Wells Fargo Commercial Mortgage Trust 2017-C38

10/31/2024 | Press release | Distributed by Public on 10/31/2024 09:09

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Wells Fargo Commercial Mortgage Trust 2017-C38

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2017-C38

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail

3

Attention: A.J. Sfarra

[email protected]

Certificate Interest Reconciliation Detail

4

30 Hudson Yards, 15th Floor | New York, NY 10001 | United States

Master Servicer

Wells Fargo Bank, National Association

Additional Information

5

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

KeyBank National Association

Current Mortgage Loan and Property Stratification

8-12

Attention: Mike Jenkins

(913) 317-4875

[email protected]

Mortgage Loan Detail (Part 1)

13-15

11501 Outlook Street, Suite 300 | Overland Park, KS 66211 | United States

Mortgage Loan Detail (Part 2)

16-18

Asset Representations

Park Bridge Lender Services LLC

Reviewer & Operating

Principal Prepayment Detail

19

Advisor

Historical Detail

20

David Rodgers

(212) 230-9025

Delinquency Loan Detail

21

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

Collateral Stratification and Historical Detail

22

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

Bank, N.A.

Specially Serviced Loan Detail - Part 1

23

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 2

24

[email protected]

9062 Old Annapolis Road | Columbia, MD 21045 | United States

Modified Loan Detail

25

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

26

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

27

1100 North Market Street | Wilmington, DE 19890 | United States

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

95001MAA8

1.968000%

32,899,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95001MAB6

3.043000%

42,503,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

95001MAC4

3.090000%

8,575,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

95001MAD2

3.261000%

36,137,000.00

16,642,231.97

754,253.55

45,225.27

0.00

0.00

799,478.82

15,887,978.42

32.98%

30.00%

A-4

95001MAE0

3.190000%

300,000,000.00

267,234,310.91

0.00

710,397.88

0.00

0.00

710,397.88

267,234,310.91

32.98%

30.00%

A-5

95001MAF7

3.453000%

366,318,000.00

366,318,000.00

0.00

1,054,080.04

0.00

0.00

1,054,080.04

366,318,000.00

32.98%

30.00%

A-S

95001MAG5

3.665000%

119,369,000.00

119,369,000.00

0.00

364,572.82

0.00

0.00

364,572.82

119,369,000.00

20.66%

19.38%

B

95001MAK6

3.917000%

50,556,000.00

50,556,000.00

0.00

165,023.21

0.00

0.00

165,023.21

50,556,000.00

15.44%

14.88%

C

95001MAL4

3.903000%

44,939,000.00

44,939,000.00

0.00

146,164.10

0.00

0.00

146,164.10

44,939,000.00

10.80%

10.88%

D

95001MAP5

3.000000%

49,152,000.00

49,152,000.00

0.00

122,880.00

0.00

0.00

122,880.00

49,152,000.00

5.73%

6.50%

E

95001MAR1

4.255048%

22,470,000.00

22,470,000.00

0.00

79,675.77

0.00

0.00

79,675.77

22,470,000.00

3.41%

4.50%

F

95001MAT7

4.255048%

11,234,000.00

11,234,000.00

0.00

39,834.34

0.00

0.00

39,834.34

11,234,000.00

2.25%

3.50%

G*

95001MAV2

4.255048%

39,322,437.00

21,799,807.25

0.00

64,771.98

0.00

0.00

64,771.98

21,799,807.25

0.00%

0.00%

V

95001MAX8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95001MAZ3

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Vertical RR

BCC2DT4Q7

4.255048%

31,175,549.65

26,908,825.75

20,929.95

95,067.66

0.00

0.00

115,997.61

26,887,895.80

0.00%

0.00%

Interest

Regular SubTotal

1,154,649,986.65

996,623,175.88

775,183.50

2,887,693.07

0.00

0.00

3,662,876.57

995,847,992.38

X-A

95001MAH3

0.915057%

786,432,000.00

650,194,542.87

0.00

495,804.21

0.00

0.00

495,804.21

649,440,289.33

X-B

95001MAJ9

0.480976%

214,864,000.00

214,864,000.00

0.00

86,120.37

0.00

0.00

86,120.37

214,864,000.00

X-D

95001MAM2

1.255048%

49,152,000.00

49,152,000.00

0.00

51,406.76

0.00

0.00

51,406.76

49,152,000.00

Notional SubTotal

1,050,448,000.00

914,210,542.87

0.00

633,331.34

0.00

0.00

633,331.34

913,456,289.33

Deal Distribution Total

775,183.50

3,521,024.41

0.00

0.00

4,296,207.91

*

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

95001MAA8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95001MAB6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

