Wells Fargo Commercial Mortgage Trust 2017-RB1

10/31/2024 | Press release | Distributed by Public on 10/31/2024 06:58

Asset Backed Issuer Distribution Report Form 10 D

Distribution Date:

10/18/24

Wells Fargo Commercial Mortgage Trust 2017-RB1

Determination Date:

10/11/24

Next Distribution Date:

11/18/24

Record Date:

09/30/24

Commercial Mortgage Pass-Through Certificates

Series 2017-RB1

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2-3

Depositor

Wells Fargo Commercial Mortgage Securities, Inc.

Certificate Factor Detail

4

Attention: A.J. Sfarra

[email protected]

Certificate Interest Reconciliation Detail

5

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

Master Servicer

Wells Fargo Bank, National Association

Exchangeable Certificate Detail

6

Investor Relations

[email protected]

Exchangeable Certificate Factor Detail

7

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

Additional Information

8

Special Servicer

Greystone Servicing Company LLC

Bond / Collateral Reconciliation - Cash Flows

9

Jenna Unell

[email protected]

Bond / Collateral Reconciliation - Balances

10

5221 N. O'Connor Blvd., Suite 800 | Irving, TX 75039 | United States

Current Mortgage Loan and Property Stratification

11-15

Operating Trust Advisor

BellOak, LLC

Mortgage Loan Detail (Part 1)

16-17

Attention: Reporting

[email protected]

Mortgage Loan Detail (Part 2)

18-19

200 N. Pacific Coast Highway, Suite 1400| El Segundo, CA 90245 | United States

Principal Prepayment Detail

20

Asset Representations

BellOak, LLC

Reviewer

Historical Detail

21

Attention: Reporting

[email protected]

Delinquency Loan Detail

22

200 N. Pacific Coast Highway, Suite 1400| El Segundo, CA 90245 | United States

Collateral Stratification and Historical Detail

23

Certificate Administrator

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

Bank, N.A.

Specially Serviced Loan Detail - Part 1

24

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 2

25

[email protected]

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

Modified Loan Detail

26

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

27

Attention: CMBS Trustee

(302) 636-4140

[email protected]

