
Distribution Date:	08/12/25	Benchmark 2024-V5 Mortgage Trust
Determination Date:	08/06/25
Next Distribution Date:	09/12/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-V5


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	Deutsche Mortgage & Asset Receiving Corporation

Certificate Factor Detail	3		Helaine M. Kaplan	cmbs.requests@db.com

Certificate Interest Reconciliation Detail	4		1 Columbus Circle \| New York, NY 10019 \| United States
		Certificate Administrator	Computershare Trust Company, N.A.
Additional Information	5
			Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Bond / Collateral Reconciliation - Cash Flows	6			trustadministrationgroup@computershare.com

Bond / Collateral Reconciliation - Balances	7		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Current Mortgage Loan and Property Stratification	8-12	Master Servicer	Midland Loan Services, a Division of PNC Bank, National
			Association
Mortgage Loan Detail (Part 1)	13-14		Attention: Executive Vice President – Division Head	NoticeAdmin@midlandls.com;
Mortgage Loan Detail (Part 2)	15-16			AskMidland@midlandls.com
			10851 Mastin Street, Suite 300 \| Overland Park, KS 66210 \| United States
Principal Prepayment Detail	17
		Special Servicer	Rialto Capital Advisors, LLC
Historical Detail	18
			Liat Heller	liat.heller@rialtocapital.com

Delinquency Loan Detail	19		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States

Collateral Stratification and Historical Detail	20	Operating Advisor & Asset	BellOak, LLC

Specially Serviced Loan Detail - Part 1	21	Representations Reviewer
			Attention: Reporting	Reporting@belloakadvisors.com
Specially Serviced Loan Detail - Part 2	22
			200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Modified Loan Detail	23
		Trustee	Computershare Trust Company, N.A.

Historical Liquidated Loan Detail	24		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Historical Bond / Collateral Loss Reconciliation Detail	25			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	26
		Directing Holder	RREF IV Debt AIV, LP, c/o Rialto Capital Management LLC
Supplemental Notes	27
			-

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	08163XAW3	5.323500%	365,000.00	264,051.03	4,907.39	1,171.40	0.00	0.00	6,078.79	259,143.64	30.00%	30.00%
A-3	08163XAY9	5.805300%	600,884,000.00	600,884,000.00	0.00	2,906,926.57	0.00	0.00	2,906,926.57	600,884,000.00	30.00%	30.00%
A-M	08163XBA0	6.417100%	120,250,000.00	120,250,000.00	0.00	643,046.90	0.00	0.00	643,046.90	120,250,000.00	16.00%	16.00%
B	08163XBB8	6.059400%	37,578,000.00	37,578,000.00	0.00	189,750.11	0.00	0.00	189,750.11	37,578,000.00	11.63%	11.63%
C	08163XBC6	7.204930%	26,842,000.00	26,842,000.00	0.00	161,162.27	0.00	0.00	161,162.27	26,842,000.00	8.50%	8.50%
D	08163XAG8	4.000000%	12,884,000.00	12,884,000.00	0.00	42,946.67	0.00	0.00	42,946.67	12,884,000.00	7.00%	7.00%
E	08163XAJ2	4.000000%	8,589,000.00	8,589,000.00	0.00	28,630.00	0.00	0.00	28,630.00	8,589,000.00	6.00%	6.00%
F	08163XAL7	4.000000%	15,031,000.00	15,031,000.00	0.00	50,103.33	0.00	0.00	50,103.33	15,031,000.00	4.25%	4.25%
G-RR	08163XAN3	7.204930%	8,589,000.00	8,589,000.00	0.00	51,569.28	0.00	0.00	51,569.28	8,589,000.00	3.25%	3.25%
J-RR*	08163XAQ6	7.204930%	27,915,964.00	27,915,964.00	0.00	153,585.14	0.00	0.00	153,585.14	27,915,964.00	0.00%	0.00%
VRR Interest	08163XAU7	7.204930%	25,880,653.00	25,877,611.28	147.87	154,949.37	0.00	0.00	155,097.24	25,877,463.41	0.00%	0.00%
R	08163XAS2	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			884,808,617.00	884,704,626.31	5,055.26	4,383,841.04	0.00	0.00	4,388,896.30	884,699,571.05


