
Distribution Date:	10/20/25	BANK 2017-BNK8
Determination Date:	10/14/25
Next Distribution Date:	11/18/25
Record Date:	09/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2017-BNK8


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		General Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12		Tom Klump	(703) 302-8080	tklump@ncb.coop
Mortgage Loan Detail (Part 1)	13-14		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	15-16	General Special Servicer	LNR Partners,LLC
Principal Prepayment Detail	17		Heather Bennett and Arne Shulkin		hbennett@starwood.com; ashulkin@lnrpartners.com;
					lnr.cmbs.notices@lnrproperty.com
Historical Detail	18		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Delinquency Loan Detail	19	Operating Advisor & Asset	Park Bridge Lender Services LLC
Collateral Stratification and Historical Detail	20	Representations Reviewer
			David Rodgers	(212) 310-9821
Specially Serviced Loan Detail - Part 1	21
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 2	22
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Modified Loan Detail	23		Bank, N.A.
Historical Liquidated Loan Detail	24		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Historical Bond / Collateral Loss Reconciliation Detail	25		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	26	Trustee	Wilmington Trust, National Association
Supplemental Notes	27		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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	06650AAA5	2.122000%	17,200,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	06650AAB3	2.583000%	11,400,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06650AAC1	3.314000%	37,700,000.00	17,136,887.01	649,731.53	47,326.37	0.00	0.00	697,057.90	16,487,155.48	35.03%	30.00%
A-3	06650AAD9	3.229000%	330,000,000.00	225,469,032.95	0.00	606,699.59	0.00	0.00	606,699.59	225,469,032.95	35.03%	30.00%
A-4	06650AAE7	3.488000%	355,686,000.00	355,686,000.00	0.00	1,033,860.64	0.00	0.00	1,033,860.64	355,686,000.00	35.03%	30.00%
A-S	06650AAH0	3.731000%	65,799,000.00	65,799,000.00	0.00	204,580.06	0.00	0.00	204,580.06	65,799,000.00	27.88%	23.88%
B	06650AAJ6	3.946019%	77,884,000.00	77,884,000.00	0.00	256,109.76	0.00	0.00	256,109.76	77,884,000.00	19.41%	16.63%
C	06650AAK3	4.090019%	48,342,000.00	48,342,000.00	0.00	164,766.40	0.00	0.00	164,766.40	48,342,000.00	14.16%	12.13%
D	06650AAU1	2.600000%	56,399,000.00	56,399,000.00	0.00	122,197.83	0.00	0.00	122,197.83	56,399,000.00	8.03%	6.88%
E	06650AAW7	2.800000%	28,200,000.00	28,200,000.00	0.00	65,800.00	0.00	0.00	65,800.00	28,200,000.00	4.96%	4.25%
F	06650AAY3	4.090019%	10,743,000.00	10,743,000.00	0.00	29,917.99	0.00	0.00	29,917.99	10,743,000.00	3.80%	3.25%
G	06650ABA4	4.090019%	34,913,677.00	34,913,677.00	0.00	0.00	0.00	0.00	0.00	34,913,677.00	0.00%	0.00%
RR Interest	BCC2ES2T4	4.090019%	56,540,351.46	48,451,189.36	34,196.40	158,522.98	0.00	0.00	192,719.38	48,416,992.96	0.00%	0.00%
V	06650ABD8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06650ABE6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,130,807,028.46	969,023,786.32	683,927.93	2,689,781.62	0.00	0.00	3,373,709.55	968,339,858.39


X-A	06650AAF4	0.704608%	751,986,000.00	598,291,919.96	0.00	351,300.94	0.00	0.00	351,300.94	597,642,188.42
X-B	06650AAG2	0.181426%	192,025,000.00	192,025,000.00	0.00	29,031.96	0.00	0.00	29,031.96	192,025,000.00
X-D	06650AAL1	1.490019%	56,399,000.00	56,399,000.00	0.00	70,029.63	0.00	0.00	70,029.63	56,399,000.00
X-E	06650AAN7	1.290019%	28,200,000.00	28,200,000.00	0.00	30,315.44	0.00	0.00	30,315.44	28,200,000.00
Notional SubTotal			1,028,610,000.00	874,915,919.96	0.00	480,677.97	0.00	0.00	480,677.97	874,266,188.42

