
Distribution Date:	11/13/24	GS Mortgage Securities Trust 2015-GC28
Determination Date:	11/06/24
Next Distribution Date:	12/12/24
Record Date:	10/31/24	GS Mortgage Securities Trust
		Series 2015-GC28
Revision - October 2024
Reporting was revised by the Master Servicer to account for a late payoff recieved on prospectus ID #28.


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
Exchangeable Certificate Detail	5	Master Servicer	Wells Fargo Bank, National Association
Exchangeable Certificate Factor Detail	6		Investor Relations		REAM_InvestorRelations@wellsfargo.com
Additional Information	7		Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Cash Flows	8	Special Servicer	Rialto Capital Advisors, LLC
Bond / Collateral Reconciliation - Balances	9		General	(305) 229-6465
			200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Current Mortgage Loan and Property Stratification	10-14
		Operating Advisor	Pentalpha Surveillance LLC
Mortgage Loan Detail (Part 1)	15-16
			Attention: Transaction Manager		notices@pentalphasurveillance.com
Mortgage Loan Detail (Part 2)	17-18		501 John James Audubon Parkway, Suite 401 \| Amherst, NY 14228 \| United States
Principal Prepayment Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Historical Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Delinquency Loan Detail	21				trustadministrationgroup@computershare.com
Collateral Stratification and Historical Detail	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 1	23	Trustee	Wilmington Trust, National Association
Specially Serviced Loan Detail - Part 2	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Modified Loan Detail	25
		Controlling Class	RREF II CMBS AIV, L.P.
Historical Liquidated Loan Detail	26	Representative
Historical Bond / Collateral Loss Reconciliation Detail	27		-
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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 29


				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	36251FAS5	1.528000%	35,865,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	36251FAT3	2.898000%	136,986,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	36251FAU0	3.307000%	8,225,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	36251FAV8	3.136000%	180,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-5	36251FAW6	3.396000%	224,609,000.00	91,143,794.26	69,438,899.05	257,936.94	0.00	0.00	69,696,835.99	21,704,895.21	92.51%	30.00%
A-AB	36251FAX4	3.206000%	53,795,000.00	963.08	963.08	2.57	0.00	0.00	965.65	0.00	0.00%	30.00%
A-S	36251FBA3	3.759000%	57,097,000.00	57,097,000.00	0.00	178,856.35	0.00	0.00	178,856.35	57,097,000.00	72.80%	23.75%
B	36251FBB1	3.980000%	43,393,000.00	43,393,000.00	0.00	143,920.12	0.00	0.00	143,920.12	43,393,000.00	57.83%	19.00%
C	36251FBD7	4.469333%	65,090,000.00	65,090,000.00	0.00	242,424.06	0.00	0.00	242,424.06	65,090,000.00	35.36%	11.88%
D	36251FAG1	4.469333%	43,393,000.00	43,393,000.00	0.00	121,371.46	0.00	0.00	121,371.46	43,393,000.00	20.39%	7.13%
E	36251FAJ5	3.017000%	21,697,000.00	21,697,000.00	0.00	0.00	0.00	0.00	0.00	21,697,000.00	12.90%	4.75%
F	36251FAL0	3.017000%	15,987,000.00	15,987,000.00	0.00	0.00	0.00	0.00	0.00	15,987,000.00	7.38%	3.00%
G*	36251FAN6	3.017000%	27,406,796.00	21,389,339.59	0.00	0.00	0.00	0.00	0.00	21,389,339.59	0.00%	0.00%
R	36251FAQ9	0.000000%	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			913,543,797.00	359,191,096.93	69,439,862.13	944,511.50	0.00	0.00	70,384,373.63	289,751,234.80


X-A	36251FAY2	0.933520%	696,577,000.00	148,241,757.34	0.00	115,322.26	0.00	0.00	115,322.26	78,801,895.21
X-B	36251FAZ9	0.489333%	43,393,000.00	43,393,000.00	0.00	17,694.68	0.00	0.00	17,694.68	43,393,000.00
X-C	36251FAA4	1.452333%	21,697,000.00	21,697,000.00	0.00	26,259.39	0.00	0.00	26,259.39	21,697,000.00
X-D	36251FAC0	1.452333%	15,987,000.00	15,987,000.00	0.00	19,348.70	0.00	0.00	19,348.70	15,987,000.00
X-E	36251FAE6	1.452333%	27,406,796.00	21,389,339.59	0.00	25,887.03	0.00	0.00	25,887.03	21,389,339.59
Notional SubTotal			805,060,796.00	250,708,096.93	0.00	204,512.06	0.00	0.00	204,512.06	181,268,234.80