95001MAC4

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

95001MAD2

460.53164264

20.87205772

1.25149487

0.00000000

0.00000000

0.00000000

0.00000000

22.12355259

439.65958491

A-4

95001MAE0

890.78103637

0.00000000

2.36799293

0.00000000

0.00000000

0.00000000

0.00000000

2.36799293

890.78103637

A-5

95001MAF7

1,000.00000000

0.00000000

2.87749999

0.00000000

0.00000000

0.00000000

0.00000000

2.87749999

1,000.00000000

A-S

95001MAG5

1,000.00000000

0.00000000

3.05416666

0.00000000

0.00000000

0.00000000

0.00000000

3.05416666

1,000.00000000

B

95001MAK6

1,000.00000000

0.00000000

3.26416667

0.00000000

0.00000000

0.00000000

0.00000000

3.26416667

1,000.00000000

C

95001MAL4

1,000.00000000

0.00000000

3.25250006

0.00000000

0.00000000

0.00000000

0.00000000

3.25250006

1,000.00000000

D

95001MAP5

1,000.00000000

0.00000000

2.50000000

0.00000000

0.00000000

0.00000000

0.00000000

2.50000000

1,000.00000000

E

95001MAR1

1,000.00000000

0.00000000

3.54587316

0.00000000

0.00000000

0.00000000

0.00000000

3.54587316

1,000.00000000

F

95001MAT7

1,000.00000000

0.00000000

3.54587324

0.00000000

0.00000000

0.00000000

0.00000000

3.54587324

1,000.00000000

G

95001MAV2

554.38596672

0.00000000

1.64720157

0.31858071

42.74771271

0.00000000

0.00000000

1.64720157

554.38596672

V

95001MAX8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95001MAZ3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Vertical RR

BCC2DT4Q7

863.13877549

0.67135785

3.04943012

0.01115040

1.49620008

0.00000000

0.00000000

3.72078797

862.46741764

Interest

Notional Certificates

X-A

95001MAH3

826.76511494

0.00000000

0.63044765

0.00000000

0.00000000

0.00000000

0.00000000

0.63044765

825.80603196

X-B

95001MAJ9

1,000.00000000

0.00000000

0.40081340

0.00000000

0.00000000

0.00000000

0.00000000

0.40081340

1,000.00000000

X-D

95001MAM2

1,000.00000000

0.00000000

1.04587321

0.00000000

0.00000000

0.00000000

0.00000000

1.04587321

1,000.00000000

© 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-SB

09/01/24 - 09/30/24

30

0.00

45,225.27

0.00

45,225.27

0.00

0.00

0.00

45,225.27

0.00

A-4

09/01/24 - 09/30/24

30

0.00

710,397.88

0.00

710,397.88

0.00

0.00

0.00

710,397.88

0.00

A-5

09/01/24 - 09/30/24

30

0.00

1,054,080.04

0.00

1,054,080.04

0.00

0.00

0.00

1,054,080.04

0.00

X-A

09/01/24 - 09/30/24

30

0.00

495,804.21

0.00

495,804.21

0.00

0.00

0.00

495,804.21

0.00

X-B

09/01/24 - 09/30/24

30

0.00

86,120.37

0.00

86,120.37

0.00

0.00

0.00

86,120.37

0.00

X-D

09/01/24 - 09/30/24

30

0.00

51,406.76

0.00

51,406.76

0.00

0.00

0.00

51,406.76

0.00

A-S

09/01/24 - 09/30/24

30

0.00

364,572.82

0.00

364,572.82

0.00

0.00

0.00

364,572.82

0.00

B

09/01/24 - 09/30/24

30

0.00

165,023.21

0.00

165,023.21

0.00

0.00

0.00

165,023.21

0.00

C

09/01/24 - 09/30/24

30

0.00

146,164.10

0.00

146,164.10

0.00

0.00

0.00

146,164.10

0.00

D

09/01/24 - 09/30/24

30

0.00

122,880.00

0.00

122,880.00

0.00

0.00

0.00

122,880.00

0.00

E

09/01/24 - 09/30/24

30

0.00

79,675.77

0.00

79,675.77

0.00

0.00

0.00

79,675.77

0.00

F

09/01/24 - 09/30/24

30

0.00

39,834.34

0.00

39,834.34

0.00

0.00

0.00

39,834.34

0.00

G

09/01/24 - 09/30/24

30

1,662,521.77

77,299.35

0.00

77,299.35

12,527.37

0.00

0.00

64,771.98

1,680,944.24

Vertical RR

Interest

09/01/24 - 09/30/24

30

46,133.65

95,415.28

0.00

95,415.28

347.62

0.00

0.00

95,067.66

46,644.86

Totals

1,708,655.42

3,533,899.40

0.00

3,533,899.40

12,874.99

0.00

0.00

3,521,024.41

1,727,589.10

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 29

Additional Information

Total Available Distribution Amount (1)

4,296,207.91

(1) The Available Distribution Amount includes any Prepayment Premiums.

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 29

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

3,547,848.14

Master Servicing Fee

7,100.79

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,776.17

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

415.26

ARD Interest

0.00

Operating Advisor Fee

1,075.82

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

290.68

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

3,547,848.14

Total Fees

13,948.72

Principal

Expenses/Reimbursements

Scheduled Principal

775,183.50

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

12,875.00

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)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

0.00

Total Principal Collected

775,183.50

Total Expenses/Reimbursements

12,875.00

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,521,024.41

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

775,183.50

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,296,207.91

Total Funds Collected

4,323,031.64

Total Funds Distributed

4,323,031.63

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 29

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

996,623,175.88

996,623,175.88

Beginning Certificate Balance

996,623,175.88

(-) Scheduled Principal Collections

775,183.50

775,183.50

(-) Principal Distributions

775,183.50

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

995,847,992.38

995,847,992.38

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

996,694,712.12

996,694,712.12

Ending Certificate Balance

995,847,992.38

Ending Actual Collateral Balance

995,926,450.98

995,926,450.98

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

4.26%

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 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