Deal Distribution Total					683,927.93	3,170,459.59	0.00	0.00	3,854,387.52

*	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	06650AAA5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	06650AAB3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06650AAC1	454.55933714	17.23425809	1.25534138	0.00000000	0.00000000	0.00000000	0.00000000	18.48959947	437.32507905
A-3	06650AAD9	683.23949379	0.00000000	1.83848361	0.00000000	0.00000000	0.00000000	0.00000000	1.83848361	683.23949379
A-4	06650AAE7	1,000.00000000	0.00000000	2.90666667	0.00000000	0.00000000	0.00000000	0.00000000	2.90666667	1,000.00000000
A-S	06650AAH0	1,000.00000000	0.00000000	3.10916670	0.00000000	0.00000000	0.00000000	0.00000000	3.10916670	1,000.00000000
B	06650AAJ6	1,000.00000000	0.00000000	3.28834883	0.00000000	0.00000000	0.00000000	0.00000000	3.28834883	1,000.00000000
C	06650AAK3	1,000.00000000	0.00000000	3.40834885	0.00000000	0.00000000	0.00000000	0.00000000	3.40834885	1,000.00000000
D	06650AAU1	1,000.00000000	0.00000000	2.16666661	0.00000000	0.00000000	0.00000000	0.00000000	2.16666661	1,000.00000000
E	06650AAW7	1,000.00000000	0.00000000	2.33333333	0.00000000	0.00000000	0.00000000	0.00000000	2.33333333	1,000.00000000
F	06650AAY3	1,000.00000000	0.00000000	2.78488225	0.62346644	3.18203388	0.00000000	0.00000000	2.78488225	1,000.00000000
G	06650ABA4	1,000.00000000	0.00000000	0.00000000	3.40834883	25.54450567	0.00000000	0.00000000	0.00000000	1,000.00000000
RR Interest	BCC2ES2T4	856.93116701	0.60481407	2.80371409	0.11700617	0.86201834	0.00000000	0.00000000	3.40852816	856.32635295
V	06650ABD8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06650ABE6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	06650AAF4	795.61576939	0.00000000	0.46716420	0.00000000	0.00000000	0.00000000	0.00000000	0.46716420	794.75174860
X-B	06650AAG2	1,000.00000000	0.00000000	0.15118844	0.00000000	0.00000000	0.00000000	0.00000000	0.15118844	1,000.00000000
X-D	06650AAL1	1,000.00000000	0.00000000	1.24168212	0.00000000	0.00000000	0.00000000	0.00000000	1.24168212	1,000.00000000
X-E	06650AAN7	1,000.00000000	0.00000000	1.07501560	0.00000000	0.00000000	0.00000000	0.00000000	1.07501560	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	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	09/01/25 - 09/30/25	30	0.00	47,326.37	0.00	47,326.37	0.00	0.00	0.00	47,326.37	0.00
A-3	09/01/25 - 09/30/25	30	0.00	606,699.59	0.00	606,699.59	0.00	0.00	0.00	606,699.59	0.00
A-4	09/01/25 - 09/30/25	30	0.00	1,033,860.64	0.00	1,033,860.64	0.00	0.00	0.00	1,033,860.64	0.00
X-A	09/01/25 - 09/30/25	30	0.00	351,300.94	0.00	351,300.94	0.00	0.00	0.00	351,300.94	0.00
X-B	09/01/25 - 09/30/25	30	0.00	29,031.96	0.00	29,031.96	0.00	0.00	0.00	29,031.96	0.00
X-D	09/01/25 - 09/30/25	30	0.00	70,029.63	0.00	70,029.63	0.00	0.00	0.00	70,029.63	0.00
X-E	09/01/25 - 09/30/25	30	0.00	30,315.44	0.00	30,315.44	0.00	0.00	0.00	30,315.44	0.00
A-S	09/01/25 - 09/30/25	30	0.00	204,580.06	0.00	204,580.06	0.00	0.00	0.00	204,580.06	0.00
B	09/01/25 - 09/30/25	30	0.00	256,109.76	0.00	256,109.76	0.00	0.00	0.00	256,109.76	0.00
C	09/01/25 - 09/30/25	30	0.00	164,766.40	0.00	164,766.40	0.00	0.00	0.00	164,766.40	0.00
D	09/01/25 - 09/30/25	30	0.00	122,197.83	0.00	122,197.83	0.00	0.00	0.00	122,197.83	0.00
E	09/01/25 - 09/30/25	30	0.00	65,800.00	0.00	65,800.00	0.00	0.00	0.00	65,800.00	0.00
F	09/01/25 - 09/30/25	30	27,393.33	36,615.89	0.00	36,615.89	6,697.90	0.00	0.00	29,917.99	34,184.59
G	09/01/25 - 09/30/25	30	770,229.42	118,997.99	0.00	118,997.99	118,997.99	0.00	0.00	0.00	891,852.62
RR Interest	09/01/25 - 09/30/25	30	41,980.16	165,138.55	0.00	165,138.55	6,615.57	0.00	0.00	158,522.98	48,738.82
V	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			839,602.91	3,302,771.05	0.00	3,302,771.05	132,311.46	0.00	0.00	3,170,459.59	974,776.03




