Adjusted

Beginning

Ending

Paid

Type

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

(1)

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

241012348

Davie

Actual/360

6.050%

22,948.83

0.00

N/A

01/01/30

4,405,000.00

04/01/26

300802534

Stanton

Actual/360

5.961%

16,939.18

0.00

N/A

01/01/30

3,300,000.00

04/01/26

300802536

Cerritos

Actual/360

6.134%

16,374.37

0.00

N/A

12/01/29

3,100,000.00

04/01/26

300802470

Staten Island

Actual/360

6.762%

17,846.98

0.00

N/A

08/01/29

3,065,000.00

04/01/26

241014528

St Louis

Actual/360

7.220%

18,651.67

0.00

N/A

01/01/30

3,000,000.00

04/01/26

300802535

Irwindale

Actual/360

6.134%

12,676.93

0.00

N/A

12/01/29

2,400,000.00

04/01/26

Totals

4,241,307.85

34,419.81

0.00

736,748,168.82

736,713,749.01

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	0.00	259,696,928.50	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	23,537,198.20	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	17,494,988.97	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	4,226,726.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	6,106,062.98	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,485,649.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	2,572,811.05	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	4,517,096.77	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	0.00	2,418,768.72	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	2,600,039.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	2,304,796.43	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	5,544,368.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	26,281,553.86	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	3,677,503.07	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,712,087.69	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,391,116.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,183,352.39	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,232,358.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,436,899.28	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,847,745.56	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	409,302.25	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	25,414.00	0.00
24	921,773.49	0.00	--	--	--	0.00	0.00	48,574.61	48,574.61	0.00	0.00
25	1,114,215.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
26	355,687.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,451,831.13	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	266,701.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,005,010.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	108,789,926.98	270,002,646.55				0.00	0.00	48,574.61	48,574.61	25,414.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


			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 19 of 29


								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	6.685310%	6.664441%	45
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	6.685310%	6.664441%	46
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	6.685321%	6.664452%	47
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	6.685304%	6.664435%	48
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	6.685288%	6.664419%	49
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	6.685269%	6.664400%	50
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	6.685253%	6.664384%	51
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	6.685233%	6.664365%	52
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	6.685218%	6.664349%	53
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	6.685202%	6.664333%	54
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	6.685183%	6.664314%	55
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	6.685167%	6.664299%	56
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

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

329430007

03/01/26

48,574.61

0.00

7,950,000.00

Totals

48,574.61

0.00

7,950,000.00

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 21 of 29


				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		736,713,749	736,713,749		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	736,713,749	736,713,749	0	0	0		0
Mar-26	736,748,169	736,748,169	0	0	0		0
Feb-26	736,810,453	736,810,453	0	0	0		0
Jan-26	736,831,961	736,831,961	0	0	0		0
Dec-25	736,853,356	736,853,356	0	0	0		0
Nov-25	736,878,832	736,878,832	0	0	0		0
Oct-25	736,899,981	736,899,981	0	0	0		0
Sep-25	736,925,220	736,925,220	0	0	0		0
Aug-25	736,946,125	736,946,125	0	0	0		0
Jul-25	736,966,921	736,966,921	0	0	0		0
Jun-25	736,991,820	736,991,820	0	0	0		0
May-25	737,012,376	737,012,376	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 22 of 29


			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 23 of 29


					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 24 of 29


				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 25 of 29


			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 26 of 29


			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 27 of 29


			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)
11	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	58.32	0.00	0.00	0.00
28	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.29	0.00	0.00	0.00
31	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.89	0.00	0.00	0.00
Total	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	65.50	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			65.50




