
Distribution Date:	10/20/25	BANK5 2024-5YR7
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-5YR7


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2-3	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	4		Attention: Jane Lam	jane.lam@morganstanley.com;
				cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	5		1585 Broadway \| New York, NY 10036 \| United States
Exchangeable Certificate Detail	6	Certificate Administrator	Computershare Trust Company, N.A.
Exchangeable Certificate Factor Detail	7		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Additional Information	8
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Bond / Collateral Reconciliation - Cash Flows	9	Master Servicer	Trimont LLC
Bond / Collateral Reconciliation - Balances	10		Attention: CMBS Servicing	trimont.commercial.servicing@cms.trimont.com
Current Mortgage Loan and Property Stratification	11-15		550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Mortgage Loan Detail (Part 1)	16-17	Special Servicer	KeyBank National Association
Mortgage Loan Detail (Part 2)	18-19		Attention: Alan Williams	keybank_notices@keybank.com
Principal Prepayment Detail	20		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
		Operating Advisor & Asset	Park Bridge Lender Services LLC
Historical Detail	21	Representations Reviewer
Delinquency Loan Detail	22		Attention: BANK5 2024-5YR7 Surveillance Manager	cmbs.notices@parkbridgefinancial.com
Collateral Stratification and Historical Detail	23		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 1	24	Trustee	Computershare Trust Company, N.A.
Specially Serviced Loan Detail - Part 2	25		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Modified Loan Detail	26		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	27
Historical Bond / Collateral Loss Reconciliation Detail	28
Interest Shortfall Detail - Collateral Level	29
Supplemental Notes	30

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 30


				Certificate Distribution Detail

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

A-1	06211UBE4	5.823000%	925,000.00	707,116.04	16,744.45	3,431.28	0.00	0.00	20,175.73	690,371.59	30.01%	30.00%
A-2	06211UBF1	5.788000%	55,000,000.00	55,000,000.00	0.00	265,283.33	0.00	0.00	265,283.33	55,000,000.00	30.01%	30.00%
A-3	06211UBL8	5.769000%	706,301,000.00	706,301,000.00	0.00	3,395,542.06	0.00	0.00	3,395,542.06	706,301,000.00	30.01%	30.00%
A-S	06211UBT1	6.489000%	110,251,000.00	110,251,000.00	0.00	596,182.28	0.00	0.00	596,182.28	110,251,000.00	19.88%	19.88%
B	06211UBY0	6.941000%	53,084,000.00	53,084,000.00	0.00	307,046.70	0.00	0.00	307,046.70	53,084,000.00	15.00%	15.00%
C	06211UCD5	7.104070%	42,195,000.00	42,195,000.00	0.00	249,796.87	0.00	0.00	249,796.87	42,195,000.00	11.13%	11.13%
D	06211UAC9	4.000000%	23,139,000.00	23,139,000.00	0.00	77,130.00	0.00	0.00	77,130.00	23,139,000.00	9.00%	9.00%
E	06211UAE5	4.000000%	12,250,000.00	12,250,000.00	0.00	40,833.33	0.00	0.00	40,833.33	12,250,000.00	7.88%	7.88%
F	06211UAG0	5.000000%	23,139,000.00	23,139,000.00	0.00	96,412.50	0.00	0.00	96,412.50	23,139,000.00	5.75%	5.75%
G	06211UAJ4	5.000000%	14,972,000.00	14,972,000.00	0.00	62,383.33	0.00	0.00	62,383.33	14,972,000.00	4.38%	4.38%
J*	06211UAL9	5.000000%	47,639,671.00	47,639,671.00	0.00	198,498.63	0.00	0.00	198,498.63	47,639,671.00	0.00%	0.00%
V	06211UBD6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06211UBC8	0.000000%	0.00	0.00	0.00	7.94	0.00	0.00	7.94	0.00	0.00%	0.00%
CIRA-1	06211UAU9	9.643000%	5,035,000.00	5,035,000.00	0.00	40,460.42	0.00	0.00	40,460.42	5,035,000.00	88.22%	88.22%
CIRA-2	06211UAW5	10.614000%	15,105,000.00	15,105,000.00	0.00	133,603.73	0.00	0.00	133,603.73	15,105,000.00	52.89%	52.89%
CIRA-3*	06211UAY1	11.595650%	22,610,000.00	22,610,000.00	0.00	218,481.37	0.00	0.00	218,481.37	22,610,000.00	0.00%	0.00%
RR	BCC3G90Z0	7.104070%	47,532,548.48	47,523,037.39	730.93	281,339.16	0.00	0.00	282,070.09	47,522,306.46	0.00%	0.00%
RR Interest	N/A	7.104070%	9,777,750.01	9,775,793.52	150.36	57,873.27	0.00	0.00	58,023.63	9,775,643.16	0.00%	0.00%
CIRA-RR Int	BCC3G2QJ3	11.019044%	2,250,000.00	2,250,000.00	0.00	20,660.29	0.00	0.00	20,660.29	2,250,000.00	0.00%	0.00%
Regular SubTotal			1,191,205,969.49	1,190,976,617.95	17,625.74	6,044,966.49	0.00	0.00	6,062,592.23	1,190,958,992.21


