wcm17rb1_ex991-202508.htm - Generated by SEC Publisher for SEC Filing


Distribution Date:	08/15/25	Wells Fargo Commercial Mortgage Trust 2017-RB1
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	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		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	5		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Exchangeable Certificate Detail	6
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Exchangeable Certificate Factor Detail	7
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Additional Information	8	Special Servicer	Greystone Servicing Company LLC
Bond / Collateral Reconciliation - Cash Flows	9		Jenna Unell		Jenna.unell@greyco.com
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		Reporting@belloakadvisors.com
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		Reporting@belloakadvisors.com
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)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	25				trustadministrationgroup@computershare.com
			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	CMBSTrustee@wilmingtontrust.com
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	35.34%	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	35.34%	30.00%
A-SB	95000TBT2	3.446000%	24,840,000.00	9,777,810.36	370,559.53	28,078.61	0.00	0.00	398,638.14	9,407,250.83	35.34%	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	27.88%	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	19.53%	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	14.16%	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	7.89%	7.00%
E-1	95000TAE6	4.884426%	7,192,500.00	7,192,500.00	0.00	29,276.03	0.00	0.00	29,276.03	7,192,500.00	6.48%	5.81%
E-2	95000TAG1	4.884426%	7,192,500.00	7,192,500.00	0.00	29,301.37	0.00	0.00	29,301.37	7,192,500.00	5.06%	4.63%
F-1*	95000TAJ5	4.884426%	3,407,000.00	3,407,000.00	0.00	0.00	0.00	0.00	0.00	3,407,000.00	4.39%	4.06%
F-2*	95000TAL0	4.884426%	3,407,000.00	3,407,000.00	0.00	0.00	0.00	0.00	0.00	3,407,000.00	3.72%	3.50%
G-1	95000TAN6	4.884426%	2,649,500.00	2,649,500.00	0.00	0.00	0.00	0.00	0.00	2,649,500.00	3.19%	3.06%
G-2	95000TAQ9	4.884426%	2,649,500.00	2,649,500.00	0.00	0.00	0.00	0.00	0.00	2,649,500.00	2.67%	2.63%
H-1	95000TAS5	4.884426%	7,949,950.00	7,949,950.00	0.00	0.00	0.00	0.00	0.00	7,949,950.00	1.11%	1.31%
H-2	95000TAU0	4.884426%	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	4.884426%	31,877,784.26	26,735,965.41	19,503.13	103,325.30	0.00	0.00	122,828.43	26,716,462.28	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	534,719,308.28	390,062.66	1,579,896.03	0.00	0.00	1,969,958.69	534,329,245.62

									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	1.346898%	423,974,000.00	328,614,708.22	0.00	368,842.06	0.00	0.00	368,842.06	328,244,148.70
X-B	95000TBW5	0.875763%	107,508,000.00	107,508,000.00	0.00	78,459.59	0.00	0.00	78,459.59	107,508,000.00
X-D	95000TAA4	1.483426%	31,798,000.00	31,798,000.00	0.00	39,308.31	0.00	0.00	39,308.31	31,798,000.00
Notional SubTotal			563,280,000.00	467,920,708.22	0.00	486,609.96	0.00	0.00	486,609.96	467,550,148.70