© 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 29 of 29

EX-102 3 exh_102.xml Prospectus Loan ID 1 03-12-2026 04-13-2026 JPMorgan Chase Bank, National Association, Bank of America, National Association, Wells Fargo Bank, National Association 01-09-2025 24500000.00 60 01-09-2030 0 0.0549969 0.0549969 3 1 60 02-09-2025 true 1 PP 3 348084.61 24500000.00 1 1 1 0 true true false false false 07-08-2029 THE SPIRAL 66 HUDSON BOULEVARD New York NY 10001 New York OF 2844343 2844343 2022 4600000000.00 MAI 12-01-2026 4175000000.00 11-20-2024 MAI 0.94 0.97 6 03-09-2027 N Pfizer Inc. 766586 08-31-2042 Debevoise & Plimpton LLP 530722 10-31-2042 TPG Global LLC 340346 07-31-2041 11-30-2024 01-01-2025 09-30-2025 331268655.53 337243252.50 94482657.73 77546324.00 236785997.80 259696928.50 230528443.20 255003762.25 UW CREFC 124172183.70 2.04 2.0914 1.99 2.0536 F F 09-30-2025 false false 24500000.00 116028.21 0.05499691 0.0001807 116028.21 0.00 0.00 24500000.00 24500000.00 04-09-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 1A 03-12-2026 04-13-2026 WFB 01-09-2025 24500000.00 60 01-09-2030 0 0.0549969 0.0549969 3 1 60 02-09-2025 1 PP 3 24500000.00 1 0 true true false false false NA NA N false false 24500000.00 116028.21 0.05499691 0.0001807 116028.21 0.00 0.00 24500000.00 24500000.00 04-09-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 1B 03-12-2026 04-13-2026 WFB 01-09-2025 24500000.00 60 01-09-2030 0 0.0549969 0.0549969 3 1 60 02-09-2025 1 PP 3 24500000.00 1 0 true true false false false NA NA N false false 24500000.00 116028.21 0.05499691 0.0001807 116028.21 0.00 0.00 24500000.00 24500000.00 04-09-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 2 03-12-2026 04-13-2026 Bank of America, National Association 10-22-2024 53500000.00 60 11-06-2029 0 0.06827 0.06827 3 1 60 12-06-2024 true 1 PP 3 432092.21 53500000.00 1 1 1 5 true true true false false 11-05-2026 05-05-2029 05-05-2029 GATEWAY CENTER NORTH 501 GATEWAY DRIVE Brooklyn NY 11217 Kings RT 601212 601212 2014 443000000.00 MAI 09-06-2024 0.96 1 6 03-06-2027 N JC Penney Company 122473 08-31-2034 Shop Rite 89774 10-31-2034 Burlington Coat Factory 73864 02-28-2030 08-31-2024 12-31-2024 12-31-2025 35640597.02 34745961.00 10159121.61 11208762.80 25481475.42 23537198.20 24931002.62 22986725.40 UW CREFC 20765458.33 1.23 1.1334 1.20 1.1069 F F 12-31-2025 false false 53500000.00 314516.10 0.06827 0.0002037 314516.10 0.00 0.00 53500000.00 53500000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 2A 03-12-2026 04-13-2026 BANA 10-22-2024 20000000.00 60 11-06-2029 0 0.06827 0.06827 3 1 60 12-06-2024 1 PP 3 20000000.00 1 5 true true false false false NA NA N false false 20000000.00 117576.11 0.06827 0.0002037 117576.11 0.00 0.00 20000000.00 20000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 3 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 01-22-2025 73500000.00 60 02-11-2030 0 0.06598 0.06598 3 1 60 03-11-2025 true 1 WL 3 0.00 73500000.00 1 1 1 0 true true false false false 08-10-2029 THE PLAZA AT WALNUT CREEK 1331-1333 NORTH CALIFORNIA BOULEVARD Walnut Creek CA 94596 Contra Costa OF 352870 352870 1985 162500000.00 MAI 12-04-2024 0.93 0.94 6 03-11-2027 N Merrill Lynch 51789 05-31-2029 FACTORY MUTUAL INSURANCE 37652 03-31-2026 Morgan Stanley Smith Barney Financing LLC 32933 01-31-2028 09-19-2024 12-31-2024 12-31-2025 24869718.58 25389201.00 7150305.79 7894212.03 17719412.79 17494988.97 17275455.29 17051031.47 UW CREFC 6502329.00 2.73 2.6905 2.66 2.6222 F F 09-30-2025 false false 73500000.00 417598.42 0.06598 0.0002037 417598.42 0.00 0.00 73500000.00 73500000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 4 03-12-2026 04-13-2026 Bank of America, National Association 12-05-2024 51500000.00 60 01-01-2030 0 0.0665 0.0665 3 1 60 02-01-2025 true 1 WL 3 294909.03 51500000.00 1 1 1 0 true true false false false 06-30-2029 STORAGE DEPOT - VIRGINIA BEACH 2424 CASTLETON COMMERCE WAY Virginia Beach VA 23456 Virginia Beach City SS 388718 388718 972 972 2008 2014 76800000.00 MAI 10-08-2024 0.9 0.92 6 03-01-2027 N 10-31-2024 12-31-2024 12-31-2025 5976238.72 6126895.00 1649363.00 1900168.88 4326875.72 4226726.12 4297685.72 4197536.12 UW CREFC 3434263.19 1.25 1.2307 1.24 1.2222 F F false false 51500000.00 294909.03 0.0665 0.0002037 294909.03 0.00 0.00 51500000.00 51500000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 5 03-12-2026 04-13-2026 JPMorgan Chase Bank, National Association 01-24-2025 43000000.00 60 02-06-2030 0 0.0763 0.0763 3 1 60 03-06-2025 true 1 WL 3 0.00 43000000.00 1 5 5 0 true true false false false 09-05-2029 AHIP Hotel Portfolio LO 554 554 77900000.00 MAI 0.73 0.73 03-06-2027 N 10-31-2024 12-31-2024 12-31-2025 21694169.39 21889834.00 14918807.17 15783771.02 6775362.22 6106062.98 5907595.45 5230469.62 UW 3326468.00 2.04 1.8355 1.78 1.5723 F F false false 43000000.00 282521.94 0.0763 0.0002037 282521.94 0.00 0.00 43000000.00 43000000.00 04-06-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 5-001 03-12-2026 04-13-2026 RESIDENCE INN NEPTUNE 230 JUMPING BROOK ROAD Neptune NJ 07753 Monmouth LO 105 105 2007 2022 23100000.00 MAI 09-30-2024 0.69 0.71 6 10-31-2024 12-31-2024 12-31-2025 5008312.79 5039336.00 3130780.92 3287937.28 1877531.87 1751398.72 1677199.36 1549825.28 UW CREFC 997940.40 1.755 1.553 