gsm17gs8_ex991-202405.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	05/10/24	GS Mortgage Securities Trust 2017-GS8
Determination Date:	05/06/24
Next Distribution Date:	06/12/24
Record Date:	04/30/24	Commercial Mortgage Pass-Through Certificates
		Series 2017-GS8


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	GS Mortgage Securities Corporation II
Certificate Factor Detail	3		Attention: Scott Epperson	(212) 902-1000	scott.epperson@gs.com; gs-
					refgsecuritization@gs.com
Certificate Interest Reconciliation Detail	4		200 West Street \| New York, NY 10282 \| United States
Additional Information	5	Master Servicer	Wells Fargo Bank, National Association
Bond / Collateral Reconciliation - Cash Flows	6		Investor Relations		REAM_InvestorRelations@wellsfargo.com
Bond / Collateral Reconciliation - Balances	7		Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Current Mortgage Loan and Property Stratification	8-12	Special Servicer	K-Star Asset Management LLC
Mortgage Loan Detail (Part 1)	13-14		Mike Stauber	(214) 390-7233	Michael.Stauber@kkr.com
			5949 Sherry Lane, Suite 950 \| Dallas, TX 75225 \| United States
Mortgage Loan Detail (Part 2)	15-16
		Operating Advisor & Asset	Pentalpha Surveillance LLC
Principal Prepayment Detail	17	Representations Reviewer
Historical Detail	18		Attention: AREIT 2020-CRE4 Transaction Manager	(203) 660-6100
Delinquency Loan Detail	19		375 North French Road, Suite 100 \| Amherst, NY 14228 \| United States
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
Specially Serviced Loan Detail - Part 1	21		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	22				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	23
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	25		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	26
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	36254KAH5	2.222000%	14,278,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	36254KAJ1	3.278000%	72,424,000.00	3,932,972.60	0.02	10,743.57	0.00	0.00	10,743.59	3,932,972.58	33.09%	30.00%
A-3	36254KAK8	3.205000%	270,000,000.00	270,000,000.00	0.00	721,125.00	0.00	0.00	721,125.00	270,000,000.00	33.09%	30.00%
A-4	36254KAL6	3.469000%	311,927,000.00	311,927,000.00	0.00	901,728.97	0.00	0.00	901,728.97	311,927,000.00	33.09%	30.00%
A-AB	36254KAM4	3.313000%	35,645,000.00	23,925,571.59	706,198.83	66,054.52	0.00	0.00	772,253.35	23,219,372.76	33.09%	30.00%
A-BP	36254KAN2	3.837000%	10,000,000.00	10,000,000.00	0.00	31,975.00	0.00	0.00	31,975.00	10,000,000.00	33.09%	30.00%
A-S	36254KAS1	3.752000%	70,152,000.00	70,152,000.00	0.00	219,341.92	0.00	0.00	219,341.92	70,152,000.00	25.50%	23.13%
B	36254KAT9	3.953000%	44,642,000.00	44,642,000.00	0.00	147,058.19	0.00	0.00	147,058.19	44,642,000.00	20.68%	18.75%
C	36254KAU6	4.319629%	56,122,000.00	56,122,000.00	0.00	202,021.84	0.00	0.00	202,021.84	56,122,000.00	14.61%	13.25%
D	36254KAA0	2.700000%	28,979,000.00	28,979,000.00	0.00	65,202.75	0.00	0.00	65,202.75	28,979,000.00	11.48%	10.41%
E-RR	36254KAC6	4.319629%	27,142,000.00	27,142,000.00	0.00	97,702.81	0.00	0.00	97,702.81	27,142,000.00	8.55%	7.75%
F-RR	36254KAD4	4.319629%	26,786,000.00	26,786,000.00	0.00	96,421.32	0.00	0.00	96,421.32	26,786,000.00	5.65%	5.13%
G-RR	36254KAE2	4.319629%	10,204,000.00	10,204,000.00	0.00	36,731.24	0.00	0.00	36,731.24	10,204,000.00	4.55%	4.13%
H-RR	36254KAF9	4.319629%	42,091,386.00	42,091,386.00	0.00	139,797.23	0.00	0.00	139,797.23	42,091,386.00	0.00%	0.00%
R	36254KAG7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,020,392,386.00	925,903,930.19	706,198.85	2,735,904.36	0.00	0.00	3,442,103.21	925,197,731.34