Deal Distribution Total					390,062.66	2,066,505.99	0.00	0.00	2,456,568.65

*	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	393.63165700	14.91785548	1.13037882	0.00000000	0.00000000	0.00000000	0.00000000	16.04823430	378.71380153
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	4.07035523	0.00000000	0.00000000	0.00000000	0.00000000	4.07035523	1,000.00000000
E-2	95000TAG1	1,000.00000000	0.00000000	4.07387835	(0.00352450)	1.51533820	0.00000000	0.00000000	4.07387835	1,000.00000000
F-1	95000TAJ5	1,000.00000000	0.00000000	0.00000000	4.07035515	12.12890813	0.00000000	0.00000000	0.00000000	1,000.00000000
F-2	95000TAL0	1,000.00000000	0.00000000	0.00000000	4.07035515	12.12890813	0.00000000	0.00000000	0.00000000	1,000.00000000
G-1	95000TAN6	1,000.00000000	0.00000000	0.00000000	4.07035290	12.12890734	0.00000000	0.00000000	0.00000000	1,000.00000000
G-2	95000TAQ9	1,000.00000000	0.00000000	0.00000000	4.07035290	12.12890734	0.00000000	0.00000000	0.00000000	1,000.00000000
H-1	95000TAS5	1,000.00000000	0.00000000	0.00000000	4.07035516	33.52353788	0.00000000	0.00000000	0.00000000	1,000.00000000
H-2	95000TAU0	706.25408336	0.00000000	0.00000000	2.87470487	60.45498777	0.00000000	0.00000000	0.00000000	706.25408336
RR Interest	BCC2D2L87	838.70212534	0.61180946	3.24129491	0.17252015	1.49409537	0.00000000	0.00000000	3.85310438	838.09031588
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	775.08221782	0.00000000	0.86996387	0.00000000	0.00000000	0.00000000	0.00000000	0.86996387	774.20820310
X-B	95000TBW5	1,000.00000000	0.00000000	0.72980234	0.00000000	0.00000000	0.00000000	0.00000000	0.72980234	1,000.00000000
X-D	95000TAA4	1,000.00000000	0.00000000	1.23618813	0.00000000	0.00000000	0.00000000	0.00000000	1.23618813	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	07/01/25 - 07/30/25	30	0.00	325,149.28	0.00	325,149.28	0.00	0.00	0.00	325,149.28	0.00
A-5	07/01/25 - 07/30/25	30	0.00	615,508.49	0.00	615,508.49	0.00	0.00	0.00	615,508.49	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	28,078.61	0.00	28,078.61	0.00	0.00	0.00	28,078.61	0.00
X-A	07/01/25 - 07/30/25	30	0.00	368,842.06	0.00	368,842.06	0.00	0.00	0.00	368,842.06	0.00
X-B	07/01/25 - 07/30/25	30	0.00	78,459.59	0.00	78,459.59	0.00	0.00	0.00	78,459.59	0.00
X-D	07/01/25 - 07/30/25	30	0.00	39,308.31	0.00	39,308.31	0.00	0.00	0.00	39,308.31	0.00
A-S	07/01/25 - 07/30/25	30	0.00	118,517.70	0.00	118,517.70	0.00	0.00	0.00	118,517.70	0.00
B	07/01/25 - 07/30/25	30	0.00	142,701.24	0.00	142,701.24	0.00	0.00	0.00	142,701.24	0.00
C	07/01/25 - 07/30/25	30	0.00	97,917.18	0.00	97,917.18	0.00	0.00	0.00	97,917.18	0.00
D	07/01/25 - 07/30/25	30	0.00	90,120.83	0.00	90,120.83	0.00	0.00	0.00	90,120.83	0.00
E-1	07/01/25 - 07/30/25	30	0.00	29,276.03	0.00	29,276.03	0.00	0.00	0.00	29,276.03	0.00
E-2	07/01/25 - 07/30/25	30	10,880.13	29,276.03	0.00	29,276.03	(25.35)	0.00	0.00	29,301.37	10,899.07
F-1	07/01/25 - 07/30/25	30	27,344.19	13,867.70	0.00	13,867.70	13,867.70	0.00	0.00	0.00	41,323.19
F-2	07/01/25 - 07/30/25	30	27,344.19	13,867.70	0.00	13,867.70	13,867.70	0.00	0.00	0.00	41,323.19
G-1	07/01/25 - 07/30/25	30	21,264.58	10,784.40	0.00	10,784.40	10,784.40	0.00	0.00	0.00	32,135.54
G-2	07/01/25 - 07/30/25	30	21,264.58	10,784.40	0.00	10,784.40	10,784.40	0.00	0.00	0.00	32,135.54
H-1	07/01/25 - 07/30/25	30	233,202.13	32,359.12	0.00	32,359.12	32,359.12	0.00	0.00	0.00	266,510.45
H-2	07/01/25 - 07/30/25	30	455,904.68	22,853.76	0.00	22,853.76	22,853.76	0.00	0.00	0.00	480,614.13
RR Interest	07/01/25 - 07/30/25	30	41,958.10	108,824.86	0.00	108,824.86	5,499.56	0.00	0.00	103,325.30	47,628.45
Totals			839,162.58	2,176,497.29	0.00	2,176,497.29	109,991.29	0.00	0.00	2,066,505.99	952,569.56