6

25,749,021.02

2.59%

30

4.9400

NAP

Defeased

6

25,749,021.02

2.59%

30

4.9400

NAP

2,000,000 or less

2

3,111,911.66

0.31%

32

5.0193

2.335252

1.30 or less

17

276,955,775.18

27.81%

32

4.4928

0.945014

2,000,001 to 3,000,000

5

13,539,196.00

1.36%

31

4.9378

1.742415

1.31 to 1.40

6

59,783,055.11

6.00%

32

4.6000

1.350427

3,000,001 to 4,000,000

5

16,690,107.01

1.68%

32

4.9620

1.910728

1.41 to 1.50

2

31,002,845.52

3.11%

29

4.6868

1.501142

4,000,001 to 5,000,000

11

50,325,069.59

5.05%

31

4.6929

1.945576

1.51 to 1.75

7

122,211,524.08

12.27%

31

3.9880

1.656423

5,000,001 to 6,000,000

5

27,303,673.66

2.74%

32

4.3633

2.389961

1.76 to 2.00

4

44,030,675.61

4.42%

24

4.6441

1.869202

6,000,001 to 7,000,000

5

33,198,250.92

3.33%

31

4.9517

1.407267

2.01 to 2.25

12

107,180,891.63

10.76%

31

4.9112

2.178121

7,000,001 to 8,000,000

2

14,993,595.85

1.51%

31

5.3304

0.554415

2.26 to 2.50

6

116,057,816.37

11.65%

32

3.8594

2.402452

8,000,001 to 9,000,000

1

8,025,000.00

0.81%

32

4.2830

2.823200

2.51 to 2.75

3

49,751,823.40

5.00%

32

4.0716

2.664454

9,000,001 to 10,000,000

3

29,308,263.79

2.94%

30

4.9869

1.395987

2.76 to 3.00

3

13,224,564.46

1.33%

32

4.5483

2.841645

10,000,001 to 15,000,000

8

97,010,410.36

9.74%

31

5.0090

1.915754

3.01 or greater

7

149,900,000.00

15.05%

32

3.5555

4.017941

15,000,001 to 20,000,000

3

52,256,049.40

5.25%

32

4.0642

2.658339

Totals

73

995,847,992.38

100.00%

31

4.2714

2.003977

20,000,001 to 30,000,000

5

126,765,803.44

12.73%

31

4.1390

2.499752

30,000,001 to 50,000,000

11

442,571,639.68

44.44%

31

3.9682

1.998574

50,000,001 to 100,000,000

1

55,000,000.00

5.52%

32

3.6694

1.595800

100,000,001 or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

73

995,847,992.38

100.00%

31

4.2714

2.003977

(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 29

Current Mortgage Loan and Property Stratification

State³

State³

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

State

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

7

25,749,021.02

2.59%

30

4.9400

NAP

South Carolina

2

8,896,688.72

0.89%

30

5.0200

1.790250

Arizona

2

5,816,229.93

0.58%

32

4.8028

1.922796

Texas

31

105,503,056.62

10.59%

32

4.4269

1.961566

Arkansas

1

180,681.14

0.02%

32

4.4860

0.756400

Utah

1

9,892,807.05

0.99%

30

3.7950

1.724100

California

21

172,078,518.39

17.28%

32

4.1795

2.619003

Virginia

4

14,783,946.66

1.48%

32

5.2481

2.082496

Colorado

2

4,901,647.01

0.49%

31

4.2581

2.031097

Washington

4

14,358,761.76

1.44%

31

4.1555

1.604843

Connecticut

1

481,415.02

0.05%

32

4.4860

0.756400

Wisconsin

4

10,638,290.00

1.07%

31

4.2122

2.365905

Florida

6

57,933,293.96

5.82%

25

4.7055

2.027942

Wyoming

1

532,388.40

0.05%

32

4.4860

0.756400

Georgia

4

13,004,462.96

1.31%

31

5.0794

0.802831

Totals

168

995,847,992.38

100.00%

31

4.2714

2.003977

Idaho

2

24,571,803.44

2.47%

32

4.4941

1.481007

Property Type³

Illinois

6

4,178,978.72

0.42%

32

4.2155

1.778713

Indiana

9

23,958,525.85

2.41%

30

4.6578

1.502198

# Of

Scheduled

% Of

Weighted Avg

Property Type

WAM²

WAC

Kentucky

2

5,185,792.00

0.52%

32

4.8828

1.132194

Properties

Balance

Agg. Bal.

DSCR¹

Louisiana

2

1,600,000.00

0.16%

32

3.9779

2.676500

Defeased

7

25,749,021.02

2.59%

30

4.9400

NAP

Maryland

2

1,460,643.91

0.15%

31

4.0469

1.371384

Industrial

1

33,360,000.00

3.35%

21

4.5700

1.854100

Michigan

9

48,858,945.19

4.91%

32

4.6171

1.970042

Lodging

76

127,044,944.95

12.76%

32

4.8214

1.399530

Minnesota

4

11,243,983.98

1.13%

28

4.9304

1.195806

Mixed Use

4

149,273,064.95

14.99%

32

3.8449

2.149088

Missouri

2

4,700,000.00

0.47%

32

3.9779

2.676500

Mobile Home Park

4

8,981,975.49

0.90%

32

4.9924

2.419211

Nevada

2

19,049,050.56

1.91%

32

4.4354

1.936892

Multi-Family

3

14,305,229.52

1.44%

31

4.3518

2.332970

New Jersey

3

16,598,255.34

1.67%

32

4.9593

1.485648

Office

16

314,161,938.52

31.55%

32

4.1610

1.512904

New York

7

290,700,000.00

29.19%

32

3.7873

1.614024

Other

12

40,600,000.00

4.08%

30

3.7950

1.724100

North Carolina

3

12,361,692.04

1.24%

31

5.2020

0.993988

Retail

40

263,508,729.28

26.46%

32

4.2837

2.475182

Ohio

9

22,283,110.06

2.24%

31

4.8714

1.664339

Self Storage

5

18,863,088.65

1.89%

32

4.7892

1.885685

Oklahoma

2

699,560.17

0.07%

32

4.4860

0.756400

Totals

168

995,847,992.38

100.00%

31

4.2714

2.003977

Oregon

4

21,144,068.72

2.12%

31

3.7312

3.726027

Pennsylvania

9

42,502,373.76

4.27%

32

4.3172

1.303230

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

© 2021 Computershare. All rights reserved. Confidential.