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


	Additional Information
Total Available Distribution Amount (1)	3,854,387.52
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,316,421.06	Master Servicing Fee	6,837.84
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,708.55
Interest Adjustments	131.31	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	403.76
ARD Interest	0.00	Operating Advisor Fee	1,191.83
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	218.03
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,316,552.37	Total Fees	13,650.01

Principal		Expenses/Reimbursements
Scheduled Principal	684,059.24	Reimbursement for Interest on Advances	17.74
Unscheduled Principal Collections		ASER Amount	110,706.93
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	20,833.33
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)	884.77
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	(131.31)	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	683,927.93	Total Expenses/Reimbursements	132,442.77

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,170,459.59
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	683,927.93
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	3,854,387.52
Total Funds Collected	4,000,480.30	Total Funds Distributed	4,000,480.30

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		969,023,787.05	969,023,787.05	Beginning Certificate Balance	969,023,786.32
(-) Scheduled Principal Collections		684,059.24	684,059.24	(-) Principal Distributions	683,927.93
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		(131.31)	(131.31)	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		968,339,859.12	968,339,859.12	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		969,070,440.13	969,070,440.13	Ending Certificate Balance	968,339,858.39
Ending Actual Collateral Balance		968,377,601.08	968,377,601.08



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.73)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.73)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.09%
				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	5	154,968,672.03	16.00%	24	4.0380	NAP	Defeased	5	154,968,672.03	16.00%	24	4.0380	NAP
	5,000,000 or less	18	56,913,600.74	5.88%	23	4.3698	1.655668	1.40 or less	14	234,968,764.27	24.27%	25	4.4403	0.521594
5,000,001 to 10,000,000		8	56,414,831.52	5.83%	24	4.2156	1.905412	1.41 to 1.50	0	0.00	0.00%	0	0.0000	0.000000
10,000,001 to 20,000,000		5	59,035,463.15	6.10%	24	4.3945	2.522644	1.51 to 1.60	4	134,037,630.14	13.84%	25	4.1019	1.531393
20,000,001 to 30,000,000		4	85,747,006.75	8.86%	24	4.2744	2.596283	1.61 to 1.80	7	36,703,138.51	3.79%	25	4.3431	1.678922
30,000,001 to 45,000,000		3	125,000,000.00	12.91%	22	3.7182	3.418324	1.81 to 2.00	2	6,201,756.59	0.64%	23	4.6490	1.911270
45,000,001 to 55,000,000		1	51,380,000.00	5.31%	24	4.1920	1.551800	2.01 to 2.25	3	30,012,289.26	3.10%	24	4.1714	2.143417
	55,000,001 or greater	5	378,880,284.93	39.13%	24	4.1129	1.522640	2.26 to 2.50	2	91,985,515.66	9.50%	23	3.9971	2.308176
	Totals	49	968,339,859.12	100.00%	24	4.1067	2.027675	2.51 or greater	12	279,462,092.66	28.86%	23	3.8527	3.504044
								Totals	49	968,339,859.12	100.00%	24	4.1067	2.027675
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 27