© 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	4.884426%	7,192,500.00	7,192,500.00	0.00	29,276.03	0.00	0.00	29,276.03	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	4.884426%	7,192,500.00	7,192,500.00	0.00	29,301.37	0.00	0.00	29,301.37	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	4.884426%	3,407,000.00	3,407,000.00	0.00	0.00	0.00	0.00	0.00	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	4.884426%	3,407,000.00	3,407,000.00	0.00	0.00	0.00	0.00	0.00	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	4.884426%	2,649,500.00	2,649,500.00	0.00	0.00	0.00	0.00	0.00	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	4.884426%	2,649,500.00	2,649,500.00	0.00	0.00	0.00	0.00	0.00	2,649,500.00
H-1 (Cert)	95000TAS5	4.884426%	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	4.884426%	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	4.884426%	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	4.884426%	6,503,050.00	4,592,805.62	0.00	0.00	0.00	0.00	0.00	4,592,805.62
E	95000TBA3	4.884426%	14,385,000.00	14,385,000.00	0.00	58,577.40	0.00	0.00	58,577.40	14,385,000.00
F	95000TBC9	4.884426%	6,814,000.00	6,814,000.00	0.00	0.00	0.00	0.00	0.00	6,814,000.00
G	95000TBG0	4.884426%	5,299,000.00	5,299,000.00	0.00	0.00	0.00	0.00	0.00	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	117,154.80	0.00	0.00	117,154.80	66,560,634.65

Exchangeable Certificate Details
H	95000TBL9	4.884426%	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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,185,857.79	Master Servicing Fee	3,623.22
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,406.62
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	230.23
ARD Interest	0.00	Operating Advisor Fee	637.75
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	172.67
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,185,857.79	Total Fees	9,360.49

Principal		Expenses/Reimbursements
Scheduled Principal	390,062.66	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	97,274.91
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	12,716.39
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	390,062.66	Total Expenses/Reimbursements	109,991.30

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,066,505.99
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	390,062.66
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	2,456,568.65
Total Funds Collected	2,575,920.45	Total Funds Distributed	2,575,920.44


© 2021 Computershare. All rights reserved. Confidential.			Page 9 of 30


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		534,719,308.29	534,719,308.29	Beginning Certificate Balance	534,719,308.28
(-) Scheduled Principal Collections		390,062.66	390,062.66	(-) Principal Distributions	390,062.66
(-) 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		534,329,245.63	534,329,245.63	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		534,898,506.80	534,898,506.80	Ending Certificate Balance	534,329,245.62
Ending Actual Collateral Balance		534,545,263.04	534,545,263.04