Deal Distribution Total					69,439,862.13	1,149,023.56	0.00	0.00	70,588,885.69

*	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 29


				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	36251FAS5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	36251FAT3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	36251FAU0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	36251FAV8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-5	36251FAW6	405.78870063	309.15457105	1.14838203	0.00000000	0.00000000	0.00000000	0.00000000	310.30295309	96.63412958
A-AB	36251FAX4	0.01790278	0.01790278	0.00004777	0.00000000	0.00000000	0.00000000	0.00000000	0.01795055	0.00000000
A-S	36251FBA3	1,000.00000000	0.00000000	3.13249996	0.00000000	0.00000000	0.00000000	0.00000000	3.13249996	1,000.00000000
B	36251FBB1	1,000.00000000	0.00000000	3.31666674	0.00000000	0.00000000	0.00000000	0.00000000	3.31666674	1,000.00000000
C	36251FBD7	1,000.00000000	0.00000000	3.72444400	0.00000000	0.00000000	0.00000000	0.00000000	3.72444400	1,000.00000000
D	36251FAG1	1,000.00000000	0.00000000	2.79702855	0.92741548	0.92741548	0.00000000	0.00000000	2.79702855	1,000.00000000
E	36251FAJ5	1,000.00000000	0.00000000	0.00000000	2.51416647	2.51416647	0.00000000	0.00000000	0.00000000	1,000.00000000
F	36251FAL0	1,000.00000000	0.00000000	0.00000000	2.51416651	2.51416651	0.00000000	0.00000000	0.00000000	1,000.00000000
G	36251FAN6	780.43926003	0.00000000	0.00000000	1.96215420	28.84356347	0.00000000	0.00000000	0.00000000	780.43926003
R	36251FAQ9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	36251FAY2	212.81460246	0.00000000	0.16555565	0.00000000	0.00000000	0.00000000	0.00000000	0.16555565	113.12732865
X-B	36251FAZ9	1,000.00000000	0.00000000	0.40777729	0.00000000	0.00000000	0.00000000	0.00000000	0.40777729	1,000.00000000
X-C	36251FAA4	1,000.00000000	0.00000000	1.21027746	0.00000000	0.00000000	0.00000000	0.00000000	1.21027746	1,000.00000000
X-D	36251FAC0	1,000.00000000	0.00000000	1.21027710	0.00000000	0.00000000	0.00000000	0.00000000	1.21027710	1,000.00000000
X-E	36251FAE6	780.43926003	0.00000000	0.94454784	0.00000000	0.00000000	0.00000000	0.00000000	0.94454784	780.43926003




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-5	10/01/24 - 10/30/24	30	0.00	257,936.94	0.00	257,936.94	0.00	0.00	0.00	257,936.94	0.00
A-AB	10/01/24 - 10/30/24	30	0.00	2.57	0.00	2.57	0.00	0.00	0.00	2.57	0.00
X-A	10/01/24 - 10/30/24	30	0.00	115,322.26	0.00	115,322.26	0.00	0.00	0.00	115,322.26	0.00
X-B	10/01/24 - 10/30/24	30	0.00	17,694.68	0.00	17,694.68	0.00	0.00	0.00	17,694.68	0.00
X-C	10/01/24 - 10/30/24	30	0.00	26,259.39	0.00	26,259.39	0.00	0.00	0.00	26,259.39	0.00
X-D	10/01/24 - 10/30/24	30	0.00	19,348.70	0.00	19,348.70	0.00	0.00	0.00	19,348.70	0.00
X-E	10/01/24 - 10/30/24	30	0.00	25,887.03	0.00	25,887.03	0.00	0.00	0.00	25,887.03	0.00
A-S	10/01/24 - 10/30/24	30	0.00	178,856.35	0.00	178,856.35	0.00	0.00	0.00	178,856.35	0.00
B	10/01/24 - 10/30/24	30	0.00	143,920.12	0.00	143,920.12	0.00	0.00	0.00	143,920.12	0.00
C	10/01/24 - 10/30/24	30	0.00	242,424.06	0.00	242,424.06	0.00	0.00	0.00	242,424.06	0.00
D	10/01/24 - 10/30/24	30	0.00	161,614.80	0.00	161,614.80	40,243.34	0.00	0.00	121,371.46	40,243.34
E	10/01/24 - 10/30/24	30	0.00	54,549.87	0.00	54,549.87	54,549.87	0.00	0.00	0.00	54,549.87
F	10/01/24 - 10/30/24	30	0.00	40,193.98	0.00	40,193.98	40,193.98	0.00	0.00	0.00	40,193.98
G	10/01/24 - 10/30/24	30	734,885.67	53,776.36	0.00	53,776.36	53,776.36	0.00	0.00	0.00	790,509.66
Totals			734,885.67	1,337,787.11	0.00	1,337,787.11	188,763.55	0.00	0.00	1,149,023.56	925,496.85