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Defeased	25	154,968,672.03	16.00%	24	4.0380	NAP
							Defeased	25	154,968,672.03	16.00%	24	4.0380	NAP
Alabama	1	4,518,213.80	0.47%	24	4.5200	1.751900
							Industrial	3	21,300,000.00	2.20%	24	4.3590	3.830300
Arizona	4	35,916,861.00	3.71%	24	4.4863	1.610121
							Lodging	4	75,176,453.63	7.76%	25	4.8904	0.784550
California	4	181,401,585.75	18.73%	23	3.8284	2.366508
							Multi-Family	14	87,577,790.90	9.04%	24	4.0658	2.606945
Colorado	1	3,046,144.92	0.31%	24	4.8100	1.693200
							Office	12	497,740,722.19	51.40%	24	3.9696	1.856485
Florida	2	11,173,070.00	1.15%	25	4.6800	1.651398
							Other	1	2,963,784.22	0.31%	12	4.1700	1.125700
Georgia	1	3,210,000.00	0.33%	25	4.4200	2.065000
							Retail	12	128,612,436.15	13.28%	24	4.2465	2.120557
Kansas	2	6,197,762.52	0.64%	23	4.3917	1.706344
							Totals	71	968,339,859.12	100.00%	24	4.1067	2.027675
Massachusetts	4	163,043,993.77	16.84%	25	4.4190	0.347485

