Form 10-D Wells Fargo Commercial For: Jun 17

Article

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/24/2024

1. TSLA
2. ENPH
3. TXN
4. SPOT
5. V

6. BA
7. KMB
8. MSFT
9. GM
10. FI

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from: May 18, 2022 to June 17, 2022

Commission File Number of issuing entity: 333-206677-13

Central Index Key Number of issuing entity: 0001695924

Wells Fargo Commercial Mortgage Trust 2017-RC1
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-206677

Central Index Key Number of depositor: 0000850779

Wells Fargo Commercial Mortgage Securities, Inc.
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001592182

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC)
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0000740906

Wells Fargo Bank, National Association
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001624053

Argentic Real Estate Finance LLC
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001577313

National Cooperative Bank, N.A.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable): 0001541214

C-III Commercial Mortgage LLC
(Exact name of sponsor as specified in its charter)

Anthony Sfarra (212) 214-5600
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4021852
38-4021853
(I.R.S. Employer Identification No.)

c/o Computershare Trust Company, N.A., as agent for
Wells Fargo Bank, National Association
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

Registered/reporting pursuant to (check one)

Title of Class	Section 12(b)	Section 12(g)	Section 15(d)	Name of Exchange (If Section 12(b))
A-1			X
A-2			X
A-3			X
A-4			X
A-SB			X
A-S			X
X-A			X
X-B			X
B			X
C			X

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On June 17, 2022 a distribution was made to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2017-RC1.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

The following table presents the loss information for the trust assets for the Wells Fargo Commercial Mortgage Trust 2017-RC1 in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on June 17, 2022

Number of Delinquencies 30+ days	% of Delinquencies 30+ days by Pool Balance	Number of Loans/REOs with Losses	Average Net Loss
1	10.31%	0	N/A

No assets securitized by Wells Fargo Commercial Mortgage Securities, Inc. (the "Depositor") and held by Wells Fargo Commercial Mortgage Trust 2017-RC1 were the subject of a demand to repurchase or replace for breach of the representations and warranties contained in the underlying transaction documents during the monthly distribution period from May 18, 2022 to June 17, 2022.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on May 10, 2022. The CIK number for the Depositor is 0000850779.

LMF Commercial, LLC (formerly known as Rialto Mortgage Finance, LLC) ("LMF"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for LMF is 0001592182.

Wells Fargo Bank, National Association ("Wells Fargo"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Wells Fargo is 0000740906.

Argentic Real Estate Finance LLC ("Argentic"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 8, 2022. The Central Index Key number for Argentic is 0001624053.

National Cooperative Bank, N.A. ("NCB "), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on February 14, 2022. The Central Index Key number for NCB is 0001577313.

C-III Commercial Mortgage LLC ("C-III"), one of the sponsors, most recently filed a Rule 15Ga-1 Form ABS-15G on January 31, 2022. The Central Index Key number for C-III is 0001541214.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-206677-13 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-206677-13 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 7. Change in Sponsor Interest in the Securities.

None

Item 9. Other Information.

Wells Fargo Bank, N.A., in its capacity as Master Servicer for Wells Fargo Commercial Mortgage Trust 2017-RC1, affirms the following amounts in the respective accounts:

Collection Account Balance
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

*REO Account Balance
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00
*As provided by Special Servicer

Computershare Trust Company, N.A., as agent for Wells Fargo Bank, N.A., in its capacity as Certificate Administrator for Wells Fargo Commercial Mortgage Trust 2017-RC1, affirms the following amounts in the respective accounts:

Distribution Account Balance
Prior Distribution Date	05/17/2022	$4,089.92
Current Distribution Date	06/17/2022	$4,230.85

Interest Reserve Account Balance
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

Gain-on-Sale Reserve Account Balance
Prior Distribution Date	05/17/2022	$0.00
Current Distribution Date	06/17/2022	$0.00

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by Wells Fargo Commercial Mortgage Trust 2017-RC1, relating to the June 17, 2022 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-206677-13 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on June 29, 2022 under Commission File No. 333-206677-13 and incorporated by reference herein).