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.01)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.01)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.88%
				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	21,754,739.85	4.07%	18	4.6647	NAP	Defeased	4	21,754,739.85	4.07%	18	4.6647	NAP
	3,000,000 or less	4	9,100,552.72	1.70%	18	4.9183	2.314441	1.40 or less	10	191,412,017.09	35.82%	19	5.0076	0.869171
3,000,001 to 5,000,000		2	9,025,865.33	1.69%	19	4.9536	1.560732	1.41 to 1.50	3	25,130,878.03	4.70%	18	4.9632	1.476739
5,000,001 to 6,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.51 to 1.75	3	39,280,299.33	7.35%	18	4.7979	1.552056
6,000,001 to 7,000,000		2	12,751,128.67	2.39%	19	4.8283	2.390922	1.76 to 2.00	4	72,466,865.37	13.56%	17	4.5862	1.894738
7,000,001 to 8,000,000		2	15,240,734.66	2.85%	18	5.0682	2.583316	2.01 to 2.25	4	57,817,626.90	10.82%	19	4.7436	2.113254
8,000,001 to 10,000,000		8	72,893,404.62	13.64%	18	5.1343	1.625528	2.26 to 2.50	3	19,972,848.81	3.74%	18	4.6445	2.356647
10,000,001 to 15,000,000		5	69,268,995.22	12.96%	18	5.0271	0.864622	2.51 to 2.75	3	37,293,970.25	6.98%	17	4.3924	2.706074
15,000,001 to 20,000,000		1	15,664,345.46	2.93%	18	4.6170	2.326300	2.76 to 3.00	1	55,000,000.00	10.29%	18	4.2200	2.843500
20,000,001 to 30,000,000		6	159,929,479.10	29.93%	18	4.6993	1.523723	3.01 or greater	2	14,200,000.00	2.66%	19	4.7882	3.157427
30,000,001 to 50,000,000		1	31,200,000.00	5.84%	20	4.3790	2.092900	Totals	37	534,329,245.63	100.00%	18	4.7470	1.715751
	50,000,001 or greater	2	117,500,000.00	21.99%	19	4.4572	2.079457
	Totals	37	534,329,245.63	100.00%	18	4.7470	1.715751
(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	21,754,739.85	4.07%	18	4.6647	NAP
							Defeased	4	21,754,739.85	4.07%	18	4.6647	NAP
Alabama	3	26,848,688.21	5.02%	17	4.7304	1.862925
							Lodging	3	55,353,726.14	10.36%	19	5.1688	0.527973
California	11	159,674,006.60	29.88%	18	4.8539	1.142283
							Mixed Use	3	44,136,830.06	8.26%	18	4.5391	2.338578
Connecticut	1	19,333,730.74	3.62%	18	4.7975	1.507000
							Multi-Family	1	7,700,000.00	1.44%	18	5.0400	3.067800
Florida	1	2,429,860.82	0.45%	18	4.6170	2.326300
							Office	15	286,640,020.56	53.64%	18	4.6883	1.621430
Georgia	7	34,183,554.43	6.40%	19	4.8538	1.606771
							Retail	27	106,141,455.51	19.86%	18	4.7766	1.874179
Hawaii	1	6,500,000.00	1.22%	20	4.4900	3.263600
							Self Storage	3	12,602,473.60	2.36%	19	4.6728	2.948915
Illinois	3	8,860,657.00	1.66%	20	4.3790	2.092900
							Totals	56	534,329,245.63	100.00%	18	4.7470	1.715751
Indiana	3	11,625,377.65	2.18%	19	5.1532	1.484098

