
Distribution Date:	08/15/25	BANK5 2024-5YR8
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-5YR8


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Banc of America Merrill Lynch Commercial Mortgage Inc.
Certificate Factor Detail	3		Leland F. Bunch, III	(646) 855-3953
Certificate Interest Reconciliation Detail	4		Bank of America Tower, One Bryant Park \| New York, NY 10036 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	7	Special Servicer	Greystone Servicing Company LLC
Bond / Collateral Reconciliation - Cash Flows	8		Attention: Amy Dixon, General Counsel		amy.dixon@greyco.com
Bond / Collateral Reconciliation - Balances	9		5221 N. O’Connor Blvd., Suite 800 \| Irving, TX 75039 \| United States
Current Mortgage Loan and Property Stratification	10-14	Certificate Administrator	Computershare Trust Company, N.A.
Mortgage Loan Detail (Part 1)	15-16		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Mortgage Loan Detail (Part 2)	17-18		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Principal Prepayment Detail	19	Trustee	Computershare Trust Company, N.A.
Historical Detail	20		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	21				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Collateral Stratification and Historical Detail	22
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Specially Serviced Loan Detail - Part 1	23	Representations Reviewer
Specially Serviced Loan Detail - Part 2	24		Attention: Transaction Manager		notices@pentalphasurveillance.com
			501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| 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	065923AS3	5.188000%	8,100,000.00	6,589,082.00	132,778.77	28,486.80	0.00	0.00	161,265.57	6,456,303.23	30.07%	30.00%
A-3	065923AY0	5.884000%	475,236,000.00	475,236,000.00	0.00	2,330,240.52	0.00	0.00	2,330,240.52	475,236,000.00	30.07%	30.00%
A-S	065923BF0	6.378000%	56,965,000.00	56,965,000.00	0.00	302,768.97	0.00	0.00	302,768.97	56,965,000.00	21.80%	21.75%
B	065923BL7	6.909327%	36,250,000.00	36,250,000.00	0.00	208,719.26	0.00	0.00	208,719.26	36,250,000.00	16.54%	16.50%
C	065923BR4	7.000327%	27,619,000.00	27,619,000.00	0.00	161,118.36	0.00	0.00	161,118.36	27,619,000.00	12.53%	12.50%
D	065923AC8	4.000000%	18,125,000.00	18,125,000.00	0.00	60,416.67	0.00	0.00	60,416.67	18,125,000.00	9.90%	9.88%
E	065923AE4	4.000000%	7,333,000.00	7,333,000.00	0.00	24,443.33	0.00	0.00	24,443.33	7,333,000.00	8.83%	8.81%
F-RR	065923AG9	7.000327%	18,560,000.00	18,560,000.00	0.00	108,271.73	0.00	0.00	108,271.73	18,560,000.00	6.14%	6.13%
G-RR	065923AJ3	7.000327%	12,947,000.00	12,947,000.00	0.00	75,527.70	0.00	0.00	75,527.70	12,947,000.00	4.26%	4.25%
J-RR	065923AL8	7.000327%	29,345,939.00	29,345,939.00	0.00	171,166.94	0.00	0.00	171,166.94	29,345,939.00	0.00%	0.00%
V	065923AN4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	065923AQ7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			690,480,939.00	688,970,021.00	132,778.77	3,471,160.28	0.00	0.00	3,603,939.05	688,837,242.23


X-A	065923BD5	1.125845%	483,336,000.00	481,825,082.00	0.00	452,050.34	0.00	0.00	452,050.34	481,692,303.23
X-B	065923BE3	0.320685%	120,834,000.00	120,834,000.00	0.00	32,291.35	0.00	0.00	32,291.35	120,834,000.00
X-D	065923AA2	3.000327%	25,458,000.00	25,458,000.00	0.00	63,651.94	0.00	0.00	63,651.94	25,458,000.00
Notional SubTotal			629,628,000.00	628,117,082.00	0.00	547,993.63	0.00	0.00	547,993.63	627,984,303.23