F 10-31-2024 false Prospectus Loan ID 5-002 03-12-2026 04-13-2026 HAMPTON INN & SUITES BALTIMORE ARUNDEL MILLS 7027 ARUNDEL MILLS CIRCLE Hanover MD 21076 Anne Arundel LO 130 130 2002 2023 19600000.00 MAI 09-26-2024 0.8 0.77 6 10-31-2024 12-31-2024 12-31-2025 5278415.80 4917827.00 3419115.65 3602362.31 1859300.15 1315464.69 1648163.52 1118751.61 UW CREFC 831617.00 1.5818 1.3452 F 10-31-2024 false Prospectus Loan ID 5-003 03-12-2026 04-13-2026 HILTON GARDEN INN MILFORD 291 OLD GATE LANE Milford CT 06460 New Haven LO 120 120 2009 2024 15700000.00 MAI 09-30-2024 0.68 0.79 6 10-31-2024 12-31-2024 12-31-2025 4591841.25 5400650.00 3473451.63 4013773.30 1118389.62 1386876.70 934715.97 1170850.70 UW CREFC 665293.60 2.0846 1.7599 F 10-31-2024 false Prospectus Loan ID 5-004 03-12-2026 04-13-2026 FAIRFIELD INN & SUITES TITUSVILLE KENNEDY SPACE CENTER 4735 HELEN HAUSER BOULEVARD Titusville FL 32780 Brevard LO 96 96 2008 2018 12600000.00 MAI 10-02-2024 0.75 0.67 6 10-31-2024 12-31-2024 12-31-2025 3778212.67 3193022.00 2438765.07 2299304.90 1339447.60 893717.10 1188319.09 765996.22 UW CREFC 532234.88 1.6791 1.4392 F 10-31-2024 false Prospectus Loan ID 5-005 03-12-2026 04-13-2026 FAIRFIELD INN & SUITES PITTSBURGH AIRPORT ROBINSON TOWNSHIP 1004 SUTHERLAND DRIVE Pittsburgh PA 15205 Allegheny LO 103 103 2015 6900000.00 MAI 09-30-2024 0.73 0.72 6 10-31-2024 12-31-2024 12-31-2025 3037386.88 3338999.00 2456693.90 2580393.23 580692.98 758605.77 459197.51 625045.81 UW CREFC 299382.12 2.5339 2.0877 F 10-31-2024 false Prospectus Loan ID 6 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 01-14-2025 40000000.00 60 02-11-2030 0 0.06417 0.06417 3 1 60 03-11-2025 true 1 WL 3 0.00 40000000.00 1 1 1 0 true true true false false 03-10-2027 08-10-2029 08-10-2029 GREEN CAYE VILLAGE 2500 CAROLINE STREET Dickinson TX 77539 Galveston MU 894 894 1997 2024 74900000.00 MAI 10-28-2024 0.89 0.9 6 X 10-31-2024 12-31-2024 12-31-2025 7766325.00 7916317.00 4233637.55 4430667.51 3532687.45 3485649.49 3412371.88 3365333.49 UW CREFC 2602450.00 1.36 1.3393 1.31 1.2931 F F false false 40000000.00 221030.00 0.06417 0.0002037 221030.00 0.00 0.00 40000000.00 40000000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 7 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 01-09-2025 35000000.00 60 02-01-2030 0 0.0708 0.0708 3 1 60 03-01-2025 true 1 WL 3 0.00 35000000.00 1 1 1 0 true true false false false 07-31-2029 SHERATON IMPERIAL RALEIGH DURHAM 4700 EMPEROR BOULEVARD Durham NC 27703 Durham LO 331 331 1986 2023 54000000.00 MAI 11-25-2024 0.7 0.72 6 03-01-2027 N 11-30-2024 01-01-2025 06-30-2025 20360281.00 10494378.00 14756496.00 7921566.95 5603785.00 2572811.05 4789374.00 2153036.05 UW CREFC 1245883.30 2.23 2.065 1.91 1.7281 F F false false 35000000.00 213383.33 0.0708 0.0002037 213383.33 0.00 0.00 35000000.00 35000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 8 03-12-2026 04-13-2026 JPMorgan Chase Bank, National Association 11-20-2024 29000000.00 60 12-01-2029 0 0.07797 0.07797 3 1 60 01-01-2025 true 1 WL 3 194708.42 29000000.00 1 1 1 0 true true false false false 06-30-2029 CROWNE PLAZA NORTH AUGUSTA 1060 CENTER STREET North Augusta SC 29841 Aiken LO 180 180 2019 43200000.00 MAI 09-17-2024 0.63 0.66 6 03-01-2027 N 10-31-2024 12-31-2024 12-31-2025 12793349.73 13430341.00 8028130.02 8913244.23 4765219.71 4517096.77 4253485.72 3979883.13 UW CREFC 2292534.62 2.08 1.9703 1.86 1.736 F F false false 29000000.00 194708.42 0.07797 0.0002037 194708.42 0.00 0.00 29000000.00 29000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 9 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 01-14-2025 28890300.00 60 02-01-2030 0 0.0608 0.0608 3 1 60 03-01-2025 true 1 WL 3 0.00 28890300.00 1 11 11 5 true true false false false 07-31-2029 ExchangeRight Net Leased Portfolio #69 RT 224189 54530000.00 1 1 03-01-2027 N 01-01-2025 09-30-2025 3364006.15 2493576.00 100920.18 74807.28 3263085.97 2418768.72 3228878.69 2393113.47 1335694.50 1.83 1.8108 1.81 1.7916 F F false false 28890300.00 151256.77 0.0608 0.0002037 151256.77 0.00 0.00 28890300.00 28890300.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 9-001 03-12-2026 04-13-2026 KROGER - ZIONSVILLE, IN 10679 MICHIGAN ROAD Zionsville IN 46077 Hamilton RT 65182 65182 1999 2018 17825000.00 MAI 10-25-2024 1 1 6 Kroger 65182 04-30-2037 01-01-2025 09-30-2025 2493576.00 74807.28 2418768.72 2393113.47 CREFC 1335694.50 1.8108 1.7916 F 09-30-2025 false Prospectus Loan ID 9-002 03-12-2026 04-13-2026 TRACTOR SUPPLY COMPANY - TUCSON, AZ 8535 EAST SPEEDWAY BOULEVARD Tucson AZ 85715 Pima RT 38869 38869 2024 9300000.00 MAI 11-13-2024 1 1 6 Tractor Supply 38874 08-31-2044 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 9-003 03-12-2026 04-13-2026 TRACTOR SUPPLY COMPANY - MONCKS CORNER, SC 455 NORTH HIGHWAY 52 Moncks Corner SC 29461 Berkeley RT 19097 19097 2017 6700000.00 MAI 08-22-2024 1 1 6 Tractor Supply 18915 09-30-2044 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 9-004 03-12-2026 04-13-2026 TRACTOR SUPPLY COMPANY - MANSFIELD, OH 2727 WEST FOURTH STREET Mansfield OH 44906 Richland RT 34347 34347 1973 1991 6250000.00 MAI 10-15-2024 1 1 6 Tractor Supply 34347 10-31-2044 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 9-005 03-12-2026 04-13-2026 DOLLAR TREE - LINDEN, MI 