Louisiana	5	9,866,612.67	1.85%	19	4.8865	1.706806

Maryland	1	4,293,970.25	0.80%	19	4.6600	2.677300

Massachusetts	1	55,000,000.00	10.29%	18	4.2200	2.843500

Michigan	1	7,700,000.00	1.44%	18	5.0400	3.067800

Missouri	3	6,027,721.00	1.13%	20	4.3790	2.092900

Nevada	1	10,000,000.00	1.87%	18	5.4000	2.171800

New York	3	99,886,830.06	18.69%	19	4.8974	1.073082

Pennsylvania	1	2,453,451.70	0.46%	18	4.6170	2.326300

Texas	2	4,405,041.35	0.82%	19	4.7818	2.244764

Virginia	3	10,985,003.39	2.06%	17	4.9465	2.163129

Washington	1	32,500,000.00	6.08%	17	4.2993	2.724900

Totals	56	534,329,245.63	100.00%	18	4.7470	1.715751


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	21,754,739.85	4.07%	18	4.6647	NAP	Defeased	4	21,754,739.85	4.07%	18	4.6647	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	10.29%	18	4.2200	2.843500	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	20.62%	18	4.3824	2.287059	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	5	122,515,625.00	22.93%	19	4.6439	1.590528	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.751% to 5.000%	8	102,701,052.03	19.22%	18	4.8559	1.469478	49 months or greater	33	512,574,505.78	95.93%	18	4.7505	1.703466
	5.001% to 5.250%	4	26,223,758.41	4.91%	18	5.1222	1.953797	Totals	37	534,329,245.63	100.00%	18	4.7470	1.715751
	5.251% to 5.500%	8	81,888,843.75	15.33%	18	5.3520	0.903630
	5.501% or greater	1	14,045,226.59	2.63%	19	5.6750	(0.447700)
	Totals	37	534,329,245.63	100.00%	18	4.7470	1.715751
(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	21,754,739.85	4.07%	18	4.6647	NAP	Defeased	4	21,754,739.85	4.07%	18	4.6647	NAP
	60 months or less	33	512,574,505.78	95.93%	18	4.7505	1.703466	Interest Only	13	299,950,000.00	56.14%	18	4.5829	2.008683
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	240 months or less	2	12,272,629.74	2.30%	18	5.1444	1.494406
	Totals	37	534,329,245.63	100.00%	18	4.7470	1.715751	241 months to 300 months	18	200,351,876.04	37.50%	18	4.9774	1.259326
								301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	37	534,329,245.63	100.00%	18	4.7470	1.715751
(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	21,754,739.85	4.07%	18	4.6647	NAP	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
Underwriter's Information		5	60,727,901.31	11.37%	17	4.6225	1.918299	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	27	444,305,869.81	83.15%	18	4.7621	1.667566	Totals	0	0.00	0.00%	0	0.0000	0.000000
	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	1	7,540,734.66	1.41%	17	5.0970	2.088600
	Totals	37	534,329,245.63	100.00%	18	4.7470	1.715751
(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%	251,121.53	0.00	0.00	N/A	03/06/27	--	62,500,000.00	62,500,000.00	08/06/25
2	310938982	OF	Cambridge	MA	Actual/360	4.220%	199,863.89	0.00	0.00	N/A	02/11/27	--	55,000,000.00	55,000,000.00	08/11/25
3	307350008	OF	Los Angeles	CA	Actual/360	4.435%	95,475.69	0.00	0.00	N/A	12/06/26	--	25,000,000.00	25,000,000.00	08/06/25