X-A	36254KAP7	0.932858%	774,426,000.00	679,937,544.19	0.00	528,570.88	0.00	0.00	528,570.88	679,231,345.34
X-BP	36254KAQ5	0.482629%	10,000,000.00	10,000,000.00	0.00	4,021.91	0.00	0.00	4,021.91	10,000,000.00
X-B	36254KAR3	0.366629%	44,642,000.00	44,642,000.00	0.00	13,639.20	0.00	0.00	13,639.20	44,642,000.00
X-D	36254KAB8	1.619629%	28,979,000.00	28,979,000.00	0.00	39,112.69	0.00	0.00	39,112.69	28,979,000.00
Notional SubTotal			858,047,000.00	763,558,544.19	0.00	585,344.68	0.00	0.00	585,344.68	762,852,345.34

Deal Distribution Total					706,198.85	3,321,249.04	0.00	0.00	4,027,447.89

*	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	36254KAH5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	36254KAJ1	54.30482437	0.00000028	0.14834268	0.00000000	0.00000000	0.00000000	0.00000000	0.14834295	54.30482409
A-3	36254KAK8	1,000.00000000	0.00000000	2.67083333	0.00000000	0.00000000	0.00000000	0.00000000	2.67083333	1,000.00000000
A-4	36254KAL6	1,000.00000000	0.00000000	2.89083334	0.00000000	0.00000000	0.00000000	0.00000000	2.89083334	1,000.00000000
A-AB	36254KAM4	671.21816777	19.81200252	1.85312162	0.00000000	0.00000000	0.00000000	0.00000000	21.66512414	651.40616524
A-BP	36254KAN2	1,000.00000000	0.00000000	3.19750000	0.00000000	0.00000000	0.00000000	0.00000000	3.19750000	1,000.00000000
A-S	36254KAS1	1,000.00000000	0.00000000	3.12666667	0.00000000	0.00000000	0.00000000	0.00000000	3.12666667	1,000.00000000
B	36254KAT9	1,000.00000000	0.00000000	3.29416670	0.00000000	0.00000000	0.00000000	0.00000000	3.29416670	1,000.00000000
C	36254KAU6	1,000.00000000	0.00000000	3.59969067	0.00000000	0.00000000	0.00000000	0.00000000	3.59969067	1,000.00000000
D	36254KAA0	1,000.00000000	0.00000000	2.25000000	0.00000000	0.00000000	0.00000000	0.00000000	2.25000000	1,000.00000000
E-RR	36254KAC6	1,000.00000000	0.00000000	3.59969088	0.00000000	0.00000000	0.00000000	0.00000000	3.59969088	1,000.00000000
F-RR	36254KAD4	1,000.00000000	0.00000000	3.59969088	0.00000000	0.00000000	0.00000000	0.00000000	3.59969088	1,000.00000000
G-RR	36254KAE2	1,000.00000000	0.00000000	3.59969032	0.00000000	0.00000000	0.00000000	0.00000000	3.59969032	1,000.00000000
H-RR	36254KAF9	1,000.00000000	0.00000000	3.32127885	0.27841183	0.52406756	0.00000000	0.00000000	3.32127885	1,000.00000000
R	36254KAG7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	36254KAP7	877.98904503	0.00000000	0.68253246	0.00000000	0.00000000	0.00000000	0.00000000	0.68253246	877.07714532
X-BP	36254KAQ5	1,000.00000000	0.00000000	0.40219100	0.00000000	0.00000000	0.00000000	0.00000000	0.40219100	1,000.00000000
X-B	36254KAR3	1,000.00000000	0.00000000	0.30552395	0.00000000	0.00000000	0.00000000	0.00000000	0.30552395	1,000.00000000
X-D	36254KAB8	1,000.00000000	0.00000000	1.34969081	0.00000000	0.00000000	0.00000000	0.00000000	1.34969081	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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	04/01/24 - 04/30/24	30	0.00	10,743.57	0.00	10,743.57	0.00	0.00	0.00	10,743.57	0.00