495 WEST BROAD STREET Linden MI 48451 Genesee RT 9870 9870 2024 2500000.00 Non-MAI 10-16-2024 1 1 6 Dollar Tree 9887 02-28-2035 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 9-006 03-12-2026 04-13-2026 DOLLAR TREE - MIDLAND, MI 3410 ISABELLA STREET Midland MI 48640 Midland RT 9828 9828 2024 2110000.00 Non-MAI 10-16-2024 1 1 6 Dollar Tree 9877 02-28-2035 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 9-007 03-12-2026 04-13-2026 DOLLAR TREE - MILLBROOK, AL 4271 ALABAMA HIGHWAY 14 Millbrook AL 36054 Elmore RT 10076 10076 2024 2100000.00 MAI 10-12-2024 1 1 6 Dollar Tree 10076 06-30-2034 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 9-008 03-12-2026 04-13-2026 DOLLAR GENERAL PLUS - FARMINGTON, NM 4651 NORTH BUTLER AVENUE Farmington NM 87401 San Juan RT 10640 10640 2024 2060000.00 MAI 10-10-2024 1 1 6 Dollar General 10811 10-31-2039 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 9-009 03-12-2026 04-13-2026 DOLLAR TREE - TUSCALOOSA, AL 4005 STILLMAN BOULEVARD Tuscaloosa AL 35401 Tuscaloosa RT 10000 10000 2024 1975000.00 MAI 10-11-2024 1 1 6 Dollar Tree 10066 09-30-2034 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 9-010 03-12-2026 04-13-2026 DOLLAR GENERAL PLUS - BENTON HARBOR, MI 1393 M 139 Benton Harbor MI 49022 Berrien RT 10640 10640 2024 1860000.00 Non-MAI 10-16-2024 1 1 6 Dollar General 10720 09-30-2039 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 9-011 03-12-2026 04-13-2026 SHERWIN WILLIAMS - KANSAS CITY, KS 2520 STATE AVENUE Kansas City KS 66102 Wyandotte RT 5640 5640 1988 2024 1850000.00 MAI 10-04-2024 1 1 6 Sherwin Williams 5646 11-30-2034 01-01-2025 09-30-2025 0.00 0.00 0.00 0.00 CREFC 0.00 0.00 C 09-30-2025 false Prospectus Loan ID 10 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 12-23-2024 28750000.00 60 01-01-2030 0 0.07475 0.07475 3 1 60 02-01-2025 true 1 WL 3 185058.16 28750000.00 1 1 1 5 true true false false false 09-30-2029 ROCKAWAY HOTEL AND SPA 108-10 ROCKAWAY BEACH DRIVE Rockaway Park NY 11694 Queens LO 61 61 2020 52000000.00 MAI 10-04-2024 0.78 0.76 6 03-01-2027 N 10-31-2024 01-01-2025 09-30-2025 16972585.00 13520224.15 13157162.97 10920184.55 3815422.03 2600039.60 3136519.03 2059230.63 UW CREFC 1504343.75 1.75 1.7283 1.44 1.3688 F F false false 28750000.00 185058.16 0.07475 0.0002037 185058.16 0.00 0.00 28750000.00 28750000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 11 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 11-27-2024 28500000.00 60 12-01-2029 0 0.0675 0.0675 3 1 60 01-01-2025 true 1 WL 3 165656.25 28500000.00 1 6 6 0 true true true false false 11-30-2026 05-31-2029 05-31-2029 Wechsler Multifamily Portfolio IN MF 365 365 45900000.00 0.96 0.98 03-01-2027 N 08-31-2024 01-01-2025 09-30-2025 4436926.60 3648819.00 1567438.52 1344022.57 2869488.08 2304796.43 2772842.08 2232311.93 UW 1464187.50 1.47 1.5741 1.42 1.5246 F F false false 28500000.00 165656.25 0.0675 0.0002037 165656.25 0.00 0.00 28500000.00 28500000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 11-001 03-12-2026 04-13-2026 HUNTERS POND APARTMENTS 2002 RAINTREE DRIVE Elkhart IN 46514 Elkhart MF 76 76 1987 12300000.00 MAI 09-12-2024 0.96 0.97 6 08-31-2024 01-01-2025 09-30-2025 1194651.06 3648819.00 392899.93 1344022.57 801751.13 2304796.43 782599.13 2232311.93 UW CREFC 1464187.50 1.5741 1.5246 F 10-11-2024 false Prospectus Loan ID 11-002 03-12-2026 04-13-2026 WOODWIND APARTMENTS 111 CLARINET BOULEVARD Elkhart IN 46516 Elkhart MF 95 95 1984 13300000.00 MAI 09-12-2024 0.94 0.98 6 08-31-2024 01-01-2025 09-30-2025 1249766.43 0.00 422864.97 0.00 826901.46 0.00 801251.46 0.00 UW CREFC 0.00 0.00 C 10-11-2024 false Prospectus Loan ID 11-003 03-12-2026 04-13-2026 CROSSINGS AT BELLBROOK VILLAS 1419 BELL BROOK BOULEVARD Decatur IN 46733 Adams MF 70 70 2003 2023 7300000.00 MAI 09-16-2024 0.99 0.97 6 08-31-2024 01-01-2025 09-30-2025 721786.03 0.00 224100.27 0.00 497685.76 0.00 480185.76 0.00 UW CREFC 0.00 0.00 C 10-11-2024 false Prospectus Loan ID 11-004 03-12-2026 04-13-2026 JEFFERSON PLACE VILLAS 720 WESTVIEW DRIVE Ossian IN 46777 Wells MF 48 48 2002 5300000.00 MAI 09-16-2024 0.96 0.96 6 08-31-2024 01-01-2025 09-30-2025 510548.50 0.00 202357.15 0.00 308191.35 0.00 294319.35 0.00 UW CREFC 0.00 0.00 C 10-11-2024 false Prospectus Loan ID 11-005 03-12-2026 04-13-2026 DEER CREEK CROSSING 105 SOUTH 7TH STREET Garrett IN 46738 Dekalb MF 46 46 1999 2024 4600000.00 MAI 09-16-2024 0.98 1 6 08-31-2024 01-01-2025 09-30-2025 473909.87 0.00 193313.21 0.00 280596.66 0.00 267624.66 0.00 UW CREFC 0.00 0.00 C 10-11-2024 false Prospectus Loan ID 11-006 03-12-2026 04-13-2026 COUNTRY SQUIRE VILLAS 500 COUNTRYSIDE DRIVE Ossian IN 46777 Wells MF 30 30 1987 2024 3100000.00 MAI 09-16-2024 0.93 1 6 08-31-2024 01-01-2025 09-30-2025 286264.71 0.00 131902.99 0.00 154361.72 0.00 146861.72 0.00 UW CREFC 0.00 0.00 C 10-11-2024 false Prospectus Loan ID 12 03-12-2026 04-13-2026 Bank of America, National Association 12-04-2024 26000000.00 60 01-01-2030 0 0.05667 0.05667 3 1 60 02-01-2025 true 1 WL 3 126877.83 26000000.00 1 1 1 0 true true true false false 02-28-2027 06-30-2029 06-30-2029 MARITIME HOTEL 363 WEST 16TH STREET New York NY 10011 New York LO 126 126 1969 2014 75000000.00 MAI 09-11-2024 0.89 0.91 6 X 10-31-2024 12-31-2024 12-31-2025 18001268.00 18075821.00 