X-A	06211UBR5	1.333649%	762,226,000.00	762,008,116.05	0.00	846,876.01	0.00	0.00	846,876.01	761,991,371.59
X-B	06211UBS3	0.372055%	205,530,000.00	205,530,000.00	0.00	63,723.78	0.00	0.00	63,723.78	205,530,000.00

									Certificate Distribution Detail continued to next page




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


				Certificate Distribution Detail

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

X-D	06211UAA3	3.104070%	35,389,000.00	35,389,000.00	0.00	91,541.62	0.00	0.00	91,541.62	35,389,000.00
X-F	06211UAN5	2.104070%	23,139,000.00	23,139,000.00	0.00	40,571.74	0.00	0.00	40,571.74	23,139,000.00
X-G	06211UAQ8	2.104070%	14,972,000.00	14,972,000.00	0.00	26,251.78	0.00	0.00	26,251.78	14,972,000.00
X-J	06211UAS4	2.104070%	47,639,671.00	47,639,671.00	0.00	83,531.01	0.00	0.00	83,531.01	47,639,671.00
Notional SubTotal			1,088,895,671.00	1,088,677,787.05	0.00	1,152,495.94	0.00	0.00	1,152,495.94	1,088,661,042.59

Deal Distribution Total					17,625.74	7,197,462.43	0.00	0.00	7,215,088.17

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




© 2021 Computershare. All rights reserved. Confidential.											Page 3 of 30


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	06211UBE4	764.44977297	18.10210811	3.70949189	0.00000000	0.00000000	0.00000000	0.00000000	21.81160000	746.34766486
A-2	06211UBF1	1,000.00000000	0.00000000	4.82333327	0.00000000	0.00000000	0.00000000	0.00000000	4.82333327	1,000.00000000
A-3	06211UBL8	1,000.00000000	0.00000000	4.80750000	0.00000000	0.00000000	0.00000000	0.00000000	4.80750000	1,000.00000000
A-S	06211UBT1	1,000.00000000	0.00000000	5.40749998	0.00000000	0.00000000	0.00000000	0.00000000	5.40749998	1,000.00000000
B	06211UBY0	1,000.00000000	0.00000000	5.78416660	0.00000000	0.00000000	0.00000000	0.00000000	5.78416660	1,000.00000000
C	06211UCD5	1,000.00000000	0.00000000	5.92005854	0.00000000	0.00000000	0.00000000	0.00000000	5.92005854	1,000.00000000
D	06211UAC9	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
E	06211UAE5	1,000.00000000	0.00000000	3.33333306	0.00000000	0.00000000	0.00000000	0.00000000	3.33333306	1,000.00000000
F	06211UAG0	1,000.00000000	0.00000000	4.16666667	0.00000000	0.00000000	0.00000000	0.00000000	4.16666667	1,000.00000000
G	06211UAJ4	1,000.00000000	0.00000000	4.16666644	0.00000000	0.00000000	0.00000000	0.00000000	4.16666644	1,000.00000000
J	06211UAL9	1,000.00000000	0.00000000	4.16666668	0.00000000	0.01688488	0.00000000	0.00000000	4.16666668	1,000.00000000
V	06211UBD6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06211UBC8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
CIRA-1	06211UAU9	1,000.00000000	0.00000000	8.03583317	0.00000000	0.00000000	0.00000000	0.00000000	8.03583317	1,000.00000000
CIRA-2	06211UAW5	1,000.00000000	0.00000000	8.84500033	0.00000000	0.00000000	0.00000000	0.00000000	8.84500033	1,000.00000000
CIRA-3	06211UAY1	1,000.00000000	0.00000000	9.66304157	0.00000000	0.00000000	0.00000000	0.00000000	9.66304157	1,000.00000000
RR	BCC3G90Z0	999.79990364	0.01537746	5.91887389	0.00000000	0.00074959	0.00000000	0.00000000	5.93425135	999.78452618
RR Interest	N/A	999.79990386	0.01537777	5.91887397	0.00000000	0.00074762	0.00000000	0.00000000	5.93425174	999.78452609
CIRA-RR Int	BCC3G2QJ3	1,000.00000000	0.00000000	9.18235111	0.00018667	0.00324000	0.00000000	0.00000000	9.18235111	1,000.00000000