A-3	04/01/24 - 04/30/24	30	0.00	721,125.00	0.00	721,125.00	0.00	0.00	0.00	721,125.00	0.00
A-4	04/01/24 - 04/30/24	30	0.00	901,728.97	0.00	901,728.97	0.00	0.00	0.00	901,728.97	0.00
A-AB	04/01/24 - 04/30/24	30	0.00	66,054.52	0.00	66,054.52	0.00	0.00	0.00	66,054.52	0.00
A-BP	04/01/24 - 04/30/24	30	0.00	31,975.00	0.00	31,975.00	0.00	0.00	0.00	31,975.00	0.00
X-A	04/01/24 - 04/30/24	30	0.00	528,570.88	0.00	528,570.88	0.00	0.00	0.00	528,570.88	0.00
X-BP	04/01/24 - 04/30/24	30	0.00	4,021.91	0.00	4,021.91	0.00	0.00	0.00	4,021.91	0.00
X-B	04/01/24 - 04/30/24	30	0.00	13,639.20	0.00	13,639.20	0.00	0.00	0.00	13,639.20	0.00
A-S	04/01/24 - 04/30/24	30	0.00	219,341.92	0.00	219,341.92	0.00	0.00	0.00	219,341.92	0.00
B	04/01/24 - 04/30/24	30	0.00	147,058.19	0.00	147,058.19	0.00	0.00	0.00	147,058.19	0.00
C	04/01/24 - 04/30/24	30	0.00	202,021.84	0.00	202,021.84	0.00	0.00	0.00	202,021.84	0.00
D	04/01/24 - 04/30/24	30	0.00	65,202.75	0.00	65,202.75	0.00	0.00	0.00	65,202.75	0.00
X-D	04/01/24 - 04/30/24	30	0.00	39,112.69	0.00	39,112.69	0.00	0.00	0.00	39,112.69	0.00
E-RR	04/01/24 - 04/30/24	30	0.00	97,702.81	0.00	97,702.81	0.00	0.00	0.00	97,702.81	0.00
F-RR	04/01/24 - 04/30/24	30	0.00	96,421.32	0.00	96,421.32	0.00	0.00	0.00	96,421.32	0.00
G-RR	04/01/24 - 04/30/24	30	0.00	36,731.24	0.00	36,731.24	0.00	0.00	0.00	36,731.24	0.00
H-RR	04/01/24 - 04/30/24	30	10,302.90	151,515.97	0.00	151,515.97	11,718.74	0.00	0.00	139,797.23	22,058.73
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			10,302.90	3,332,967.78	0.00	3,332,967.78	11,718.74	0.00	0.00	3,321,249.04	22,058.73




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,348,520.22	Master Servicing Fee	8,206.93
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,817.90
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	385.79
ARD Interest	0.00	Operating Advisor Fee	1,658.91
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	192.90
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,348,520.22	Total Fees	15,552.44

Principal		Expenses/Reimbursements
Scheduled Principal	706,198.85	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	11,718.75
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	706,198.85	Total Expenses/Reimbursements	11,718.75

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,321,249.04
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	706,198.85
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,027,447.89
Total Funds Collected	4,054,719.07	Total Funds Distributed	4,054,719.08

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		925,903,930.39	925,903,930.39	Beginning Certificate Balance	925,903,930.19
(-) Scheduled Principal Collections		706,198.85	706,198.85	(-) Principal Distributions	706,198.85
(-) 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		925,197,731.54	925,197,731.54	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		925,903,930.39	925,903,930.39	Ending Certificate Balance	925,197,731.34
Ending Actual Collateral Balance		925,197,731.54	925,197,731.54