Page 9 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

6

25,749,021.02

2.59%

30

4.9400

NAP

Defeased

6

25,749,021.02

2.59%

30

4.9400

NAP

3.500% or less

3

115,000,000.00

11.55%

32

3.4300

3.541417

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.501% to 3.750%

7

180,000,000.00

18.08%

32

3.6630

2.247724

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

3.751% to 4.000%

2

73,322,000.00

7.36%

31

3.8766

2.149135

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.250%

6

109,081,866.34

10.95%

32

4.1314

2.401261

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

6

160,874,568.47

16.15%

32

4.4000

1.173902

49 months or greater

67

970,098,971.36

97.41%

31

4.2536

2.018807

4.501% to 4.750%

11

124,184,465.35

12.47%

28

4.5967

1.644152

Totals

73

995,847,992.38

100.00%

31

4.2714

2.003977

4.751% to 5.000%

13

69,951,466.76

7.02%

31

4.8786

1.431372

5.001% to 5.250%

12

82,765,361.02

8.31%

31

5.0887

1.658673

5.251% to 5.500%

5

40,766,925.18

4.09%

32

5.3215

1.618869

5.501% or greater

2

14,152,318.24

1.42%

31

5.6313

2.165260

Totals

73

995,847,992.38

100.00%

31

4.2714

2.003977

(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

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

6

25,749,021.02

2.59%

30

4.9400

NAP

Defeased

6

25,749,021.02

2.59%

30

4.9400

NAP

59 months or less

67

970,098,971.36

97.41%

31

4.2536

2.018807

Interest Only

21

617,707,000.00

62.03%

31

3.9345

2.232492

60 months to 84 months

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

8

53,313,012.67

5.35%

31

5.1247

1.614857

85 months or greater

0

0.00

0.00%

0

0.0000

0.000000

241 months to 300 months

38

299,078,958.69

30.03%

31

4.7576

1.649476

Totals

73

995,847,992.38

100.00%

31

4.2714

2.003977

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

73

995,847,992.38

100.00%

31

4.2714

2.003977

(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 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