Notional Certificates
X-A	06211UBR5	999.71414784	0.00000000	1.11105631	0.00000000	0.00000000	0.00000000	0.00000000	1.11105631	999.69218000
X-B	06211UBS3	1,000.00000000	0.00000000	0.31004612	0.00000000	0.00000000	0.00000000	0.00000000	0.31004612	1,000.00000000
X-D	06211UAA3	1,000.00000000	0.00000000	2.58672525	0.00000000	0.00000000	0.00000000	0.00000000	2.58672525	1,000.00000000
X-F	06211UAN5	1,000.00000000	0.00000000	1.75339211	0.00000000	0.00000000	0.00000000	0.00000000	1.75339211	1,000.00000000
X-G	06211UAQ8	1,000.00000000	0.00000000	1.75339166	0.00000000	0.00000000	0.00000000	0.00000000	1.75339166	1,000.00000000
X-J	06211UAS4	1,000.00000000	0.00000000	1.75339183	0.00000000	0.00000000	0.00000000	0.00000000	1.75339183	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	09/01/25 - 09/30/25	30	0.00	3,431.28	0.00	3,431.28	0.00	0.00	0.00	3,431.28	0.00
A-2	09/01/25 - 09/30/25	30	0.00	265,283.33	0.00	265,283.33	0.00	0.00	0.00	265,283.33	0.00
A-3	09/01/25 - 09/30/25	30	0.00	3,395,542.06	0.00	3,395,542.06	0.00	0.00	0.00	3,395,542.06	0.00
X-A	09/01/25 - 09/30/25	30	0.00	846,876.01	0.00	846,876.01	0.00	0.00	0.00	846,876.01	0.00
X-B	09/01/25 - 09/30/25	30	0.00	63,723.78	0.00	63,723.78	0.00	0.00	0.00	63,723.78	0.00
A-S	09/01/25 - 09/30/25	30	0.00	596,182.28	0.00	596,182.28	0.00	0.00	0.00	596,182.28	0.00
B	09/01/25 - 09/30/25	30	0.00	307,046.70	0.00	307,046.70	0.00	0.00	0.00	307,046.70	0.00
C	09/01/25 - 09/30/25	30	0.00	249,796.87	0.00	249,796.87	0.00	0.00	0.00	249,796.87	0.00
X-D	09/01/25 - 09/30/25	30	0.00	91,541.62	0.00	91,541.62	0.00	0.00	0.00	91,541.62	0.00
X-F	09/01/25 - 09/30/25	30	0.00	40,571.74	0.00	40,571.74	0.00	0.00	0.00	40,571.74	0.00
X-G	09/01/25 - 09/30/25	30	0.00	26,251.78	0.00	26,251.78	0.00	0.00	0.00	26,251.78	0.00
X-J	09/01/25 - 09/30/25	30	0.00	83,531.01	0.00	83,531.01	0.00	0.00	0.00	83,531.01	0.00
D	09/01/25 - 09/30/25	30	0.00	77,130.00	0.00	77,130.00	0.00	0.00	0.00	77,130.00	0.00
E	09/01/25 - 09/30/25	30	0.00	40,833.33	0.00	40,833.33	0.00	0.00	0.00	40,833.33	0.00
F	09/01/25 - 09/30/25	30	0.00	96,412.50	0.00	96,412.50	0.00	0.00	0.00	96,412.50	0.00
G	09/01/25 - 09/30/25	30	0.00	62,383.33	0.00	62,383.33	0.00	0.00	0.00	62,383.33	0.00
J	09/01/25 - 09/30/25	30	801.05	198,498.63	0.00	198,498.63	0.00	0.00	0.00	198,498.63	804.39
CIRA-1	09/01/25 - 09/30/25	30	0.00	40,460.42	0.00	40,460.42	0.00	0.00	0.00	40,460.42	0.00
CIRA-2	09/01/25 - 09/30/25	30	0.00	133,603.73	0.00	133,603.73	0.00	0.00	0.00	133,603.73	0.00
CIRA-3	09/01/25 - 09/30/25	30	0.00	218,481.37	0.00	218,481.37	0.00	0.00	0.00	218,481.37	0.00
RR	09/01/25 - 09/30/25	30	35.42	281,339.16	0.00	281,339.16	0.00	0.00	0.00	281,339.16	35.63
RR Interest	09/01/25 - 09/30/25	30	7.27	57,873.27	0.00	57,873.27	0.00	0.00	0.00	57,873.27	7.31
CIRA-RR Int	09/01/25 - 09/30/25	30	6.81	20,660.71	0.00	20,660.71	0.42	0.00	0.00	20,660.29	7.29
Totals			850.55	7,197,454.91	0.00	7,197,454.91	0.42	0.00	0.00	7,197,454.49	854.62