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.20)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.20)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.32%
				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
	Defeased	1	14,250,000.00	1.54%	40	4.0000	NAP	Defeased	1	14,250,000.00	1.54%	40	4.0000	NAP
	10,000,000 or less	9	58,263,691.86	6.30%	37	4.5490	2.142432	1.30 or less	4	45,167,119.52	4.88%	41	4.8793	1.174295
10,000,001 to 20,000,000		10	147,790,580.31	15.97%	41	4.6892	2.419159	1.31 to 1.40	1	38,860,077.75	4.20%	42	4.4630	1.408600
20,000,001 to 30,000,000		3	69,807,349.53	7.55%	41	4.5492	2.347925	1.41 to 1.50	2	24,011,391.17	2.60%	38	4.6169	1.416516
30,000,001 to 40,000,000		7	247,197,063.89	26.72%	39	4.4591	2.051617	1.51 to 1.60	3	42,779,911.59	4.62%	41	4.6946	1.544051
40,000,001 to 50,000,000		2	91,500,000.00	9.89%	37	3.7650	2.758139	1.61 to 2.00	8	214,728,208.03	23.21%	39	4.5177	1.845286
50,000,001 to 70,000,000		2	125,564,843.53	13.57%	42	4.3770	2.095004	2.01 to 2.40	9	328,568,050.95	35.51%	41	4.2204	2.229659
70,000,001 to 80,000,000		1	70,824,202.42	7.66%	39	4.5960	2.361000	2.41 to 3.00	4	159,500,000.00	17.24%	38	3.9865	2.724949
	80,000,001 or greater	1	100,000,000.00	10.81%	42	3.6045	2.139700	3.01 or greater	4	57,332,972.53	6.20%	37	4.5318	4.861461
	Totals	36	925,197,731.54	100.00%	40	4.3396	2.259975	Totals	36	925,197,731.54	100.00%	40	4.3396	2.259975
(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						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	1	14,250,000.00	1.54%	40	4.0000	NAP	North Dakota	7	178,409.47	0.02%	(19)	4.5985	5.831900
Alabama	1	2,022,832.22	0.22%	41	4.3790	2.717531	Ohio	17	20,480,416.43	2.21%	37	4.6474	1.652697
Arizona	4	32,324,671.98	3.49%	42	4.7718	1.341648	Oklahoma	3	38,759.44	0.00%	(19)	4.5985	5.831900
Arkansas	1	24,787.56	0.00%	(19)	4.5985	5.831900	Pennsylvania	11	50,321,899.70	5.44%	41	4.5379	1.947251
California	12	341,152,598.39	36.87%	39	4.3381	2.191872	South Carolina	1	2,851,462.29	0.31%	41	4.3790	3.094300
Colorado	6	17,751,979.30	1.92%	41	4.6871	1.630492	Tennessee	4	10,912,009.13	1.18%	41	4.6304	1.715657
Connecticut	5	315,621.05	0.03%	(19)	4.5985	5.831900	Texas	37	34,751,847.56	3.76%	40	4.6011	2.181081
Florida	2	5,410,466.91	0.58%	41	4.3790	2.963619	Utah	2	11,633,206.77	1.26%	41	4.3655	3.175923
Idaho	2	119,405.05	0.01%	(19)	4.5985	5.831900	Virginia	3	12,409,633.50	1.34%	42	4.6807	2.025428
Illinois	16	400,809.23	0.04%	(19)	4.5985	5.831900	Washington	1	34,197,558.47	3.70%	42	4.6480	1.805500
Indiana	7	11,801,667.60	1.28%	40	4.3058	2.192782	West Virginia	1	9,960,000.00	1.08%	41	4.3590	3.214800
Iowa	2	31,075.40	0.00%	(19)	4.5985	5.831900	Wisconsin	5	10,686,386.07	1.16%	40	4.3618	3.245752
Kansas	6	2,663,041.58	0.29%	39	4.3876	3.201250	Totals	199	925,197,731.54	100.00%	40	4.3396	2.259975
Kentucky	2	134,065.20	0.01%	(19)	4.5985	5.831900
									Property Type³
Louisiana	2	102,296.62	0.01%	(19)	4.5985	5.831900
Mexico	1	15,000,000.00	1.62%	42	4.9435	8.902800		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Michigan	6	210,178.05	0.02%	(19)	4.5985	5.831900		Properties	Balance	Agg. Bal.			DSCR¹
Minnesota	13	29,833,165.90	3.22%	39	4.7298	1.871985	Defeased	1	14,250,000.00	1.54%	40	4.0000	NAP
Missouri	3	77,160.00	0.01%	(19)	4.5985	5.831900	Industrial	3	28,400,000.00	3.07%	41	4.3590	3.214800
Montana	1	15,712.23	0.00%	(19)	4.5985	5.831900	Lodging	143	167,442,235.30	18.10%	37	4.6784	2.736314
Nebraska	2	19,551.79	0.00%	(19)	4.5985	5.831900	Mixed Use	3	84,441,818.21	9.13%	37	4.1688	2.304429
Nevada	3	16,695,160.28	1.80%	40	4.2609	2.081009	Multi-Family	1	14,676,716.89	1.59%	39	4.9720	1.237300
New Jersey	3	24,859,745.65	2.69%	42	4.7022	1.916283	Office	9	281,770,000.00	30.46%	40	3.9453	2.360762
New Mexico	1	40,150.73	0.00%	(19)	4.5985	5.831900	Retail	30	270,980,642.75	29.29%	41	4.4978	1.882104
New York	5	211,520,000.00	22.86%	39	3.9243	2.261203	Self Storage	9	63,236,318.39	6.83%	42	4.6702	1.965795
							Totals	199	925,197,731.54	100.00%	40	4.3396	2.259975