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Wells Fargo Commercial Mortgage Securities, Inc.
(Depositor)

/s/ Anthony Sfarra
Anthony Sfarra, President

Date: June 29, 2022


Distribution Date:	06/17/22	Wells Fargo Commercial Mortgage Trust 2017-RC1
Determination Date:	06/13/22
Next Distribution Date:	07/15/22
Record Date:	05/31/22	Commercial Mortgage Pass-Through Certificates
		Series 2017-RC1


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Investor Relations	(704) 374-6161	[email protected]
Certificate Interest Reconciliation Detail	4		301 South College Street \| Charlotte, NC 28288-0166 \| United States
		General Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations		[email protected]
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12		Kathleen Luzik	(703) 302-1902
Mortgage Loan Detail (Part 1)	13-14		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	15-16	General Special Servicer	Argentic Services Company LP
Principal Prepayment Detail	17		Andrew Hundertmark	(469) 609-2001	[email protected]
Historical Detail	18		500 North Central Expressway, Suite 261 \| Plano, TX 75074 \| United States
Delinquency Loan Detail	19	Operating Advisor & Asset	Pentalpha Surveillance LLC
		Representations Reviewer
Collateral Stratification and Historical Detail	20		Don Simon	(203) 660-6100
Specially Serviced Loan Detail - Part 1	21		375 North French Road, Suite 100 \| Amherst, NY 14228 \| United States
Specially Serviced Loan Detail - Part 2	22	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Modified Loan Detail	23		Corporate Trust Services (CMBS)		[email protected];
Historical Liquidated Loan Detail	24				[email protected]
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	25
		Trustee	Wilmington Trust, National Association
Interest Shortfall Detail - Collateral Level	26
			Attention: CMBS Trustee	(302) 636-4140	[email protected]
Supplemental Notes	27
			1100 North Market Street \| Wilmington, DE 19890 \| United States

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 27


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	95001FAU9	2.012000%	19,435,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	95001FAV7	3.118000%	73,836,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	95001FAW5	3.364000%	100,000,000.00	85,248,518.75	0.00	238,980.01	0.00	0.00	238,980.01	85,248,518.75	36.84%	30.00%
A-4	95001FAX3	3.631000%	195,938,000.00	195,938,000.00	0.00	592,875.73	0.00	0.00	592,875.73	195,938,000.00	36.84%	30.00%
A-SB	95001FAY1	3.453000%	26,358,000.00	24,714,898.40	493,464.89	71,117.12	0.00	0.00	564,582.01	24,221,433.51	36.84%	30.00%
A-S	95001FAZ8	3.844000%	46,009,000.00	46,009,000.00	0.00	147,382.16	0.00	0.00	147,382.16	46,009,000.00	27.32%	22.25%
B	95001FBC8	4.036000%	28,942,000.00	28,942,000.00	0.00	97,341.59	0.00	0.00	97,341.59	28,942,000.00	21.33%	17.38%
C	95001FBD6	4.591000%	26,715,000.00	26,715,000.00	0.00	102,207.14	0.00	0.00	102,207.14	26,715,000.00	15.81%	12.88%
D	95001FAC9	3.250000%	30,425,000.00	30,425,000.00	0.00	82,401.04	0.00	0.00	82,401.04	30,425,000.00	9.52%	7.75%
E	95001FAG0	3.361000%	23,005,000.00	23,005,000.00	0.00	64,433.17	0.00	0.00	64,433.17	23,005,000.00	4.76%	3.88%
F	95001FAL9	3.361000%	8,163,000.00	8,163,000.00	0.00	22,863.20	0.00	0.00	22,863.20	8,163,000.00	3.07%	2.50%
G	95001FAQ8	3.361000%	14,842,045.00	14,842,045.00	0.00	13,057.76	0.00	0.00	13,057.76	14,842,045.00	0.00%	0.00%
R	95001FAS4	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
RR Interest	BCC2CVP80	5.167318%	31,245,686.60	25,473,813.81	25,971.84	107,385.60	0.00	0.00	133,357.44	25,447,841.97	0.00%	0.00%
Regular SubTotal			624,913,731.61	509,476,275.96	519,436.73	1,540,044.52	0.00	0.00	2,059,481.25	508,956,839.23