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


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Exchangeable Certificate Details
A-2 (EC)	N/A	5.788000%	55,000,000.00	55,000,000.00	0.00	265,283.33	0.00	0.00	265,283.33	55,000,000.00
A-2-1	06211UBG9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2-2	06211UBH7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2-X1	06211UBJ3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2-X2	06211UBK0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3 (EC)	N/A	5.769000%	706,301,000.00	706,301,000.00	0.00	3,395,542.06	0.00	0.00	3,395,542.06	706,301,000.00
A-3-1	06211UBM6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-2	06211UBN4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X1	06211UBP9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3-X2	06211UBQ7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S (EC)	N/A	6.489000%	110,251,000.00	110,251,000.00	0.00	596,182.28	0.00	0.00	596,182.28	110,251,000.00
A-S-1	06211UBU8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-2	06211UBV6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X1	06211UBW4	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S-X2	06211UBX2	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (EC)	N/A	6.941000%	53,084,000.00	53,084,000.00	0.00	307,046.70	0.00	0.00	307,046.70	53,084,000.00
B-1	06211UBZ7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-2	06211UCA1	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X1	06211UCB9	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-X2	06211UCC7	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (EC)	N/A	7.104070%	42,195,000.00	42,195,000.00	0.00	249,796.87	0.00	0.00	249,796.87	42,195,000.00
C-1	06211UCE3	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	06211UCF0	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X1	06211UCG8	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-X2	06211UCH6	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			966,831,000.00	966,831,000.00	0.00	4,813,851.24	0.00	0.00	4,813,851.24	966,831,000.00




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


			Exchangeable Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-2-1	06211UBG9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2-2	06211UBH7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-1	06211UBM6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-2	06211UBN4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-1	06211UBU8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-2	06211UBV6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-1	06211UBZ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-2	06211UCA1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-1	06211UCE3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-2	06211UCF0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
A-2-X1	06211UBJ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2-X2	06211UBK0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X1	06211UBP9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3-X2	06211UBQ7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X1	06211UBW4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S-X2	06211UBX2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X1	06211UCB9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B-X2	06211UCC7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X1	06211UCG8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
C-X2	06211UCH6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000




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


	Additional Information

Total Available Distribution Amount (1)	7,215,088.17
Pooled Available Funds (Non-Retained)	6,462,585.69
CIRA Available Funds (Non-Retained)	392,553.46
Pooled Available Funds (Retained)	340,136.09
CIRA Available Funds (Retained)	20,660.71
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	7,213,122.00	Master Servicing Fee	5,712.84
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,158.19
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	496.24
ARD Interest	0.00	Operating Advisor Fee	1,081.80
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	210.10
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	7,213,122.00	Total Fees	15,659.17

Principal		Expenses/Reimbursements
Scheduled Principal	17,625.74	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	0.00
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	17,625.74	Total Expenses/Reimbursements	0.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	7,197,462.43
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	17,625.74
Gain on Sale Reserve Account Withdrawal	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Gain on Sale Reserve Account Deposit	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	7,215,088.17
Total Funds Collected	7,230,747.74	Total Funds Distributed	7,230,747.34


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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation			Certificate Reconciliation
		Pooled	Non-Pooled	Total		Total
Beginning Scheduled Collateral Balance		1,145,976,618.12	45,000,000.00	1,190,976,618.12	Beginning Certificate Balance	1,190,976,617.95
(-) Scheduled Principal Collections		17,625.74	0.00	17,625.74	(-) Principal Distributions	17,625.74
(-) Unscheduled Principal Collections		0.00	0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	0.00	Principal Used to Pay Interest	0.00
					Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		1,145,958,992.38	45,000,000.00	1,190,958,992.38	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		1,145,976,618.12	45,000,000.00	1,190,976,618.12	Ending Certificate Balance	1,190,958,992.21
Ending Actual Collateral Balance		1,145,958,992.38	45,000,000.00	1,190,958,992.38