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
	Defeased	1	14,250,000.00	1.54%	40	4.0000	NAP	Defeased	1	14,250,000.00	1.54%	40	4.0000	NAP
	3.750% or less	2	147,500,000.00	15.94%	41	3.5999	2.356171	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	1	44,000,000.00	4.76%	36	3.9539	2.700101	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	2	41,964,410.60	4.54%	39	4.1774	2.452580	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	12	340,838,959.51	36.84%	41	4.3817	2.211475	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	13	278,274,865.51	30.08%	39	4.6615	1.932109	49 months or greater	35	910,947,731.54	98.46%	40	4.3449	2.250432
	4.751% or greater	5	58,369,495.92	6.31%	41	4.9179	3.243999	Totals	36	925,197,731.54	100.00%	40	4.3396	2.259975
	Totals	36	925,197,731.54	100.00%	40	4.3396	2.259975
(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
	Defeased	1	14,250,000.00	1.54%	40	4.0000	NAP	Defeased	1	14,250,000.00	1.54%	40	4.0000	NAP
	59 months or less	35	910,947,731.54	98.46%	40	4.3449	2.250432	Interest Only	14	472,822,972.53	51.11%	39	4.0925	2.695837
	60 months or greater	0	0.00	0.00%	0	0.0000	0.000000	240 months or less	1	4,868,074.21	0.53%	42	4.8830	2.021200
	Totals	36	925,197,731.54	100.00%	40	4.3396	2.259975	241 months or greater	20	433,256,684.80	46.83%	40	4.6142	1.766927
								Totals	36	925,197,731.54	100.00%	40	4.3396	2.259975
(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
	Defeased	1	14,250,000.00	1.54%	40	4.0000	NAP			No outstanding loans in this group
Underwriter's Information		4	133,419,427.67	14.42%	37	4.3352	2.353629
	12 months or less	31	777,528,303.87	84.04%	40	4.3465	2.232724
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	36	925,197,731.54	100.00%	40	4.3396	2.259975
(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 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	309071001	OF	New York	NY	Actual/360	3.605%	300,378.55	0.00	0.00	N/A	11/06/27	--	100,000,000.00	100,000,000.00	05/06/24
2	301271509	LO	Anaheim	CA	Actual/360	4.596%	271,756.44	130,481.75	0.00	N/A	08/06/27	--	70,954,684.17	70,824,202.42	05/06/24
3	301271547	OF	Various	CA	Actual/360	4.332%	252,729.17	0.00	0.00	N/A	11/06/27	--	70,000,000.00	70,000,000.00	05/06/24
4	301271530	RT	Various	Various	Actual/360	4.433%	205,564.95	80,980.95	0.00	N/A	10/06/27	--	55,645,824.48	55,564,843.53	05/06/24
5	301271540	LO	Various	Various	Actual/360	4.598%	15,071.48	0.00	0.00	N/A	10/06/22	02/05/24	3,932,972.53	3,932,972.53	05/06/24
6	301271527	RT	Various	Various	Actual/360	4.379%	36,491.67	0.00	0.00	N/A	10/06/27	--	10,000,000.00	10,000,000.00	05/06/24
6A	301271566	RT	Various	Various	Actual/360	4.379%	136,843.75	0.00	0.00	N/A	10/06/27	--	37,500,000.00	37,500,000.00	05/06/24