3A	307350108				Actual/360	4.435%	57,285.42	0.00	0.00	N/A	12/06/26	--	15,000,000.00	15,000,000.00	08/06/25
4	307350007	MU	Seattle	WA	Actual/360	4.299%	111,065.25	0.00	0.00	N/A	01/06/27	--	30,000,000.00	30,000,000.00	08/06/25
4A	307350107				Actual/360	4.299%	9,255.44	0.00	0.00	N/A	01/06/27	--	2,500,000.00	2,500,000.00	08/06/25
5	610938585	OF	Santa Rosa	CA	Actual/360	4.590%	114,527.76	48,815.20	0.00	N/A	02/11/27	--	28,976,029.22	28,927,214.02	08/11/25
7	303161137	Various Various		Various	Actual/360	4.379%	117,649.13	0.00	0.00	N/A	04/01/27	--	31,200,000.00	31,200,000.00	08/01/25
8	883100679	OF	New York	NY	Actual/360	5.279%	130,686.96	0.00	0.00	N/A	02/06/27	--	28,750,000.00	28,750,000.00	12/06/24
9	310938713	LO	Los Angeles	CA	Actual/360	4.850%	102,263.67	33,880.82	0.00	N/A	03/11/27	--	24,486,145.90	24,452,265.08	08/11/25
10	307350009	LO	Garden Grove	CA	Actual/360	5.395%	66,371.81	17,812.87	0.00	N/A	02/06/27	--	14,286,206.25	14,268,393.38	08/06/25
10A	307350109				Actual/360	5.395%	39,823.09	10,687.72	0.00	N/A	02/06/27	--	8,571,723.66	8,561,035.94	08/06/25
11	883100674	RT	Birmingham	AL	Actual/360	4.762%	93,493.93	0.00	0.00	N/A	01/01/27	--	22,800,000.00	22,800,000.00	08/01/25
12	307350012	OF	New Haven	CT	Actual/360	4.798%	40,016.73	19,646.77	0.00	N/A	02/06/27	--	9,686,512.14	9,666,865.37	08/06/25
12A	307350112				Actual/360	4.798%	40,016.73	19,646.77	0.00	N/A	02/06/27	--	9,686,512.14	9,666,865.37	08/06/25
15	883100683	RT	Various	Various	Actual/360	4.617%	62,368.56	22,899.14	0.00	N/A	02/06/27	--	15,687,244.60	15,664,345.46	08/06/25
16	303161132	OF	Dunwoody	GA	Actual/360	4.910%	62,768.57	20,449.07	0.00	N/A	02/01/27	--	14,845,729.05	14,825,279.98	06/01/25
17	407004688	OF	San Francisco	CA	Actual/360	5.675%	68,716.29	16,369.83	0.00	N/A	03/06/27	--	14,061,596.42	14,045,226.59	10/06/24
18	307490018	RT	Stockton	CA	Actual/360	4.692%	45,058.60	22,817.62	0.00	N/A	03/06/27	--	11,152,912.89	11,130,095.27	08/06/25
19	303161131	MF	Pensacola	FL	Actual/360	4.300%	46,414.32	0.00	0.00	N/A	02/01/27	--	12,535,000.00	12,535,000.00	08/01/25
20	310938655	OF	Ontario	CA	Actual/360	4.990%	39,654.18	15,575.52	0.00	N/A	02/11/27	--	9,228,459.51	9,212,883.99	08/11/25
21	310938657	OF	Ontario	CA	Actual/360	4.980%	38,990.66	15,372.74	0.00	N/A	02/11/27	--	9,092,264.98	9,076,892.24	08/11/25
22	883100690	MU	Ithaca	NY	Actual/360	5.302%	39,505.63	16,037.26	0.00	N/A	03/06/27	--	8,652,867.32	8,636,830.06	08/06/25
23	303161128	RT	Henderson	NV	Actual/360	5.400%	46,500.00	0.00	0.00	N/A	02/01/27	--	10,000,000.00	10,000,000.00	08/01/25
24	303161127	RT	Virginia Beach	VA	Actual/360	5.097%	33,197.32	22,876.94	0.00	01/01/27	12/01/31	--	7,563,611.60	7,540,734.66	08/01/25
25	883100688	LO	Munster	IN	Actual/360	5.494%	38,256.99	14,512.38	0.00	N/A	03/06/27	--	8,086,544.03	8,072,031.65	08/06/25
26	410937678	MF	Northville	MI	Actual/360	5.040%	33,418.00	0.00	0.00	N/A	02/11/27	--	7,700,000.00	7,700,000.00	08/11/25
27	600939046	RT	Shreveport	LA	Actual/360	5.180%	27,932.95	11,085.17	0.00	N/A	02/11/27	--	6,262,213.84	6,251,128.67	08/11/25