Deal Distribution Total					132,778.77	4,019,153.91	0.00	0.00	4,151,932.68

*	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	065923AS3	813.46691358	16.39244074	3.51688889	0.00000000	0.00000000	0.00000000	0.00000000	19.90932963	797.07447284
A-3	065923AY0	1,000.00000000	0.00000000	4.90333333	0.00000000	0.00000000	0.00000000	0.00000000	4.90333333	1,000.00000000
A-S	065923BF0	1,000.00000000	0.00000000	5.31499991	0.00000000	0.00000000	0.00000000	0.00000000	5.31499991	1,000.00000000
B	065923BL7	1,000.00000000	0.00000000	5.75777269	0.00000000	0.00000000	0.00000000	0.00000000	5.75777269	1,000.00000000
C	065923BR4	1,000.00000000	0.00000000	5.83360585	0.00000000	0.00000000	0.00000000	0.00000000	5.83360585	1,000.00000000
D	065923AC8	1,000.00000000	0.00000000	3.33333352	0.00000000	0.00000000	0.00000000	0.00000000	3.33333352	1,000.00000000
E	065923AE4	1,000.00000000	0.00000000	3.33333288	0.00000000	0.00000000	0.00000000	0.00000000	3.33333288	1,000.00000000
F-RR	065923AG9	1,000.00000000	0.00000000	5.83360614	0.00000000	0.00000000	0.00000000	0.00000000	5.83360614	1,000.00000000
G-RR	065923AJ3	1,000.00000000	0.00000000	5.83360624	0.00000000	0.00000000	0.00000000	0.00000000	5.83360624	1,000.00000000
J-RR	065923AL8	1,000.00000000	0.00000000	5.83273004	0.00087610	0.02121350	0.00000000	0.00000000	5.83273004	1,000.00000000
V	065923AN4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	065923AQ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	065923BD5	996.87398001	0.00000000	0.93527141	0.00000000	0.00000000	0.00000000	0.00000000	0.93527141	996.59926682
X-B	065923BE3	1,000.00000000	0.00000000	0.26723728	0.00000000	0.00000000	0.00000000	0.00000000	0.26723728	1,000.00000000
X-D	065923AA2	1,000.00000000	0.00000000	2.50027261	0.00000000	0.00000000	0.00000000	0.00000000	2.50027261	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	07/01/25 - 07/30/25	30	0.00	28,486.80	0.00	28,486.80	0.00	0.00	0.00	28,486.80	0.00
A-3	07/01/25 - 07/30/25	30	0.00	2,330,240.52	0.00	2,330,240.52	0.00	0.00	0.00	2,330,240.52	0.00
X-A	07/01/25 - 07/30/25	30	0.00	452,050.34	0.00	452,050.34	0.00	0.00	0.00	452,050.34	0.00
X-B	07/01/25 - 07/30/25	30	0.00	32,291.35	0.00	32,291.35	0.00	0.00	0.00	32,291.35	0.00
X-D	07/01/25 - 07/30/25	30	0.00	63,651.94	0.00	63,651.94	0.00	0.00	0.00	63,651.94	0.00
A-S	07/01/25 - 07/30/25	30	0.00	302,768.97	0.00	302,768.97	0.00	0.00	0.00	302,768.97	0.00
B	07/01/25 - 07/30/25	30	0.00	208,719.26	0.00	208,719.26	0.00	0.00	0.00	208,719.26	0.00
C	07/01/25 - 07/30/25	30	0.00	161,118.36	0.00	161,118.36	0.00	0.00	0.00	161,118.36	0.00
D	07/01/25 - 07/30/25	30	0.00	60,416.67	0.00	60,416.67	0.00	0.00	0.00	60,416.67	0.00
E	07/01/25 - 07/30/25	30	0.00	24,443.33	0.00	24,443.33	0.00	0.00	0.00	24,443.33	0.00
F-RR	07/01/25 - 07/30/25	30	0.00	108,271.73	0.00	108,271.73	0.00	0.00	0.00	108,271.73	0.00
G-RR	07/01/25 - 07/30/25	30	0.00	75,527.70	0.00	75,527.70	0.00	0.00	0.00	75,527.70	0.00
J-RR	07/01/25 - 07/30/25	30	593.36	171,192.64	0.00	171,192.64	25.71	0.00	0.00	171,166.94	622.53
Totals			593.36	4,019,179.61	0.00	4,019,179.61	25.71	0.00	0.00	4,019,153.91	622.53




