
Distribution Date:	02/18/26	BMO 2025-5C9 Mortgage Trust
Determination Date:	02/11/26
Next Distribution Date:	03/17/26
Record Date:	01/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2025-5C9


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	BMO Commercial Mortgage Securities LLC c/o BMO Capital
			Markets Corp.
Certificate Factor Detail	3		Attention: Paul Vanderslice, Michael Birajiclian and David Schell		Paul.Vanderslice@bmo.com,
Certificate Interest Reconciliation Detail	4				Michael.Birajiclian@bmo.com and
					David.Schell@bmo.com
Additional Information	5		151 West 42nd Street \| New York, NY 10036 \| United States
Bond / Collateral Reconciliation - Cash Flows	6	Master Servicer	Midland Loan Services, a Division of PNC Bank, N.A.
Bond / Collateral Reconciliation - Balances	7		Attention: Executive Vice President – Division Head	(913) 253-9000	NoticeAdmin@midlandls.com
Current Mortgage Loan and Property Stratification	8-12		10851 Mastin Street, Building 82, Suite 700 \| Overland Park, KS 66210 \| United States
Mortgage Loan Detail (Part 1)	13-14	Special Servicer	3650 REIT Loan Servicing LLC
Mortgage Loan Detail (Part 2)	15-16		Attention: General Counsel		compliance@3650REIT.com;
					specialservicing@3650REIT.com
Principal Prepayment Detail	17		2977 McFarlane Road, Suite 300 \| Miami, FL 33133 \| United States
Historical Detail	18	Trustee	Computershare Trust Company, N.A.
Delinquency Loan Detail	19		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	20
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	21	Certificate Administrator	Computershare Trust Company, N.A.
Specially Serviced Loan Detail - Part 2	22		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Modified Loan Detail	23				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Liquidated Loan Detail	24
		Operating Advisor & Asset	BellOak, LLC
Historical Bond / Collateral Loss Reconciliation Detail	25	Representations Reviewer
Interest Shortfall Detail - Collateral Level	26		Attention: Reporting – BMO 2025-5C9		reporting@belloakadvisors.com
Supplemental Notes	27		1717 McKinney Avenue, 12th Floor \| Dallas, TX 75202 \| United States
		Controlling Class Rep.	3650 Real Estate Investment Trust 2 LLC
			-

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

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


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


				Certificate Distribution Detail

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

A-1	096933AA4	4.969400%	1,154,000.00	971,409.02	17,396.28	4,022.77	0.00	0.00	21,419.05	954,012.74	30.01%	30.00%
A-3	096933AC0	5.778500%	476,056,000.00	476,056,000.00	0.00	2,292,408.00	0.00	0.00	2,292,408.00	476,056,000.00	30.01%	30.00%
A-S	096933AG1	6.164600%	57,095,000.00	57,095,000.00	0.00	293,306.53	0.00	0.00	293,306.53	57,095,000.00	21.63%	21.63%
B	096933AH9	6.451736%	38,347,000.00	38,347,000.00	0.00	206,170.61	0.00	0.00	206,170.61	38,347,000.00	16.00%	16.00%
C	096933AJ5	6.256300%	29,826,000.00	29,826,000.00	0.00	155,500.34	0.00	0.00	155,500.34	29,826,000.00	11.63%	11.63%
D	096933AM8	4.500000%	15,946,000.00	15,946,000.00	0.00	59,797.50	0.00	0.00	59,797.50	15,946,000.00	9.29%	9.29%
E-RR	096933AQ9	6.483736%	9,619,000.00	9,619,000.00	0.00	51,972.55	0.00	0.00	51,972.55	9,619,000.00	7.88%	7.88%
F-RR	096933AS5	6.483736%	15,339,000.00	15,339,000.00	0.00	82,878.36	0.00	0.00	82,878.36	15,339,000.00	5.63%	5.63%
G-RR	096933AU0	6.483736%	10,226,000.00	10,226,000.00	0.00	55,252.24	0.00	0.00	55,252.24	10,226,000.00	4.13%	4.13%
J-RR*	096933AW6	6.483736%	28,121,468.00	28,121,468.00	0.00	151,931.29	0.00	0.00	151,931.29	28,121,468.00	0.00%	0.00%
R	096933AX4	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			681,729,468.00	681,546,877.02	17,396.28	3,353,240.19	0.00	0.00	3,370,636.47	681,529,480.74