X-A	08163XAZ6	1.297825%	721,499,000.00	721,398,051.04	0.00	780,207.03	0.00	0.00	780,207.03	721,393,143.64
X-B	08163XAA1	1.145530%	37,578,000.00	37,578,000.00	0.00	35,872.26	0.00	0.00	35,872.26	37,578,000.00
X-D	08163XAC7	3.204930%	21,473,000.00	21,473,000.00	0.00	57,349.55	0.00	0.00	57,349.55	21,473,000.00
X-F	08163XAE3	3.204930%	15,031,000.00	15,031,000.00	0.00	40,144.42	0.00	0.00	40,144.42	15,031,000.00
Notional SubTotal			795,581,000.00	795,480,051.04	0.00	913,573.26	0.00	0.00	913,573.26	795,475,143.64

Deal Distribution Total					5,055.26	5,297,414.30	0.00	0.00	5,302,469.56

*	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	08163XAW3	723.42747945	13.44490411	3.20931507	0.00000000	0.00000000	0.00000000	0.00000000	16.65421918	709.98257534
A-3	08163XAY9	1,000.00000000	0.00000000	4.83775000	0.00000000	0.00000000	0.00000000	0.00000000	4.83775000	1,000.00000000
A-M	08163XBA0	1,000.00000000	0.00000000	5.34758337	0.00000000	0.00000000	0.00000000	0.00000000	5.34758337	1,000.00000000
B	08163XBB8	1,000.00000000	0.00000000	5.04949997	0.00000000	0.00000000	0.00000000	0.00000000	5.04949997	1,000.00000000
C	08163XBC6	1,000.00000000	0.00000000	6.00410811	0.00000000	0.00000000	0.00000000	0.00000000	6.00410811	1,000.00000000
D	08163XAG8	1,000.00000000	0.00000000	3.33333359	0.00000000	0.00000000	0.00000000	0.00000000	3.33333359	1,000.00000000
E	08163XAJ2	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
F	08163XAL7	1,000.00000000	0.00000000	3.33333311	0.00000000	0.00000000	0.00000000	0.00000000	3.33333311	1,000.00000000
G-RR	08163XAN3	1,000.00000000	0.00000000	6.00410758	0.00000000	0.00000000	0.00000000	0.00000000	6.00410758	1,000.00000000
J-RR	08163XAQ6	1,000.00000000	0.00000000	5.50169573	0.50241253	3.35230515	0.00000000	0.00000000	5.50169573	1,000.00000000
VRR Interest	08163XAU7	999.88247128	0.00571353	5.98707343	0.01632880	0.10895282	0.00000000	0.00000000	5.99278697	999.87675775
R	08163XAS2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	08163XAZ6	999.86008441	0.00000000	1.08136952	0.00000000	0.00000000	0.00000000	0.00000000	1.08136952	999.85328273
X-B	08163XAA1	1,000.00000000	0.00000000	0.95460802	0.00000000	0.00000000	0.00000000	0.00000000	0.95460802	1,000.00000000
X-D	08163XAC7	1,000.00000000	0.00000000	2.67077493	0.00000000	0.00000000	0.00000000	0.00000000	2.67077493	1,000.00000000
X-F	08163XAE3	1,000.00000000	0.00000000	2.67077506	0.00000000	0.00000000	0.00000000	0.00000000	2.67077506	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	07/01/25 - 07/30/25	30	0.00	1,171.40	0.00	1,171.40	0.00	0.00	0.00	1,171.40	0.00
A-3	07/01/25 - 07/30/25	30	0.00	2,906,926.57	0.00	2,906,926.57	0.00	0.00	0.00	2,906,926.57	0.00
X-A	07/01/25 - 07/30/25	30	0.00	780,207.03	0.00	780,207.03	0.00	0.00	0.00	780,207.03	0.00
X-B	07/01/25 - 07/30/25	30	0.00	35,872.26	0.00	35,872.26	0.00	0.00	0.00	35,872.26	0.00
X-D	07/01/25 - 07/30/25	30	0.00	57,349.55	0.00	57,349.55	0.00	0.00	0.00	57,349.55	0.00
X-F	07/01/25 - 07/30/25	30	0.00	40,144.42	0.00	40,144.42	0.00	0.00	0.00	40,144.42	0.00
A-M	07/01/25 - 07/30/25	30	0.00	643,046.90	0.00	643,046.90	0.00	0.00	0.00	643,046.90	0.00
B	07/01/25 - 07/30/25	30	0.00	189,750.11	0.00	189,750.11	0.00	0.00	0.00	189,750.11	0.00
C	07/01/25 - 07/30/25	30	0.00	161,162.27	0.00	161,162.27	0.00	0.00	0.00	161,162.27	0.00
D	07/01/25 - 07/30/25	30	0.00	42,946.67	0.00	42,946.67	0.00	0.00	0.00	42,946.67	0.00
E	07/01/25 - 07/30/25	30	0.00	28,630.00	0.00	28,630.00	0.00	0.00	0.00	28,630.00	0.00
F	07/01/25 - 07/30/25	30	0.00	50,103.33	0.00	50,103.33	0.00	0.00	0.00	50,103.33	0.00
G-RR	07/01/25 - 07/30/25	30	0.00	51,569.28	0.00	51,569.28	0.00	0.00	0.00	51,569.28	0.00
J-RR	07/01/25 - 07/30/25	30	79,557.50	167,610.47	0.00	167,610.47	14,025.33	0.00	0.00	153,585.14	93,582.83
VRR Interest	07/01/25 - 07/30/25	30	2,397.17	155,371.98	0.00	155,371.98	422.60	0.00	0.00	154,949.37	2,819.77
Totals			81,954.67	5,311,862.24	0.00	5,311,862.24	14,447.93	0.00	0.00	5,297,414.30	96,402.60