Michigan	1	1,925,110.10	0.20%	23	4.6500	1.307700

New Jersey	1	51,380,000.00	5.31%	24	4.1920	1.551800

New York	12	159,138,343.42	16.43%	23	3.8782	3.127680

Ohio	1	2,963,784.22	0.31%	12	4.1700	1.125700

Pennsylvania	1	5,153,609.79	0.53%	22	4.8700	1.350700

Texas	5	31,945,080.55	3.30%	24	4.4294	1.686025

Utah	1	5,910,000.00	0.61%	24	4.3590	3.830300

Virginia	1	73,925,167.39	7.63%	25	3.9390	1.511700

Washington	1	12,132,459.86	1.25%	24	5.0900	1.168300

West Virginia	1	7,470,000.00	0.77%	24	4.3590	3.830300

Wisconsin	2	52,920,000.00	5.47%	23	4.0495	2.932171

Totals	71	968,339,859.12	100.00%	24	4.1067	2.027675


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	5	154,968,672.03	16.00%	24	4.0380	NAP	Defeased	5	154,968,672.03	16.00%	24	4.0380	NAP
	4.4999% or less	32	673,199,300.12	69.52%	24	3.9806	2.221876	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 4.9999%	9	121,642,664.79	12.56%	25	4.7445	1.122466	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	5.0000% or greater	3	18,529,222.18	1.91%	24	5.0756	1.343167	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	49	968,339,859.12	100.00%	24	4.1067	2.027675	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
								49 months or greater	44	813,371,187.09	84.00%	24	4.1198	2.037437
								Totals	49	968,339,859.12	100.00%	24	4.1067	2.027675
(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	5	154,968,672.03	16.00%	24	4.0380	NAP	Defeased	5	154,968,672.03	16.00%	24	4.0380	NAP
	59 months or less	44	813,371,187.09	84.00%	24	4.1198	2.037437	Interest Only	18	536,495,000.00	55.40%	23	3.9581	2.428904
60 months to 115 months		0	0.00	0.00%	0	0.0000	0.000000	238 months or less	5	24,368,942.03	2.52%	24	4.6858	1.138519
	116 months or greater	0	0.00	0.00%	0	0.0000	0.000000	239 months to 299 months	21	252,507,245.06	26.08%	25	4.4087	1.292452
	Totals	49	968,339,859.12	100.00%	24	4.1067	2.027675	300 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	49	968,339,859.12	100.00%	24	4.1067	2.027675
(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	5	154,968,672.03	16.00%	24	4.0380	NAP			No outstanding loans in this group
Underwriter's Information		2	49,593,876.23	5.12%	22	3.5991	4.688782
	1 year or less	39	756,812,738.02	78.16%	24	4.1520	1.870181
	1 year to 2 years	2	5,709,301.70	0.59%	23	4.4710	1.726796
	2 years or greater	1	1,255,271.14	0.13%	25	3.6900	(0.460000)
	Totals	49	968,339,859.12	100.00%	24	4.1067	2.027675
(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
2	300801700	OF	Boston	MA	Actual/360	4.146%	345,500.00	0.00	0.00	N/A	11/01/27	--	100,000,000.00	100,000,000.00	12/01/24
3	310941011	MF	New York	NY	Actual/360	3.937%	301,836.67	0.00	0.00	N/A	10/11/27	--	92,000,000.00	92,000,000.00	10/11/25
4	300801673	OF	San Francisco	CA	Actual/360	3.926%	266,640.83	0.00	0.00	09/10/27	09/10/29	--	81,500,000.00	81,500,000.00	10/10/25
5	453011612	OF	Santa Monica	CA	Actual/360	3.563%	118,750.00	0.00	0.00	N/A	08/09/27	--	40,000,000.00	40,000,000.00	10/09/25