12291132.04 12531452.63 5710135.96 5544368.37 4990085.24 4821335.53 UW CREFC 1481605.64 3.82 3.7421 3.34 3.2541 F F false false 26000000.00 126877.83 0.05667 0.0002037 126877.83 0.00 0.00 26000000.00 26000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 13 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 12-30-2024 25000000.00 60 01-11-2030 360 0.06126 0.06126 3 1 0 02-11-2025 true 1 WL 1 151918.80 24979960.37 1 10 10 0 false false false false false 07-10-2029 Radius at Harbor Bay Alameda CA Alameda 643220 316270000.00 0.94 0.92 03-11-2027 N 09-30-2024 12-31-2024 12-31-2025 31472463.47 35370938.00 8711242.32 9089384.14 22761221.15 26281553.86 22439357.15 25959685.86 UW 15515402.57 1.47 1.6939 1.45 1.6731 F F false false 24665922.64 151918.80 0.06126 0.0002037 130116.85 21801.95 0.00 24644120.69 24644120.69 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 13-001 03-12-2026 04-13-2026 1420 HARBOR BAY PARKWAY 1420 HARBOR BAY PARKWAY Alameda CA 94502 Alameda OF 121216 121216 1986 46420000.00 MAI 10-23-2024 1 1 6 Abbott Diabetes Care Inc 121216 12-31-2029 09-30-2024 12-31-2024 12-31-2025 5665043.53 10167779.00 1439747.19 1679012.37 4225296.35 8488766.63 4164640.48 8428110.63 UW CREFC 2150649.86 3.947 3.9188 F 01-07-2026 false Prospectus Loan ID 13-002 03-12-2026 04-13-2026 1351 HARBOR BAY PARKWAY 1351 HARBOR BAY PARKWAY Alameda CA 94502 Alameda MU 97980 97980 1984 44770000.00 MAI 10-23-2024 1 1 6 Penumbra Inc 97980 12-31-2036 09-30-2024 12-31-2024 12-31-2025 3644556.06 3765300.00 818029.74 828576.00 2826526.32 2936724.00 2777497.63 2887695.00 UW CREFC 2150649.86 1.3655 1.3427 F 01-07-2026 false Prospectus Loan ID 13-003 03-12-2026 04-13-2026 1451 HARBOR BAY PARKWAY 1451 HARBOR BAY PARKWAY Alameda CA 94502 Alameda IN 86055 86055 1984 39320000.00 MAI 10-23-2024 1 1 6 Penumbra Inc. 86055 12-31-2036 09-30-2024 12-31-2024 12-31-2025 3166366.72 3283948.00 683852.45 718422.44 2482514.27 2565525.56 2439452.79 2522463.56 UW CREFC 1843414.17 1.3917 1.3683 F 01-07-2026 false Prospectus Loan ID 13-004 03-12-2026 04-13-2026 1640 SOUTH LOOP ROAD 1640 SOUTH LOOP ROAD Alameda CA 94502 Alameda MU 51780 51780 1996 2022 36500000.00 MAI 10-21-2024 1 1 6 All Cell 25865 11-30-2033 Apertor Pharmaceuticals Inc. 13590 05-31-2031 IQ Biosciences 12325 10-31-2031 09-30-2024 12-31-2024 12-31-2025 4366904.08 4282144.00 1121877.70 1243563.32 3245026.38 3038580.68 3219115.93 3012670.68 UW CREFC 1689796.32 1.7981 1.7828 F 01-07-2026 false Prospectus Loan ID 13-005 03-12-2026 04-13-2026 1650 HARBOR BAY PARKWAY 1650 HARBOR BAY PARKWAY Alameda CA 94502 Alameda MU 67537 67537 2001 2024 29600000.00 MAI 10-21-2024 0.67 0.67 6 Bay Area Disruptor 28488 09-30-2037 SEIU 16829 05-31-2028 09-30-2024 12-31-2024 12-31-2025 2761833.90 2884957.00 1361771.70 1309178.71 1400062.20 1575778.29 1366267.03 1541982.29 UW CREFC 1689796.32 0.9325 0.9125 F 01-07-2026 false Prospectus Loan ID 13-006 03-12-2026 04-13-2026 1600 HARBOR BAY PARKWAY 1600 HARBOR BAY PARKWAY Alameda CA 94502 Alameda MU 62696 62696 2001 2024 35700000.00 MAI 10-21-2024 1 0.85 6 Infinimmune Inc 9828 07-31-2029 Ensigna Biosystems Inc. 9466 02-29-2032 La Clinica de La Raza Inc. 8571 11-30-2028 09-30-2024 12-31-2024 12-31-2025 4056860.51 3310068.00 1364159.45 1309298.04 2692701.06 2000769.96 2661328.30 1969396.96 UW CREFC 1689796.32 1.184 1.1654 F 01-07-2026 false Prospectus Loan ID 13-007 03-12-2026 04-13-2026 1350 SOUTH LOOP ROAD 1350 SOUTH LOOP ROAD Alameda CA 94502 Alameda MU 43645 43645 1987 2022 31490000.00 MAI 10-23-2024 1 1 6 Vivani Medical Inc. 43645 09-30-2033 09-30-2024 12-31-2024 12-31-2025 3424307.58 3157851.00 596664.26 615227.53 2827643.32 2542623.47 2805803.59 2520782.47 UW CREFC 1536178.47 1.6551 1.6409 F 01-07-2026 false Prospectus Loan ID 13-008 03-12-2026 04-13-2026 1321 HARBOR BAY PARKWAY 1321 HARBOR BAY PARKWAY Alameda CA 94502 Alameda MU 50177 50177 1984 22930000.00 MAI 10-23-2024 1 1 6 Penumbra Inc 50177 12-31-2036 09-30-2024 12-31-2024 12-31-2025 1889349.86 2002545.00 441844.10 462654.35 1447505.76 1539890.65 1422397.45 1514781.65 UW CREFC 1075324.93 1.432 1.4086 F 01-07-2026 false Prospectus Loan ID 13-009 03-12-2026 04-13-2026 1501 HARBOR BAY PARKWAY 1501 HARBOR BAY PARKWAY Alameda CA 94502 Alameda MU 33817 33817 1985 2021 16600000.00 MAI 10-21-2024 0.5 0.5 6 Rubi Laboratories Inc. 16844 01-14-2032 J Peach LLC DBA Café Jolie 0 07-31-2028 09-30-2024 12-31-2024 12-31-2025 1405047.14 1391498.00 607990.25 633803.94 797056.89 757694.06 780135.03 740772.06 UW CREFC 1075324.93 0.7046 0.6888 F 01-07-2026 false Prospectus Loan ID 13-010 03-12-2026 04-13-2026 1411 HARBOR BAY PARKWAY 1411 HARBOR BAY PARKWAY Alameda CA 94502 Alameda MU 28317 28317 1984 12940000.00 MAI 10-23-2024 1 1 6 Penumbra Inc 28317 12-31-2036 09-30-2024 12-31-2024 12-31-2025 1092194.08 1124848.00 275305.48 289647.44 816888.60 835200.56 802718.92 821030.56 UW CREFC 614471.39 1.3592 1.3361 F 01-07-2026 false Prospectus Loan ID 14 03-12-2026 04-13-2026 JPMorgan Chase Bank, National Association 01-24-2025 24500000.00 60 02-05-2030 360 0.07651 0.07651 3 1 12 03-05-2025 true 1 WL 5 0.00 24500000.00 1 1 1 0 true true false false false 09-04-2029 SPRINGHILL SUITES BLOOMINGTON 501 NORTH COLLEGE AVENUE Bloomington IN 47404 Monroe LO 158 158 2014 2023 40500000.00 MAI 12-10-2024 