Historical Bond / Collateral Loss Reconciliation Detail

28

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

Interest Shortfall Detail - Collateral Level

29

Supplemental Notes

30

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 30

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

95000TBN5

2.056000%

10,516,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-2

95000TBP0

2.749000%

19,868,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-3

95000TBQ8

3.258000%

5,556,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-4

95000TBR6

3.374000%

160,000,000.00

115,642,897.86

0.00

325,149.28

0.00

0.00

325,149.28

115,642,897.86

35.07%

30.00%

A-5

95000TBS4

3.635000%

203,194,000.00

203,194,000.00

0.00

615,508.49

0.00

0.00

615,508.49

203,194,000.00

35.07%

30.00%

A-SB

95000TBT2

3.446000%

24,840,000.00

13,599,536.07

383,991.39

39,053.33

0.00

0.00

423,044.72

13,215,544.68

35.07%

30.00%

A-S

95000TBU9

3.757000%

37,855,000.00

37,855,000.00

0.00

118,517.70

0.00

0.00

118,517.70

37,855,000.00

27.67%

23.75%

B

95000TBX3

4.039000%

42,397,000.00

42,397,000.00

0.00

142,701.24

0.00

0.00

142,701.24

42,397,000.00

19.38%

16.75%

C

95000TBY1

4.311000%

27,256,000.00

27,256,000.00

0.00

97,917.18

0.00

0.00

97,917.18

27,256,000.00

14.05%

12.25%

D

95000TAC0

3.401000%

31,798,000.00

31,798,000.00

0.00

90,120.83

0.00

0.00

90,120.83

31,798,000.00

7.83%

7.00%

E-1

95000TAE6

4.728560%

7,192,500.00

7,192,500.00

0.00

28,341.81

0.00

0.00

28,341.81

7,192,500.00

6.43%

5.81%

E-2

95000TAG1

4.728560%

7,192,500.00

7,192,500.00

0.00

28,341.81

0.00

0.00

28,341.81

7,192,500.00

5.02%

4.63%

F-1

95000TAJ5

4.728560%

3,407,000.00

3,407,000.00

0.00

13,425.17

0.00

0.00

13,425.17

3,407,000.00

4.35%

4.06%

F-2

95000TAL0

4.728560%

3,407,000.00

3,407,000.00

0.00

13,425.17

0.00

0.00

13,425.17

3,407,000.00

3.69%

3.50%

G-1*

95000TAN6

4.728560%

2,649,500.00

2,649,500.00

0.00

10,440.27

0.00

0.00

10,440.27

2,649,500.00

3.17%

3.06%

G-2*

95000TAQ9

4.728560%

2,649,500.00

2,649,500.00

0.00

8,202.16

0.00

0.00

8,202.16

2,649,500.00

2.65%

2.63%

H-1

95000TAS5

4.728560%

7,949,950.00

7,949,950.00

0.00

0.00

0.00

0.00

0.00

7,949,950.00

1.10%

1.31%

H-2

95000TAU0

4.728560%

7,949,950.00

5,614,684.65

0.00

0.00

0.00

0.00

0.00

5,614,684.65

0.00%

0.00%

RR Interest

BCC2D2L87

4.728560%

31,877,784.26

26,937,108.87

20,210.07

103,213.78

0.00

0.00

123,423.85

26,916,898.80

0.00%

0.00%

V

95000TAW6

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

95000TAY2

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

637,555,684.28

538,742,177.45

404,201.46

1,634,358.22

0.00

0.00

2,038,559.68

538,337,975.99

Certificate Distribution Detail continued to next page

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 30

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

X-A

95000TBV7

1.192085%

423,974,000.00

332,436,433.93

0.00

330,243.71

0.00

0.00

330,243.71

332,052,442.54

X-B

95000TBW5

0.719898%

107,508,000.00

107,508,000.00

0.00

64,495.62

0.00

0.00

64,495.62

107,508,000.00

X-D

95000TAA4

1.327560%

31,798,000.00

31,798,000.00

0.00

35,178.14

0.00

0.00

35,178.14

31,798,000.00

Notional SubTotal

563,280,000.00

471,742,433.93

0.00

429,917.47

0.00

0.00

429,917.47

471,358,442.54

Deal Distribution Total

404,201.46

2,064,275.69

0.00

0.00

2,468,477.15

*

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 3 of 30

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

95000TBN5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-2

95000TBP0

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-3

95000TBQ8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-4

95000TBR6

722.76811163

0.00000000

2.03218300

0.00000000

0.00000000

0.00000000

0.00000000

2.03218300

722.76811163

A-5

95000TBS4

1,000.00000000

0.00000000

3.02916666

0.00000000

0.00000000

0.00000000

0.00000000

3.02916666

1,000.00000000

A-SB

95000TBT2

547.48534903

15.45859058

1.57219525

0.00000000

0.00000000

0.00000000

0.00000000

17.03078583

532.02675845

A-S

95000TBU9

1,000.00000000

0.00000000

3.13083344

0.00000000

0.00000000

0.00000000

0.00000000

3.13083344

1,000.00000000

B

95000TBX3

1,000.00000000

0.00000000

3.36583343

0.00000000

0.00000000

0.00000000

0.00000000

3.36583343

1,000.00000000

C

95000TBY1

1,000.00000000

0.00000000

3.59250000

0.00000000

0.00000000

0.00000000

0.00000000

3.59250000

1,000.00000000

D

95000TAC0

1,000.00000000

0.00000000

2.83416661

0.00000000

0.00000000

0.00000000

0.00000000

2.83416661

1,000.00000000

E-1

95000TAE6

1,000.00000000

0.00000000

3.94046715

0.00000000

0.00000000

0.00000000

0.00000000

3.94046715

1,000.00000000

E-2

95000TAG1

1,000.00000000

0.00000000

3.94046715

0.00000000

0.00000000

0.00000000

0.00000000

3.94046715

1,000.00000000

F-1

95000TAJ5

1,000.00000000

0.00000000

3.94046669

0.00000000

0.00000000

0.00000000

0.00000000

3.94046669

1,000.00000000

F-2

95000TAL0

1,000.00000000

0.00000000

3.94046669

0.00000000

0.00000000

0.00000000