© 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-3 (EC)	N/A	5.884000%	475,236,000.00	475,236,000.00	0.00	2,330,240.52	0.00	0.00	2,330,240.52	475,236,000.00
A-3-1	065923AZ7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	065923BA1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	065923BB9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	065923BC7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	6.378000%	56,965,000.00	56,965,000.00	0.00	302,768.97	0.00	0.00	302,768.97	56,965,000.00
A-S-1	065923BG8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	065923BH6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	065923BJ2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	065923BK9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	6.909327%	36,250,000.00	36,250,000.00	0.00	208,719.26	0.00	0.00	208,719.26	36,250,000.00
B-1	065923BM5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	065923BN3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	065923BP8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	065923BQ6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	7.000327%	27,619,000.00	27,619,000.00	0.00	161,118.36	0.00	0.00	161,118.36	27,619,000.00
C-1	065923BS2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	065923BT0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	065923BU7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	065923BV5	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			596,070,000.00	596,070,000.00	0.00	3,002,847.11	0.00	0.00	3,002,847.11	596,070,000.00




© 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-3-1	065923AZ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	065923BA1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	065923BG8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	065923BH6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	065923BM5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	065923BN3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	065923BT0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-3-X1	065923BB9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	065923BC7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	065923BJ2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	065923BK9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	065923BP8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	065923BQ6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	065923BU7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	065923BV5	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)	4,151,932.68
(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	4,033,806.86	Master Servicing Fee	4,903.40
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,098.27
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	296.64
ARD Interest	0.00	Operating Advisor Fee	1,150.96
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	177.98
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,033,806.86	Total Fees	14,627.25

Principal		Expenses/Reimbursements
Scheduled Principal	132,778.77	Reimbursement for Interest on Advances	25.71
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	132,778.77	Total Expenses/Reimbursements	25.71

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,019,153.91
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	132,778.77
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	4,151,932.68
Total Funds Collected	4,166,585.63	Total Funds Distributed	4,166,585.64


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		688,970,021.70	688,970,021.70	Beginning Certificate Balance	688,970,021.00
(-) Scheduled Principal Collections		132,778.77	132,778.77	(-) Principal Distributions	132,778.77
(-) 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		688,837,242.93	688,837,242.93	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		688,970,021.71	688,970,021.71	Ending Certificate Balance	688,837,242.23
Ending Actual Collateral Balance		688,837,242.94	688,837,242.94