		NRA/WODRA Reconciliation			Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from		Workout Delayed Reimbursement of Advances
		Principal		(WODRA) from Principal	Beginning UC / (OC)	(0.17)
Beginning Cumulative Advances		0.00		0.00	UC / (OC) Change	0.00
Current Period Advances		0.00		0.00	Ending UC / (OC)	(0.17)
Ending Cumulative Advances		0.00		0.00	Net WAC Rate	7.10%
					UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.						Page 10 of 30


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	$10,000,000 or less	20	137,177,334.98	11.97%	43	7.2347	0.753039	Unknown	11	98,700,000.00	8.61%	42	7.1647	NAP
$10,000,001 to $25,000,000		13	257,266,657.40	22.45%	43	7.4175	1.287503	1.34 or less	15	366,432,000.00	31.98%	44	7.0225	1.159286
$25,000,001 to $40,000,000		8	243,150,000.00	21.22%	43	7.0247	1.700311	1.35 to 1.49	4	208,500,000.00	18.19%	43	7.1850	1.417833
$40,000,001 to $60,000,000		2	120,000,000.00	10.47%	44	6.8666	1.934550	1.50 to 1.59	5	111,531,657.40	9.73%	43	7.3188	1.547979
$60,000,001 to $70,000,000		3	193,365,000.00	16.87%	43	7.1735	1.530232	1.60 to 1.79	4	124,215,000.00	10.84%	44	7.3060	1.673727
	$70,000,001 or greater	2	195,000,000.00	17.02%	44	6.8675	1.336126	1.80 to 2.49	8	176,580,334.98	15.41%	42	7.0545	2.044575
	Totals	48	1,145,958,992.38	100.00%	43	7.1198	1.428102	2.50 or greater	1	60,000,000.00	5.24%	44	6.8513	2.909100
								Totals	48	1,145,958,992.38	100.00%	43	7.1198	1.428102
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 30


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

California	13	372,576,657.40	32.51%	44	7.0672	1.407766
							Industrial	4	69,600,000.00	6.07%	43	7.4751	1.518941
Delaware	1	21,000,000.00	1.83%	43	7.4700	1.668000
							Lodging	6	212,300,000.00	18.53%	44	7.0571	1.459860
Florida	1	4,750,000.00	0.41%	44	7.8000	1.190400
							Mixed Use	5	94,190,000.00	8.22%	43	7.4994	1.203052
Georgia	4	30,000,000.00	2.62%	41	7.9800	0.621533
							Mobile Home Park	3	20,872,000.00	1.82%	43	7.3640	1.371889
Iowa	4	58,000,000.00	5.06%	40	7.0200	0.911931
							Multi-Family	4	53,110,000.00	4.63%	43	6.6795	1.070900
Maryland	1	62,000,000.00	5.41%	43	6.5800	1.384800
							Office	12	331,100,000.00	28.89%	43	7.1866	1.454090
Nebraska	1	28,600,000.00	2.50%	43	7.2990	1.978900
							Retail	12	359,521,992.38	31.37%	43	6.9762	1.485185
Nevada	1	7,680,334.98	0.67%	43	6.2600	2.131400
							Self Storage	2	5,265,000.00	0.46%	44	7.2439	1.266585
New Jersey	2	30,805,000.00	2.69%	44	7.0212	1.184729
							Totals	48	1,145,958,992.38	100.00%	43	7.1198	1.428102
New York	4	77,410,000.00	6.76%	44	6.9403	1.095723