© 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

Principal Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

303161138

Kalaheo

Actual/360

4.490%

25,131.53

0.00

N/A

04/01/27

6,500,000.00

08/01/25

600938846

Smyrna

Actual/360

5.220%

21,332.43

13,918.84

0.00

N/A

03/11/27

4,745,813.92

4,731,895.08

08/11/25

307490031

Conway

Actual/360

5.482%

19,612.62

7,587.67

0.00

N/A

01/06/27

10/06/26

4,154,526.72

4,146,939.05

08/06/25

410939006

Gaithersburg

Actual/360

4.660%

17,259.27

7,107.08

0.00

N/A

03/11/27

4,301,077.33

4,293,970.25

08/11/25

310938344

Pomona

Actual/360

4.820%

12,957.86

16,294.51

0.00

N/A

01/11/27

01/11/26

3,121,956.96

3,105,662.45

08/11/25

303161135

Decatur

Actual/360

4.940%

12,761.67

0.00

N/A

03/01/27

3,000,000.00

08/01/25

303161134

Saint George

Actual/360

5.020%

8,546.57

9,963.14

0.00

N/A

03/01/27

1,977,101.49

1,967,138.35

08/01/25

410932093

South Houston

Actual/360

5.360%

8,362.83

3,376.94

0.00

N/A

01/11/27

1,811,880.29

1,808,503.35

08/11/25

410938891

Snellville

Actual/360

5.300%

8,193.91

3,328.66

0.00

N/A

03/11/27

1,795,378.03

1,792,049.37

08/11/25

Totals

2,185,857.79

390,062.66

0.00

534,719,308.29

534,329,245.63

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 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	11,559,348.23	2,642,826.01	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
2	13,344,236.77	6,708,212.96	01/01/25	06/30/25	--	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	17,271,877.55	0.00	--	--	--	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	3,672,507.40	1,747,197.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	2,862,842.78	1,491,890.07	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	7,241,900.00	449,725.82	01/01/25	03/31/25	07/11/25	11,735,632.44	173,131.53	76,993.63	719,752.13	0.00	0.00
9	1,318,602.76	1,334,990.58	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1,679,181.64	1,316,115.06	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	19,230,271.45	19,182,395.36	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	5,540,477.72	1,431,595.72	01/01/25	03/31/25	--	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	2,700,075.92	649,323.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,158,504.45	392,293.55	01/01/25	03/31/25	--	0.00	0.00	82,989.26	166,309.41	0.00	0.00
17	(954,782.28)	0.00	--	--	02/11/25	9,007,587.94	537,338.29	40,911.92	444,486.34	0.00	0.00
18	1,269,956.28	296,658.78	01/01/25	03/31/25	--	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	1,013,395.67	526,032.49	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,523,717.91	743,262.15	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	678,639.28	149,273.79	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,145,872.13	311,847.41	01/01/25	03/31/25	--	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	1,036,765.65	913,116.67	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	975,708.55	310,221.52	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	783,542.04	0.00	--	--	--	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	987,339.04	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
30	737,570.00	78,427.00	01/01/25	03/31/25	--	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	822,391.44	395,546.16	01/01/25	06/30/25	--	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	0.00	200,968.74	01/01/25	06/30/25	--	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	285,453.88	89,663.60	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	225,959.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	99,558,477.41	41,723,466.23				20,743,220.38	710,469.82	200,894.81	1,330,547.88	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 19 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
08/15/25	1	14,825,279.98	0	0.00	2	42,795,226.59	0	0.00	1	14,045,226.59	0	0.00	0	0.00	0	0.00	4.747024%	4.706676%	18
07/17/25	0	0.00	0	0.00	2	42,811,596.42	0	0.00	1	14,061,596.42	0	0.00	0	0.00	0	0.00	4.747192%	4.706848%	19
06/17/25	0	0.00	0	0.00	2	42,830,095.42	0	0.00	1	14,080,095.42	0	0.00	0	0.00	0	0.00	4.747375%	4.707034%	20
05/16/25	0	0.00	0	0.00	2	42,846,295.68	0	0.00	1	14,096,295.68	0	0.00	0	0.00	0	0.00	4.747541%	4.707203%	21
04/17/25	0	0.00	0	0.00	2	42,864,631.36	0	0.00	1	14,114,631.36	0	0.00	0	0.00	0	0.00	4.747721%	4.707387%	22
03/17/25	1	28,750,000.00	0	0.00	1	14,130,663.67	0	0.00	1	14,130,663.67	0	0.00	0	0.00	0	0.00	4.747885%	4.707554%	23
02/18/25	0	0.00	0	0.00	1	14,153,278.79	0	0.00	1	14,153,278.79	0	0.00	0	0.00	0	0.00	4.748094%	4.707767%	24
01/17/25	1	28,750,000.00	1	14,169,123.16	0	0.00	0	0.00	1	14,169,123.16	0	0.00	0	0.00	0	0.00	4.748256%	4.707932%	25
12/17/24	1	14,184,890.48	0	0.00	0	0.00	0	0.00	1	14,184,890.48	0	0.00	0	0.00	0	0.00	4.748416%	4.708096%	26
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	1	14,202,809.15	0	0.00	0	0.00	0	0.00	4.748591%	4.708275%	27
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
(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