0.73 0.68 6 03-05-2027 N 11-30-2024 12-31-2024 12-31-2025 7647693.15 7673531.00 4040764.86 3996027.93 3606928.30 3677503.07 3301020.57 3370561.83 UW CREFC 1900529.69 1.73 1.9349 1.58 1.7734 F F false false 24471946.18 173847.88 0.07651 0.0002037 161230.02 12617.86 0.00 24459328.32 24459328.32 04-05-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 15 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 12-18-2024 20000000.00 60 01-01-2030 0 0.0684 0.0684 3 1 60 02-01-2025 true 1 WL 3 117800.00 20000000.00 1 1 1 5 true true false false false 06-30-2029 100 CERAMIC TILE DRIVE 100 CERAMIC TILE DRIVE Morganton NC 28273 Burke IN 378692 378692 1989 2021 35000000.00 MAI 09-05-2024 1 6 03-01-2027 N UNIX PACKAGING 378692 12-31-2038 2814758.98 495821.27 2318937.71 2170693.84 CREFC 1.67 1.57 F false false 20000000.00 117800.00 0.0684 0.0002037 117800.00 0.00 0.00 20000000.00 20000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 16 03-12-2026 04-13-2026 Bank of America, National Association 12-30-2024 15500000.00 60 01-01-2030 0 0.06811 0.06811 3 1 60 02-01-2025 true 1 WL 3 90907.93 15500000.00 1 1 1 5 true true false false false 06-30-2029 COURTYARD FREDERICKSBURG HISTORIC DISTRICT 620 CAROLINE STREET Fredericksburg VA 22401 Fredericksburg City LO 98 98 2009 25000000.00 MAI 11-21-2024 0.82 6 03-01-2027 N 11-30-2024 5906532.00 3841226.96 2065305.04 1829043.76 UW CREFC 1.93 1.71 F false false 15500000.00 90907.93 0.06811 0.0002037 90907.93 0.00 0.00 15500000.00 15500000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 17 03-12-2026 04-13-2026 Bank of America, National Association 11-20-2024 15100000.00 60 12-01-2029 0 0.06234 0.06234 3 1 60 01-01-2025 true 1 WL 3 81059.32 15100000.00 1 1 1 5 true true false false false 05-31-2029 US STORAGE CENTERS - CHATSWORTH 9818 DE SOTO AVENUE Chatsworth CA 91311 Los Angeles SS 89655 89655 749 749 1974 2024 31300000.00 MAI 09-13-2024 0.92 0.87 6 03-01-2027 N 09-30-2024 12-31-2024 12-31-2025 2360945.61 2385577.00 534667.79 673489.31 1826277.82 1712087.69 1812829.82 1698639.69 UW CREFC 954408.11 1.91 1.7938 1.90 1.7797 F F false false 15100000.00 81059.32 0.06234 0.0002037 81059.32 0.00 0.00 15100000.00 15100000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 18 03-12-2026 04-13-2026 JPMorgan Chase Bank, National Association 12-11-2024 15000000.00 60 01-01-2030 0 0.07055 0.07055 3 1 60 02-01-2025 true 1 WL 3 91127.08 15000000.00 1 1 1 0 true true true false false 02-28-2027 07-31-2029 07-31-2029 1114 MADISON AVENUE 1114 MADISON AVENUE New York NY 10028 New York RT 6684 6684 1938 25400000.00 Non-MAI 10-31-2024 1 1 6 X KSR Venture II LLC 1794 09-30-2031 Mykonian House LLC 1680 09-30-2032 Gentile's Fine Foods Since 1927 Inc 1175 10-31-2028 08-31-2024 12-31-2024 12-31-2025 2102219.72 2124361.00 709819.10 733244.63 1392400.61 1391116.37 1384714.01 1383429.77 UW CREFC 1072947.92 1.30 1.2965 1.29 1.2893 F F 02-01-2026 false false 15000000.00 91127.08 0.07055 0.0002037 91127.08 0.00 0.00 15000000.00 15000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 19 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 01-07-2025 12600000.00 60 02-01-2030 0 0.06905 0.06905 3 1 60 03-01-2025 true 1 WL 3 0.00 12600000.00 1 1 1 5 true true false false false 07-31-2029 SILVERADO SELF STORAGE 5100 LAS BRISAS BOULEVARD Reno NV 89523 Washoe SS 102641 102641 836 836 2000 21800000.00 MAI 10-30-2024 0.97 0.93 6 03-01-2027 N 09-30-2024 12-31-2024 12-31-2025 1666637.25 1625887.00 449933.12 442534.61 1216704.13 1183352.39 1201309.48 1167957.74 UW CREFC 882113.75 1.38 1.3414 1.36 1.324 F F false false 12600000.00 74919.25 0.06905 0.0002037 74919.25 0.00 0.00 12600000.00 12600000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 20 03-12-2026 04-13-2026 JPMorgan Chase Bank, National Association 01-23-2025 12500000.00 60 02-01-2030 0 0.0746 0.0746 3 1 60 03-01-2025 true 1 WL 3 0.00 12500000.00 1 1 1 0 true true false false false 11-30-2029 321 STARR STREET 321 STARR STREET Brooklyn NY 11237 Kings RT 28874 28874 1931 2017 20050000.00 MAI 11-25-2024 0.96 0.97 6 03-01-2027 N ROCK STARR LLC (d/b/a MetroRock Bushwick) 10825 07-30-2028 48 Cypress LLC (d/b/a Vacations Bar) 9744 02-28-2033 Tang Wang Ruay Inc. (d/b/a "Tong") 2195 03-14-2029 11-30-2024 12-31-2024 12-31-2025 1703525.03 1787127.00 404912.30 554768.81 1298612.73 1232358.19 1265407.63 1199153.19 UW CREFC 945451.38 1.37 1.3034 1.34 1.2683 F F 12-31-2025 false false 12500000.00 80298.61 0.0746 0.0002037 80298.61 0.00 0.00 12500000.00 12500000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 21 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 01-03-2025 11750000.00 60 01-11-2030 0 0.06878 0.06878 3 1 60 02-11-2025 true 1 WL 3 69591.99 11750000.00 1 1 1 0 true true false false false 10-10-2029 ZOE LOFTS 5335 WEST ADAMS BOULEVARD Los Angeles CA 90016 Los Angeles MF 60 60 2021 25800000.00 MAI 09-19-2024 0.95 0.95 6 03-11-2027 N 10-31-2024 12-31-2024 12-31-2025 2142569.97 2287957.00 1047685.20 851057.72 1094884.77 1436899.28 1050689.97 1392704.48 UW CREFC 819389.47 1.34 1.7536 1.28 1.6996 F F false false 11750000.00 69591.99 0.06878 0.0002037 69591.99 0.00 0.00 11750000.00 11750000.00 04-11-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 22 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 