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


	Additional Information

Total Available Distribution Amount (1)	5,302,469.56
Excess Liquidation Proceeds Reserve Account Summary
Beginning Balance	0.00
Deposit Amount	0.00
Withdrawal Amount	0.00
Ending Balance	0.00
(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	5,326,913.00	Master Servicing Fee	4,986.98
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	8,113.48
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	380.91
ARD Interest	0.00	Operating Advisor Fee	1,569.37
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	5,326,913.00	Total Fees	15,050.74

Principal		Expenses/Reimbursements
Scheduled Principal	5,055.26	Reimbursement for Interest on Advances	1,086.49
Unscheduled Principal Collections		ASER Amount	8,361.44
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	5,000.00
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	5,055.26	Total Expenses/Reimbursements	14,447.93

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	5,297,414.30
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	5,055.26
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	5,302,469.56
Total Funds Collected	5,331,968.26	Total Funds Distributed	5,331,968.23

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		884,704,626.31	884,704,626.31	Beginning Certificate Balance	884,704,626.31
(-) Scheduled Principal Collections		5,055.26	5,055.26	(-) Principal Distributions	5,055.26
(-) 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		884,699,571.05	884,699,571.05	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		884,704,626.31	884,704,626.31	Ending Certificate Balance	884,699,571.05
Ending Actual Collateral Balance		884,699,571.05	884,699,571.05



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	7.20%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	$9,999,999 or less	15	89,532,621.05	10.12%	40	7.6042	1.224217	1.49 or less	21	356,480,000.00	40.29%	41	7.2475	1.108392
$10,000,000 to $19,999,999		17	231,375,000.00	26.15%	40	7.2560	1.476800	1.50 to 1.99	20	363,102,621.05	41.04%	40	7.1865	1.688799
$20,000,000 to $29,999,999		6	136,366,950.00	15.41%	41	6.8186	1.933032	2.00 to 2.81	7	165,116,950.00	18.66%	41	6.0140	2.342593
$30,000,000 to $39,999,999		6	186,925,000.00	21.13%	41	7.2392	1.416837	2.82 or greater	0	0.00	0.00%	0	0.0000	0.000000
$40,000,000.00 or greater		4	240,500,000.00	27.18%	41	6.4173	1.727163	Totals	48	884,699,571.05	100.00%	41	6.9923	1.576952
	Totals	48	884,699,571.05	100.00%	41	6.9923	1.576952
(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	6	10,336,468.00	1.17%	41	6.0373	1.456430
							Industrial	14	139,616,950.00	15.78%	41	6.8303	1.917778
Arkansas	18	33,738,411.00	3.81%	40	5.8420	2.075539
							Lodging	6	108,932,621.05	12.31%	40	7.8994	1.215050
California	3	59,106,000.00	6.68%	41	7.4953	2.022189
							Mixed Use	2	9,647,000.00	1.09%	39	8.4532	1.154907
Connecticut	3	4,185,000.00	0.47%	40	7.4800	1.730000
							Mobile Home Park	1	18,100,000.00	2.05%	41	7.2750	1.880000
Florida	3	102,000,000.00	11.53%	40	7.6006	1.545882
							Multi-Family	27	258,492,999.99	29.22%	41	7.0546	1.257970
Georgia	4	22,606,000.00	2.56%	41	6.5236	0.377089
							Other	1	18,440,000.00	2.08%	41	6.6700	1.280000
Illinois	3	68,079,618.00	7.70%	41	7.0473	1.556640
							Retail	7	236,360,000.00	26.72%	41	7.0621	1.801845
Indiana	4	6,310,839.00	0.71%	40	5.9924	2.052628
							Self Storage	44	95,110,000.00	10.75%	40	5.7087	1.841891
Louisiana	4	18,915,339.00	2.14%	40	5.8865	1.827774
							Totals	102	884,699,571.05	100.00%	41	6.9923	1.576952
Michigan	9	115,176,000.00	13.02%	41	7.1925	1.298305