Ohio	4	77,940,000.00	6.80%	42	6.6232	1.801596

Pennsylvania	4	90,000,000.00	7.85%	44	6.8513	1.939400

South Carolina	1	3,125,000.00	0.27%	44	6.7350	1.260000

Tennessee	1	24,500,000.00	2.14%	43	7.5300	0.975000

Texas	2	87,500,000.00	7.64%	42	7.6764	1.498960

Virginia	3	75,072,000.00	6.55%	44	7.3961	1.497821

Washington, DC	1	95,000,000.00	8.29%	43	7.3880	1.403100

Totals	48	1,145,958,992.38	100.00%	43	7.1198	1.428102


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg	# Of	Scheduled	% Of	Weighted Avg
	Note Rate				WAM²	WAC		Seasoning		WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹	Loans	Balance	Agg. Bal.	DSCR¹
	6.4999% or less	5	168,680,334.98	14.72%	43	6.3649	1.380986		No outstanding loans in this group
	6.5000% to 6.9999%	13	351,880,000.00	30.71%	44	6.7642	1.509839
	7.0000% to 7.4999%	16	383,643,657.40	33.48%	43	7.2430	1.447363
	7.5000% or greater	14	241,755,000.00	21.10%	43	7.9687	1.311439
	Totals	48	1,145,958,992.38	100.00%	43	7.1198	1.428102
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	58 months or less	48	1,145,958,992.38	100.00%	43	7.1198	1.428102	Interest Only	46	1,127,307,000.00	98.37%	43	7.1259	1.421734
	59 months	0	0.00	0.00%	0	0.0000	0.000000	359 months or less	2	18,651,992.38	1.63%	44	6.7541	1.812932
	60 months	0	0.00	0.00%	0	0.0000	0.000000	360 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	48	1,145,958,992.38	100.00%	43	7.1198	1.428102	Totals	48	1,145,958,992.38	100.00%	43	7.1198	1.428102
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
Underwriter's Information		3	53,271,657.40	4.65%	43	7.7954	1.655757			No outstanding loans in this group
	12 months or less	34	993,987,334.98	86.74%	43	7.0792	1.557707
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Unknown	11	98,700,000.00	8.61%	42	7.1647	NAP
	Totals	48	1,145,958,992.38	100.00%	43	7.1198	1.428102
(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 15 of 30


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	300802449	LO	Anaheim	CA	Actual/360	6.373%	531,083.33	0.00	0.00	N/A	06/01/29	--	100,000,000.00	100,000,000.00	10/01/25
1A	300802455	LO	Anaheim	CA	Actual/360	6.373%	53,108.33	0.00	0.00	N/A	06/01/29	--	10,000,000.00	10,000,000.00	10/01/25
2	310965618	OF	Washington	DC	Actual/360	7.388%	584,883.33	0.00	0.00	N/A	05/11/29	--	95,000,000.00	95,000,000.00	10/11/25
3	300802441	OF	Philadelphia	PA	Actual/360	6.851%	342,564.64	0.00	0.00	N/A	06/01/29	--	60,000,000.00	60,000,000.00	10/01/25
3A	300802442	OF	Philadelphia	PA	Actual/360	6.851%	85,641.16	0.00	0.00	N/A	06/01/29	--	15,000,000.00	15,000,000.00	10/01/25
3B	300802443	OF	Philadelphia	PA	Actual/360	6.851%	57,094.11	0.00	0.00	N/A	06/01/29	--	10,000,000.00	10,000,000.00	10/01/25