6

25,749,021.02

2.59%

30

4.9400

NAP

No outstanding loans in this group

Underwriter's Information

5

105,353,000.00

10.58%

32

3.5066

3.996849

12 months or less

60

854,548,110.73

85.81%

31

4.3410

1.782184

13 months to 24 months

1

3,502,845.52

0.35%

32

4.8500

1.505400

25 months or greater

1

6,695,015.11

0.67%

32

4.5500

1.363300

Totals

73

995,847,992.38

100.00%

31

4.2714

2.003977

(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

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Scheduled

Principal Anticipated Maturity

Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Date

Balance

Balance

Date

1

310941513

MU

New York

NY

Actual/360

3.430%

128,910.83

0.00

0.00

N/A

06/09/27

--

45,100,000.00

45,100,000.00

10/09/24

1A

310941510

Actual/360

3.430%

107,187.50

0.00

0.00

N/A

06/09/27

--

37,500,000.00

37,500,000.00

10/09/24

1B

310941512

Actual/360

3.430%

92,610.00

0.00

0.00

N/A

06/09/27

--

32,400,000.00

32,400,000.00

10/09/24

2

308080002

RT

Torrance

CA

Actual/360

3.658%

74,817.21

0.00

0.00

N/A

06/01/27

--

24,547,000.00

24,547,000.00

10/01/24

2A

310941126

Actual/360

3.658%

74,817.21

0.00

0.00

N/A

06/01/27

--

24,547,000.00

24,547,000.00

10/01/24

2B

308080102

Actual/360

3.658%

16,620.29

0.00

0.00

N/A

06/01/27

--

5,453,000.00

5,453,000.00

10/01/24

2C

310941340

Actual/360

3.658%

16,620.29

0.00

0.00

N/A

06/01/27

--

5,453,000.00

5,453,000.00

10/01/24

3

307771013

OF

New York

NY

Actual/360

3.669%

168,180.83

0.00

0.00

N/A

06/01/27

--

55,000,000.00

55,000,000.00

10/01/24

4

308080004

LO

Various

Various

Actual/360

4.486%

186,916.67

0.00

0.00

N/A

06/01/27

--

50,000,000.00

50,000,000.00

10/01/24

5

883100728

OF

Melville

NY

Actual/360

4.400%

176,733.33

0.00

0.00

N/A

06/06/27

--

48,200,000.00

48,200,000.00

10/06/24

6

883100736

OF

New York

NY

Actual/360

3.651%

136,927.50

0.00

0.00

N/A

06/06/27

--

45,000,000.00

45,000,000.00

10/06/24

7

310940589

RT

The Woodlands

TX

Actual/360

4.085%

153,187.50

0.00

0.00

N/A

06/01/27

--

45,000,000.00

45,000,000.00

10/01/24

8

308080008

98

Various

Various

Actual/360

3.795%

128,397.50

0.00

0.00

04/06/27

04/06/28

--

40,600,000.00

40,600,000.00

10/06/24

9

883100727

OF

Exton

PA

Actual/360

4.300%

117,320.40

50,935.89

0.00

N/A

06/06/27

--

32,740,575.57

32,689,639.68

10/06/24

10

610940535

IN

Lakeland

FL

Actual/360

4.570%

127,046.00

0.00

0.00

N/A

07/05/26

--

33,360,000.00

33,360,000.00

10/05/24

11

883100724

RT

Various

Various

Actual/360

3.978%

108,470.70

0.00

0.00

N/A

06/06/27

--

32,722,000.00

32,722,000.00

10/06/24

13

310940325

OF

San Jose

CA

Actual/360

4.140%

96,600.00

0.00

0.00

N/A

05/11/27

--

28,000,000.00

28,000,000.00

10/11/24

14

883100701

OF

New York

NY

Actual/360

4.666%

106,929.17

0.00

0.00

N/A

03/06/27

--

27,500,000.00

27,500,000.00

10/06/24

15

610939314

OF

Boise

ID

Actual/360

4.550%

84,241.45

45,721.98

0.00

N/A

06/11/27

--

22,217,525.42

22,171,803.44

10/11/24

16

883100710

OF

Hillsboro

OR

Actual/360

3.688%

61,466.67

0.00

0.00

N/A

05/06/27

--

20,000,000.00

20,000,000.00

10/06/24

18

310937904

RT

Rohnert Park

CA

Actual/360

4.430%

62,802.61

25,894.74

0.00

N/A

06/11/27

--

17,011,994.91

16,986,100.17

10/11/24

20

308080020

LO

Boynton Beach

FL

Actual/360

5.100%

59,904.31

26,967.65

0.00

N/A

05/11/27

--

14,095,132.69

14,068,165.04

10/11/24

21

300571711

RT

Dearborn

MI

Actual/360

4.150%

52,892.95

24,397.48

0.00

N/A

06/06/27

--

15,294,346.71

15,269,949.23

10/06/24

22

610939812

LO

Various

VA

Actual/360

5.350%

58,295.81

36,169.97

0.00

N/A

06/11/27

--

13,075,695.05

13,039,525.08

10/11/24

25

300571710

MU

Frisco

TX

Actual/360

5.060%

56,243.11

20,777.36

0.00

N/A

06/06/27

--

13,338,287.98

13,317,510.62

10/06/24

26

300571701

LO

Carlsbad

CA

Actual/360

4.240%

42,690.07

26,099.58

0.00

N/A

05/06/27

--

12,082,094.36

12,055,994.78

10/06/24

27

300571683

RT

Merrillville

IN

Actual/360

4.840%

47,931.63

28,885.53

0.00

N/A

03/06/27

--

11,883,874.62

11,854,989.09

10/06/24

28

308080028

OF

Reno

NV

Actual/360

4.546%

41,851.71

22,745.29

0.00

N/A

06/06/27

--

11,046,795.85

11,024,050.56

10/06/24

© 2021 Computershare. All rights reserved. Confidential.