12-23-2024 11500000.00 60 01-01-2030 0 0.0674 0.0674 3 1 60 02-01-2025 true 1 WL 3 66744.72 11500000.00 1 1 1 0 true true false false false 09-30-2029 310 GREENWICH AVE 310 GREENWICH AVENUE Greenwich CT 06830 Fairfield RT 15180 15180 1917 2013 23200000.00 MAI 11-04-2024 1 1 6 03-01-2027 N Restoration Hardware 15180 08-31-2027 09-30-2024 12-31-2024 12-31-2025 2068438.04 2143548.00 293549.14 295802.44 1774888.90 1847745.56 1655751.27 1728607.93 UW CREFC 785865.00 2.26 2.3512 2.11 2.1996 F F 12-31-2025 false false 11500000.00 66744.72 0.0674 0.0002037 66744.72 0.00 0.00 11500000.00 11500000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 23 03-12-2026 04-13-2026 Wells Fargo Bank, National Association 01-14-2025 8800000.00 60 02-11-2030 0 0.06826 0.06826 3 1 60 03-11-2025 true 1 WL 3 0.00 8800000.00 1 1 1 0 true true false false false 11-10-2029 CLC SPACES STORAGE LITTLE ROCK 1700 BROOKWOOD DRIVE Little Rock AR 72202 Pulaski SS 69551 69551 595 595 2018 13000000.00 MAI 12-11-2024 0.96 0.98 6 03-11-2027 N 09-30-2024 01-01-2025 06-30-2025 1220827.13 611632.39 386485.90 202330.14 834341.22 409302.25 827386.25 405824.75 UW CREFC 302012.56 1.37 1.3552 1.36 1.3437 F F false false 8800000.00 51725.91 0.06826 0.0002037 51725.91 0.00 0.00 8800000.00 8800000.00 04-11-2026 1 false 0 25414 0 0 0 Trimont LLC false Prospectus Loan ID 24 03-12-2026 04-13-2026 Bank of America, National Association 12-31-2024 7950000.00 60 01-01-2030 0 0.07168 0.07168 3 1 60 02-01-2025 true 1 WL 3 49070.93 7950000.00 1 1 1 5 true true true false false 02-28-2027 06-30-2029 06-30-2029 CEDAR CREEK MHC 1634 DARRELL DRIVE Graham NC 27253 Alamance MH 197 197 1980 12950000.00 MAI 09-11-2024 1 0.99 6 X 10-31-2024 12-31-2024 12-31-2025 1242461.00 1337692.04 371407.00 415918.55 871054.00 921773.49 861204.00 911923.49 UW CREFC 577771.00 1.51 1.5953 1.49 1.5783 F F false false 7950000.00 49070.93 0.07168 0.0008787 49070.93 0.00 0.00 7950000.00 7950000.00 03-01-2026 1 false 48574.61 0 0 B 0 Trimont LLC false Prospectus Loan ID 25 03-12-2026 04-13-2026 JPMorgan Chase Bank, National Association 11-22-2024 6500000.00 60 12-01-2029 0 0.06807 0.06807 3 1 60 01-01-2025 true 1 WL 3 38100.29 6500000.00 1 1 1 0 true true true false false 01-31-2027 06-30-2029 06-30-2029 CARRIAGE HOUSE 190 PLEASANT GROVE ROAD Ithaca NY 14850 Tompkins MF 104 104 1965 14900000.00 MAI 10-18-2024 0.98 0.91 6 X 08-31-2024 12-31-2024 12-31-2025 1661900.00 1752944.00 664852.00 638728.56 997048.00 1114215.44 974423.00 1091590.24 UW CREFC 448600.21 2.22 2.4837 2.17 2.4333 F F false false 6500000.00 38100.29 0.06807 0.0002037 38100.29 0.00 0.00 6500000.00 6500000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 26 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 12-30-2024 4405000.00 60 01-01-2030 0 0.0605 0.0605 3 1 60 02-01-2025 true 1 WL 3 22948.83 4405000.00 1 1 1 0 true true true false false 12-31-2026 08-31-2029 08-31-2029 RIVERSIDE ESTATES 4732 SOUTHWEST 46TH LANE Davie FL 33314 Broward MH 46 46 1964 6600000.00 MAI 10-21-2024 0.98 0.94 6 X 11-30-2024 12-31-2024 12-31-2025 606400.50 656943.00 251672.87 301255.50 354727.64 355687.50 352427.64 353387.50 UW CREFC 270203.00 1.31 1.3163 1.30 1.3078 F F false false 4405000.00 22948.83 0.0605 0.0002037 22948.83 0.00 0.00 4405000.00 4405000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 27 03-12-2026 04-13-2026 Bank of America, National Association 12-03-2024 3300000.00 60 01-01-2030 0 0.05961 0.05961 3 1 60 02-01-2025 true 1 WL 3 16939.18 3300000.00 1 1 1 5 true true false false false 06-30-2029 US STORAGE CENTERS - STANTON 10881 DALE AVENUE Stanton CA 90680 Orange SS 68374 68374 695 695 1999 24100000.00 MAI 09-12-2024 0.9 0.86 6 03-01-2027 N 09-30-2024 12-31-2024 12-31-2025 1843676.68 1875129.00 350226.76 423297.87 1493449.92 1451831.13 1483193.92 1441575.13 UW CREFC 198352.31 7.49 7.3194 7.44 7.2677 F F false false 3300000.00 16939.18 0.05961 0.0002037 16939.18 0.00 0.00 3300000.00 3300000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 28 03-12-2026 04-13-2026 Bank of America, National Association 11-20-2024 3100000.00 60 12-01-2029 0 0.06134 0.06134 3 1 60 01-01-2025 true 1 WL 3 16374.37 3100000.00 1 1 1 5 true true false false false 05-31-2029 US STORAGE CENTERS - CERRITOS 16015 PIUMA AVENUE Cerritos CA 90703 Los Angeles SS 60476 60476 678 678 1988 22800000.00 MAI 09-12-2024 0.87 6 03-01-2027 N 09-30-2024 1728650.88 349245.06 1379405.82 1356805.82 UW CREFC 7.15 7.04 F false false 3100000.00 16374.37 0.06134 0.0002037 16374.37 0.00 0.00 3100000.00 3100000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 29 03-12-2026 04-13-2026 Bank of America, National Association 07-31-2024 3065000.00 60 08-01-2029 0 0.06762 0.06762 3 1 60 09-01-2024 true 1 WL 3 17846.98 3065000.00 1 1 1 5 true true false false false 01-31-2029 61 THOMPSON STREET APARTMENTS 61 THOMPSON STREET Staten Island NY 10304 Richmond MF 10 10 2023 4700000.00 MAI 06-27-2024 1 6 03-01-2027 N 359704.00 100611.12 259092.88 256592.88 CREFC 1.23 1.22 F false false 3065000.00 17846.98 0.06762 0.0002037 17846.98 0.00 0.00 3065000.00 3065000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 30 03-12-2026 04-13-2026 Morgan Stanley Bank, N.A. 12-30-2024 3000000.00 60 01-01-2030 0 0.0722 0.0722 3 1 60 02-01-2025 true 1 WL 3 18651.67 