X-A	096933AE6	0.706884%	477,210,000.00	477,027,409.02	0.00	281,002.57	0.00	0.00	281,002.57	477,010,012.74
X-B	096933AF3	0.209405%	125,268,000.00	125,268,000.00	0.00	21,859.77	0.00	0.00	21,859.77	125,268,000.00
X-D	096933AK2	1.983736%	15,946,000.00	15,946,000.00	0.00	26,360.55	0.00	0.00	26,360.55	15,946,000.00
Notional SubTotal			618,424,000.00	618,241,409.02	0.00	329,222.89	0.00	0.00	329,222.89	618,224,012.74

Deal Distribution Total					17,396.28	3,682,463.08	0.00	0.00	3,699,859.36

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	096933AA4	841.77558059	15.07476603	3.48593588	0.00000000	0.00000000	0.00000000	0.00000000	18.56070191	826.70081456
A-3	096933AC0	1,000.00000000	0.00000000	4.81541667	0.00000000	0.00000000	0.00000000	0.00000000	4.81541667	1,000.00000000
A-S	096933AG1	1,000.00000000	0.00000000	5.13716665	0.00000000	0.00000000	0.00000000	0.00000000	5.13716665	1,000.00000000
B	096933AH9	1,000.00000000	0.00000000	5.37644692	0.00000000	0.00000000	0.00000000	0.00000000	5.37644692	1,000.00000000
C	096933AJ5	1,000.00000000	0.00000000	5.21358345	0.00000000	0.00000000	0.00000000	0.00000000	5.21358345	1,000.00000000
D	096933AM8	1,000.00000000	0.00000000	3.75000000	0.00000000	0.00000000	0.00000000	0.00000000	3.75000000	1,000.00000000
E-RR	096933AQ9	1,000.00000000	0.00000000	5.40311363	0.00000000	0.00000000	0.00000000	0.00000000	5.40311363	1,000.00000000
F-RR	096933AS5	1,000.00000000	0.00000000	5.40311363	0.00000000	0.00000000	0.00000000	0.00000000	5.40311363	1,000.00000000
G-RR	096933AU0	1,000.00000000	0.00000000	5.40311363	0.00000000	0.00000000	0.00000000	0.00000000	5.40311363	1,000.00000000
J-RR	096933AW6	1,000.00000000	0.00000000	5.40267990	0.00043383	0.00043383	0.00000000	0.00000000	5.40267990	1,000.00000000
R	096933AX4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	096933AE6	999.61737814	0.00000000	0.58884468	0.00000000	0.00000000	0.00000000	0.00000000	0.58884468	999.58092400
X-B	096933AF3	1,000.00000000	0.00000000	0.17450402	0.00000000	0.00000000	0.00000000	0.00000000	0.17450402	1,000.00000000
X-D	096933AK2	1,000.00000000	0.00000000	1.65311363	0.00000000	0.00000000	0.00000000	0.00000000	1.65311363	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	01/01/26 - 01/30/26	30	0.00	4,022.77	0.00	4,022.77	0.00	0.00	0.00	4,022.77	0.00
A-3	01/01/26 - 01/30/26	30	0.00	2,292,408.00	0.00	2,292,408.00	0.00	0.00	0.00	2,292,408.00	0.00
X-A	01/01/26 - 01/30/26	30	0.00	281,002.57	0.00	281,002.57	0.00	0.00	0.00	281,002.57	0.00
X-B	01/01/26 - 01/30/26	30	0.00	21,859.77	0.00	21,859.77	0.00	0.00	0.00	21,859.77	0.00
A-S	01/01/26 - 01/30/26	30	0.00	293,306.53	0.00	293,306.53	0.00	0.00	0.00	293,306.53	0.00
B	01/01/26 - 01/30/26	30	0.00	206,170.61	0.00	206,170.61	0.00	0.00	0.00	206,170.61	0.00
C	01/01/26 - 01/30/26	30	0.00	155,500.34	0.00	155,500.34	0.00	0.00	0.00	155,500.34	0.00
X-D	01/01/26 - 01/30/26	30	0.00	26,360.55	0.00	26,360.55	0.00	0.00	0.00	26,360.55	0.00
D	01/01/26 - 01/30/26	30	0.00	59,797.50	0.00	59,797.50	0.00	0.00	0.00	59,797.50	0.00
E-RR	01/01/26 - 01/30/26	30	0.00	51,972.55	0.00	51,972.55	0.00	0.00	0.00	51,972.55	0.00
F-RR	01/01/26 - 01/30/26	30	0.00	82,878.36	0.00	82,878.36	0.00	0.00	0.00	82,878.36	0.00
G-RR	01/01/26 - 01/30/26	30	0.00	55,252.24	0.00	55,252.24	0.00	0.00	0.00	55,252.24	0.00
J-RR	01/01/26 - 01/30/26	30	0.00	151,943.49	0.00	151,943.49	12.20	0.00	0.00	151,931.29	12.20
Totals			0.00	3,682,475.28	0.00	3,682,475.28	12.20	0.00	0.00	3,682,463.08	12.20