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


				Exchangeable Certificate Detail
		Pass-Through	Maximum Initial				Prepayment
Class	CUSIP	Rate	Balance	Beginning Balance Principal Distribution Interest Distribution			Penalties	Losses	Total Distribution	Ending Balance
Regular Interest
A-S (Cert)	36251FBA3	3.759000%	57,097,000.00	57,097,000.00	0.00	178,856.35	0.00	0.00	178,856.35	57,097,000.00
A-S (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B (Cert)	36251FBB1	3.980000%	43,393,000.00	43,393,000.00	0.00	143,920.12	0.00	0.00	143,920.12	43,393,000.00
B (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C (Cert)	36251FBD7	4.469333%	65,090,000.00	65,090,000.00	0.00	242,424.06	0.00	0.00	242,424.06	65,090,000.00
C (PEZ)	NA	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Regular Interest Total			165,580,000.03	165,580,000.00	0.00	565,200.53	0.00	0.00	565,200.53	165,580,000.00

Exchangeable Certificate Details
PEZ	36251FBC9	N/A	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Exchangeable Certificates Total			0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.										Page 5 of 29


		Exchangeable Certificate Factor Detail
				Cumulative
			Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance Principal Distribution Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
			None




© 2021 Computershare. All rights reserved. Confidential.								Page 6 of 29


	Additional Information
Total Available Distribution Amount (1)	70,588,885.69
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 7 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	1,344,463.17	Master Servicing Fee	4,869.70
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	977.73
Interest Adjustments	0.00	Trustee Fee	210.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	154.65
ARD Interest	0.00	Operating Advisor Fee	463.96
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	1,344,463.17	Total Fees	6,676.03

Principal		Expenses/Reimbursements
Scheduled Principal	36,142,836.95	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	33,297,025.18	Special Servicing Fees (Monthly)	3,500.00
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)	185,263.56
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	69,439,862.13	Total Expenses/Reimbursements	188,763.56

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	1,149,023.56
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	69,439,862.13
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	70,588,885.69
Total Funds Collected	70,784,325.30	Total Funds Distributed	70,784,325.28


© 2021 Computershare. All rights reserved. Confidential.			Page 8 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		359,191,096.93	359,191,096.93	Beginning Certificate Balance	359,191,096.93
(-) Scheduled Principal Collections		36,142,836.95	36,142,836.95	(-) Principal Distributions	69,439,862.13
(-) Unscheduled Principal Collections		33,297,025.18	33,297,025.18	(-) 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		289,751,234.80	289,751,234.80	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		360,479,001.11	360,479,001.11	Ending Certificate Balance	289,751,234.80
Ending Actual Collateral Balance		291,087,602.65	291,087,602.65



		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	4.47%
				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 9 of 29