X-A	95001FBA2	1.625107%	415,567,000.00	305,901,417.16	0.00	414,268.78	0.00	0.00	414,268.78	305,407,952.27
X-B	95001FBB0	1.072369%	101,666,000.00	101,666,000.00	0.00	90,852.92	0.00	0.00	90,852.92	101,666,000.00
X-D	95001FAA3	1.917318%	30,425,000.00	30,425,000.00	0.00	48,612.01	0.00	0.00	48,612.01	30,425,000.00
X-E	95001FAE5	1.806318%	23,005,000.00	23,005,000.00	0.00	34,628.63	0.00	0.00	34,628.63	23,005,000.00
X-F	95001FAJ4	1.806318%	8,163,000.00	8,163,000.00	0.00	12,287.48	0.00	0.00	12,287.48	8,163,000.00
X-G	95001FAN5	1.806318%	14,842,045.00	14,842,045.00	0.00	7,017.70	0.00	0.00	7,017.70	14,842,045.00
Notional SubTotal			593,668,045.00	484,002,462.16	0.00	607,667.52	0.00	0.00	607,667.52	483,508,997.27

Deal Distribution Total					519,436.73	2,147,712.04	0.00	0.00	2,667,148.77

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 27


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	95001FAU9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95001FAV7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	95001FAW5	852.48518750	0.00000000	2.38980010	0.00000000	0.00000000	0.00000000	0.00000000	2.38980010	852.48518750
A-4	95001FAX3	1,000.00000000	0.00000000	3.02583332	0.00000000	0.00000000	0.00000000	0.00000000	3.02583332	1,000.00000000
A-SB	95001FAY1	937.66212914	18.72163632	2.69812277	0.00000000	0.00000000	0.00000000	0.00000000	21.41975909	918.94049283
A-S	95001FAZ8	1,000.00000000	0.00000000	3.20333326	0.00000000	0.00000000	0.00000000	0.00000000	3.20333326	1,000.00000000
B	95001FBC8	1,000.00000000	0.00000000	3.36333322	0.00000000	0.00000000	0.00000000	0.00000000	3.36333322	1,000.00000000
C	95001FBD6	1,000.00000000	0.00000000	3.82583343	0.00000000	0.00000000	0.00000000	0.00000000	3.82583343	1,000.00000000
D	95001FAC9	1,000.00000000	0.00000000	2.70833328	0.00000000	0.00000000	0.00000000	0.00000000	2.70833328	1,000.00000000
E	95001FAG0	1,000.00000000	0.00000000	2.80083330	0.00000000	0.00000000	0.00000000	0.00000000	2.80083330	1,000.00000000
F	95001FAL9	1,000.00000000	0.00000000	2.80083303	0.00000000	0.00000000	0.00000000	0.00000000	2.80083303	1,000.00000000
G	95001FAQ8	1,000.00000000	0.00000000	0.87978173	1.92105131	44.69045943	0.00000000	0.00000000	0.87978173	1,000.00000000
R	95001FAS4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
RR Interest	BCC2CVP80	815.27457329	0.83121361	3.43681358	0.07383899	1.70185442	0.00000000	0.00000000	4.26802719	814.44335968

Notional Certificates
X-A	95001FBA2	736.10613249	0.00000000	0.99687603	0.00000000	0.00000000	0.00000000	0.00000000	0.99687603	734.91868284
X-B	95001FBB0	1,000.00000000	0.00000000	0.89364114	0.00000000	0.00000000	0.00000000	0.00000000	0.89364114	1,000.00000000
X-D	95001FAA3	1,000.00000000	0.00000000	1.59776532	0.00000000	0.00000000	0.00000000	0.00000000	1.59776532	1,000.00000000
X-E	95001FAE5	1,000.00000000	0.00000000	1.50526538	0.00000000	0.00000000	0.00000000	0.00000000	1.50526538	1,000.00000000
X-F	95001FAJ4	1,000.00000000	0.00000000	1.50526522	0.00000000	0.00000000	0.00000000	0.00000000	1.50526522	1,000.00000000
X-G	95001FAN5	1,000.00000000	0.00000000	0.47282568	1.03243994	22.66475004	0.00000000	0.00000000	0.47282568	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 27


