BBCMS Mortgage Trust 2024-5C29

Tranches, pool and monthly delinquency indicator for BBCMS Mortgage Trust 2024-5C29.

Data as of loan data through September 2026; ratings as held in the dataset at build

Current pool balance: $1.06B (September 2026)
Original pool balance: $1.07B
Loans at issuance: 74
Closing date: 2024-09-27
Weighted average coupon at issuance: 6.65%
Weighted average LTV at issuance: 44.3%
30+ delinquent (latest): 0.00%
Realized stress score: 35.2
Net rating change since issuance: +0.00 notches

Tranches

Class	Original balance	Credit support (computed)	Coupon	CUSIP	Fitch	KBRA	S&P	Moody's	DBRS
A-1	$5.2M	99.51%	4.398% fixed	05555PAA0	AAA	AAA	not yet reported	Aaa	not yet reported
A-2	$205.8M	80.19%	4.738% fixed	05555PAB8	AAA	AAA	not yet reported	Aaa	not yet reported
A-3	$534.8M	30.00%	5.208% fixed	05555PAC6	AAA	AAA	not yet reported	Aaa	not yet reported
A-S	$127.8M	18.00%	5.627% fixed	05555PAF9	AAA	AAA	not yet reported	Aa1	not yet reported
B	$50.6M	13.25%	5.858% floating (WAC)	05555PAG7	AA-	AA-	not yet reported	not yet reported	not yet reported
C	$37.3M	9.75%	5.512% fixed	05555PAH5	A-	A-	not yet reported	not yet reported	not yet reported
D	$18.6M	8.00%	4.000% fixed	05555PAN2	BBB	BBB	not yet reported	not yet reported	not yet reported
E	$10.7M	7.00%	4.000% fixed	05555PAQ5	BBB-	BBB-	not yet reported	not yet reported	not yet reported
F	$20.0M	5.13%	4.000% fixed	05555PAS1	BB-	BB	not yet reported	not yet reported	not yet reported
G-RR	$10.7M	4.13%	6.673% floating (WAC)	05555PAU6	B-	B+	not yet reported	not yet reported	not yet reported
H-RR	$43.9M	0.00%	6.673% floating (WAC)	05555PAW2	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
R	not yet reported	not yet reported	not yet reported	05555PBA9	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
S	not yet reported	not yet reported	not yet reported	05555PAY8	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
X-A	$745.8M	Interest only	1.600% floating	05555PAD4	AAA	AAA	not yet reported	Aaa	not yet reported
X-B	$215.7M	Interest only	1.012% floating	05555PAE2	A-	AAA	not yet reported	not yet reported	not yet reported
X-D	$29.3M	Interest only	2.673% floating	05555PAJ1	BBB-	BBB-	not yet reported	not yet reported	not yet reported
X-F	$20.0M	Interest only	2.673% floating	05555PAL6	BB-	BB	not yet reported	not yet reported	not yet reported

Credit support is computed from the class stack order in the prospectus: the share of the deal's principal balance in classes junior to the class. Interest-only classes carry a notional balance and no principal support figure. Ratings are the latest held in the dataset for each class and agency; NR means the agency shows the class as not rated, WR that the rating was withdrawn, PIF that the class has been paid in full. Any other status value is shown exactly as the agency reports it. A + after a CUSIP marks a class with companion CUSIPs in the dataset.

Pool at issuance

Loans	74
Original loan balance	$1.37B
Weighted average coupon	6.65%
Weighted average LTV	44.3%
Median loan LTV	60.3%
Full-term interest only (share of balance)	87.8%
Balloon loans (share of balance)	77.5%
Largest loan (share of balance)	5.4%
Five largest loans (share of balance)	23.9%
Occupancy at issuance (weighted average)	94.5%

Realized outcomes

Months reported	25
Peak 30+ delinquency	0.00% (September 2024)
Ever severe (share of original balance)	5.05%
Ever modified (share of original balance)	0.00%
Past scheduled maturity (share of original balance)	0.00%
Non-performing matured (share of original balance)	62.99%
Maximum servicer advances (share of balance)	0.26%
Median DSCR, first year	1.45
Median DSCR, latest	1.38
Realized stress score	35.2

Property types

Property type	Original balance	Share of pool
Multifamily	$469.4M	34.2%
Retail	$312.5M	22.7%
Office	$224.2M	16.3%
Industrial	$146.7M	10.7%
Mixed use	$53.6M	3.9%
Other (code 98)	$47.4M	3.4%
Lodging	$45.5M	3.3%
Manufactured housing	$39.4M	2.9%
Self storage	$23.5M	1.7%
Multiple property types	$12.0M	0.9%

Property type is reported for 100.0% of the pool balance; shares are of the full pool.

Largest loans

Property	Location	Original balance	Share of pool	Coupon	Originated
["The Arcadian", "The Charleston", "The Arlington"]	["Winston-Salem", "Winston-Salem", "Winston-Salem"], ["NC", "NC", "NC"]	$74.2M	5.4%	6.95%	2024
277 Park Avenue	New York, NY	$70.0M	5.1%	7.01%	2024
["201 Merrimack Street", "117 Water Street"]	["Lawrence", "Lawrence"], ["MA", "MA"]	$62.5M	4.5%	6.89%	2024
Baybrook Mall	Friendswood, TX	$61.0M	4.4%	6.82%	2024
Estates at Palm Bay	Fort Walton Beach, FL	$61.0M	4.4%	6.55%	2024

Delinquency and stress indicator

▬ 30+ days delinquent · ▬ Distressed (90+, foreclosure, REO, non-performing matured)

Monthly shares of the deal's reported balance, from the deal indicator series in the dataset. Months in which fewer than half of the reported loans carry a delinquency status code are not plotted.

Ratings

Classes with a CUSIP	17 of 17
Classes with a current rating in the dataset	14 of 17
Net rating change since issuance	+0.00 notches (balance-weighted)
Delinquency threshold crossed	Not crossed in the dataset
First downgrade	None recorded

Sources: SEC Form ABS-EE asset-level reports, Form 10-D distribution reports and the deal prospectus; rating histories published under SEC Rule 17g-7(b) and agency releases. Definitions are in the methods note on the market page.