Mississippi	7	11,211,834.00	1.27%	41	5.0979	2.430740

Missouri	1	5,358,203.00	0.61%	42	5.6900	2.580000

Nebraska	1	20,431,000.00	2.31%	40	7.5850	1.810000

New Jersey	8	80,985,333.00	9.15%	41	6.6756	2.011169

New York	9	86,399,999.99	9.77%	41	7.1786	1.270532

North Carolina	2	30,250,000.00	3.42%	41	7.7595	1.058512

Ohio	5	26,300,124.05	2.97%	40	6.6594	1.841405

Pennsylvania	1	6,666,667.00	0.75%	39	8.7050	1.700000

South Carolina	3	27,544,183.00	3.11%	41	6.1057	1.608606

Tennessee	2	16,253,000.00	1.84%	39	7.9694	1.629110

Texas	3	37,354,166.00	4.22%	41	7.3434	1.123845

Virginia	1	73,960,000.00	8.36%	40	6.6006	1.720000

Wisconsin	2	21,531,386.00	2.43%	41	6.5293	1.466649

Totals	102	884,699,571.05	100.00%	41	6.9923	1.576952


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
	5.9999% or less	2	85,116,950.00	9.62%	41	4.9141	2.384387	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	6.0000% to 6.4999%	1	11,350,000.00	1.28%	41	6.3090	(0.320000)	13 months or greater	48	884,699,571.05	100.00%	41	6.9923	1.576952
	6.5000% to 6.9999%	16	341,650,000.00	38.62%	41	6.6853	1.587328	Totals	48	884,699,571.05	100.00%	41	6.9923	1.576952
	7.0000 or greater	29	446,582,621.05	50.48%	41	7.6406	1.463331
	Totals	48	884,699,571.05	100.00%	41	6.9923	1.576952
(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
	59 months or less	48	884,699,571.05	100.00%	41	6.9923	1.576952	Interest Only	47	876,308,617.00	99.05%	41	6.9864	1.576157
	60 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 or less	1	8,390,954.05	0.95%	41	7.6100	1.660000
	Totals	48	884,699,571.05	100.00%	41	6.9923	1.576952	360 or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	48	884,699,571.05	100.00%	41	6.9923	1.576952
(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