3C	300802444	OF	Philadelphia	PA	Actual/360	6.851%	28,547.05	0.00	0.00	N/A	06/01/29	--	5,000,000.00	5,000,000.00	10/01/25
4	310964477	RT	Houston	TX	Actual/360	7.270%	424,083.33	0.00	0.00	N/A	04/11/29	--	70,000,000.00	70,000,000.00	10/11/25
5	241011905	RT	Clinton	MD	Actual/360	6.580%	339,966.67	0.00	0.00	N/A	05/01/29	--	62,000,000.00	62,000,000.00	10/01/25
6	328310006	RT	Beverly Hills	CA	Actual/360	7.663%	391,866.66	0.00	0.00	N/A	06/05/29	--	61,365,000.00	61,365,000.00	10/05/25
7	231008863	OF	New York	NY	Actual/360	6.882%	344,100.00	0.00	0.00	N/A	06/01/29	--	60,000,000.00	60,000,000.00	10/01/25
8	231011238	RT	West Des Moines	IA	Actual/360	7.020%	163,800.00	0.00	0.00	N/A	02/01/29	--	28,000,000.00	28,000,000.00	10/01/25
8A	453121132	RT	West Des Moines	IA	Actual/360	7.020%	93,600.00	0.00	0.00	N/A	02/01/29	--	16,000,000.00	16,000,000.00	10/01/25
8B	453121133	RT	West Des Moines	IA	Actual/360	7.020%	58,500.00	0.00	0.00	N/A	02/01/29	--	10,000,000.00	10,000,000.00	10/01/25
8C	453121134	RT	West Des Moines	IA	Actual/360	7.020%	23,400.00	0.00	0.00	N/A	02/01/29	--	4,000,000.00	4,000,000.00	10/01/25
9	241012247	RT	Roanoke	VA	Actual/360	6.570%	191,625.00	0.00	0.00	N/A	06/01/29	--	35,000,000.00	35,000,000.00	10/01/25
10	310966633	MF	Los Angeles	CA	Actual/360	6.536%	183,825.00	0.00	0.00	N/A	05/11/29	--	33,750,000.00	33,750,000.00	10/11/25
11	328310011	LO	McLean	VA	Actual/360	8.412%	215,908.00	0.00	0.00	N/A	06/01/29	--	30,800,000.00	30,800,000.00	10/01/25
12	310967686	RT	Cincinnati	OH	Actual/360	6.271%	156,775.00	0.00	0.00	N/A	03/01/29	--	30,000,000.00	30,000,000.00	10/01/25
13	310967667	OF	Atlanta	GA	Actual/360	7.980%	66,500.00	0.00	0.00	N/A	03/06/29	--	10,000,000.00	10,000,000.00	10/06/25
13A	310967890	OF	Atlanta	GA	Actual/360	7.980%	66,500.00	0.00	0.00	N/A	03/06/29	--	10,000,000.00	10,000,000.00	10/06/25
13B	310967891	OF	Atlanta	GA	Actual/360	7.980%	33,250.00	0.00	0.00	N/A	03/06/29	--	5,000,000.00	5,000,000.00	10/06/25
13C	310967889	OF	Atlanta	GA	Actual/360	7.980%	33,250.00	0.00	0.00	N/A	03/06/29	--	5,000,000.00	5,000,000.00	10/06/25
14	310966981	LO	Anaheim	CA	Actual/360	6.951%	170,878.75	0.00	0.00	N/A	05/11/29	--	29,500,000.00	29,500,000.00	10/11/25
15	328310015	MU	Pleasanton	CA	Actual/360	7.780%	129,666.67	0.00	0.00	N/A	05/06/29	--	20,000,000.00	20,000,000.00	10/06/25
15A	328310115	MU	Pleasanton	CA	Actual/360	7.780%	56,405.00	0.00	0.00	N/A	05/06/29	--	8,700,000.00	8,700,000.00	10/06/25
16	328310016	OF	Omaha	NE	Actual/360	7.299%	173,959.50	0.00	0.00	N/A	05/06/29	--	28,600,000.00	28,600,000.00	10/06/25
17	300802450	OF	Thousand Oaks	CA	Actual/360	7.270%	166,604.17	0.00	0.00	N/A	06/01/29	--	27,500,000.00	27,500,000.00	10/01/25