				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	7	61,357,337.01	21.18%	2	4.4399	NAP	Defeased	7	61,357,337.01	21.18%	2	4.4399	NAP
	3,000,000 or less	0	0.00	0.00%	0	0.0000	0.000000	1.30 or less	11	135,130,534.77	46.64%	2	4.3911	0.955892
3,000,001 to 5,000,000		2	6,322,947.48	2.18%	1	4.8150	1.795907	1.31-1.40	1	15,248,112.35	5.26%	3	4.0300	1.343400
5,000,001 to 10,000,000		10	73,878,655.29	25.50%	2	4.3080	1.820921	1.41-1.50	0	0.00	0.00%	0	0.0000	0.000000
10,000,001 to 15,000,000		2	23,879,342.66	8.24%	2	4.3214	0.811149	1.51-1.60	1	15,698,481.09	5.42%	2	4.8500	1.564800
15,000,001 to 20,000,000		4	64,930,166.35	22.41%	2	4.4499	1.000999	1.61-1.70	0	0.00	0.00%	0	0.0000	0.000000
20,000,001 to 30,000,000		1	23,500,000.00	8.11%	2	3.9050	4.080100	1.71-1.80	2	15,991,364.47	5.52%	3	4.2790	1.753006
30,000,001 to 60,000,000		1	35,882,786.01	12.38%	1	4.4000	1.276900	1.81-1.90	1	8,305,120.51	2.87%	1	4.3470	1.838400
	60,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000	1.91-2.00	0	0.00	0.00%	0	0.0000	0.000000
	Totals	27	289,751,234.80	100.00%	2	4.3586	1.617425	2.01-2.50	1	3,260,978.94	1.13%	1	4.9700	2.496200
								2.51-3.00	0	0.00	0.00%	0	0.0000	0.000000
								3.01 or greater	3	34,759,305.66	12.00%	2	3.9931	4.208592
								Totals	27	289,751,234.80	100.00%	2	4.3586	1.617425
(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 29


			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

Defeased	36	61,357,337.01	21.18%	2	4.4399	NAP
							Defeased	36	61,357,337.01	21.18%	2	4.4399	NAP
California	6	47,612,256.03	16.43%	2	4.2617	1.994221
							Industrial	1	5,150,000.00	1.78%	3	4.1500	4.919700
Florida	2	14,828,520.69	5.12%	3	4.3731	1.456120
							Lodging	4	54,588,191.52	18.84%	2	4.1226	2.359758
Maryland	8	14,514,733.75	5.01%	2	4.8500	1.564800
							Mixed Use	1	6,777,156.22	2.34%	2	4.6500	1.153200
Massachusetts	1	7,940,000.00	2.74%	2	4.4200	1.795500
							Multi-Family	2	38,944,754.55	13.44%	1	4.4197	1.259068
Missouri	1	3,061,968.54	1.06%	2	4.6500	1.050100
							Office	5	58,040,861.78	20.03%	2	4.3887	0.996255
North Carolina	1	3,260,978.94	1.13%	1	4.9700	2.496200
							Retail	15	64,892,933.72	22.40%	2	4.4028	1.589141
Pennsylvania	3	36,356,944.64	12.55%	2	4.4118	0.922533
							Totals	64	289,751,234.80	100.00%	2	4.3586	1.617425
Texas	1	35,882,786.01	12.38%	1	4.4000	1.276900

Virginia	1	1,183,747.34	0.41%	2	4.8500	1.564800

Washington	1	23,500,000.00	8.11%	2	3.9050	4.080100

Wisconsin	3	40,251,961.85	13.89%	3	4.2484	0.745025

Totals	64	289,751,234.80	100.00%	2	4.3586	1.617425


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




© 2021 Computershare. All rights reserved. Confidential.													Page 11 of 29


				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	7	61,357,337.01	21.18%	2	4.4399	NAP	Defeased	7	61,357,337.01	21.18%	2	4.4399	NAP
	4.000% or less	1	23,500,000.00	8.11%	2	3.9050	4.080100	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	5	43,712,057.57	15.09%	3	4.1133	2.126837	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	10	132,383,255.43	45.69%	2	4.3875	1.052715	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	2	9,839,124.76	3.40%	2	4.6500	1.121115	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.751% or greater	2	18,959,460.03	6.54%	2	4.8706	1.724998	49 months or greater	20	228,393,897.79	78.82%	2	4.3368	1.628539
	Totals	27	289,751,234.80	100.00%	2	4.3586	1.617425	Totals	27	289,751,234.80	100.00%	2	4.3586	1.617425
(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 29