100,200,000.00

11.33%

6.8748

1.499237

No outstanding loans in this group

12 months or less

784,499,571.05

88.67%

7.0073

1.586878

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

884,699,571.05

100.00%

6.9923

1.576952

(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
1	30322144	MF	Various	MI	Actual/360	7.320%	472,750.00	0.00	0.00	N/A	01/06/29	--	75,000,000.00	75,000,000.00	07/06/25
2A1-2	30322145	RT	McLean	VA	Actual/360	6.601%	170,515.50	0.00	0.00	N/A	12/06/28	--	30,000,000.00	30,000,000.00	07/06/25
2A1-4	30322146				Actual/360	6.601%	56,838.50	0.00	0.00	N/A	12/06/28	--	10,000,000.00	10,000,000.00	07/06/25
2A2-2	30322147				Actual/360	6.601%	113,677.00	0.00	0.00	N/A	12/06/28	--	20,000,000.00	20,000,000.00	07/06/25
2A2-4	30322148				Actual/360	6.601%	79,346.55	0.00	0.00	N/A	12/06/28	--	13,960,000.00	13,960,000.00	07/06/25
3A1	30322149	IN	Various	Various	Actual/360	7.585%	195,945.83	0.00	0.00	N/A	12/06/28	--	30,000,000.00	30,000,000.00	08/06/25
3A2	30322150				Actual/360	7.585%	97,972.92	0.00	0.00	N/A	12/06/28	--	15,000,000.00	15,000,000.00	08/06/25
3A3	30322151				Actual/360	7.585%	65,315.28	0.00	0.00	N/A	12/06/28	--	10,000,000.00	10,000,000.00	08/06/25
3A4	30322152				Actual/360	7.585%	32,657.64	0.00	0.00	N/A	12/06/28	--	5,000,000.00	5,000,000.00	08/06/25
4A1	30510308	LO	Orlando	FL	Actual/360	7.750%	200,208.33	0.00	0.00	N/A	12/06/28	--	30,000,000.00	30,000,000.00	08/06/25
4A2	30510331				Actual/360	7.750%	100,104.17	0.00	0.00	N/A	12/06/28	--	15,000,000.00	15,000,000.00	08/06/25
4A3	30510332				Actual/360	7.750%	100,104.17	0.00	0.00	N/A	12/06/28	--	15,000,000.00	15,000,000.00	08/06/25
5A1	30510392	MF	Various	NY	Actual/360	6.910%	357,016.67	0.00	0.00	N/A	01/06/29	--	60,000,000.00	60,000,000.00	08/06/25
6	30510348	SS	Various	Various	Actual/360	4.500%	215,062.50	0.00	0.00	N/A	12/06/28	--	55,500,000.00	55,500,000.00	08/06/25
7A1	30510350	IN	Manteno	IL	Actual/360	6.600%	284,166.67	0.00	0.00	N/A	01/06/29	--	50,000,000.00	50,000,000.00	08/06/25
8A1-C1	30322153	RT	Paramus	NJ	Actual/360	6.613%	113,890.56	0.00	0.00	N/A	01/06/29	--	20,000,000.00	20,000,000.00	07/06/25
8A1-C2	30322154				Actual/360	6.613%	56,945.28	0.00	0.00	N/A	01/06/29	--	10,000,000.00	10,000,000.00	07/06/25
8A2-C1	30322155				Actual/360	6.613%	85,417.92	0.00	0.00	N/A	01/06/29	--	15,000,000.00	15,000,000.00	07/06/25
9	30510387	RT	Fort Lauderdale	FL	Actual/360	7.310%	226,610.00	0.00	0.00	N/A	01/06/29	--	36,000,000.00	36,000,000.00	08/06/25
10A2-1	30322159	RT	Riverside	CA	Actual/360	7.919%	136,382.78	0.00	0.00	N/A	01/01/29	--	20,000,000.00	20,000,000.00	08/01/25
10A2-2	30322160				Actual/360	7.919%	102,287.08	0.00	0.00	N/A	01/01/29	--	15,000,000.00	15,000,000.00	08/01/25
11	30510353	SS	San Antonio	TX	Actual/360	7.420%	197,593.57	0.00	0.00	N/A	01/06/29	--	30,925,000.00	30,925,000.00	08/06/25
12	30510354	MF	Various	MI	Actual/360	6.750%	174,375.00	0.00	0.00	N/A	01/06/29	--	30,000,000.00	30,000,000.00	07/06/25
13	30530294	IN	Various	Various	Actual/360	5.690%	145,114.83	0.00	0.00	N/A	02/06/29	--	29,616,950.00	29,616,950.00	08/06/25
14	30510279	MF	Jersey City	NJ	Actual/360	6.630%	142,729.17	0.00	0.00	N/A	12/06/28	--	25,000,000.00	25,000,000.00	08/06/25
15	30530293	RT	Burlington	NC	Actual/360	7.950%	148,896.88	0.00	0.00	N/A	01/06/29	--	21,750,000.00	21,750,000.00	08/06/25
16	30510371	RT	Summerville	SC	Actual/360	6.600%	105,994.17	0.00	0.00	N/A	01/06/29	--	18,650,000.00	18,650,000.00	08/06/25
17	30510342	98	Appleton	WI	Actual/360	6.670%	105,912.19	0.00	0.00	N/A	01/06/29	--	18,440,000.00	18,440,000.00	08/06/25