7	301271515	OF	Loma Linda	CA	Actual/360	3.590%	142,104.17	0.00	0.00	N/A	07/06/27	--	47,500,000.00	47,500,000.00	05/06/24
8	309130008	MU	New York	NY	Actual/360	3.954%	144,978.07	0.00	0.00	N/A	05/06/27	--	44,000,000.00	44,000,000.00	05/06/24
9	301271554	RT	Costa Mesa	CA	Actual/360	4.463%	144,762.67	63,339.14	0.00	N/A	11/06/27	--	38,923,416.89	38,860,077.75	05/06/24
10	300771188	LO	Palo Alto	CA	Actual/360	4.736%	152,637.77	55,683.75	0.00	N/A	02/06/27	--	38,675,111.42	38,619,427.67	05/06/24
11	301271542	LO	Seattle	WA	Actual/360	4.648%	132,643.64	47,787.29	0.00	N/A	11/06/27	--	34,245,345.76	34,197,558.47	05/06/24
12	301271512	OF	Uniondale	NY	Actual/360	4.450%	125,230.42	0.00	0.00	N/A	06/06/27	--	33,770,000.00	33,770,000.00	05/06/24
13	301271517	MU	New York	NY	Actual/360	4.307%	121,134.38	0.00	0.00	N/A	07/06/27	--	33,750,000.00	33,750,000.00	04/06/24
14	301271516	OF	San Diego	CA	Actual/360	4.168%	105,949.38	0.00	0.00	N/A	08/06/27	--	30,500,000.00	30,500,000.00	05/06/24
15	301271528	IN	Various	Various	Actual/360	4.359%	103,163.00	0.00	0.00	N/A	10/06/27	--	28,400,000.00	28,400,000.00	05/06/24
17	301271525	RT	Waxahachie	TX	Actual/360	4.736%	83,907.55	29,360.73	0.00	N/A	10/06/27	--	21,262,603.17	21,233,242.44	05/06/24
18	301271551	SS	Various	PA	Actual/360	4.621%	77,796.20	28,324.18	0.00	N/A	11/06/27	--	20,202,431.27	20,174,107.09	05/06/24
19	301271514	RT	Boardman	OH	Actual/360	4.681%	70,401.73	31,021.69	0.00	N/A	06/06/27	--	18,049,798.32	18,018,776.63	05/06/24
20	301271550	SS	Various	Various	Actual/360	4.681%	71,382.75	25,389.08	0.00	N/A	11/06/27	--	18,299,359.76	18,273,970.68	05/06/24
21	301271548	RT	Tucson	AZ	Actual/360	4.872%	69,659.02	24,507.63	0.00	N/A	11/06/27	--	17,157,394.24	17,132,886.61	05/06/24
22	301271507	MF	Minneapolis	MN	Actual/360	4.972%	60,923.93	27,369.50	0.00	N/A	08/06/27	--	14,704,086.39	14,676,716.89	05/06/24
23	301271549	RT	Gilbert	AZ	Actual/360	4.659%	58,851.03	22,446.75	0.00	N/A	11/06/27	--	15,158,025.03	15,135,578.28	05/06/24
24	301271564	LO	Cabo San Lucas	MX	Actual/360	4.944%	61,793.75	0.00	0.00	N/A	11/06/27	--	15,000,000.00	15,000,000.00	05/06/24
25	301271521	OF	San Diego	CA	Actual/360	4.000%	47,500.00	0.00	0.00	N/A	09/06/27	--	14,250,000.00	14,250,000.00	05/06/24
26	301271533	SS	North Bergen	NJ	Actual/360	4.723%	48,995.01	20,691.85	0.00	N/A	11/06/27	--	12,447,128.83	12,426,436.98	05/06/24
27	301271508	RT	Riverside	CA	Actual/360	4.309%	47,758.08	0.00	0.00	N/A	08/06/27	--	13,300,000.00	13,300,000.00	05/06/24
28	301271552	SS	Various	VA	Actual/360	4.681%	48,288.33	17,174.97	0.00	N/A	11/06/27	--	12,378,978.61	12,361,803.64	05/06/24