Balance

Date

Code²

Date

REO Date

883100679

12/06/24

76,993.63

719,752.13

0.00

28,750,000.00

07/24/24

303161132

06/01/25

82,989.26

166,309.41

0.00

14,868,111.33

06/02/25

407004688

10/06/24

40,911.92

444,486.34

0.00

14,218,412.65

09/29/22

10/26/23

Totals

200,894.81

1,330,547.88

0.00

57,836,523.98

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 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		3,105,662	3,105,662	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		523,682,849	466,062,342	43,575,280			14,045,227
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		7,540,735	7,540,735	0			0




Historical Delinquency Information

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

Aug-25	534,329,246	476,708,739	14,825,280	0	28,750,000		14,045,227
Jul-25	534,719,308	491,907,712	0	0	28,750,000		14,061,596
Jun-25	535,138,462	492,308,366	0	0	28,750,000		14,080,095
May-25	535,525,070	492,678,774	0	0	28,750,000		14,096,296
Apr-25	535,940,894	493,076,263	0	0	28,750,000		14,114,631
Mar-25	536,324,077	493,443,413	28,750,000	0	0		14,130,664
Feb-25	536,798,576	522,645,297	0	0	0		14,153,279
Jan-25	537,178,096	494,258,973	28,750,000	0	0		14,169,123
Dec-24	537,555,996	523,371,105	0	0	0		14,184,890
Nov-24	537,963,428	523,760,619	0	0	0		14,202,809
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
(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 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
	The Loan transferred to Special Servicing on 07/24/2024 for imminent monetary default. A Hello Letter and Pre-Negotiation Letter have been sent to the Borrower. Borrower has signed the PNL. Borrower's initial modification proposal rejected.
	Working with Borrower towards new solutions for Loan, in progress as of July 2025.


16	303161132	OF	GA	06/02/25	1
	Transfer 6/2/25 due to payment default. Borrower signed PNA. Request to allow sale of the property for redevelopment to multifamily was declined. Borrower is considering a revised settlement proposal. Occupancy 7/1/25 was 33.2%.
	Appraisal is under review.


17	407004688	OF	CA	09/29/22	7
	The loan was transferred to Special Servicing (SS) following the Borrower's declaration of imminent monetary default. The Borrower cooperated with SS and transitioned the title to the Lender on October 26, 2023. Upon foreclosure, SS engaged
	Newmark as the property manager for the asset. Newmark was also retained to lead the marketing efforts for both sale and lease opportunities.Marketing has attracted interest from a range of parties, including office-sector investors, owner-
	users seeking space, and self-storage investors aiming to reposition the asset. The property's location near the I-80 on-ramp and ample exterior parking make it particularly attractive for self-storage conversion.

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

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

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

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

1,802,661.68

13.11%

Current Period Totals

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

2,458,174.99

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

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	6,189.24	0.00	0.00	53,295.36	0.00	0.00	0.00	0.00	0.00	0.00
16	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
17	0.00	0.00	3,027.15	0.00	0.00	43,979.55	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	12,716.39	0.00	0.00	97,274.91	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		109,991.30




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


	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 <http://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 theHedging 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


	Additional Information
Total Available Distribution Amount (1)	2,456,568.65
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 8 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	55,000,000.00	05/01/25	327,159.07	0.42650	03/31/25	02/06/27	I/O
16	303161132	14,825,279.98	14,868,111.33	22,500,000.00	01/04/17	341,770.55	1.36890	03/31/25	02/01/27	258
17	407004688	14,045,226.59	14,218,412.65	13,000,000.00	12/16/24	(954,782.28)	(0.44770)	12/31/24	03/06/27	258
Totals		57,620,506.57	57,836,523.98	90,500,000.00		(285,852.66)




© 2021 Computershare. All rights reserved. Confidential.										Page 24 of 30