				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	7	61,357,337.01	21.18%	2	4.4399	NAP	Defeased	7	61,357,337.01	21.18%	2	4.4399	NAP
	60 months or less	20	228,393,897.79	78.82%	2	4.3368	1.628539	Interest Only	3	36,590,000.00	12.63%	2	4.0512	3.702516
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	330 months or less	17	191,803,897.79	66.20%	2	4.3912	1.232891
	Totals	27	289,751,234.80	100.00%	2	4.3586	1.617425	331 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	27	289,751,234.80	100.00%	2	4.3586	1.617425
(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 13 of 29


				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	7	61,357,337.01	21.18%	2	4.4399	NAP			No outstanding loans in this group
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	20	228,393,897.79	78.82%	2	4.3368	1.628539
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	27	289,751,234.80	100.00%	2	4.3586	1.617425
(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 14 of 29


						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
4	623100165	MF	Lubbock	TX	Actual/360	4.400%	136,183.66	60,114.62	0.00	N/A	12/06/24	--	35,942,900.63	35,882,786.01	11/06/24
6	303341006	LO	Seattle	WA	Actual/360	3.905%	79,022.01	0.00	0.00	N/A	01/06/25	--	23,500,000.00	23,500,000.00	11/06/24
7	303341007	RT	Holmes	PA	Actual/360	4.109%	65,244.70	18,441,775.37	0.00	N/A	01/06/25	--	18,441,775.37	0.00	11/06/24
8	623100172	OF	Pittsburgh	PA	Actual/360	4.500%	70,527.63	42,716.54	0.00	N/A	01/06/25	--	18,200,678.68	18,157,962.14	11/06/24
10	695100415	MF	Various	Various	Actual/360	4.225%	64,979.61	30,663.49	0.00	N/A	01/06/25	--	17,860,399.43	17,829,735.94	11/06/24
11	695100444	LO	Milwaukee	WI	Actual/360	4.400%	60,103.73	37,544.65	0.00	N/A	02/06/25	--	15,863,155.42	15,825,610.77	11/06/21
12	303341012	RT	Various	Various	Actual/360	4.850%	65,709.47	35,079.67	0.00	N/A	01/06/25	--	15,733,560.76	15,698,481.09	11/06/24
14	304101322	RT	Brookfield	WI	Actual/360	4.030%	53,008.91	27,008.55	0.00	N/A	02/06/25	--	15,275,120.90	15,248,112.35	11/06/24
16	407000403	OF	San Antonio	TX	Actual/360	4.250%	43,751.58	11,954,891.40	0.00	N/A	11/06/24	--	11,954,891.40	0.00	11/06/24
17	303341017	OF	Canonsburg	PA	Actual/360	4.290%	42,118.08	27,576.02	0.00	N/A	01/06/25	--	11,401,240.27	11,373,664.25	11/06/24
20	303341020	OF	Woodland Hills	CA	Actual/360	4.350%	46,922.96	21,028.35	0.00	N/A	01/06/25	--	12,526,706.76	12,505,678.41	11/06/24
21	304101323	SS	Bedford Hills	NY	Actual/360	4.290%	36,677.94	9,928,610.58	0.00	N/A	02/06/25	--	9,928,610.58	0.00	11/06/24
22	407000409	LO	Corsicana	TX	Actual/360	5.050%	39,959.75	31,128.58	0.00	N/A	02/06/25	12/06/24	9,189,083.56	9,157,954.98	11/06/24
23	695100439	RT	La Quinta	CA	Actual/360	4.250%	35,059.57	21,513.52	0.00	N/A	02/06/25	--	9,579,843.81	9,558,330.29	11/06/24
24	407000396	OF	Acton	MA	Actual/360	4.420%	35,903.50	9,433,118.89	0.00	N/A	11/06/24	--	9,433,118.89	0.00	11/06/24
27	303341027	LO	Morgan Hill	CA	Actual/360	4.150%	32,775.52	18,265.33	0.00	N/A	01/06/25	--	9,171,540.42	9,153,275.09	11/06/24
30	304101293	OF	Brookfield	WI	Actual/360	4.350%	34,446.92	17,823.32	0.00	N/A	12/06/24	--	9,196,062.05	9,178,238.73	10/06/24
31	695100410	RT	Anaheim	CA	Actual/360	4.347%	31,163.36	20,093.06	0.00	N/A	12/06/24	--	8,325,213.57	8,305,120.51	11/06/24
33	303341033	MU	Pinellas Park	FL	Actual/360	4.390%	33,615.85	17,026.40	0.00	N/A	01/06/25	--	8,892,429.66	8,875,403.26	11/06/24
36	303341036	MF	Houston	TX	Actual/360	4.600%	32,438.25	17,544.58	0.00	N/A	01/06/25	--	8,189,179.66	8,171,635.08	11/06/24
39	304101321	RT	Pensacola	FL	Actual/360	4.140%	28,752.97	13,985.07	0.00	N/A	02/06/25	--	8,065,349.54	8,051,364.47	11/06/24
40	303341040	MU	Tallahassee	FL	Actual/360	4.650%	27,199.32	15,598.54	0.00	N/A	01/06/25	--	6,792,754.76	6,777,156.22	11/06/24
42	623100166	OF	Pittsburgh	PA	Actual/360	4.380%	25,796.27	14,170.15	0.00	N/A	12/06/24	--	6,839,488.40	6,825,318.25	11/06/24
43	407000388	RT	Saugus	MA	Actual/360	4.420%	30,220.52	0.00	0.00	N/A	01/06/25	--	7,940,000.00	7,940,000.00	11/06/24
44	695100412	RT	Santa Barbara	CA	Actual/360	4.287%	23,642.62	15,589.59	0.00	N/A	12/06/24	--	6,404,465.95	6,388,876.36	11/06/24
46	303341046	LO	National City	CA	Actual/360	4.200%	22,139.06	12,092.14	0.00	N/A	01/06/25	--	6,121,397.80	6,109,305.66	11/06/24
53	695100409	RT	Duluth	GA	Actual/360	4.470%	19,268.10	5,005,785.10	0.00	N/A	12/06/24	--	5,005,785.10	0.00	11/06/24
56	695100403	RT	Columbia	SC	Actual/360	4.719%	17,915.09	4,408,692.07	0.00	N/A	11/06/24	--	4,408,692.07	0.00	11/06/24