© 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

Principal Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

301271513

Las Vegas

Actual/360

4.201%

40,208.25

20,926.19

0.00

N/A

09/06/27

11,485,336.79

11,464,410.60

05/06/24

301271523

Evansville

Actual/360

4.275%

30,455.91

17,404.90

0.00

N/A

10/06/27

8,548,828.59

8,531,423.69

05/06/24

301271529

Colorado Springs

Actual/360

4.688%

26,087.46

11,979.42

0.00

N/A

10/06/27

6,677,677.23

6,665,697.81

05/06/24

301271553

Denver

Actual/360

4.885%

27,285.49

10,861.22

0.00

N/A

11/06/27

6,702,679.43

6,691,818.21

05/06/24

301271532

St. Cloud

Actual/360

4.643%

24,840.44

9,009.34

0.00

N/A

10/06/27

6,420,100.21

6,411,090.87

05/06/24

301271522

Cleveland

Actual/360

4.426%

22,139.02

10,508.42

0.00

N/A

10/06/27

6,003,122.96

5,992,614.54

05/06/24

301271561

Nashville

Actual/360

4.883%

19,894.25

20,950.10

0.00

N/A

11/06/27

4,889,024.31

4,868,074.21

05/06/24

301271524

Henderson

Actual/360

4.390%

18,912.51

0.00

N/A

10/06/27

5,170,000.00

05/06/24

Totals

3,348,520.22

706,198.85

0.00

925,903,930.39

925,197,731.54

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

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	75,778,249.10	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	12,806,614.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	6,770,663.83	5,530,401.92	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
4	6,637,355.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	55,866,633.64	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	28,198,458.38	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	13,251,708.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	3,691,858.36	0.00	--	--	--	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	4,149,021.07	4,123,640.06	10/01/22	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
12	23,262,417.75	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	9,307,565.85	0.00	--	--	--	0.00	0.00	120,993.75	120,993.75	0.00	0.00
14	8,224,690.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	11,390,616.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,212,473.41	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
18	2,503,373.79	1,914,809.80	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
19	3,970,151.55	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,317,047.61	1,794,906.79	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,367,551.88	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,343,199.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,557,788.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
24	19,818,012.36	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
26	1,512,577.30	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,470,698.57	1,199,882.79	01/01/23	09/30/23	--	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
29	1,517,447.83	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,094,724.93	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	515,380.80	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	479,324.00	279,173.00	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
33	680,912.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
34	615,560.82	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,080,102.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
36	562,485.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	303,954,663.19	14,842,814.36				0.00	0.00	120,993.75	120,993.75	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 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
05/10/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.339573%	4.310302%	40
04/12/24	1	33,750,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	89,520.04	0	0.00	4.339785%	4.310516%	41