0.00000000

3.94046669

1,000.00000000

G-1

95000TAN6

1,000.00000000

0.00000000

3.94046801

0.00000000

0.00000000

0.00000000

0.00000000

3.94046801

1,000.00000000

G-2

95000TAQ9

1,000.00000000

0.00000000

3.09573882

0.84472919

1.12564635

0.00000000

0.00000000

3.09573882

1,000.00000000

H-1

95000TAS5

1,000.00000000

0.00000000

0.00000000

3.94046755

11.79451569

0.00000000

0.00000000

0.00000000

1,000.00000000

H-2

95000TAU0

706.25408336

0.00000000

0.00000000

2.78297096

30.50752143

0.00000000

0.00000000

0.00000000

706.25408336

RR Interest

BCC2D2L87

845.01195724

0.63398603

3.23779655

0.09194522

0.56016754

0.00000000

0.00000000

3.87178259

844.37797121

V

95000TAW6

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

95000TAY2

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

95000TBV7

784.09627461

0.00000000

0.77892444

0.00000000

0.00000000

0.00000000

0.00000000

0.77892444

783.19057900

X-B

95000TBW5

1,000.00000000

0.00000000

0.59991461

0.00000000

0.00000000

0.00000000

0.00000000

0.59991461

1,000.00000000

X-D

95000TAA4

1,000.00000000

0.00000000

1.10630040

0.00000000

0.00000000

0.00000000

0.00000000

1.10630040

1,000.00000000

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 30

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-2

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-3

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-4

09/01/24 - 09/30/24

30

0.00

325,149.28

0.00

325,149.28

0.00

0.00

0.00

325,149.28

0.00

A-5

09/01/24 - 09/30/24

30

0.00

615,508.49

0.00

615,508.49

0.00

0.00

0.00

615,508.49

0.00

A-SB

09/01/24 - 09/30/24

30

0.00

39,053.33

0.00

39,053.33

0.00

0.00

0.00

39,053.33

0.00

X-A

09/01/24 - 09/30/24

30

0.00

330,243.71

0.00

330,243.71

0.00

0.00

0.00

330,243.71

0.00

X-B

09/01/24 - 09/30/24

30

0.00

64,495.62

0.00

64,495.62

0.00

0.00

0.00

64,495.62

0.00

X-D

09/01/24 - 09/30/24

30

0.00

35,178.14

0.00

35,178.14

0.00

0.00

0.00

35,178.14

0.00

A-S

09/01/24 - 09/30/24

30

0.00

118,517.70

0.00

118,517.70

0.00

0.00

0.00

118,517.70

0.00

B

09/01/24 - 09/30/24

30

0.00

142,701.24

0.00

142,701.24

0.00

0.00

0.00

142,701.24

0.00

C

09/01/24 - 09/30/24

30

0.00

97,917.18

0.00

97,917.18

0.00

0.00

0.00

97,917.18

0.00

D

09/01/24 - 09/30/24

30

0.00

90,120.83

0.00

90,120.83

0.00

0.00

0.00

90,120.83

0.00

E-1

09/01/24 - 09/30/24

30

0.00

28,341.81

0.00

28,341.81

0.00

0.00

0.00

28,341.81

0.00

E-2

09/01/24 - 09/30/24

30

0.00

28,341.81

0.00

28,341.81

0.00

0.00

0.00

28,341.81

0.00

F-1

09/01/24 - 09/30/24

30

0.00

13,425.17

0.00

13,425.17

0.00

0.00

0.00

13,425.17

0.00

F-2

09/01/24 - 09/30/24

30

0.00

13,425.17

0.00

13,425.17

0.00

0.00

0.00

13,425.17

0.00

G-1

09/01/24 - 09/30/24

30

0.00

10,440.27

0.00

10,440.27

0.00

0.00

0.00

10,440.27

0.00

G-2

09/01/24 - 09/30/24

30

741.37

10,440.27

0.00

10,440.27

2,238.11

0.00

0.00

8,202.16

2,982.40

H-1

09/01/24 - 09/30/24

30

62,194.23

31,326.52

0.00

31,326.52

31,326.52

0.00

0.00

0.00

93,765.81

H-2

09/01/24 - 09/30/24

30

219,543.69

22,124.48

0.00

22,124.48

22,124.48

0.00

0.00

0.00

242,533.27

RR Interest

09/01/24 - 09/30/24

30

14,867.31

106,144.79

0.00

106,144.79

2,931.01

0.00

0.00

103,213.78

17,856.90

Totals

297,346.60

2,122,895.81

0.00

2,122,895.81

58,620.12

0.00

0.00

2,064,275.69

357,138.38

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 30

Exchangeable Certificate Detail

Pass-Through

Maximum Initial

Prepayment

Class

CUSIP

Rate

Balance

Beginning Balance Principal Distribution Interest Distribution

Penalties

Losses

Total Distribution

Ending Balance

Regular Interest

E-1 (Cert)

95000TAE6

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

E-1 (EC)

N/A

4.728560%

7,192,500.00

7,192,500.00

0.00

28,341.81

0.00

0.00

28,341.81

7,192,500.00

E-2 (Cert)

95000TAG1

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

E-2 (EC)

N/A

4.728560%

7,192,500.00

7,192,500.00

0.00

28,341.81

0.00

0.00

28,341.81

7,192,500.00

F-1 (Cert)

95000TAJ5

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

F-1 (EC)

N/A

4.728560%

3,407,000.00

3,407,000.00

0.00

13,425.17

0.00

0.00

13,425.17

3,407,000.00

F-2 (Cert)

95000TAL0

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

F-2 (EC)

N/A

4.728560%

3,407,000.00

3,407,000.00

0.00

13,425.17

0.00

0.00

13,425.17

3,407,000.00

G-1 (Cert)

95000TAN6

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

G-1 (EC)

N/A

4.728560%

2,649,500.00

2,649,500.00

0.00

10,440.27

0.00

0.00

10,440.27

2,649,500.00

G-2 (Cert)

95000TAQ9

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

G-2 (EC)

N/A

4.728560%

2,649,500.00

2,649,500.00

0.00

8,202.16

0.00

0.00

8,202.16

2,649,500.00

H-1 (Cert)

95000TAS5

4.728560%

1,446,900.00

1,446,900.00

0.00

0.00

0.00

0.00

0.00

1,446,900.00

H-1 (EC)

N/A

4.728560%

6,503,050.00

6,503,050.00

0.00

0.00

0.00

0.00

0.00

6,503,050.00

H-2 (Cert)

95000TAU0

4.728560%

1,446,900.00

1,021,879.03

0.00

0.00

0.00

0.00

0.00

1,021,879.03

H-2 (EC)