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 29

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

304101311

New Bedford

Actual/360

4.360%

17,464.41

8,950.84

0.00

N/A

01/06/25

4,651,662.67

4,642,711.83

11/06/24

407000400

Chula Vista

Actual/360

4.150%

18,404.10

0.00

N/A

02/06/25

5,150,000.00

11/06/24

303341059

Springfield

Actual/360

4.100%

16,946.67

4,800,000.00

0.00

N/A

02/06/25

11/06/24

4,800,000.00

0.00

11/06/24

304101294

Charlotte

Actual/360

4.970%

14,004.65

11,349.04

0.00

N/A

12/06/24

3,272,327.98

3,260,978.94

11/06/24

407000398

Anthem

Actual/360

4.300%

11,584.28

6,973.40

0.00

N/A

12/06/24

3,128,539.03

3,121,565.63

11/06/24

303341066

St. Louis

Actual/360

4.650%

12,288.85

7,047.53

0.00

N/A

01/06/25

3,069,016.07

3,061,968.54

09/06/24

407000390

Lakeland

Actual/360

4.420%

13,435.57

3,530,000.00

0.00

N/A

01/06/25

11/06/24

3,530,000.00

0.00

11/06/24

407000389

Grafton

Actual/360

4.780%

5,787.69

1,406,105.74

0.00

N/A

11/06/24

1,406,105.74

0.00

11/06/24

Totals

1,344,463.17

69,439,862.13

0.00

359,191,096.93

289,751,234.80

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 16 of 29


					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
4	2,787,654.05	1,543,419.90	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,915,580.44	4,216,847.00	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
7	827,301.87	421,362.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
8	1,773,527.45	839,026.21	01/01/24	06/30/24	--	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	Full Defeasance
11	433,047.00	0.00	--	--	04/08/24	0.00	0.00	97,500.31	3,512,828.90	0.00	0.00
12	1,779,999.03	985,393.81	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,258,914.26	709,023.35	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
16	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
17	667,979.07	222,153.62	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
20	991,575.00	523,078.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
21	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
27	944,219.95	689,353.71	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
30	40,525.98	411,011.61	01/01/24	06/30/24	--	0.00	0.00	52,230.65	52,230.65	0.00	0.00
31	1,207,669.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
39	951,011.07	469,843.41	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
40	685,362.00	663,824.24	10/01/23	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
42	863,192.13	329,236.47	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
43	620,243.58	483,284.23	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
44	576,011.32	256,499.77	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
46	1,693,161.28	1,869,081.32	07/01/23	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
53	651,935.32	293,030.31	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
56	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					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
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	748,832.82	555,159.25	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
59	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
61	739,257.76	399,854.54	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
65	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	249,425.05	0.00	--	--	--	0.00	0.00	19,254.88	38,155.88	0.00	0.00
68	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
73	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	24,406,426.10	15,880,482.75				0.00	0.00	168,985.83	3,603,215.43	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