Page 13 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

29

308080029

MU

La Quinta

CA

Actual/360

5.657%

52,133.37

19,498.75

0.00

N/A

05/06/27

--

11,058,872.37

11,039,373.62

10/06/24

30

307890023

RT

Roseville

MI

Actual/360

5.274%

46,721.15

19,721.79

0.00

N/A

06/06/27

--

10,630,523.36

10,610,801.57

10/06/24

31

308080031

OF

Paterson

NJ

Actual/360

5.100%

41,629.82

18,637.60

0.00

N/A

06/06/27

--

9,795,250.99

9,776,613.39

10/06/24

32

308080032

RT

Arlington

TX

Actual/360

4.850%

38,939.74

19,106.36

0.00

N/A

05/11/27

--

9,634,576.05

9,615,469.69

10/11/24

33

883100669

MU

Minneapolis

MN

Actual/360

5.008%

41,450.48

16,041.76

0.00

N/A

01/06/27

--

9,932,222.47

9,916,180.71

10/06/24

35

308080035

LO

Atlanta

GA

Actual/360

5.378%

34,844.24

21,587.55

0.00

N/A

05/06/27

--

7,775,562.04

7,753,974.49

10/06/24

36

308080036

LO

Charlotte

NC

Actual/360

5.280%

31,913.82

13,519.37

0.00

N/A

05/11/27

--

7,253,140.73

7,239,621.36

10/11/24

37

308080037

OF

Las Vegas

NV

Actual/360

4.283%

28,642.56

0.00

0.00

N/A

06/06/27

--

8,025,000.00

8,025,000.00

10/06/24

38

410939522

RT

San Antonio

TX

Actual/360

4.860%

27,458.21

13,352.82

0.00

N/A

06/11/27

--

6,779,804.72

6,766,451.90

10/11/24

39

308080039

RT

Canton

MI

Actual/360

4.974%

28,084.69

13,128.31

0.00

N/A

06/06/27

--

6,775,558.12

6,762,429.81

10/06/24

40

410940036

SS

San Leandro

CA

Actual/360

4.550%

25,437.61

13,806.25

0.00

N/A

06/11/27

--

6,708,821.36

6,695,015.11

10/11/24

41

883100706

OF

Round Rock

TX

Actual/360

5.200%

29,413.07

12,799.83

0.00

N/A

05/06/27

--

6,787,631.28

6,774,831.45

10/06/24

42

300571714

SS

Clifton Park

NY

Actual/360

4.850%

27,542.33

10,979.17

0.00

N/A

03/06/27

--

6,814,597.04

6,803,617.87

10/06/24

43

300571706

LO

Elyria

OH

Actual/360

5.060%

22,847.84

24,907.94

0.00

N/A

06/06/27

--

5,418,460.13

5,393,552.19

10/06/24

44

308080044

RT

Toledo

OH

Actual/360

5.190%

26,863.99

11,804.79

0.00

N/A

04/11/27

--

6,211,327.44

6,199,522.65

10/11/24

45

308080045

MH

Diamond

IL

Actual/360

5.060%

25,978.84

11,855.78

0.00

N/A

05/11/27

--

6,160,989.59

6,149,133.81

10/11/24

46

308080046

RT

Egg Harbor

NJ

Actual/360

4.800%

23,663.49

11,751.42

0.00

N/A

06/11/27

--

5,915,872.89

5,904,121.47

10/11/24

47

308080047

LO

New Bern

NC

Actual/360

5.200%

18,894.18

14,052.47

0.00

N/A

05/06/27

--

4,360,195.34

4,346,142.87

10/06/24

48

308080048

LO

Anderson

SC

Actual/360

5.020%

18,696.62

20,967.04

0.00

N/A

04/11/27

--

4,469,311.40

4,448,344.36

10/11/24

49

308080049

LO

Greenwood

SC

Actual/360

5.020%

18,696.62

20,967.04

0.00

N/A

04/11/27

--

4,469,311.40

4,448,344.36

10/11/24

50

883100708

MF

West Baraboo

WI

Actual/360

4.280%

17,778.18

10,708.18

0.00

N/A

05/06/27

--

4,984,536.80

4,973,828.62

10/06/24

51

308080051

MH

Benson

AZ

Actual/360

4.860%

19,993.84

9,722.93

0.00

N/A

06/11/27

--

4,936,750.93

4,927,028.00

10/11/24

52

308080052

MH

Shiloh

IL

Actual/360

4.880%

20,648.68

8,739.22

0.00

N/A

05/11/27

--

5,077,544.15

5,068,804.93

10/11/24

53

308080053

MH

Fenton

MO

Actual/360

5.050%

19,996.63

9,156.97

0.00

N/A

05/11/27

11/11/26

4,751,675.61

4,742,518.64

10/11/24

54

883100711

RT

Terre Haute

IN

Actual/360

4.852%

19,829.27

8,477.34

0.00

N/A

05/06/27

--

4,904,188.65

4,895,711.31

10/06/24

55

308080055

MF

Southfield

MI

Actual/360

4.600%

18,341.03

9,136.71

0.00

N/A

06/11/27

--

4,784,615.28

4,775,478.57

10/11/24

56

883100709

MF

West Baraboo

WI

Actual/360

4.170%

15,866.44

9,958.75

0.00

N/A

05/06/27

--

4,565,881.08

4,555,922.33

10/06/24

57

410939279

RT

Downey

CA

Actual/360

4.630%

19,677.50

0.00

0.00

N/A

05/11/27

--

5,100,000.00

5,100,000.00

10/11/24

© 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

58

883100723

LO

Florence

KY

Actual/360

4.970%

17,650.51

10,412.37

0.00

N/A

06/06/27

--

4,261,692.79

4,251,280.42

10/06/24

59

410939576

RT

Vancouver

WA

Actual/360

4.530%

17,027.79

7,683.82

0.00

N/A

05/11/27

--

4,510,672.57

4,502,988.75

10/11/24

60

600939465

RT

Pasadena

CA

Actual/360

5.000%

16,461.00

7,626.19

0.00

N/A

06/11/27

--

3,950,639.04

3,943,012.85

10/11/24

61

300571713

RT

Katy

TX

Actual/360

4.150%

14,525.00

0.00

0.00

N/A

06/06/27

--

4,200,000.00

4,200,000.00

10/06/24

62

308080062

RT

Allentown

PA

Actual/360

4.850%

14,185.31

6,922.36

0.00

N/A

06/11/27

--

3,509,767.88

3,502,845.52

10/11/23

63

308080063

SS

Ocala

FL

Actual/360

4.708%

12,094.72

6,204.22

0.00

N/A

06/06/27

--

3,082,766.00

3,076,561.78

10/06/24

64

300571703

SS

Saint Clair

MI

Actual/360

5.540%

14,397.11

5,563.43

0.00

N/A

06/06/27

--

3,118,508.05

3,112,944.62

10/06/24

65

308080065

SS

Jacksonville

FL

Actual/360

4.708%

12,008.94

6,160.22

0.00

N/A

06/06/27

--

3,060,902.46

3,054,742.24

10/06/24

66

308080066

SS

Tampa

FL

Actual/360

4.708%

11,494.27

5,896.21

0.00

N/A

06/06/27

--

2,929,721.11

2,923,824.90

10/06/24

67

600939227

RT

Rancho Cucamonga CA

Actual/360

5.020%

12,139.21

5,616.26

0.00

N/A

05/11/27

--

2,901,802.79

2,896,186.53

10/11/24

68

600939128

RT

Pickerington

OH

Actual/360

4.880%

11,738.75

5,735.14

0.00

N/A

04/11/27

--

2,886,576.90

2,880,841.76

10/11/24

69

300571712

RT

Macon

GA

Actual/360

4.860%

11,018.83

5,358.41

0.00

N/A

06/06/27

--

2,720,698.54

2,715,340.13

10/06/24

71

308080071

MH

Various

OH

Actual/360

5.320%

9,438.35

5,947.96

0.00

N/A

05/11/27

--

2,128,950.64

2,123,002.68

10/11/24

73

308080073

MH

Grand Junction

CO

Actual/360

4.970%

8,017.01

3,752.76

0.00

N/A

06/11/27

--

1,935,697.57

1,931,944.81

10/11/24

74

600939290

OF

Knoxville

TN

Actual/360

4.890%

7,502.28

3,630.22

0.00

N/A

05/11/27

--

1,841,049.55

1,837,419.33

10/11/24

75

410939697

RT

Fort Wayne

IN

Actual/360

4.720%

4,527.10

3,430.40

0.00

N/A

05/11/27

02/11/27

1,150,956.84

1,147,526.44

10/11/24

76

308080076

RT

Newnan

GA

Actual/360

5.100%

5,024.47

2,261.92

0.00

N/A

05/11/27

--

1,182,228.77

1,179,966.85

10/11/24

Totals

3,547,848.14

775,183.50

0.00

996,623,175.88

995,847,992.38

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 15 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

1

192,107,241.40

95,887,295.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2

59,104,531.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2B

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2C

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3

76,147,766.76

35,785,758.38

01/01/24

06/30/24

02/10/22

0.00

0.00

0.00

0.00

0.00

0.00

4

45,032,538.00

6,583,641.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

5

9,412,835.55

3,766,765.28

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

6

0.00

2,195,775.58

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