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


	Additional Information
Total Available Distribution Amount (1)	3,699,859.36
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,817,964.50	Master Servicing Fee	2,980.17
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,116.66
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	293.44
ARD Interest	0.00	Operating Advisor Fee	1,126.82
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	223.02
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,817,964.50	Total Fees	12,740.11

Principal		Expenses/Reimbursements
Scheduled Principal	17,396.28	Reimbursement for Interest on Advances	12.20
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	17,396.28	Total Expenses/Reimbursements	12.20

		Interest Reserve Deposit	122,749.18

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,682,463.08
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	17,396.28
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	3,699,859.36
Total Funds Collected	3,835,360.78	Total Funds Distributed	3,835,360.85

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		681,546,877.81	681,546,877.81	Beginning Certificate Balance	681,546,877.02
(-) Scheduled Principal Collections		17,396.28	17,396.28	(-) Principal Distributions	17,396.28
(-) 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		681,529,481.53	681,529,481.53	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		681,585,137.57	681,585,137.57	Ending Certificate Balance	681,529,480.74
Ending Actual Collateral Balance		681,564,158.54	681,564,158.54



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.79)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.79)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.48%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	4,999,999 or less	4	16,168,750.00	2.37%	52	6.3038	1.450731	1.49 or lower	18	285,141,981.53	41.84%	48	6.8307	1.314770
5,000,000 to 9,999,999		11	78,170,000.00	11.47%	48	5.8875	1.656285	1.50 to 1.99	12	209,087,500.00	30.68%	49	6.5937	1.676022
10,000,000 to 19,999,999		8	113,965,731.53	16.72%	48	6.9296	1.395841	2.00 to 2.99	8	187,300,000.00	27.48%	47	5.9117	2.401749
20,000,000 to 29,999,999		9	185,775,000.00	27.26%	47	6.0164	1.839849	3.00 or greater	0	0.00	0.00%	0	0.0000	0.000000
30,000,000 to 39,999,999		2	69,450,000.00	10.19%	48	6.2040	2.050605	Totals	38	681,529,481.53	100.00%	48	6.5054	1.724326
	40,000,000 or higher	4	218,000,000.00	31.99%	48	7.0330	1.738349
	Totals	38	681,529,481.53	100.00%	48	6.5054	1.724326
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Alabama	1	6,200,000.00	0.91%	48	6.6250	1.200000
							Lodging	5	145,240,731.53	21.31%	48	7.2845	1.838419
Arkansas	1	60,000,000.00	8.80%	47	7.1400	1.680000