6	300801697	OF	Arlington	VA	Actual/360	3.939%	243,074.83	126,571.28	0.00	N/A	11/01/27	--	74,051,738.67	73,925,167.39	10/01/25
7	300801694	LO	Various	MA	Actual/360	4.852%	255,432.99	129,870.55	0.00	N/A	11/01/27	--	63,173,864.32	63,043,993.77	10/01/25
8	453011578	OF	New York	NY	Actual/360	3.752%	188,862.47	0.00	0.00	N/A	08/09/27	--	60,411,123.77	60,411,123.77	10/09/25
9	310941875	OF	Pennington	NJ	Actual/360	4.192%	179,487.47	0.00	0.00	N/A	10/11/27	--	51,380,000.00	51,380,000.00	10/11/25
10	1749205	Various Various		Various	Actual/360	4.180%	165,724.27	78,201.02	0.00	N/A	11/05/27	--	47,576,344.86	47,498,143.84	10/05/25
11	310942451	RT	Pleasant Prairie	WI	Actual/360	3.995%	149,812.50	0.00	0.00	N/A	09/01/27	--	45,000,000.00	45,000,000.00	10/01/25
12	310941493	RT	Tucson	AZ	Actual/360	4.580%	85,282.28	47,694.67	0.00	N/A	11/11/27	--	22,344,701.42	22,297,006.75	10/11/25
13	1749773	RT	Staten Island	NY	Actual/360	4.110%	75,692.50	0.00	0.00	N/A	10/01/27	--	22,100,000.00	22,100,000.00	10/01/25
14	310942919	IN	Various	Various	Actual/360	4.359%	77,372.25	0.00	0.00	N/A	10/06/27	--	21,300,000.00	21,300,000.00	10/06/25
15	300801689	MF	Poughkeepsie	NY	Actual/360	4.026%	67,264.41	0.00	0.00	N/A	10/01/27	--	20,050,000.00	20,050,000.00	10/01/25
16	1750550	LO	Silverdale	WA	Actual/360	5.090%	51,748.95	36,727.90	(131.31)	N/A	10/01/27	--	12,169,187.76	12,132,459.86	10/01/25
17	300801687	MF	Middletown	NY	Actual/360	4.026%	45,625.73	0.00	0.00	N/A	10/01/27	--	13,600,000.00	13,600,000.00	10/01/25
18	300801688	MF	Middletown	NY	Actual/360	4.026%	41,767.67	0.00	0.00	N/A	10/01/27	--	12,450,000.00	12,450,000.00	10/01/25
19	1750301	MF	Corpus Christi	TX	Actual/360	4.350%	37,654.75	20,029.19	0.00	N/A	11/01/27	--	10,387,516.82	10,367,487.63	10/01/25
20	610942002	OF	Ontario	CA	Actual/360	4.550%	39,819.17	16,243.49	0.00	N/A	11/11/27	--	10,501,759.15	10,485,515.66	10/11/25
21	410941985	OF	Pleasanton	CA	Actual/360	4.440%	34,902.06	16,919.97	0.00	N/A	10/11/27	--	9,432,990.06	9,416,070.09	10/11/25
23	1750426	SS	Grand Prairie	TX	Actual/360	3.840%	22,056.44	16,339.02	0.00	N/A	06/01/27	--	6,892,636.91	6,876,297.89	10/01/25
24	610941568	RT	Lake Jackson	TX	Actual/360	4.340%	24,802.01	12,489.72	0.00	N/A	10/11/27	--	6,857,699.91	6,845,210.19	10/11/25
25	410941262	RT	Texarkana	TX	Actual/360	4.289%	23,837.31	12,241.17	0.00	N/A	10/11/27	--	6,669,333.83	6,657,092.66	10/11/25
26	300801695	OF	Greenacres	FL	Actual/360	4.532%	24,291.06	12,073.01	0.00	N/A	11/01/27	--	6,431,877.59	6,419,804.58	10/01/25
27	470106360	MF	Riverdale	NY	Actual/360	3.600%	17,530.39	14,294.78	0.00	N/A	10/01/27	--	5,843,462.76	5,829,167.98	10/01/25
28	1750425	RT	Tucson	AZ	Actual/360	4.090%	22,154.17	0.00	0.00	N/A	10/01/27	--	6,500,000.00	6,500,000.00	10/01/25
29	410940618	OF	Erdenheim	PA	Actual/360	4.870%	20,958.80	10,775.49	0.00	N/A	08/11/27	--	5,164,385.28	5,153,609.79	10/11/25
30	1750485	OF	Boca Raton	FL	Actual/360	4.880%	19,369.61	9,753.54	0.00	N/A	11/01/27	--	4,763,018.96	4,753,265.42	10/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 27