© 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
18A1	30510372	MF	Various	Various	Actual/360	6.740%	58,038.89	0.00	0.00	N/A	01/06/29	--	10,000,000.00	10,000,000.00	07/06/25
18A2	30510373				Actual/360	6.740%	48,462.47	0.00	0.00	N/A	01/06/29	--	8,350,000.00	8,350,000.00	07/06/25
19	30322143	MH	La Verne	CA	Actual/360	7.275%	113,388.96	0.00	0.00	N/A	01/06/29	--	18,100,000.00	18,100,000.00	08/06/25
20	30510271	LO	Schaumburg	IL	Actual/360	8.950%	118,494.27	0.00	0.00	N/A	12/06/28	--	15,375,000.00	15,375,000.00	08/06/25
21	30510386	MF	Riverdale	GA	Actual/360	6.309%	61,661.71	0.00	0.00	N/A	01/06/29	--	11,350,000.00	11,350,000.00	06/06/25
22	30510259	MF	Memphis	TN	Actual/360	8.180%	73,960.83	0.00	0.00	N/A	11/06/28	--	10,500,000.00	10,500,000.00	07/06/25
23A2	30510298	LO	New York	NY	Actual/360	7.420%	63,894.44	0.00	0.00	N/A	11/06/28	--	10,000,000.00	10,000,000.00	08/06/25
24	30510356	MF	Baton Rouge	LA	Actual/360	7.290%	59,008.50	0.00	0.00	N/A	01/06/29	--	9,400,000.00	9,400,000.00	08/06/24
25	30510385	LO	Maumee	OH	Actual/360	7.610%	55,019.52	5,055.26	0.00	N/A	01/06/29	--	8,396,009.31	8,390,954.05	08/06/25
26	30510344	LO	Greensboro	NC	Actual/360	7.272%	53,227.00	0.00	0.00	N/A	01/06/29	--	8,500,000.00	8,500,000.00	08/06/25
27	30510234	MU	Brooklyn	NY	Actual/360	8.590%	61,394.64	0.00	0.00	N/A	11/06/28	--	8,300,000.00	8,300,000.00	08/06/25
28	30510389	Various Jersey City		NJ	Actual/360	7.610%	50,458.53	0.00	0.00	N/A	01/06/29	--	7,700,000.00	7,700,000.00	08/06/25
29A7	30510219	LO	Philadelphia	PA	Actual/360	8.705%	49,973.15	0.00	0.00	N/A	11/06/28	--	6,666,667.00	6,666,667.00	08/06/25
30	30510312	RT	West Palm Beach	FL	Actual/360	7.850%	40,558.33	0.00	0.00	N/A	12/06/28	--	6,000,000.00	6,000,000.00	08/06/25
31	30510345	MF	New York	NY	Actual/360	7.300%	33,316.39	0.00	0.00	N/A	01/06/29	--	5,300,000.00	5,300,000.00	06/06/25
32	30510343	MF	Lubbock	TX	Actual/360	7.551%	28,869.99	0.00	0.00	N/A	01/06/29	--	4,440,000.00	4,440,000.00	08/06/25
33	30510311	SS	Various	CT	Actual/360	7.480%	26,956.05	0.00	0.00	N/A	12/06/28	--	4,185,000.00	4,185,000.00	08/06/25
34	30510346	MF	Ridgewood	NY	Actual/360	7.660%	18,469.11	0.00	0.00	N/A	01/06/29	--	2,800,000.00	2,800,000.00	07/06/25
35	30510231	SS	Howell	MI	Actual/360	7.460%	14,453.75	0.00	0.00	N/A	11/06/28	--	2,250,000.00	2,250,000.00	08/06/25
36	30510377	SS	Enon	OH	Actual/360	6.955%	13,475.31	0.00	0.00	N/A	12/06/28	--	2,250,000.00	2,250,000.00	08/06/25
Totals							5,326,913.00	5,055.26	0.00				884,704,626.31	884,699,571.05
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
1	8,360,390.19	5,824,766.34	01/01/25	03/31/25	--	0.00	0.00	470,731.77	470,731.77	0.00	0.00
2A1-2	83,578,318.24	20,644,244.01	01/01/25	03/31/25	--	0.00	0.00	170,415.72	170,415.72	0.00	0.00
2A1-4	83,578,318.24	20,644,244.01	01/01/25	03/31/25	--	0.00	0.00	56,805.24	56,805.24	0.00	0.00
2A2-2	83,578,318.24	20,644,244.01	01/01/25	03/31/25	--	0.00	0.00	113,610.48	113,610.48	0.00	0.00
2A2-4	83,578,318.24	20,644,244.01	01/01/25	03/31/25	--	0.00	0.00	79,300.12	79,300.12	0.00	0.00
3A1	7,947,500.63	2,144,251.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	12,706.08	0.00
3A2	7,947,500.63	2,144,251.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A3	7,947,500.63	2,144,251.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3A4	7,947,500.63	2,144,251.58	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A1	13,309,433.51	13,049,989.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A2	13,309,433.51	13,049,989.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A3	13,309,433.51	13,049,989.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5A1	6,865,236.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	5,948,783.03	5,880,465.66	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	30,528.35	0.00
7A1	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A1-C1	89,421,814.00	0.00	--	--	--	0.00	0.00	113,645.13	113,645.13	0.00	0.00
8A1-C2	89,421,814.00	0.00	--	--	--	0.00	0.00	56,822.56	56,822.56	0.00	0.00
8A2-C1	89,421,814.00	0.00	--	--	--	0.00	0.00	85,363.01	85,363.01	0.00	0.00
9	3,896,808.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10A2-1	24,226,309.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
10A2-2	24,226,309.01	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	2,813,567.14	2,762,152.14	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	326,493.27	468,213.84	01/01/25	03/31/25	--	0.00	0.00	174,052.08	174,052.08	0.00	0.00
13	4,505,672.08	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	178.92	0.00
15	2,939,613.76	2,827,103.97	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,643,020.12	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,662,535.67	0.00	--	--	--	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
18A1	1,445,056.51	0.00	--	--	--	0.00	0.00	58,017.36	58,017.36	0.00	0.00
18A2	1,445,056.51	0.00	--	--	--	0.00	0.00	48,444.49	48,444.49	0.00	0.00
19	2,244,585.15	2,526,805.27	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,862,197.16	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	(207,302.48)	0.00	--	--	--	0.00	0.00	61,508.17	121,286.25	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	73,938.23	73,938.23	0.00	0.00
23A2	12,004,199.43	(693,506.70)	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	07/07/25	1,332,426.34	45,471.58	50,519.90	649,067.64	229,467.54	0.00
25	1,230,505.15	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	97,290.47	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,213,178.61	203,753.29	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	822,121.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
29A7	38,297,880.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	799,389.25	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	--	--	--	0.00	0.00	33,244.69	65,535.61	0.00	0.00
32	85,285.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	556,300.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	230,240.30	0.00	--	--	--	0.00	0.00	18,463.08	18,463.08	7,771.82	0.00
35	200,060.63	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	188,179.34	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	824,225,980.73	150,103,703.17				1,332,426.34	45,471.58	1,664,882.02	2,355,498.77	280,652.71	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
08/12/25	2	16,650,000.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992265%	6.972509%	41
07/11/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992269%	6.972513%	42
06/12/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992273%	6.972517%	43
05/12/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992277%	6.972521%	44
04/11/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992282%	6.972526%	45
03/12/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992285%	6.972529%	46
02/12/25	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992292%	6.972536%	47
01/13/25	1	25,000,000.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992295%	6.972540%	48
12/12/24	0	0.00	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992299%	6.972543%	49
11/13/24	0	0.00	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992303%	6.972548%	50
10/11/24	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992307%	6.972551%	51
09/12/24	1	9,400,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.992311%	6.972555%	52
(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	Advances	Advances	Balance		Date	Code²		Date	Date	REO Date
1	30322144	07/06/25	0	A		470,731.77	470,731.77	0.00		75,000,000.00
2A1-2	30322145	07/06/25	0	A		170,415.72	170,415.72	0.00		30,000,000.00
2A1-4	30322146	07/06/25	0	A		56,805.24	56,805.24	0.00		10,000,000.00
2A2-2	30322147	07/06/25	0	A		113,610.48	113,610.48	0.00		20,000,000.00
2A2-4	30322148	07/06/25	0	A		79,300.12	79,300.12	0.00		13,960,000.00
8A1-C1	30322153	07/06/25	0	A		113,645.13	113,645.13	0.00		20,000,000.00
8A1-C2	30322154	07/06/25	0	A		56,822.56	56,822.56	0.00		10,000,000.00
8A2-C1	30322155	07/06/25	0	A		85,363.01	85,363.01	0.00		15,000,000.00
12	30510354	07/06/25	0	A		174,052.08	174,052.08	0.00		30,000,000.00
18A1	30510372	07/06/25	0	A		58,017.36	58,017.36	0.00		10,000,000.00
18A2	30510373	07/06/25	0	A		48,444.49	48,444.49	0.00		8,350,000.00
21	30510386	06/06/25	1	1		61,508.17	121,286.25	3,500.00		11,350,000.00	07/28/25	98
22	30510259	07/06/25	0	A		73,938.23	73,938.23	0.00		10,500,000.00
24	30510356	08/06/24	11	6		50,519.90	649,067.64	258,678.66		9,400,000.00	11/07/24	2
31	30510345	06/06/25	1	1		33,244.69	65,535.61	0.00		5,300,000.00
34	30510346	07/06/25	0	A		18,463.08	18,463.08	7,771.82		2,800,000.00
Totals						1,664,882.02	2,355,498.77	269,950.48	281,660,000.00
1 Mortgage Loan Status								2 Resolution Strategy Code
A - Payment Not Received But Still in Grace Period 0 - Current					4 - Performing Matured Balloon			1 - Modification			6 - DPO			10 - Deed in Lieu of Foreclosures
B - Late Payment But Less Than 30 days			1 - 30-59 Days Delinquent		5 - Non Performing Matured Balloon			2 - Foreclosure			7 - REO			11- Full Payoff
Delinquent								3 - Bankruptcy			8 - Resolved			12 - Reps and Warranties
			2 - 60-89 Days Delinquent		6 - 121+ Days Delinquent
								4 - Extension			9 - Pending Return to Master Servicer			13 -	TBD
			3 - 90-120 Days Delinquent
								5 - Note Sale			98 - Other