N/A

4.728560%

6,503,050.00

4,592,805.62

0.00

0.00

0.00

0.00

0.00

4,592,805.62

E

95000TBA3

4.728560%

14,385,000.00

14,385,000.00

0.00

56,683.62

0.00

0.00

56,683.62

14,385,000.00

F

95000TBC9

4.728560%

6,814,000.00

6,814,000.00

0.00

26,850.34

0.00

0.00

26,850.34

6,814,000.00

G

95000TBG0

4.728560%

5,299,000.00

5,299,000.00

0.00

18,642.43

0.00

0.00

18,642.43

5,299,000.00

EF

95000TBE5

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

EFG

95000TBJ4

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Regular Interest Total

68,895,900.00

66,560,634.65

0.00

204,352.78

0.00

0.00

204,352.78

66,560,634.65

Exchangeable Certificate Details

H

95000TBL9

4.728560%

13,006,100.00

11,095,855.62

0.00

0.00

0.00

0.00

0.00

11,095,855.62

Exchangeable Certificates Total

13,006,100.00

11,095,855.62

0.00

0.00

0.00

0.00

0.00

11,095,855.62

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 30

Exchangeable Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

H

95000TBL9

853.12704193

0.00000000

0.00000000

3.36171873

21.15101914

0.00000000

0.00000000

0.00000000

853.12704193

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 30

Additional Information

Total Available Distribution Amount (1)