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
31	470105350	MF	Kansas City	KS	Actual/360	4.380%	13,884.84	19,873.08	0.00	N/A	09/01/27	--	3,804,064.68	3,784,191.60	10/01/25
32	300801686	RT	Birmingham	AL	Actual/360	4.520%	17,053.06	9,148.18	0.00	N/A	10/01/27	--	4,527,361.98	4,518,213.80	10/01/25
33	600941871	RT	Lake Jackson	TX	Actual/360	4.420%	15,136.10	13,255.92	0.00	N/A	10/11/27	--	4,109,348.66	4,096,092.74	10/11/25
34	300801682	RT	Lake Havasu City	AZ	Actual/360	4.330%	15,679.75	9,648.61	0.00	N/A	10/01/27	--	4,345,427.29	4,335,778.68	10/01/25
35	410941201	OF	Tucson	AZ	Actual/360	4.290%	16,839.72	8,121.64	0.00	N/A	10/11/27	--	4,710,410.90	4,702,289.26	10/11/25
36	410941592	RT	Gardena	CA	Actual/360	4.660%	16,566.18	7,516.24	0.00	N/A	07/11/27	--	4,265,967.86	4,258,451.62	10/11/25
37	309091037	MF	Tyler	TX	Actual/360	5.035%	16,723.40	6,519.37	0.00	N/A	10/01/27	--	3,985,716.70	3,979,197.33	10/01/25
38	300801690	MF	East Fishkill	NY	Actual/360	4.026%	13,083.85	0.00	0.00	N/A	10/01/27	--	3,900,000.00	3,900,000.00	10/01/25
39	600936845	98	Toledo	OH	Actual/360	4.170%	10,324.23	7,217.41	0.00	N/A	10/11/26	--	2,971,001.63	2,963,784.22	10/11/25
40	470105270	MF	Topeka	KS	Actual/360	4.410%	8,916.36	12,648.62	0.00	N/A	09/01/27	--	2,426,219.54	2,413,570.92	10/01/25
41	600941597	RT	Aurora	CO	Actual/360	4.810%	12,229.37	4,841.90	0.00	N/A	10/11/27	--	3,050,986.82	3,046,144.92	10/11/25
42	309091042	RT	Tucker	GA	Actual/360	4.420%	11,823.50	0.00	0.00	N/A	11/01/27	--	3,210,000.00	3,210,000.00	10/01/25
43	470106620	MF	New York	NY	Actual/360	3.710%	9,275.00	0.00	0.00	N/A	11/01/27	--	3,000,000.00	3,000,000.00	10/01/25
44	470105710	MF	New York	NY	Actual/360	3.710%	7,767.30	6,058.16	0.00	N/A	10/01/27	--	2,512,335.55	2,506,277.39	10/01/25
46	309091046	RT	Avondale	AZ	Actual/360	5.070%	10,234.98	4,916.04	0.00	N/A	08/01/27	--	2,422,481.03	2,417,564.99	10/01/25
47	470106600	MF	New York	NY	Actual/360	3.710%	7,729.17	0.00	0.00	N/A	11/01/27	--	2,500,000.00	2,500,000.00	10/01/25
48	470106170	MF	Mamaroneck	NY	Actual/360	3.660%	5,945.71	6,785.43	0.00	N/A	10/01/27	--	1,949,412.34	1,942,626.91	09/01/25
49	410941967	RT	Commerce Township MI		Actual/360	4.650%	7,475.79	4,126.04	0.00	N/A	09/11/27	--	1,929,236.14	1,925,110.10	10/11/25
50	470106290	MF	Flushing	NY	Actual/360	3.690%	3,869.27	3,026.49	0.00	N/A	11/01/27	--	1,258,297.63	1,255,271.14	10/01/25
5A	310942257				Actual/360	3.563%	118,750.00	0.00	0.00	N/A	08/09/27	--	40,000,000.00	40,000,000.00	10/09/25
8A	453011634				Actual/360	3.752%	29,993.20	0.00	0.00	N/A	08/09/27	--	9,593,876.23	9,593,876.23	10/09/25
Totals							3,316,552.37	683,927.93	(131.31)				969,023,787.05	968,339,859.12
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
2	491,351.00	0.00	--	--	06/11/25	32,081,217.75	564,605.37	233,559.74	2,932,239.06	1,680,204.34	0.00
3	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
4	25,269,950.52	14,032,448.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
5	55,750,955.00	28,754,445.91	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	8,528,490.08	3,600,800.75	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	5,541,729.67	4,273,365.84	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	65,247,627.00	25,592,033.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	4,295,904.00	929,464.97	01/01/25	03/31/25	--	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	16,835,063.77	8,458,608.74	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	2,285,252.02	1,002,813.51	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,938,684.00	1,018,400.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	11,390,616.00	6,644,525.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,715,307.00	1,405,753.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,495,702.57	1,487,898.85	07/01/24	06/30/25	--	0.00	30,956.54	0.00	0.00	0.00	0.00
17	1,966,122.23	1,023,693.29	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,678,033.37	905,305.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,211,027.67	602,131.08	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,516,389.16	837,044.12	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	218,076.44	27,503.40	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
24	803,881.06	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,010,179.00	303,248.04	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	734,905.83	407,009.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	466,986.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	644,369.63	372,412.06	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	515,769.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	587,736.46	319,927.43	01/01/25	06/30/25	--	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
31	789,071.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
32	745,385.05	311,406.53	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	278,819.00	89,380.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
35	807,115.30	335,663.10	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
37	333,395.91	229,848.53	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	664,257.00	322,237.50	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	242,980.00	61,206.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	348,296.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	299,764.00	177,402.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	413,037.40	413,839.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	185,576.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
44	267,429.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	343,671.00	183,358.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	133,117.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
48	126,757.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	187,187.00	148,204.18	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
50	(38,544.00)	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
8A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	219,267,422.14	104,271,377.83				32,081,217.75	595,561.91	233,559.74	2,932,239.06	1,680,204.34	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 27