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


						Mortgage Loan Detail (Part 1)

		Prop			Interest						Original	Adjusted	Beginning	Ending	Paid
		Type			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
18	328310018	IN	Columbus	OH	Actual/360	7.040%	145,493.33	0.00	0.00	N/A	05/05/29	--	24,800,000.00	24,800,000.00	10/05/25
19	300802448	RT	Little Ferry	NJ	Actual/360	6.929%	141,495.95	0.00	0.00	N/A	06/01/29	--	24,505,000.00	24,505,000.00	10/01/25
20	310966699	MU	Nashville	TN	Actual/360	7.530%	153,737.50	0.00	0.00	N/A	05/11/29	--	24,500,000.00	24,500,000.00	10/11/25
21	300802439	LO	Visalia	CA	Actual/360	7.847%	156,940.00	0.00	0.00	N/A	05/01/29	--	24,000,000.00	24,000,000.00	10/01/25
22	231010814	MU	Dover	DE	Actual/360	7.470%	130,725.00	0.00	0.00	N/A	05/01/29	--	21,000,000.00	21,000,000.00	10/01/25
23	600965628	IN	Akron	OH	Actual/360	6.495%	113,662.50	0.00	0.00	N/A	05/11/29	--	21,000,000.00	21,000,000.00	10/11/25
24	328310024	MU	Los Angeles	CA	Actual/360	7.090%	118,107.58	0.00	0.00	N/A	06/06/29	--	19,990,000.00	19,990,000.00	10/06/25
25	241012298	LO	Goleta	CA	Actual/360	8.040%	120,600.00	0.00	0.00	N/A	06/01/29	--	18,000,000.00	18,000,000.00	10/01/25
26	300802437	IN	Hutto	TX	Actual/360	9.302%	135,654.17	0.00	0.00	N/A	05/01/29	--	17,500,000.00	17,500,000.00	10/01/25
27	241011869	RT	Burbank	CA	Actual/360	7.100%	64,972.77	9,656.38	0.00	N/A	06/01/29	--	10,981,313.78	10,971,657.40	10/01/25
28	328310028	MH	Alexandria	VA	Actual/360	7.140%	55,168.40	0.00	0.00	N/A	05/01/29	--	9,272,000.00	9,272,000.00	10/01/25
29	241012425	MF	Los Angeles	CA	Actual/360	6.850%	50,233.33	0.00	0.00	N/A	06/01/29	--	8,800,000.00	8,800,000.00	10/01/25
30	241011911	RT	Las Vegas	NV	Actual/360	6.260%	40,107.32	7,969.36	0.00	N/A	05/01/29	--	7,688,304.34	7,680,334.98	10/01/25
31	410966759	MH	Various	NY	Actual/360	7.365%	42,041.87	0.00	0.00	N/A	04/11/29	--	6,850,000.00	6,850,000.00	10/11/25
32	241012299	IN	Little Ferry	NJ	Actual/360	7.380%	38,745.00	0.00	0.00	N/A	06/01/29	--	6,300,000.00	6,300,000.00	10/01/25
33	231010457	MF	Bronx	NY	Actual/360	7.070%	31,579.33	0.00	0.00	N/A	06/01/29	--	5,360,000.00	5,360,000.00	10/01/25
34	231010458	MF	Bronx	NY	Actual/360	6.920%	29,986.67	0.00	0.00	N/A	05/01/29	--	5,200,000.00	5,200,000.00	10/01/25
35	300802440	MH	DeFuniak Springs	FL	Actual/360	7.800%	30,875.00	0.00	0.00	N/A	06/01/29	--	4,750,000.00	4,750,000.00	10/01/25
36	410966829	SS	Pawleys Island	SC	Actual/360	6.735%	17,539.06	0.00	0.00	N/A	06/11/29	--	3,125,000.00	3,125,000.00	10/11/25
37	410965913	SS	Toledo	OH	Actual/360	7.987%	14,243.48	0.00	0.00	N/A	05/11/29	--	2,140,000.00	2,140,000.00	10/11/25
Totals							6,799,293.96	17,625.74	0.00				1,145,976,618.12	1,145,958,992.38
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	10,306,767.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	10,457,511.44	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	19,810,731.16	9,608,069.46	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	7,794,801.74	4,105,680.62	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	6,130,741.04	3,056,425.88	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	11,808,460.00	5,836,371.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	8,392,657.45	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	24,628,929.00	12,029,968.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,925,909.66	2,169,570.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,188,598.60	1,049,917.63	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,930,841.29	1,865,836.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	36,009,944.28	17,738,971.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	9,569,670.00	4,970,049.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	5,459,254.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	12,363,650.17	4,301,065.98	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	5,264,602.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	3,539,695.00	1,698,644.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
18	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,653,173.31	1,098,331.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,387,118.39	476,798.57	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	3,399,576.80	3,306,030.17	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	3,000,209.77	1,409,083.04	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,928,330.65	1,009,672.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,769,947.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	2,860,026.98	3,260,897.39	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	811,145.37	432,566.41	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	704,774.54	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	674,203.25	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	818,181.79	418,676.02	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	564,427.86	281,996.06	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	447,237.28	294,739.92	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	568,884.96	279,696.52	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	485,479.56	112,953.85	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	283,232.95	135,611.35	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	241,729.00	112,247.93	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	197,241,638.12	86,998,675.97				0.00	0.00	0.00	0.00	0.00	0.00




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


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




© 2021 Computershare. All rights reserved. Confidential.					Page 20 of 30


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
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	7.119831%	7.104076%	43
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	7.119825%	7.104070%	44
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	7.119820%	7.104065%	45
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	7.119815%	7.104060%	46
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	7.119809%	7.104054%	47
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	7.119804%	7.104049%	48
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	7.119798%	7.104043%	49
03/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	7.119793%	7.104038%	50
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	7.119785%	7.104030%	51
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	7.119780%	7.104025%	52
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	7.119775%	7.104021%	53
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	7.119769%	7.104015%	54
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

No delinquent loans this period

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 22 of 30


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		1,145,958,992	1,145,958,992		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

Oct-25	1,145,958,992	1,145,958,992	0	0	0		0
Sep-25	1,145,976,618	1,145,976,618	0	0	0		0
Aug-25	1,145,990,660	1,145,990,660	0	0	0		0
Jul-25	1,146,004,621	1,146,004,621	0	0	0		0
Jun-25	1,146,021,993	1,146,021,993	0	0	0		0
May-25	1,146,035,775	1,146,035,775	0	0	0		0
Apr-25	1,146,052,973	1,146,052,973	0	0	0		0
Mar-25	1,146,066,577	1,146,066,577	0	0	0		0
Feb-25	1,146,090,612	1,146,090,612	0	0	0		0
Jan-25	1,146,103,999	1,146,103,999	0	0	0		0
Dec-24	1,146,117,308	1,146,117,308	0	0	0		0
Nov-24	1,146,134,053	1,146,134,053	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


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




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


					Specially Serviced Loan Detail - Part 2

BANK5 2024-5YR7 10-D