2,468,477.15

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

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 30

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,132,037.60

Master Servicing Fee

3,547.21

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,289.31

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

224.48

ARD Interest

0.00

Operating Advisor Fee

622.47

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

168.36

Extension Interest

0.00

Interest Reserve Withdrawal

0.00

Total Interest Collected

2,132,037.60

Total Fees

9,141.82

Principal

Expenses/Reimbursements

Scheduled Principal

404,201.46

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

49,664.66

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

8,955.45

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

404,201.46

Total Expenses/Reimbursements

58,620.11

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,064,275.69

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

404,201.46

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

2,468,477.15

Total Funds Collected

2,536,239.06

Total Funds Distributed

2,536,239.08

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 30

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

538,742,177.45

538,742,177.45

Beginning Certificate Balance

538,742,177.45

(-) Scheduled Principal Collections

404,201.46

404,201.46

(-) Principal Distributions

404,201.46

(-) 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

538,337,975.99

538,337,975.99

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

538,876,926.97

538,876,926.97

Ending Certificate Balance

538,337,975.99

Ending Actual Collateral Balance

538,386,308.11

538,386,308.11

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

4.73%

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 10 of 30

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

4

22,094,597.33

4.10%

28

4.6703

NAP

Defeased

4

22,094,597.33

4.10%

28

4.6703

NAP

3,000,000 or less

4

9,169,399.41

1.70%

28

4.9214

2.201264

1.40 or less

7

95,180,322.01

17.68%

29

5.0638

0.582663

3,000,001 to 5,000,000

2

9,239,467.21

1.72%

29

4.9553

2.260797

1.41 to 1.50

1

62,500,000.00

11.61%

29

4.6660

1.500600

5,000,001 to 6,000,000

0

0.00

0.00%

0

0.0000

0.000000

1.51 to 1.75

6

77,314,682.12

14.36%

28

4.8925

1.633098

6,000,001 to 7,000,000

2

12,865,111.70

2.39%

29

4.8314

1.194152

1.76 to 2.00

9

118,180,387.85

21.95%

28

4.6516

1.918147

7,000,001 to 8,000,000

2

15,471,418.18

2.87%

27

5.0686

2.395576

2.01 to 2.25

2

17,006,548.26

3.16%

28

5.0335

2.161475

8,000,001 to 10,000,000

8

74,039,278.82

13.75%

28

5.1333

1.754629

2.26 to 2.50

3

47,151,193.14

8.76%

28

5.0037

2.349265

10,000,001 to 15,000,000

4

55,036,669.89

10.22%

28

5.0605

0.904549

2.51 to 2.75

4

43,910,245.28

8.16%

27

4.5096

2.679509

15,000,001 to 20,000,000

2

30,939,082.63

5.75%

28

4.7594

1.485991

2.76 to 3.00

1

55,000,000.00

10.22%

28

4.2200

2.959800

20,000,001 to 30,000,000

6

160,782,950.82

29.87%

28

4.6993

1.823460

3.01 or greater

0

0.00

0.00%

0

0.0000

0.000000

30,000,001 to 50,000,000

1

31,200,000.00

5.80%

30

4.3790

1.963000

Totals

37

538,337,975.99

100.00%

28

4.7487

1.810006

50,000,001 or greater

2

117,500,000.00

21.83%

29

4.4572

2.183630

Totals

37

538,337,975.99

100.00%

28

4.7487

1.810006

(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 30

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

4

22,094,597.33

4.10%

28

4.6703

NAP

Defeased

4

22,094,597.33

4.10%

28

4.6703

NAP

Alabama

3

26,893,275.50

5.00%

27

4.7302

1.798079

Lodging

3

56,154,410.76

10.43%

29

5.1688

0.692113

California

11

161,551,258.76

30.01%

28

4.8550

1.240648

Mixed Use

3

44,301,485.57

8.23%

28

4.5419

2.308448

Connecticut

1

19,734,759.32

3.67%

28

4.7975

1.824100

Multi-Family

1

7,700,000.00

1.43%

28

5.0400

2.705400

Florida

1

2,466,600.74

0.46%

28

4.6170

2.447200

Office

15

288,246,889.62

53.54%

28

4.6894

1.856952

Georgia

7

34,637,186.72

6.43%

29

4.8556

1.351441

Retail

27

107,130,347.52

19.90%

28

4.7779

1.879845

Hawaii

1

6,500,000.00

1.21%

30

4.4900

0.746100

Self Storage

3

12,710,245.28

2.36%

29

4.6746

1.698704

Illinois

3

8,860,657.00

1.65%

30

4.3790

1.963000

Totals

56

538,337,975.99

100.00%

28

4.7487

1.810006

Indiana

3

11,774,741.97

2.19%

29

5.1575

1.680150

Louisiana

5

9,980,595.70

1.85%

29

4.8898

1.764469

Maryland

1

4,367,070.00

0.81%

29

4.6600

2.685100

Massachusetts

1

55,000,000.00

10.22%

28

4.2200

2.959800

Michigan

1

7,700,000.00

1.43%

28

5.0400

2.705400

Missouri

3

6,027,721.00

1.12%

30

4.3790

1.963000

Nevada

1

10,000,000.00

1.86%

28

5.4000

1.885900

New York

3

100,051,485.57

18.59%

29

4.8980

1.690599

Pennsylvania

1

2,490,548.32

0.46%

28

4.6170

2.447200

Texas

2

4,439,713.28

0.82%

29

4.7863

2.277689

Virginia

3

11,267,764.86

2.09%

27

4.9481

2.199872

Washington

1

32,500,000.00

6.04%

27

4.2993

2.669500

Totals

56

538,337,975.99

100.00%

28

4.7487

1.810006

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

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 30

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

4

22,094,597.33

4.10%

28

4.6703

NAP

Defeased

4

22,094,597.33

4.10%

28

4.6703

NAP

4.000% or less

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

4.001% to 4.250%

1

55,000,000.00

10.22%

28

4.2200

2.959800

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.251% to 4.500%

6

110,200,000.00

20.47%

28

4.3824

2.086708

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.501% to 4.750%

5

123,559,733.06

22.95%

29

4.6437

1.662890

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

4.751% to 5.000%

8

103,985,287.27

19.32%

28

4.8562

1.341224

49 months or greater

33

516,243,378.66

95.90%

28

4.7521

1.801809

5.001% to 5.250%

4

26,708,927.09

4.96%

28

5.1228

2.124337

Totals

37

538,337,975.99

100.00%

28

4.7487

1.810006

5.251% to 5.500%

8

82,571,018.59

15.34%

28

5.3523

1.662803

5.501% or greater

1

14,218,412.65

2.64%

29

5.6750

(0.108600)