7	303341007	18,396,012.85	Payoff Prior to Maturity	0.00	0.00
21	304101323	9,904,738.68	Payoff Prior to Maturity	0.00	0.00
53	695100409	4,996,273.65	Payoff Prior to Maturity	0.00	0.00
Totals		33,297,025.18		0.00	0.00
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 19 of 29


								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
11/13/24	1	3,061,968.54	0	0.00	1	15,825,610.77	0	0.00	0	0.00	0	0.00	0	0.00	3	33,297,025.18	4.358601%	4.323247%	2
10/11/24	0	0.00	1	3,069,016.07	1	15,863,155.42	0	0.00	0	0.00	0	0.00	0	0.00	4	29,808,468.29	4.346745%	4.314120%	3
09/12/24	1	3,076,431.28	0	0.00	1	15,902,494.65	0	0.00	0	0.00	0	0.00	0	0.00	2	6,666,113.68	4.378892%	4.336127%	4
08/12/24	0	0.00	0	0.00	1	15,939,749.09	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.401947%	4.362744%	4
07/12/24	0	0.00	0	0.00	1	15,976,862.91	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.402049%	4.362840%	5
06/12/24	1	3,097,715.83	0	0.00	1	16,015,786.74	0	0.00	0	0.00	0	0.00	0	0.00	2	18,326,265.18	4.318611%	4.286396%	5
05/10/24	0	0.00	1	5,679,834.71	1	16,052,613.55	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.325168%	4.290431%	6
04/12/24	1	5,700,023.11	0	0.00	1	16,091,260.64	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.325375%	4.290620%	7
03/12/24	0	0.00	0	0.00	1	16,127,802.57	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.325571%	4.290797%	8
02/12/24	0	0.00	0	0.00	1	16,168,143.86	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.325786%	4.290993%	9
01/12/24	0	0.00	0	0.00	1	16,204,395.59	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.325979%	4.291168%	10
12/12/23	0	0.00	0	0.00	1	16,240,510.48	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.326170%	4.297994%	11
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

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

695100444

11/06/21

97,500.31

3,512,828.90

719,498.94

17,129,692.55

03/18/20

06/09/22

304101293

10/06/24

52,230.65

0.00

9,196,062.05

303341066

09/06/24

19,254.88

38,155.88

0.00

3,076,431.28

Totals

168,985.83

3,603,215.43

719,498.94

29,402,185.88

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 21 of 29


				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		289,751,235	270,863,655	18,887,579			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		0	0	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

Nov-24	289,751,235	270,863,655	3,061,969	0	15,825,611		0
Oct-24	359,191,097	340,258,925	0	3,069,016	15,863,155		0
Sep-24	427,966,741	408,987,815	3,076,431	0	15,902,495		0
Aug-24	482,758,228	466,818,479	0	0	15,939,749		0
Jul-24	483,688,537	467,711,674	0	0	15,976,863		0
Jun-24	643,419,253	624,305,751	3,097,716	0	16,015,787		0
May-24	662,709,943	640,977,495	0	5,679,835	16,052,614		0
Apr-24	663,727,190	641,935,906	5,700,023	0	16,091,261		0
Mar-24	664,684,031	648,556,228	0	0	16,127,803		0
Feb-24	665,750,736	649,582,592	0	0	16,168,144		0
Jan-24	666,699,835	650,495,439	0	0	16,204,396		0
Dec-23	667,645,301	651,404,791	0	0	16,240,510		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 22 of 29


			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
11	695100444	15,825,610.77	17,129,692.55	24,500,000.00	02/16/24	(32,468.00)	(0.02770)	12/31/23	02/06/25	242
Totals		15,825,610.77	17,129,692.55	24,500,000.00		(32,468.00)




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
11	695100444	LO	WI	03/18/20	98
	Borrower and Lender have entered into a Forbearance Agreement. Loan is performing under the FB Agreement as of November 2024.