18,737,216.00

9,494,696.91

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

15,005,900.00

15,059,133.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

2,912,412.00

1,368,992.21

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

5,580,306.92

2,779,930.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

11

3,608,125.79

1,805,681.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

1,206.28

0.00

13

4,938,496.56

2,643,074.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

14

11,637,301.31

5,672,749.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

15

2,254,628.88

1,086,998.63

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

3,649,379.00

1,638,026.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

18

1,339,045.84

752,074.37

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

20

2,663,568.00

2,556,010.72

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

2,273,026.10

1,207,400.46

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,861,616.00

1,397,890.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,264,255.43

662,325.02

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

2,648,805.05

2,491,860.65

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

4,830,509.16

2,609,631.31

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

28

1,133,094.77

277,839.17

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

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

29

1,697,138.05

981,782.15

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

4,282,945.45

2,123,365.16

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

1,111,980.22

731,850.41

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

32

619,052.76

480,067.88

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

910,699.76

450,682.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

432,137.51

291,389.42

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

36

618,340.24

569,777.68

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

738,507.00

564,799.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

38

687,521.54

360,477.77

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

39

689,468.75

341,162.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

40

0.00

503,226.82

01/01/20

09/30/20

--

0.00

0.00

0.00

0.00

0.00

0.00

41

1,162,161.81

633,045.92

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

42

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

43

1,453,755.13

1,443,599.04

04/01/23

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

44

0.00

214,476.50

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

45

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

46

925,164.55

341,182.54

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

47

513,508.00

599,821.00

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

48

771,974.05

731,686.45

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

49

951,508.35

1,167,241.15

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

50

876,574.48

455,191.86

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

51

749,374.05

388,722.45

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

52

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

53

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

54

737,664.02

330,702.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

55

554,587.10

343,991.01

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

56

671,531.73

382,564.26

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

57

581,143.12

228,002.27

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

© 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

58

470,538.00

495,317.45

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

59

523,541.00

297,005.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

60

379,923.00

240,153.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

61

603,020.50

235,543.25

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

62

395,852.08

197,331.04

01/01/23

06/30/23

--

0.00

0.00

21,065.14

253,111.80

17,275.93

0.00

63

675,188.17

308,640.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

64

517,883.12

236,296.12

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

65

451,238.08

208,606.24

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

66

459,266.21

221,380.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

67

328,683.00

178,274.00

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

68

204,809.00

115,913.05

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

69

301,370.00

164,552.72

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

71

552,075.16

283,711.94

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

73

294,999.95

179,413.08

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

74

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

75

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

76

148,995.04

96,302.36

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

496,186,719.50

215,840,796.69

0.00

0.00

21,065.14

253,111.80

18,482.21

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

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 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

10/18/24

0

0.00

0

0.00

1

3,502,845.52

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.271390%

4.242423%

31

09/17/24

0

0.00

0

0.00

1

3,509,767.88

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.271843%

4.242879%

32

08/16/24

0

0.00

0

0.00

1

3,516,190.57

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.272264%

4.243304%

33

07/17/24

0

0.00

0

0.00

1

3,522,586.55

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.272683%

4.243726%

34

06/17/24

0

0.00

0

0.00

1

3,529,429.44

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.273128%

4.244175%

35

05/17/24

0

0.00

0

0.00

1

3,535,770.36

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.278152%

4.249328%

36

04/17/24

0

0.00

0

0.00

1

3,542,560.18

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.278594%

4.249774%

37

03/15/24

0

0.00

0

0.00

1

3,548,846.49

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.279004%

4.261327%

38

02/16/24

0

0.00

0

0.00

1

3,556,060.83

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.279471%

4.261789%

39

01/18/24

0

0.00

1

3,562,290.99

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.279876%

4.262189%

40

12/15/23

1

3,568,495.24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.280279%

4.262587%

41

11/17/23

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.280709%

4.263895%

42

(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

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

62

308080062

10/11/23

11

6

21,065.14

253,111.80

88,046.77

3,581,304.08

11/29/23

9

Totals

21,065.14

253,111.80

88,046.77

3,581,304.08

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

© 2021 Computershare. All rights reserved. Confidential.