							Mixed Use	11	129,026,960.78	18.93%	47	5.7597	1.940279
California	7	44,259,150.33	6.49%	49	7.0136	1.224677
							Multi-Family	7	54,063,750.00	7.93%	47	6.1068	1.304355
Colorado	1	23,000,000.00	3.37%	48	7.4500	1.940000
							Office	7	95,023,039.22	13.94%	51	6.4557	1.783611
Connecticut	1	10,000,000.00	1.47%	49	7.3790	0.980000
							Retail	6	133,123,404.44	19.53%	47	6.6327	1.743561
Delaware	1	8,000,000.00	1.17%	75	4.8400	1.840000
							Self Storage	18	125,051,595.55	18.35%	48	6.4445	1.485034
Florida	2	30,500,000.00	4.48%	48	7.4256	1.200820
							Totals	54	681,529,481.53	100.00%	48	6.5054	1.724326
Georgia	1	20,825,000.00	3.06%	45	4.0600	2.900000

Illinois	2	38,500,000.00	5.65%	47	6.4830	1.684935

Kentucky	5	21,217,556.44	3.11%	49	6.7410	1.510000

Massachusetts	3	24,648,326.06	3.62%	49	6.4211	1.482996

Mississippi	2	24,840,731.53	3.64%	46	6.7746	1.340030

New York	12	263,363,750.00	38.64%	48	6.3589	1.948177

Pennsylvania	3	25,054,863.11	3.68%	47	6.2153	1.818493

Texas	9	60,000,000.00	8.80%	48	6.1350	1.490000

Virginia	2	19,637,751.11	2.88%	49	6.7410	1.510000

Washington	1	1,482,352.94	0.22%	48	5.9116	1.440000

Totals	54	681,529,481.53	100.00%	48	6.5054	1.724326


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	5.99999% or less	12	154,500,000.00	22.67%	48	5.1566	2.049816	12 months or less	18	415,825,000.00	61.01%	49	6.8318	1.664317
	6.00000% to 6.49999%	7	129,682,500.00	19.03%	48	6.2226	1.723471	13 months to 24 months	18	257,704,481.53	37.81%	46	6.0305	1.817563
	6.50000% to 6.99999%	8	160,881,250.00	23.61%	48	6.8081	1.808323	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	7.00000% to 7.49999%	9	198,225,000.00	29.09%	48	7.2495	1.493630	37 months to 48 months	2	8,000,000.00	1.17%	75	4.8400	1.840000
	7.50000% or greater	2	38,240,731.53	5.61%	47	7.7838	1.254639	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	38	681,529,481.53	100.00%	48	6.5054	1.724326	Totals	38	681,529,481.53	100.00%	48	6.5054	1.724326
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	60 months or less	36	673,529,481.53	98.83%	48	6.5252	1.722952	Interest Only	37	663,788,750.00	97.40%	48	6.4717	1.736736
61 months to 85 months		2	8,000,000.00	1.17%	75	4.8400	1.840000	297 months or less	1	17,740,731.53	2.60%	46	7.7650	1.260000
	86 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	38	681,529,481.53	100.00%	48	6.5054	1.724326
	Totals	38	681,529,481.53	100.00%	48	6.5054	1.724326
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

71,975,000.00

10.56%

7.4207

1.608750

No outstanding loans in this group

Totals

681,529,481.53

100.00%

6.5054

1.724326

(1)

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

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

(2)

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

(3)