3000000.00 1 1 1 5 true true false false false 09-30-2029 BAUMGARTNER ROAD SELF-STORAGE 4888 NEW BAUMGARTNER ROAD St. Louis MO 63129 St. Louis SS 88028 88028 286 286 1971 5080000.00 MAI 10-25-2024 0.98 0.9 6 03-01-2027 N 10-31-2024 12-31-2024 12-31-2025 550840.73 538912.00 223542.60 272210.53 327298.13 266701.47 312397.60 251800.94 UW CREFC 219608.33 1.49 1.2144 1.42 1.1465 F F false false 3000000.00 18651.67 0.0722 0.0002037 18651.67 0.00 0.00 3000000.00 3000000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false Prospectus Loan ID 31 03-12-2026 04-13-2026 Bank of America, National Association 11-20-2024 2400000.00 60 12-01-2029 0 0.06134 0.06134 3 1 60 01-01-2025 true 1 WL 3 12676.93 2400000.00 1 1 1 5 true true false false false 05-31-2029 US STORAGE CENTERS - IRWINDALE 13201 RAMONA BOULEVARD Irwindale CA 91706 Los Angeles SS 35252 35252 386 386 1988 14000000.00 MAI 09-12-2024 0.93 0.89 6 03-01-2027 N 09-30-2024 12-31-2024 12-31-2025 1171492.91 1289812.00 221378.42 284801.36 950114.49 1005010.64 944826.49 999722.64 UW CREFC 149260.64 6.37 6.7332 6.33 6.6978 F F false false 2400000.00 12676.93 0.06134 0.0002037 12676.93 0.00 0.00 2400000.00 2400000.00 04-01-2026 1 false 0 0 0 0 0 Trimont LLC false EX-103 4 exh_103.xml Item Number Column/Field Name Notes Item 2(a)(2) Asset Number With respect to Asset Number 1, original file reflected one loan with Original Loan Amount of 73500000 however this is now split into Asset Number 1, 1A, and 1B with Original Loan Amounts of 24500000, 24500000, and 24500000 respectively. Appraisal, financial, and property level information will only be reflected on Asset Number 1. Similar splits are reported for asset 2. Item 3(c)(6) Original Interest Rate Percentage Certain interest rate percentages have been truncated due to EDGAR constraints. With respect to Asset Number 1, the related mortgage loan interest rate is 5.499691075%. Item 3(c)(6) Original Interest Rate Percentage With respect to Asset Number 1, the Original Interest Rate Percentage represents the weighted average of component A and component B of the whole loan, which components are comprised of, collectively, Note A-5-1, Note A-5-2, Note A-6-1, Note A-6-2, Note A-7, Note A-8-1, Note A-8-2 Note A-9, Note A-10, Note A-11 and Note A-12. Item 2(c)(8) Interest Rate Securitization Percentage Certain interest rate percentages have been truncated due to EDGAR constraints. With respect to Asset Number 1, the related mortgage loan interest rate is 5.499691075%. Item 2(c)(8) Interest Rate Securitization Percentage With respect to Asset Number 1, the Interest Rate Securitization Percentage represents the weighted average of component A and component B of the whole loan, which components are comprised of, collectively, Note A-5-1, Note A-5-2, Note A-6-1, Note A-6-2, Note A-7, Note A-8-1, Note A-8-2 Note A-9, Note A-10, Note A-11 and Note A-12. Item2(c)(18) Scheduled Principal Balance Securitization Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item2(d)(2) Property Address With respect to each mortgage loan secured by multiple properties, for property address and similar property-specific information, the information is provided for each related property but the response for the mortgage loan will be blank. Item2(d)(28)(xiv) Most Recent Debt Service Amount With respect to any "Interest Only/Balloon" mortgage loan, the value shown reflects the annual interest-only debt service payment. With respect to any "Interest Only/Amortizing/Balloon" mortgage loan, the value shown reflects the annual amortizing debt service payment. With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). Item2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvi) Most Recent Debt Service Coverage Net Operating Income Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate portion, the entirety of the senior portion of such mortgage loan structure). Item2(d)(28)(xviii) Most Recent Debt Service Coverage Net Cash Flow Percentage With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari-passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes a subordinate companion loan, the entirety of the senior portion of such mortgage loan structure). Item2(e)(6) Servicer Trustee Fee Rate Percentage With respect to each mortgage loan, this percentage reflects the Administrative Cost Rate for such mortgage loan. Item2(e)(12) Report Period End Actual Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item2(e)(13) Report Period End Scheduled Loan Balance Amount With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received. Item 2(k)(2) Modification Code If the loan is subject to a forbearance (or similar) agreement, this will be indicated by a code of "10" in the Column/Field Name "Modification Code". A loan subject to a forbearance (or similar) agreement will be reported as "current" as indicated with code 0 for so long as the related obligor is in compliance with the obligations regarding monthly debt payments contained in such agreement.

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

FORM 10-D

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

Registered/reporting pursuant to (check one)

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

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