03/12/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	83,839.10	0	0.00	4.340005%	4.319844%	42
02/12/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	8,331,199.33	0	0.00	4.340256%	4.320090%	43
01/12/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	64,119.94	0	0.00	4.342743%	4.322634%	43
12/12/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	62,098.13	0	0.00	4.342949%	4.322835%	44
11/10/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	64,217.84	0	0.00	4.343169%	4.323051%	45
10/13/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	62,192.94	0	0.00	4.343372%	4.323250%	46
09/12/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	64,315.88	0	0.00	4.343590%	4.323463%	47
08/11/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	64,365.77	0	0.00	4.343791%	4.323660%	48
07/12/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	126,800.24	0	0.00	4.343991%	4.323856%	49
06/12/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.344224%	4.324084%	50
(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

301271517

04/06/24

120,993.75

0.00

33,750,000.00

02/15/24

Totals

120,993.75

0.00

33,750,000.00

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

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		3,932,973	3,932,973	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		82,619,428	82,619,428	0			0
37 - 48 Months		838,645,331	838,645,331	0			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

May-24	925,197,732	925,197,732	0	0	0		0
Apr-24	925,903,930	892,153,930	33,750,000	0	0		0
Mar-24	926,640,792	926,640,792	0	0	0		0
Feb-24	927,481,887	927,481,887	0	0	0		0
Jan-24	936,454,865	936,454,865	0	0	0		0
Dec-23	937,158,221	937,158,221	0	0	0		0
Nov-23	937,913,514	937,913,514	0	0	0		0
Oct-23	938,611,690	938,611,690	0	0	0		0
Sep-23	939,361,991	939,361,991	0	0	0		0
Aug-23	940,055,028	940,055,028	0	0	0		0
Jul-23	940,745,626	940,745,626	0	0	0		0
Jun-23	941,553,085	941,553,085	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 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
13	301271517	MU	NY	02/15/24	13
	Loan transferred on March 7, 2024, due to the Borrower's failure to remit property tax payments. A PNL has been executed and the Special Servicer has engaged legal counsel. Special Servicer is assessing next steps.



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
2	301271509	76,375,799.73	4.59600%	76,375,799.73	4.59600%	10	05/06/20	05/06/20	06/08/20
2	301271509	0.00	4.59600%	0.00	4.59600%	10	06/08/20	05/06/20	05/06/20
5	301271540	50,000,000.00	4.59850%	50,000,000.00	4.59850%	10	05/29/20	06/06/20	08/06/20
5	301271540	0.00	4.59850%	0.00	4.59850%	10	08/06/20	06/06/20	05/29/20
9	301271554	41,250,000.00	4.46300%	41,250,000.00	4.46300%	10	04/06/20	04/06/20	06/08/20
9	301271554	0.00	4.46300%	0.00	4.46300%	10	06/08/20	04/06/20	04/06/20
11	301271542	35,000,000.00	4.64800%	35,000,000.00	4.64800%	10	12/28/20	04/06/20	02/08/21
11	301271542	0.00	4.64800%	0.00	4.64800%	10	02/08/21	04/06/20	12/28/20
Totals		167,625,799.73		167,625,799.73
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

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

11,718.75

0.00

Total

0.00

11,718.75

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

11,718.75

Page 26 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


			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
13	301271517	33,750,000.00	33,750,000.00	180,000,000.00	06/01/17	9,167,002.85	2.00880	12/31/23	07/06/27	I/O
Totals		33,750,000.00	33,750,000.00	180,000,000.00		9,167,002.85




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


	Additional Information
Total Available Distribution Amount (1)	4,027,447.89
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


	Supplemental Notes
	None




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