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

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

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

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

Page 12 of 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1A-3-1	30511700	MU	New York	NY	Actual/360	5.431%	93,533.96	0.00	0.00	N/A	01/06/30	--	20,000,000.00	20,000,000.00	02/06/26
1A-4	30511701				Actual/360	5.431%	93,533.96	0.00	0.00	N/A	01/06/30	--	20,000,000.00	20,000,000.00	02/06/26
1A-6	30511708				Actual/360	5.431%	93,533.96	0.00	0.00	N/A	01/06/30	--	20,000,000.00	20,000,000.00	02/06/26
2A-1-1	30511641	RT	Rogers	AR	Actual/360	7.140%	368,900.00	0.00	0.00	N/A	01/01/30	--	60,000,000.00	60,000,000.00	02/01/26
3A-1	30511797	SS	Various	TX	Actual/360	6.135%	203,656.44	0.00	0.00	N/A	02/06/30	--	38,550,000.00	38,550,000.00	02/06/26
3A-2-1	30511798				Actual/360	6.135%	113,318.56	0.00	0.00	N/A	02/06/30	--	21,450,000.00	21,450,000.00	02/06/26
4A-1-1	30511887	Various Various		Various	Actual/360	6.741%	348,285.00	0.00	0.00	N/A	03/06/30	--	60,000,000.00	60,000,000.00	02/06/26
5A-1	30530358	LO	New York	NY	Actual/360	6.989%	300,915.28	0.00	0.00	N/A	02/06/30	--	50,000,000.00	50,000,000.00	02/06/26
6	30511355	LO	Jamaica	NY	Actual/360	7.310%	302,146.67	0.00	0.00	N/A	03/06/30	--	48,000,000.00	48,000,000.00	02/06/26
7A-1-6-2	30511656	RT	Elmhurst	NY	Actual/360	5.370%	36,993.33	0.00	0.00	N/A	11/06/29	--	8,000,000.00	8,000,000.00	02/06/26
7A-4-4-1	30511487				Actual/360	5.370%	39,305.42	0.00	0.00	N/A	11/06/29	--	8,500,000.00	8,500,000.00	02/06/26
7A-4-5	30511488				Actual/360	5.370%	69,362.50	0.00	0.00	N/A	11/06/29	--	15,000,000.00	15,000,000.00	02/06/26
8A-1	30530363	OF	New York	NY	Actual/360	6.290%	167,366.42	0.00	0.00	N/A	03/06/30	--	30,900,000.00	30,900,000.00	02/06/26
9A-1	30511838	OF	South Pasadena	CA	Actual/360	7.255%	89,805.82	0.00	0.00	N/A	03/06/30	03/07/30	14,375,000.00	14,375,000.00	02/07/26
9A-2	30511847				Actual/360	7.255%	89,805.82	0.00	0.00	N/A	03/06/30	03/07/30	14,375,000.00	14,375,000.00	02/07/26
10	30511829	LO	Denver	CO	Actual/360	7.450%	147,551.39	0.00	0.00	N/A	02/06/30	--	23,000,000.00	23,000,000.00	02/06/26
11	30511392	MU	Duluth	GA	Actual/360	4.060%	72,806.51	0.00	0.00	N/A	11/06/29	--	20,825,000.00	20,825,000.00	02/06/26
12	30323144	MU	Delray Beach	FL	Actual/360	7.800%	137,691.67	0.00	0.00	N/A	02/06/30	--	20,500,000.00	20,500,000.00	02/06/26
13A-4-1	30323145	Various Various		Various	Actual/360	5.912%	101,811.70	0.00	0.00	N/A	02/06/30	--	20,000,000.00	20,000,000.00	02/06/26
14	30323146	MF	Chicago	IL	Actual/360	6.310%	108,672.22	0.00	0.00	N/A	12/06/29	--	20,000,000.00	20,000,000.00	02/06/26
15	30511788	RT	Aurora	IL	Actual/360	6.670%	106,256.81	0.00	0.00	N/A	02/06/30	--	18,500,000.00	18,500,000.00	02/06/26
16	30511610	LO	Southaven	MS	Actual/360	7.765%	118,740.21	17,396.28	0.00	N/A	12/06/29	--	17,758,127.81	17,740,731.53	12/06/25
17	30511886	RT	Philadelphia	PA	Actual/360	7.090%	85,321.26	0.00	0.00	N/A	03/06/30	--	13,975,000.00	13,975,000.00	02/06/26
18A-2-B	30511974	OF	Fort Lauderdale	FL	Actual/360	6.658%	57,332.78	0.00	0.00	N/A	03/06/30	--	10,000,000.00	10,000,000.00	02/06/26
19A-2-2	30511967	OF	Stamford	CT	Actual/360	7.379%	63,541.39	0.00	0.00	N/A	03/06/30	--	10,000,000.00	10,000,000.00	02/06/26
20	30511944	RT	Bronx	NY	Actual/360	6.900%	47,533.33	0.00	0.00	N/A	04/06/30	--	8,000,000.00	8,000,000.00	02/06/26
21	30511693	MU	New York	NY	Actual/360	7.047%	48,546.00	0.00	0.00	N/A	02/06/30	--	8,000,000.00	8,000,000.00	02/06/26
22A-4-1	30509484	OF	Wilmington	DE	Actual/360	4.840%	20,838.89	0.00	0.00	N/A	05/05/32	--	5,000,000.00	5,000,000.00	02/05/26