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

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

33,360,000

33,360,000

0

0

25 - 36 Months

921,887,992

918,385,147

3,502,846

0

37 - 48 Months

40,600,000

40,600,000

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-24

995,847,992

992,345,147

0

0

3,502,846

0

Sep-24

996,623,176

993,113,408

0

0

3,509,768

0

Aug-24

997,344,592

993,828,401

0

0

3,516,191

0

Jul-24

998,063,005

994,540,419

0

0

3,522,587

0

Jun-24

998,829,265

995,299,836

0

0

3,529,429

0

May-24

1,008,371,218

1,004,835,448

0

0

3,535,770

0

Apr-24

1,009,148,602

1,005,606,042

0

0

3,542,560

0

Mar-24

1,009,870,542

1,006,321,695

0

0

3,548,846

0

Feb-24

1,010,694,312

1,007,138,251

0

0

3,556,061

0

Jan-24

1,011,409,820

1,007,847,529

0

3,562,291

0

0

Dec-23

1,012,122,352

1,008,553,856

3,568,495

0

0

0

Nov-23

1,012,884,630

1,012,884,630

0

0

0

0

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

© 2021 Computershare. All rights reserved. Confidential.

Page 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

6

883100736

45,000,000.00

45,000,000.00

750,000,000.00

04/01/17

1,662,647.08

0.38220

06/30/24

06/06/27

I/O

62

308080062

3,502,845.52

3,581,304.08

5,740,000.00

03/15/17

190,654.04

1.50540

06/30/23

06/11/27

271

Totals

48,502,845.52

48,581,304.08

755,740,000.00

1,853,301.12

© 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

6

883100736

OF

NY

03/20/24

13

Loan transferred on 03/21/24 due to Imminent Monetary Default. The loan is not currently in default. Due to a key tenant departure, the Borrower requested a transfer to the Special Servicer to discuss a loan modification. The SS continues to

negotiate with the Borrower and Mezzanine Lender and is evaluating possible resolutions.

62

308080062

RT

PA

11/29/23

9

The Loan was transferred to Special Servicing on November 29, 2023, due to Imminent Monetary Default. The Special Servicer has reached out to the Borrower and executed a pre-negotiation agreement. The Special Servicer and Borrower are

now discussing viable solutions to correct this loan.

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

310939607

29,539,522.80

4.94000%

29,539,522.80

4.94000%

10

07/23/20

06/01/20

08/11/20

17

300571702

0.00

5.27000%

0.00

5.27000%

9

06/24/22

02/01/22

--

22

610939812

14,706,834.35

5.35000%

14,706,834.35

5.35000%

10

05/06/20

05/11/20

06/11/20

23

300571708

13,898,301.03

5.49000%

13,898,301.03

5.49000%

10

06/26/20

05/01/20

08/11/20

25

300571710

14,218,063.20

5.06000%

14,218,063.20

5.06000%

10

08/03/20

06/01/20

06/01/20

34

310939546

9,472,432.69

4.80000%

9,472,432.69

4.80000%

10

11/03/20

09/01/20

12/11/20

48

308080048

5,399,191.96

5.02000%

5,399,191.96

5.02000%

10

07/20/20

07/11/20

08/11/20

58

883100723

4,734,482.29

4.97000%

4,734,482.29

4.97000%

10

06/01/20

06/06/20

06/11/20

Totals

91,968,828.32

91,968,828.32

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

17

300571702 09/15/23

19,200,000.00

12,400,000.00

9,224,301.58

2,503,049.39

9,224,301.58

6,721,252.19

12,478,747.81

0.00

0.00

12,478,747.81

64.99%

23

300571708 06/16/23

13,245,485.21

11,300,000.00

10,259,819.46

2,544,456.21

10,259,819.46

7,715,363.25

5,530,121.96

0.00

0.00

5,530,121.96

38.13%

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

32,445,485.21

23,700,000.00

19,484,121.04

5,047,505.60

19,484,121.04

14,436,615.44

18,008,869.77

0.00

0.00

18,008,869.77

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

17

300571702

09/15/23

0.00

0.00

12,478,747.81

0.00

0.00

12,478,747.81

0.00

0.00

12,478,747.81

23

300571708

06/16/23

0.00

0.00

5,530,121.96

0.00

0.00

5,530,121.96

0.00

0.00

5,530,121.96

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

0.00

18,008,869.77

0.00

0.00

18,008,869.77

0.00

0.00

18,008,869.77

© 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)

6

0.00

0.00

9,375.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

62

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

Total

0.00

0.00

12,875.00

0.00

0.00

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

12,875.00

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 29

Supplemental Notes

EU Securitization Retention Compliance

Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com , specifically under the "Risk Retention Compliance" tab for the Wells Fargo Commercial Mortgage

Trust 2017-C38 transaction, certain Information provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant and the Hedging Covenant under the EU Securitization Retention Requirements. Investors should

refer to the Certificate Administrator's website for all such information.

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 29