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 17 of 27


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
10/20/25	0	0.00	0	0.00	1	100,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.106708%	4.063993%	24
09/17/25	0	0.00	0	0.00	1	100,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.106922%	4.064219%	25
08/15/25	0	0.00	0	0.00	1	100,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.107121%	4.064430%	26
07/17/25	0	0.00	0	0.00	1	100,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.107320%	4.064639%	27
06/17/25	0	0.00	0	0.00	1	100,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.107530%	4.064861%	28
05/16/25	0	0.00	0	0.00	1	100,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.107726%	4.065068%	29
04/17/25	0	0.00	0	0.00	1	100,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.107935%	4.065288%	30
03/17/25	0	0.00	0	0.00	1	100,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.108128%	4.065493%	31
02/18/25	0	0.00	1	100,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.108362%	4.065739%	32
01/17/25	2	101,281,796.86	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.108553%	4.065941%	33
12/17/24	1	100,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.108742%	4.066141%	34
11/18/24	1	100,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.108944%	4.066355%	35
(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

300801700

12/01/24

233,559.74

2,932,239.06

1,799,261.05

100,000,000.00

09/13/24

470106170

09/01/25

0.00

1,949,412.34

Totals

233,559.74

2,932,239.06

1,799,261.05

101,949,412.34

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		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		2,963,784	2,963,784	0			0
13 - 24 Months		535,120,419	535,120,419	0			0
25 - 36 Months		348,755,656	248,755,656	100,000,000			0
37 - 48 Months		81,500,000	81,500,000	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

Oct-25	968,339,859	868,339,859	0	0	100,000,000		0
Sep-25	969,023,787	869,023,787	0	0	100,000,000		0
Aug-25	969,663,781	869,663,781	0	0	100,000,000		0
Jul-25	970,301,354	870,301,354	0	0	100,000,000		0
Jun-25	970,978,102	870,978,102	0	0	100,000,000		0
May-25	971,610,704	871,610,704	0	0	100,000,000		0
Apr-25	972,282,658	872,282,658	0	0	100,000,000		0
Mar-25	972,910,326	872,910,326	0	0	100,000,000		0
Feb-25	973,661,359	873,661,359	0	100,000,000	0		0
Jan-25	974,283,813	873,002,016	101,281,797	0	0		0
Dec-24	974,902,272	874,902,272	100,000,000	0	0		0
Nov-24	975,562,309	875,562,309	100,000,000	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 20 of 27


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
2	300801700	100,000,000.00	100,000,000.00	125,000,000.00	10/29/24	491,351.00	0.11850	12/31/24	11/01/27	I/O
Totals		100,000,000.00	100,000,000.00	125,000,000.00		491,351.00




© 2021 Computershare. All rights reserved. Confidential.										Page 21 of 27


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
2	300801700	OF	MA	09/13/24	13
	Park Square, a 503,312 SF office building located in the Back Bay neighborhood of Boston, MA, originally constructed in 1923 and subsequently renovated between 2014-2016. WeWork, which represented 27% of the GLA (137K SF), terminated
	its lease. Lender was also notified that Borrower will cease to fund any shortfalls out of additional capital contributions by its equity owners. Lender is currently trapping all cash flow from the Property. A Notice of Default and Reservation of Rights
	has been sent. As oft he 12/31/2024 YE financials, the NOI/DSCR/Occ. at the property is $491K/ 0.07x/ 42.8%. The Borrower has engaged Iron Hound as a third-party advisor to support ongoing modification discussions. No modification or
	workout agreement has been reached to date. The Special Servicer will gather additional information and simultaneously discuss workout strategies deemed appropriate to achieve the highest net present value recovery.
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
7	300801694	69,874,760.14	4.85200%	69,874,760.14 4.85200%		10	09/04/20	08/01/20	10/13/20
7	300801694	0.00	4.85200%	0.00	4.85200%	8	04/01/21	11/23/21	01/11/22
Totals		69,874,760.14		69,874,760.14
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




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


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




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


			Historical Bond / Collateral Loss Reconciliation Detail

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




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


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
2	0.00	0.00	20,833.33	0.00	0.00	110,706.93	0.00	0.00	0.00	0.00	0.00	0.00
16	(131.31)	0.00	0.00	0.00	884.77	0.00	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	17.74	0.00	0.00	0.00
Total	(131.31)	0.00	20,833.33	0.00	884.77	110,706.93	0.00	0.00	17.74	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		132,311.46




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


	Supplemental Notes
	None




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

BANK 2017-BNK8 10-D