Totals

37

538,337,975.99

100.00%

28

4.7487

1.810006

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 30

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

4

22,094,597.33

4.10%

28

4.6703

NAP

Defeased

4

22,094,597.33

4.10%

28

4.6703

NAP

60 months or less

33

516,243,378.66

95.90%

28

4.7521

1.801809

Interest Only

13

299,950,000.00

55.72%

28

4.5829

2.122380

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

240 months or less

2

12,643,815.39

2.35%

28

5.1444

2.008407

Totals

37

538,337,975.99

100.00%

28

4.7487

1.810006

241 months to 300 months

18

203,649,563.27

37.83%

28

4.9770

1.316822

301 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

37

538,337,975.99

100.00%

28

4.7487

1.810006

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 30

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

4

22,094,597.33

4.10%

28

4.6703

NAP

60 months or less

0

0.00

0.00%

0

0.0000

0.000000

Underwriter's Information

5

61,040,656.22

11.34%

27

4.6245

1.917855

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

27

447,431,304.26

83.11%

28

4.7635

1.780997

Totals

0

0.00

0.00%

0

0.0000

0.000000

13 to 24 months

1

7,771,418.18

1.44%

27

5.0970

2.088600

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

37

538,337,975.99

100.00%

28

4.7487

1.810006

(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 15 of 30

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

883100699

OF

New York

NY

Actual/360

4.666%

243,020.83

0.00

0.00

N/A

03/06/27

--

62,500,000.00

62,500,000.00

10/06/24

2

310938982

OF

Cambridge

MA

Actual/360

4.220%

193,416.67

0.00

0.00

N/A

02/11/27

--

55,000,000.00

55,000,000.00

10/11/24

3

307350008

OF

Los Angeles

CA

Actual/360

4.435%

92,395.83

0.00

0.00

N/A

12/06/26

--

25,000,000.00

25,000,000.00

10/06/24

3A

307350108

Actual/360

4.435%

55,437.50

0.00

0.00

N/A

12/06/26

--

15,000,000.00

15,000,000.00

10/06/24

4

307350007

MU

Seattle

WA

Actual/360

4.299%

107,482.50

0.00

0.00

N/A

01/06/27

--

30,000,000.00

30,000,000.00

10/06/24

4A

307350107

Actual/360

4.299%

8,956.88

0.00

0.00

N/A

01/06/27

--

2,500,000.00

2,500,000.00

10/06/24

5

610938585

OF

Santa Rosa

CA

Actual/360

4.590%

112,758.16

50,584.80

0.00

N/A

02/11/27

--

29,479,258.56

29,428,673.76

10/11/24

7

303161137

Various Various

Various

Actual/360

4.379%

113,854.00

0.00

0.00

N/A

04/01/27

--

31,200,000.00

31,200,000.00

10/01/24

8

883100679

OF

New York

NY

Actual/360

5.279%

126,471.25

0.00

0.00

N/A

02/06/27

--

28,750,000.00

28,750,000.00

10/06/24

9

310938713

LO

Los Angeles

CA

Actual/360

4.850%

100,395.11

35,749.38

0.00

N/A

03/11/27

--

24,840,026.44

24,804,277.06

10/11/24

10

307350009

LO

Garden Grove

CA

Actual/360

5.395%

65,077.66

19,107.02

0.00

N/A

02/06/27

--

14,474,568.10

14,455,461.08

09/06/24

10A

307350109

Actual/360

5.395%

39,046.59

11,464.22

0.00

N/A

02/06/27

--

8,684,740.78

8,673,276.56

09/06/24

11

883100674

RT

Birmingham

AL

Actual/360

4.762%

90,478.00

0.00

0.00

N/A

01/01/27

--

22,800,000.00

22,800,000.00

10/01/24

12

307350012

OF

New Haven

CT

Actual/360

4.798%

39,529.46

20,134.04

0.00

N/A

02/06/27

--

9,887,513.70

9,867,379.66

10/06/24

12A

307350112

Actual/360

4.798%

39,529.46

20,134.04

0.00

N/A

02/06/27

--

9,887,513.70

9,867,379.66

10/06/24

15

883100683

RT

Various

Various

Actual/360

4.617%

61,272.16

23,995.54

0.00

N/A

02/06/27

--

15,925,188.68

15,901,193.14

10/06/24

16

303161132

OF

Dunwoody

GA

Actual/360

4.910%

61,618.41

21,599.23

0.00

N/A

02/01/27

--

15,059,488.72

15,037,889.49

10/01/24

17

407004688

OF

San Francisco

CA

Actual/360

5.675%

67,325.24

17,760.88

0.00

N/A

03/06/27

--

14,236,173.53

14,218,412.65

09/06/24

18

307490018

RT

Stockton

CA

Actual/360

4.692%

44,517.02

23,359.20

0.00

N/A

03/06/27

--

11,386,155.36

11,362,796.16

10/06/24

19

303161131