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


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
22A-4-2	30511969				Actual/360	4.840%	12,503.33	0.00	0.00	N/A	05/05/32	--	3,000,000.00	3,000,000.00	02/05/26
23	30511658	MF	Flushing	NY	Actual/360	6.201%	39,620.95	0.00	0.00	N/A	01/06/30	--	7,420,000.00	7,420,000.00	02/06/26
24	30511685	MF	Oxford	MS	Actual/360	4.300%	26,289.72	0.00	0.00	N/A	01/06/30	--	7,100,000.00	7,100,000.00	02/06/26
25	30511222	OF	Macungie	PA	Actual/360	4.190%	25,526.99	0.00	0.00	N/A	09/06/29	--	7,075,000.00	7,075,000.00	02/06/26
26	30511575	LO	San Diego	CA	Actual/360	7.473%	41,828.04	0.00	0.00	N/A	01/01/30	--	6,500,000.00	6,500,000.00	02/01/26
27	30511591	MF	Sunnyside	NY	Actual/360	6.276%	34,452.63	0.00	0.00	N/A	12/06/29	--	6,375,000.00	6,375,000.00	02/06/26
28	30511799	SS	Oxford	AL	Actual/360	6.625%	35,370.14	0.00	0.00	N/A	02/06/30	--	6,200,000.00	6,200,000.00	02/06/26
29	30511679	MF	New York	NY	Actual/360	6.471%	27,791.60	0.00	0.00	N/A	01/06/30	--	4,987,500.00	4,987,500.00	02/06/26
30	30511663	MF	Brooklyn	NY	Actual/360	6.591%	27,384.69	0.00	0.00	N/A	01/06/30	--	4,825,000.00	4,825,000.00	02/06/26
31	30511713	MF	New York	NY	Actual/360	6.951%	20,089.11	0.00	0.00	N/A	01/06/30	--	3,356,250.00	3,356,250.00	02/06/26
Totals							3,817,964.50	17,396.28	0.00				681,546,877.81	681,529,481.53
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1A-3-1	0.00	16,210,498.96	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-4	0.00	16,210,498.96	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A-6	0.00	16,210,498.96	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2A-1-1	0.00	16,814,372.75	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-1	0.00	7,249,560.85	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A-2-1	0.00	7,249,560.85	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A-1-1	0.00	6,308,838.46	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A-1	0.00	16,804,256.56	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	5,815,342.88	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A-1-6-2	0.00	51,477,520.23	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A-4-4-1	0.00	51,477,520.23	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7A-4-5	0.00	51,477,520.23	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8A-1	0.00	5,493,487.84	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9A-1	0.00	2,220,590.93	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9A-2	0.00	2,220,590.93	01/01/25	12/31/25	--	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	2,496,739.64	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13A-4-1	0.00	74,777,467.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	1,547,905.88	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	0.00	3,061,236.96	01/01/25	12/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	2,280,286.81	10/01/24	09/30/25	--	0.00	0.00	135,843.96	272,196.48	0.00	0.00
17	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18A-2-B	0.00	11,854,830.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19A-2-2	0.00	9,791,192.71	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	690,544.80	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22A-4-1	7,899,804.91	7,855,085.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
22A-4-2	7,899,804.91	7,855,085.00	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	643,706.49	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	490,455.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	846,266.39	01/01/25	12/31/25	--	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	519,368.24	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	506,393.49	02/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	0.00	505,698.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	447,410.37	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	283,073.14	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	16,290,065.49	399,202,950.26				0.00	0.00	135,843.96	272,196.48	0.00	0.00