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.70)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.70)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	0.00%
				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
	$5,000,000 or less	7	26,890,000.00	3.90%	46	6.7870	1.860253	1.70 or less	27	498,333,180.01	72.34%	47	6.8763	1.444116
$5,000,001 to $15,000,000		13	124,003,206.97	18.00%	47	6.5641	1.607212	1.71 to 2.10	4	84,104,062.92	12.21%	47	6.2304	2.017383
$15,000,001 to $25,000,000		4	72,537,000.00	10.53%	47	6.8953	1.478242	2.11 to 2.50	0	0.00	0.00%	0	0.0000	0.000000
$25,000,001 to $35,000,000		4	114,915,368.59	16.68%	47	6.8597	1.651974	2.51 or greater	3	76,150,000.00	11.05%	47	6.8920	7.881502
$35,000,001 to $55,000,000		4	156,491,667.37	22.72%	47	6.8731	1.643671	Totals	35	688,837,242.93	100.00%	47	6.7993	2.237135
	$55,000,001 or greater	3	194,000,000.00	28.16%	47	6.8200	3.801110
	Totals	35	688,837,242.93	100.00%	47	6.7993	2.237135
(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	1	10,615,000.00	1.54%	47	6.6100	1.459300
							Industrial	4	40,190,000.00	5.83%	47	7.2610	1.463372
Arizona	1	4,050,000.00	0.59%	47	6.5500	1.213100
							Lodging	4	77,006,019.05	11.18%	47	7.5063	1.430676
California	4	61,572,000.00	8.94%	47	6.6848	1.437178
							Mixed Use	4	161,941,875.65	23.51%	47	6.4373	1.774692
Colorado	1	16,965,000.00	2.46%	47	7.1880	1.507700
							Mobile Home Park	3	23,050,000.00	3.35%	47	6.5995	1.416041
Connecticut	1	55,000,000.00	7.98%	46	6.5890	1.600000
							Multi-Family	7	63,834,187.92	9.27%	47	6.5072	1.678928
Florida	1	14,900,000.00	2.16%	46	6.3600	1.388700
							Office	3	109,215,160.96	15.86%	46	7.1199	1.584358
Georgia	2	77,250,000.00	11.21%	47	7.3979	1.497162
							Retail	6	191,100,000.00	27.74%	47	6.7061	3.856668
Illinois	1	3,200,000.00	0.46%	45	7.5100	1.440600
							Self Storage	2	22,500,000.00	3.27%	47	6.4276	1.465778
Louisiana	1	5,400,000.00	0.78%	46	7.0200	1.622600
							Totals	33	688,837,242.93	100.00%	47	6.7993	2.237135
Massachusetts	1	12,500,000.00	1.81%	47	6.5000	1.400000

Michigan	1	4,000,000.00	0.58%	46	7.0300	1.310000

Nevada	1	69,000,000.00	10.02%	47	6.3600	1.145700

New York	9	146,804,063.57	21.31%	47	6.3695	1.966685

Pennsylvania	1	7,791,019.05	1.13%	48	7.8300	1.418200

Tennessee	3	95,385,000.00	13.85%	47	7.1696	1.526049

Texas	4	104,405,160.96	15.16%	47	7.0360	5.937498

Totals	33	688,837,242.93	100.00%	47	6.7993	2.237135


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
	5.9999% or less	2	13,250,000.00	1.92%	47	5.8104	2.309402	12 months or less	4	60,363,019.05	8.76%	48	7.0953	1.373160
	6.0000% to 6.9999%	21	456,766,062.92	66.31%	47	6.5608	2.580972	13 months or greater	31	628,474,223.88	91.24%	47	6.7708	2.320118
	7.0000% to 7.9999%	11	181,571,180.01	26.36%	47	7.2167	1.525939	Totals	35	688,837,242.93	100.00%	47	6.7993	2.237135
	8.0000% or greater	1	37,250,000.00	5.41%	47	8.0400	1.461900
	Totals	35	688,837,242.93	100.00%	47	6.7993	2.237135
(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

60 months or less

688,837,242.93

100.00%

6.7993

2.237135

Interest Only

573,727,000.00

83.29%

6.8566

2.316442

Totals

688,837,242.93

100.00%

6.7993

2.237135

357 months or less

115,110,242.93

16.71%

6.5135

1.841861

358 months or greater

0.00

0.00%

0.0000

0.000000

Totals

688,837,242.93

100.00%

6.7993

2.237135

(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 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

192,472,207.63

27.94%

6.7017

1.629235

No outstanding loans in this group

Totals

688,837,242.93

100.00%

6.7993

2.237135

(1)

(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)