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 24 of 29


				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
12	303341012	17,398,353.12	4.85000%	17,398,353.12 4.85000%		10	07/15/20	07/06/20	08/06/20
45	695100402	0.00	4.76800%	0.00	4.76800%	10	09/30/22	09/30/22	--
Totals		17,398,353.12		17,398,353.12
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 25 of 29


					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
9	303341009	10/11/24	17,402,919.06	27,860,000.00	17,770,623.67	306,056.61	17,770,623.67	17,464,567.06	0.00	0.00	0.00	0.00	0.00%
13	623100173	09/12/24	13,960,048.96	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
41	303341041	02/12/21	7,595,913.70	5,200,000.00	4,439,882.68	2,248,319.51	4,439,882.68	2,191,563.17	5,404,350.53	0.00	255,807.80	5,148,542.73	64.35%
45	695100402	06/12/24	5,679,834.71	12,500,000.00	6,199,396.31	250,237.15	6,199,396.31	5,949,159.16	0.00	0.00	0.00	0.00	0.00%
63	303341063	05/12/22	3,514,890.33	5,700,000.00	5,549,603.15	2,262,078.27	5,549,603.15	3,287,524.88	227,365.45	0.00	229,572.28	(2,206.83)	0.05%
72	304101281	11/10/23	2,249,763.23	2,000,000.00	1,836,254.86	559,066.85	1,836,254.86	1,277,188.01	972,575.22	0.00	103,660.61	868,914.61	32.48%
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			50,403,369.99	53,260,000.00	35,795,760.67	5,625,758.39	35,795,760.67	30,170,002.28	6,604,291.20	0.00	589,040.69	6,015,250.51

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).




© 2021 Computershare. All rights reserved. Confidential.													Page 26 of 29


				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
Deal	Deal	05/10/24	0.00	15,134.75	0.00	0.00	0.00	0.00	0.00	0.00	0.00
9	303341009	10/11/24	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
13	623100173	09/25/24	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
41	303341041	08/11/23	0.00	0.00	5,148,542.73	0.00	0.00	(171,621.05)	0.00	0.00	5,148,542.73
		03/10/23	0.00	0.00	5,320,163.78	0.00	0.00	(84,186.75)	0.00	0.00
		02/12/21	0.00	0.00	5,404,350.53	0.00	0.00	5,404,350.53	0.00	0.00
45	695100402	06/12/24	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
63	303341063	05/12/23	0.00	0.00	(2,206.83)	0.00	(2,206.83)	(97,697.71)	0.00	0.00	0.00
		08/12/22	0.00	0.00	97,697.71	0.00	0.00	(129,667.74)	0.00	0.00
		05/12/22	0.00	0.00	227,365.45	0.00	0.00	227,365.45	0.00	0.00
72	304101281	05/10/24	0.00	0.00	868,914.61	0.00	0.00	(2,325.49)	0.00	0.00	868,914.61
		04/12/24	0.00	0.00	871,240.10	0.00	0.00	(101,335.12)	0.00	0.00
		11/10/23	0.00	0.00	972,575.22	0.00	0.00	972,575.22	0.00	0.00
Current Period Totals			0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cumulative Totals			0.00	15,134.75	6,015,250.51	0.00	(2,206.83)	6,017,457.34	0.00	0.00	6,017,457.34




© 2021 Computershare. All rights reserved. Confidential.											Page 27 of 29


			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)
7	0.00	0.00	0.00	0.00	185,070.20	0.00	0.00	0.00	0.00	0.00	0.00	0.00
11	0.00	0.00	3,500.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
66	0.00	0.00	0.00	0.00	193.36	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	3,500.00	0.00	185,263.56	0.00	0.00	0.00	0.00	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		188,763.56




© 2021 Computershare. All rights reserved. Confidential.												Page 28 of 29


	Supplemental Notes
	None




© 2021 Computershare. All rights reserved. Confidential.		Page 29 of 29

GS Mortgage Securities Trust 2015-GC28 10-D