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


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




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
02/18/26	1	17,740,731.53	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.505412%	6.483704%	48
01/16/26	1	17,758,127.81	0	0.00	0	0.00	0	0.00	0	0.00	2	28,750,000.00	0	0.00	0	0.00	6.505444%	6.483736%	49
12/17/25	1	17,775,408.54	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.505476%	6.483768%	50
11/18/25	1	17,796,387.57	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.505515%	6.483807%	51
10/20/25	1	17,813,414.17	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.505546%	6.483839%	52
09/17/25	1	17,834,148.86	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.505585%	6.483877%	53
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	6.505616%	6.483908%	54
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	6.505646%	6.483939%	55
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	6.505684%	6.483977%	56
05/16/25	1	17,904,393.65	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.505714%	6.484007%	57
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	6.505752%	6.484045%	58
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

30511610

12/06/25

135,843.96

272,196.48

0.00

17,775,408.54

Totals

135,843.96

272,196.48

0.00

17,775,408.54

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0		0		0
0 - 6 Months		0	0		0		0
7 - 12 Months		0	0		0		0
13 - 24 Months		0	0		0		0
25 - 36 Months		0	0		0		0
37 - 48 Months		463,904,482	446,163,750		17,740,732		0
49 - 60 Months		209,625,000	209,625,000		0		0
> 60 Months		8,000,000	8,000,000		0		0




Historical Delinquency Information

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

Feb-26	681,529,482	663,788,750	17,740,732	0	0		0
Jan-26	681,546,878	663,788,750	17,758,128	0	0		0
Dec-25	681,564,159	663,788,750	17,775,409	0	0		0
Nov-25	681,585,138	663,788,750	17,796,388	0	0		0
Oct-25	681,602,164	663,788,750	17,813,414	0	0		0
Sep-25	681,622,899	663,788,750	17,834,149	0	0		0
Aug-25	681,639,675	681,639,675	0	0	0		0
Jul-25	681,656,339	681,656,339	0	0	0		0
Jun-25	681,676,725	681,676,725	0	0	0		0
May-25	681,693,144	663,788,750	17,904,394	0	0		0
Apr-25	681,713,293	681,713,293	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


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




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


					Specially Serviced Loan Detail - Part 2

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




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


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
9A-1	30511838	0.00	7.25500%	0.00	7.25500%	8	12/17/25	12/17/25	01/09/26
9A-2	30511847	0.00	7.25500%	0.00	7.25500%	9	12/17/25	12/17/25	01/09/26
Totals		0.00		0.00
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




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


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




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


			Historical Bond / Collateral Loss Reconciliation Detail

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




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


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
9A-1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
9A-2	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	12.20	0.00	0.00	0.00
Total	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	12.20	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total			12.20




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


	Supplemental Notes
	None




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

BMO 2025-5C9 Mortgage Trust 10-D