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	328511001	RT	Las Vegas	NV	Actual/360	6.360%	377,890.00	0.00	0.00	N/A	07/01/29	--	69,000,000.00	69,000,000.00	08/01/25
2	241011749	MU	New York	NY	Actual/360	6.129%	207,426.85	58,333.33	0.00	N/A	07/01/29	--	39,300,000.70	39,241,667.37	08/01/25
2A	453121158				Actual/360	6.129%	150,384.47	42,291.67	0.00	N/A	07/01/29	--	28,492,499.30	28,450,207.63	08/01/25
3	328600003	RT	Frisco	TX	Actual/360	6.999%	391,749.58	0.00	0.00	N/A	07/01/29	--	65,000,000.00	65,000,000.00	08/01/25
4	310967267	OF	Nashville	TN	Actual/360	7.155%	369,675.00	0.00	0.00	N/A	06/11/29	--	60,000,000.00	60,000,000.00	08/11/25
5	300802459	MU	Norwalk	CT	Actual/360	6.589%	226,954.44	0.00	0.00	N/A	06/06/29	--	40,000,000.00	40,000,000.00	08/06/25
5A	300802460				Actual/360	6.589%	56,738.61	0.00	0.00	N/A	06/06/29	--	10,000,000.00	10,000,000.00	08/06/25
5B	300802461				Actual/360	6.589%	28,369.31	0.00	0.00	N/A	06/06/29	--	5,000,000.00	5,000,000.00	08/06/25
6	241012330	RT	Suwanee	GA	Actual/360	6.800%	234,222.22	0.00	0.00	N/A	07/01/29	--	40,000,000.00	40,000,000.00	08/01/25
7	231008915	LO	Hapeville	GA	Actual/360	8.040%	257,894.17	0.00	0.00	N/A	07/01/29	--	37,250,000.00	37,250,000.00	08/01/25
8	300802457	MU	New York	NY	Actual/360	6.878%	179,162.35	0.00	0.00	N/A	06/01/29	--	30,250,000.00	30,250,000.00	08/01/25
9	310968041	OF	The Woodlands	TX	Actual/360	7.075%	178,108.99	19,643.40	0.00	N/A	07/11/29	--	29,234,804.36	29,215,160.96	08/11/25
10	328600010	IN	Memphis	TN	Actual/360	7.376%	171,492.00	0.00	0.00	N/A	08/05/29	--	27,000,000.00	27,000,000.00	08/05/25
11	300802451	OF	Santa Fe Springs	CA	Actual/360	7.080%	121,933.33	0.00	0.00	N/A	06/01/29	--	20,000,000.00	20,000,000.00	08/01/25
12	241012542	MH	Various	Various	Actual/360	6.610%	108,146.94	0.00	0.00	N/A	07/01/29	--	19,000,000.00	19,000,000.00	08/01/25
13	310967239	LO	Lakewood	CO	Actual/360	7.188%	105,007.70	0.00	0.00	N/A	07/11/29	--	16,965,000.00	16,965,000.00	08/11/25
14	241012533	MF	Beverly Hills	CA	Actual/360	6.700%	95,611.23	0.00	0.00	N/A	08/01/29	--	16,572,000.00	16,572,000.00	08/01/25
15	300802454	LO	Anaheim	CA	Actual/360	6.373%	82,317.92	0.00	0.00	N/A	06/01/29	--	15,000,000.00	15,000,000.00	08/01/25
16	241012351	MF	Orlando	FL	Actual/360	6.360%	81,602.33	0.00	0.00	N/A	06/01/29	--	14,900,000.00	14,900,000.00	08/01/25
17	328600017	SS	Boston	MA	Actual/360	6.500%	69,965.28	0.00	0.00	N/A	07/01/29	--	12,500,000.00	12,500,000.00	08/01/25
18	231010671	MF	Jamaica	NY	Actual/360	6.450%	57,877.66	8,396.11	0.00	N/A	06/01/29	--	10,420,584.03	10,412,187.92	08/01/25
19	241012334	SS	San Rafael	CA	Actual/360	6.337%	54,568.61	0.00	0.00	N/A	07/01/29	--	10,000,000.00	10,000,000.00	08/01/25
20	241011868	MF	Brooklyn	NY	Actual/360	5.800%	48,945.56	0.00	0.00	N/A	07/01/29	--	9,800,000.00	9,800,000.00	08/01/25
21	241012336	MU	Brooklyn	NY	Actual/360	6.345%	49,173.75	0.00	0.00	N/A	08/01/29	--	9,000,000.00	9,000,000.00	08/01/25
22	241011919	LO	Warminster	PA	Actual/360	7.830%	52,558.69	4,114.26	0.00	N/A	08/01/29	--	7,795,133.31	7,791,019.05	08/01/25
23	241011915	RT	Riverhead	NY	Actual/360	6.460%	42,833.39	0.00	0.00	N/A	07/01/29	--	7,700,000.00	7,700,000.00	08/01/25
24	241012462	IN	Yonkers	NY	Actual/360	6.990%	36,115.00	0.00	0.00	N/A	06/01/29	--	6,000,000.00	6,000,000.00	08/01/25
25	328600025	MF	Lake Jackson	TX	Actual/360	7.528%	35,653.44	0.00	0.00	N/A	06/01/29	--	5,500,000.00	5,500,000.00	08/01/25