© 2021 Computershare. All rights reserved. Confidential.																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		884,699,571	858,649,571	26,050,000			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Aug-25	884,699,571	858,649,571	16,650,000	0	9,400,000		0
Jul-25	884,704,626	875,304,626	0	0	9,400,000		0
Jun-25	884,711,413	875,311,413	0	0	9,400,000		0
May-25	884,716,392	875,316,392	0	0	9,400,000		0
Apr-25	884,723,104	875,323,104	0	0	9,400,000		0
Mar-25	884,728,006	875,328,006	0	0	9,400,000		0
Feb-25	884,738,188	875,338,188	0	0	9,400,000		0
Jan-25	884,742,991	850,342,991	25,000,000	0	9,400,000		0
Dec-24	884,747,764	875,347,764	0	0	9,400,000		0
Nov-24	884,754,279	875,354,279	0	9,400,000	0		0
Oct-24	884,758,978	875,358,978	9,400,000	0	0		0
Sep-24	884,765,423	875,365,423	9,400,000	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
21	30510386	11,350,000.00	11,350,000.00	15,400,000.00	08/10/23	(230,052.44)	(0.32000)	12/31/24	01/06/29	I/O
24	30510356	9,400,000.00	9,400,000.00	9,900,000.00	05/02/25	1,005,769.37	1.37000	--	01/06/29	I/O
Totals		20,750,000.00	20,750,000.00	25,300,000.00		775,716.93