MF

Pensacola

FL

Actual/360

4.300%

44,917.08

0.00

0.00

N/A

02/01/27

--

12,535,000.00

12,535,000.00

10/01/24

20

310938655

OF

Ontario

CA

Actual/360

4.990%

39,044.32

16,185.38

0.00

N/A

02/11/27

--

9,389,416.70

9,373,231.32

10/11/24

21

310938657

OF

Ontario

CA

Actual/360

4.980%

38,392.07

15,971.33

0.00

N/A

02/11/27

--

9,251,101.41

9,235,130.08

10/11/24

22

883100690

MU

Ithaca

NY

Actual/360

5.302%

38,961.16

16,581.73

0.00

N/A

03/06/27

--

8,818,067.30

8,801,485.57

10/06/24

23

303161128

RT

Henderson

NV

Actual/360

5.400%

45,000.00

0.00

0.00

N/A

02/01/27

--

10,000,000.00

10,000,000.00

10/01/24

24

303161127

RT

Virginia Beach

VA

Actual/360

5.097%

33,106.65

22,967.61

0.00

01/01/27

12/01/31

--

7,794,385.79

7,771,418.18

10/01/24

25

883100688

LO

Munster

IN

Actual/360

5.494%

37,709.24

15,060.13

0.00

N/A

03/06/27

--

8,236,456.10

8,221,395.97

10/06/24

26

410937678

MF

Northville

MI

Actual/360

5.040%

32,340.00

0.00

0.00

N/A

02/11/27

--

7,700,000.00

7,700,000.00

10/11/24

27

600939046

RT

Shreveport

LA

Actual/360

5.180%

27,525.67

11,492.45

0.00

N/A

02/11/27

--

6,376,604.15

6,365,111.70

10/11/24

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 30

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

303161138

SS

Kalaheo

HI

Actual/360

4.490%

24,320.83

0.00

0.00

N/A

04/01/27

--

6,500,000.00

6,500,000.00

10/01/24

30

600938846

RT

Smyrna

GA

Actual/360

5.220%

21,255.81

13,995.46

0.00

N/A

03/11/27

--

4,886,392.67

4,872,397.21

10/11/24

31

307490031

SS

Conway

AR

Actual/360

5.482%

19,337.66

7,862.63

0.00

N/A

01/06/27

10/06/26

4,232,825.45

4,224,962.82

10/06/24

32

410939006

SS

Gaithersburg

MD

Actual/360

4.660%

16,987.44

7,378.91

0.00

N/A

03/11/27

--

4,374,448.91

4,367,070.00

10/11/24

33

310938344

SS

Pomona

CA

Actual/360

4.820%

13,191.46

16,060.91

0.00

N/A

01/11/27

01/11/26

3,284,180.78

3,268,119.87

10/11/24

34

303161135

MU

Decatur

GA

Actual/360

4.940%

12,350.00

0.00

0.00

N/A

03/01/27

--

3,000,000.00

3,000,000.00

10/01/24

35

303161134

IN

Saint George

UT

Actual/360

5.020%

8,686.02

9,823.69

0.00

N/A

03/01/27

--

2,076,338.33

2,066,514.64

10/01/24

36

410932093

SS

South Houston

TX

Actual/360

5.360%

8,248.44

3,491.33

0.00

N/A

01/11/27

--

1,846,666.61

1,843,175.28

10/11/24

37

410938891

RT

Snellville

GA

Actual/360

5.300%

8,081.02

3,441.55

0.00

N/A

03/11/27

--

1,829,665.68

1,826,224.13

10/11/24

Totals

2,132,037.60

404,201.46

0.00

538,742,177.45

538,337,975.99

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 17 of 30

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

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

2

13,752,340.51

7,005,203.05

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

3

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4

16,869,793.42

8,467,687.73

07/01/23

12/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

4A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5

3,750,653.14

1,805,432.29

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

7

3,483,898.60

1,409,642.33

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

8

11,332,287.12

5,456,180.05

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

9

1,459,602.21

1,142,419.29

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

10

4,094,225.00

2,919,204.16

07/01/23

06/30/24

--

0.00

0.00

84,124.37

84,124.37

0.00

0.00

10A

0.00

0.00

--

--

--

0.00

0.00

50,474.62

50,474.62

0.00

0.00

11

17,490,557.08

18,308,859.08

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12

5,948,444.58

3,317,271.75

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

12A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

15

2,560,334.00

1,360,503.71

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

16

1,701,350.75

335,550.76

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

(57,896.57)

