Wells Fargo Commercial Mortgage Trust 2024-5C2

Tranches, pool and monthly delinquency indicator for Wells Fargo Commercial Mortgage Trust 2024-5C2.

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

Current pool balance: $720.0M (November 2024)
Original pool balance: $720.0M
Loans at issuance: 27
Closing date: 2024-11-27
Weighted average coupon at issuance: 6.35%
Weighted average LTV at issuance: 33.0%
30+ delinquent (latest): 0.00%
Realized stress score: 4.8
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	$3.9M	99.46%	5.054% fixed	95003UAA8	AAA	AAA	not yet reported	Aaa	not yet reported
A-2	$130.0M	81.40%	5.439% fixed	95003UAC4	AAA	AAA	not yet reported	Aaa	not yet reported
A-3	$370.1M	30.00%	5.920% floating (WAC)	95003UAD2	AAA	AAA	not yet reported	Aaa	not yet reported
A-S	$95.4M	16.75%	6.146% floating (WAC + -19 bp)	95003UAG5	AAA	AAA	not yet reported	not yet reported	not yet reported
B	$23.4M	13.50%	6.334% floating (WAC)	95003UAH3	AA	AA-	not yet reported	not yet reported	not yet reported
C	$22.5M	10.38%	6.334% floating (WAC)	95003UAJ9	A	A-	not yet reported	not yet reported	not yet reported
D	$9.2M	9.10%	4.250% fixed	95003UAM2	A-	BBB+	not yet reported	not yet reported	not yet reported
E-RR	$10.6M	7.63%	6.334% floating (WAC)	95003UAP5	BBB	BBB	not yet reported	not yet reported	not yet reported
F-RR	$8.1M	6.50%	6.334% floating (WAC)	95003UAR1	BBB-	BBB-	not yet reported	not yet reported	not yet reported
G-RR	$16.2M	4.25%	6.334% floating (WAC)	95003UAT7	BB-	BB-	not yet reported	not yet reported	not yet reported
J-RR	$7.2M	3.25%	6.334% floating (WAC)	95003UAV2	B-	B	not yet reported	not yet reported	not yet reported
K-RR	$23.4M	0.00%	6.334% floating (WAC)	95003UAX8	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	95003UAZ3	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
X-A	$504.0M	Interest only	0.545% floating	95003UAE0	AAA	AAA	not yet reported	Aaa	not yet reported
X-B	$141.3M	Interest only	0.127% floating	95003UAF7	AAA	AAA	not yet reported	not yet reported	not yet reported
X-D	$9.2M	Interest only	2.084% floating	95003UAK6	A-	BBB+	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	27
Original loan balance	$720.0M
Weighted average coupon	6.35%
Weighted average LTV	33.0%
Median loan LTV	50.7%
Full-term interest only (share of balance)	78.0%
Balloon loans (share of balance)	100.0%
Largest loan (share of balance)	9.6%
Five largest loans (share of balance)	43.3%
Occupancy at issuance (weighted average)	89.1%

Realized outcomes

Months reported	1
Peak 30+ delinquency	0.00% (November 2024)
Ever severe (share of original balance)	0.00%
Ever modified (share of original balance)	0.00%
Past scheduled maturity (share of original balance)	0.00%
Non-performing matured (share of original balance)	0.00%
Maximum servicer advances (share of balance)	0.00%
Median DSCR, first year	1.66
Median DSCR, latest	1.66
Realized stress score	4.8

Property types

Property type	Original balance	Share of pool
Retail	$146.0M	20.3%
Lodging	$122.9M	17.1%
Office	$108.9M	15.1%
Self storage	$83.2M	11.6%
Industrial	$75.0M	10.4%
Mixed use	$69.0M	9.6%
Multifamily	$58.5M	8.1%

Property type is reported for 92.2% of the pool balance; shares are of the full pool.

Largest loans

Property	Location	Original balance	Share of pool	Coupon	Originated
Bay Plaza Community Center	Bronx, NY	$69.0M	9.6%	6.13%	2024
Mini Mall Self Storage	not yet reported	$69.0M	9.6%	5.97%	2024
Sacramento Gateway	Sacramento, CA	$61.5M	8.5%	6.46%	2024
Interstate Industrial Portfolio	not yet reported	$58.0M	8.1%	6.50%	2024
Northeastern Hotel Portfolio	not yet reported	$54.4M	7.6%	7.60%	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	16 of 16
Classes with a current rating in the dataset	14 of 16
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.