© 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
21	30510386	MF	GA	07/28/25	98
	The loan is transferring to the Special Servicer, Rialto, due to Imminent Monetary Default (excluding maturity or single tenant bankruptcy). Borrower has stated its inability to continue to meet debt service and operating expenses, DSCR less than
	1 .0. There is a history of late payments, currently due for 7/6/2025. EOD issued for lack of financing reporting. Appears property management was changed without lender’s consent.


24	30510356	MF	LA	11/07/24	2
	"8/6/2025 - Loan has on 11/7/24 transferred to SS for payment default. We have reached out to the borrower concerning a PNL and they do not respond. We now have approval to foreclose and seek a court-appointed Keeper. Have engaged
	outside counsel and are initiating the approval process to foreclose and seek a Keeper.

	Counsel is starting the foreclosure process and on July 28, 2025, filed foreclosure and is seeking a Keeper (i.e., Receiver)."

1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




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


				Modified Loan Detail

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

Note: Please refer to Servicer Reports for modification comments.




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


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




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


			Historical Bond / Collateral Loss Reconciliation Detail

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




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


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
7A1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1,086.19	0.00	0.00	0.00
18A1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	70.18	0.00	0.00	0.00
18A2	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	58.60	0.00	0.00	0.00
19	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.54	0.00	0.00	0.00
24	0.00	0.00	5,000.00	0.00	0.00	8,361.44	0.00	0.00	0.00	0.00	0.00	0.00
31	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(131.83)	0.00	0.00	0.00
34	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.81	0.00	0.00	0.00
Total	0.00	0.00	5,000.00	0.00	0.00	8,361.44	0.00	0.00	1,086.49	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		14,447.93




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


	Supplemental Notes
	None




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

Benchmark 2024-V5 Mortgage Trust 10-D