© 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

241012706

Opelousas

Actual/360

7.020%

32,643.00

0.00

N/A

06/01/29

5,400,000.00

08/01/25

300802466

Tomball

Actual/360

6.728%

27,171.78

0.00

N/A

07/01/29

4,690,000.00

08/01/25

328600028

Yuma

Actual/360

6.550%

22,843.12

0.00

N/A

07/01/29

4,050,000.00

08/01/25

241012268

Waterford

Actual/360

7.030%

24,214.44

0.00

N/A

06/01/29

4,000,000.00

08/01/25

241011942

New York

Actual/360

5.840%

17,349.67

0.00

N/A

07/01/29

3,450,000.00

08/01/25

241012210

Cahokia Heights

Actual/360

7.510%

20,694.22

0.00

N/A

05/01/29

3,200,000.00

08/01/25

241012261

Long Island City

Actual/360

7.670%

16,511.81

0.00

N/A

06/01/29

2,500,000.00

08/01/25

Totals

4,033,806.86

132,778.77

0.00

688,970,021.70

688,837,242.93

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	6,348,326.83	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	52,165,343.60	13,669,501.14	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	0.00	30,868,610.64	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
4	0.00	7,914,331.56	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	0.00	4,899,669.33	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	1,806,355.05	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	11,886,973.98	4,228,141.88	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	662,398.22	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	939,344.31	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	2,090,911.02	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	10,306,767.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	339,320.53	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	0.00	422,114.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	0.00	498,645.78	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	192,698.03	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	227,708.50	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	1,099,058.10	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	374,347.03	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	449,876.93	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 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	0.00	333,965.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	113,095.75	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	82,465.40	01/01/25	03/31/25	--	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	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	186,035.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	0.00	145,915.27	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	74,359,084.58	77,892,836.55				0.00	0.00	0.00	0.00	0.00	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
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	6.799253%	6.774598%	47
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	6.799165%	6.774510%	48
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	6.799081%	6.774425%	49
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	6.798977%	6.774322%	50
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.798893%	6.774237%	51
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	12,000.00	0	0.00	6.798805%	6.774149%	52
02/18/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.798743%	6.774086%	53
01/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.798655%	6.773998%	54
12/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.798567%	6.773909%	55
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.798482%	6.773824%	56
10/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.798393%	6.773736%	57
09/17/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.798309%	6.773651%	58
(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

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 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		688,837,243	688,837,243	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

Aug-25	688,837,243	688,837,243	0	0	0		0
Jul-25	688,970,022	688,970,022	0	0	0		0
Jun-25	689,111,867	689,111,867	0	0	0		0
May-25	689,232,205	689,232,205	0	0	0		0
Apr-25	689,373,626	689,373,626	0	0	0		0
Mar-25	689,505,529	689,505,529	0	0	0		0
Feb-25	689,677,117	689,677,117	0	0	0		0
Jan-25	689,808,476	689,808,476	0	0	0		0
Dec-24	689,939,651	689,939,651	0	0	0		0
Nov-24	690,079,953	690,079,953	0	0	0		0
Oct-24	690,210,707	690,210,707	0	0	0		0
Sep-24	690,350,603	690,350,603	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

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

25.71

0.00

Total

0.00

25.71

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

25.71

Page 28 of 29


	Supplemental Notes
	None




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

BANK5 2024-5YR8 10-D