01/01/24

03/31/24

06/11/24

10,171,973.18

236,574.93

85,026.80

85,026.80

0.00

0.00

18

1,131,600.74

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

19

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

20

1,252,498.94

640,838.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,074,750.16

770,514.57

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

22

791,153.04

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

23

1,169,839.52

555,003.14

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,447,121.36

361,881.53

01/01/23

03/31/23

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,239,593.81

1,137,111.06

07/01/23

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

26

1,038,281.96

558,881.48

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

27

806,217.88

431,156.00

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 18 of 30

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

1,185,426.00

120,187.19

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

30

646,811.00

219,406.00

01/01/24

03/31/24

--

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

32

816,600.60

396,685.90

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

33

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

34

233,571.00

155,283.41

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

35

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

36

211,810.48

197,515.60

01/01/24

06/30/24

--

0.00

0.00

0.00

0.00

0.00

0.00

37

252,679.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

107,378,744.00

62,687,270.81

10,171,973.18

236,574.93

219,625.79

219,625.79

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 30

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 20 of 30

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

0

0.00

0

0.00

1

14,218,412.65

0

0.00

0

0.00

0

0.00

4.748750%

4.708437%

28

09/17/24

2

23,159,308.88

0

0.00

1

14,236,173.53

0

0.00

1

14,236,173.53

0

0.00

0

0.00

0

0.00

4.748923%

4.708613%

29

08/16/24

2

23,186,283.99

0

0.00

1

14,251,614.78

0

0.00

1

14,251,614.78

0

0.00

0

0.00

0

0.00

4.749080%

4.708773%

30

07/17/24

2

23,213,134.36

1

14,266,980.94

0

0.00

0

0.00

1

14,266,980.94

0

0.00

0

0.00

0

0.00

4.749235%

4.722255%

31

06/17/24

1

14,284,513.22

0

0.00

0

0.00

0

0.00

1

14,284,513.22

0

0.00

0

0.00

0

0.00

4.749405%

4.722419%

32

05/17/24

2

23,269,914.42

0

0.00

0

0.00

0

0.00

1

14,299,719.39

0

0.00

0

0.00

0

0.00

4.749559%

4.722567%

33

04/17/24

1

14,317,097.57

0

0.00

0

0.00

0

0.00

1

14,317,097.57

0

0.00

0

0.00

0

0.00

4.749727%

4.722728%

34

03/15/24

0

0.00

0

0.00

0

0.00

0

0.00

1

14,332,145.28

0

0.00

0

0.00

0

0.00

4.749879%

4.722875%

35

02/16/24

1

14,351,622.56

0

0.00

0

0.00

0

0.00

1

14,351,622.56

0

0.00

0

0.00

0

0.00

4.750061%

4.723049%

36

01/18/24

0

0.00

0

0.00

0

0.00

0

0.00

1

14,366,502.38

0

0.00

0

0.00

0

0.00

4.750211%

4.723194%

37

12/15/23

0

0.00

0

0.00

0

0.00

0

0.00

1

14,381,309.84

0

0.00

0

0.00

0

0.00

4.750360%

4.712541%

38

11/17/23

2

23,440,637.56

0

0.00

1

14,398,303.98

0

0.00

1

14,398,303.98

0

0.00

0

0.00

0

0.00

4.750523%

4.712693%

39

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 30

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

10

307350009

09/06/24

0

B

84,124.37

84,124.37

0.00

14,474,568.10

10A

307350109

09/06/24

0

B

50,474.62

50,474.62

0.00

8,684,740.78

17

407004688

09/06/24

0

B

85,026.80

85,026.80

0.00

14,236,173.53

09/29/22

7

10/26/23

Totals

219,625.79

219,625.79

0.00

37,395,482.41

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 22 of 30

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

7,493,083

7,493,083

0

0

25 - 36 Months

523,073,475

508,855,062

0

14,218,413

37 - 48 Months

0

0

0

0

49 - 60 Months

0

0

0

0

> 60 Months

7,771,418

7,771,418

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Oct-24

538,337,976

524,119,563

0

0

0

14,218,413

Sep-24

538,742,177

501,346,695

23,159,309

0

0

14,236,174

Aug-24

539,113,402

501,675,503

23,186,284

0

0

14,251,615

Jul-24

539,483,042

502,002,927

23,213,134

0

0

14,266,981

Jun-24

539,882,514

525,598,000

0

0

0

14,284,513

May-24

540,248,871

502,679,237

23,269,914

0

0

14,299,719

Apr-24

540,645,179

526,328,082

0

0

0

14,317,098

Mar-24

541,008,282

526,676,137

0

0

0

14,332,145

Feb-24

541,433,079

527,081,457

0

0

0

14,351,623

Jan-24

541,792,818

527,426,316

0

0

0

14,366,502

Dec-23

542,151,023

527,769,713

0

0

0

14,381,310

Nov-23

542,539,473

504,700,532

23,440,638

0

0

14,398,304

(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 23 of 30

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

8

883100679

28,750,000.00

28,750,000.00

225,000,000.00

01/01/17

5,211,046.55

2.28460

06/30/24

02/06/27

I/O

17

407004688

14,218,412.65

14,236,173.53

8,200,000.00

04/24/24

(57,896.57)

(0.10860)

03/31/24

03/06/27

268

Totals

42,968,412.65

42,986,173.53

233,200,000.00

5,153,149.98

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 30

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

8

883100679

OF

NY

07/24/24

13

Loan recently transferred to Special Servicing. Hello Letter and Pre-Negotiation Letter have been sent to Borrower. An introductory call has been held. Borrower signed PNL, and has submitted a proposal for review.

17

407004688

OF

CA

09/29/22

7

Loan transferred to special servicing due to a Borrower declared imminent monetary default. Borrower has communicated that they would like to transition title to the Lender. Notice of default filed and property foreclosed 10/26/2023. A disposition

is expected to take place in December 2024. Newmark has been engage to market the asset for sale. The marketing efforts have been attracting a variety of investors within the office sector, owner users looking for space, and self-storage

investors.

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 25 of 30

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

25

883100688

8,870,558.05

5.49400%

8,870,558.05 5.49400%

10

08/03/20

04/09/20

09/11/20

25

883100688

0.00

5.49400%

0.00

5.49400%

10

09/11/20

04/09/20

08/03/20

Totals

8,870,558.05

8,870,558.05

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 26 of 30

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

14

307490014 09/17/21

4,824,130.06

92,930,000.00

4,517,205.58

348,588.83

4,517,205.58

4,168,616.75

655,513.31

0.00

0.00

655,513.31

13.11%

14A

307490114 09/17/21

13,266,357.73

92,930,000.00

12,422,315.32

958,619.27

12,422,315.32

11,463,696.05

1,802,661.68

0.00

0.00

1,802,661.68

13.11%

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

18,090,487.79

185,860,000.00

16,939,520.90

1,307,208.10

16,939,520.90

15,632,312.80

2,458,174.99

0.00

0.00

2,458,174.99

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

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 30

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

14

307490014

09/17/21

0.00

0.00

655,513.31

0.00

0.00

655,513.31

0.00

0.00

655,513.31

14A

307490114

09/17/21

0.00

0.00

1,802,661.68

0.00

0.00

1,802,661.68

0.00

0.00

1,802,661.68

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

2,458,174.99

0.00

0.00

2,458,174.99

0.00

0.00

2,458,174.99

© 2021 Computershare. All rights reserved. Confidential.

Page 28 of 30

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)

8

0.00

0.00

5,989.58

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

17

0.00

0.00

2,965.87

0.00

0.00

49,664.66

0.00

0.00

0.00

0.00

0.00

0.00

Total

0.00

0.00

8,955.45

0.00

0.00

49,664.66

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

58,620.11

© 2021 Computershare. All rights reserved. Confidential.

Page 29 of 30

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 WFCM 2017-RB1 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 30 of 30