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	05/01/22 - 05/30/22	30	0.00	238,980.01	0.00	238,980.01	0.00	0.00	0.00	238,980.01	0.00
A-4	05/01/22 - 05/30/22	30	0.00	592,875.73	0.00	592,875.73	0.00	0.00	0.00	592,875.73	0.00
A-SB	05/01/22 - 05/30/22	30	0.00	71,117.12	0.00	71,117.12	0.00	0.00	0.00	71,117.12	0.00
X-A	05/01/22 - 05/30/22	30	0.00	414,268.78	0.00	414,268.78	0.00	0.00	0.00	414,268.78	0.00
X-B	05/01/22 - 05/30/22	30	0.00	90,852.92	0.00	90,852.92	0.00	0.00	0.00	90,852.92	0.00
X-D	05/01/22 - 05/30/22	30	0.00	48,612.01	0.00	48,612.01	0.00	0.00	0.00	48,612.01	0.00
A-S	05/01/22 - 05/30/22	30	0.00	147,382.16	0.00	147,382.16	0.00	0.00	0.00	147,382.16	0.00
B	05/01/22 - 05/30/22	30	0.00	97,341.59	0.00	97,341.59	0.00	0.00	0.00	97,341.59	0.00
C	05/01/22 - 05/30/22	30	0.00	102,207.14	0.00	102,207.14	0.00	0.00	0.00	102,207.14	0.00
D	05/01/22 - 05/30/22	30	0.00	82,401.04	0.00	82,401.04	0.00	0.00	0.00	82,401.04	0.00
X-E	05/01/22 - 05/30/22	30	0.00	34,628.63	0.00	34,628.63	0.00	0.00	0.00	34,628.63	0.00
E	05/01/22 - 05/30/22	30	0.00	64,433.17	0.00	64,433.17	0.00	0.00	0.00	64,433.17	0.00
X-F	05/01/22 - 05/30/22	30	0.00	12,287.48	0.00	12,287.48	0.00	0.00	0.00	12,287.48	0.00
F	05/01/22 - 05/30/22	30	0.00	22,863.20	0.00	22,863.20	0.00	0.00	0.00	22,863.20	0.00
X-G	05/01/22 - 05/30/22	30	319,691.10	22,341.21	0.00	22,341.21	15,323.52	0.00	0.00	7,017.70	336,391.24
G	05/01/22 - 05/30/22	30	633,012.52	41,570.09	0.00	41,570.09	28,512.33	0.00	0.00	13,057.76	663,297.81
RR Interest	05/01/22 - 05/30/22	30	50,650.35	109,692.75	0.00	109,692.75	2,307.15	0.00	0.00	107,385.60	53,175.61
Totals			1,003,353.97	2,193,855.03	0.00	2,193,855.03	46,143.00	0.00	0.00	2,147,712.04	1,052,864.66




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


	Additional Information
Total Available Distribution Amount (1)	2,667,148.77
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	2,206,859.31	Master Servicing Fee	7,063.11
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,228.77
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	219.36
ARD Interest	0.00	Operating Advisor Fee	1,014.36
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	188.65
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,206,859.31	Total Fees	13,004.25

Principal		Expenses/Reimbursements
Scheduled Principal	519,436.73	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	34,831.86
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	11,311.14
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	519,436.73	Total Expenses/Reimbursements	46,143.00

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	2,147,712.04
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	519,436.73
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	2,667,148.77
Total Funds Collected	2,726,296.04	Total Funds Distributed	2,726,296.02

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		509,476,276.23	509,476,276.23	Beginning Certificate Balance	509,476,275.96
(-) Scheduled Principal Collections		519,436.73	519,436.73	(-) Principal Distributions	519,436.73
(-) 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		508,956,839.50	508,956,839.50	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		511,154,391.15	511,154,391.15	Ending Certificate Balance	508,956,839.23
Ending Actual Collateral Balance		510,699,040.71	510,699,040.71



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.27)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.27)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	5.17%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 27


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	6	60,567,527.52	11.90%	55	5.3558	NAP	Defeased	6	60,567,527.52	11.90%	55	5.3558	NAP
	1,000,000 or less	1	1,000,000.00	0.20%	56	4.5300	1.170000	1.15 or less	12	94,413,137.42	18.55%	56	4.9209	0.219205
1,000,001 to 2,000,000		6	9,140,315.64	1.80%	56	4.3503	1.595015	1.16 to 1.30	5	34,637,398.09	6.81%	55	5.3390	1.244887
2,000,001 to 3,000,000		7	18,132,672.08	3.56%	55	4.3756	1.247649	1.31 to 1.40	1	5,273,227.53	1.04%	55	5.1500	1.358400
3,000,001 to 4,000,000		3	10,282,589.46	2.02%	56	4.6056	1.601531	1.41 to 1.50	2	19,051,808.62	3.74%	48	5.0009	1.459011
4,000,001 to 5,000,000		4	17,980,366.98	3.53%	55	5.1357	2.219956	1.51 to 1.75	9	82,629,861.59	16.24%	55	5.1226	1.573005
5,000,001 to 6,000,000		6	32,823,783.25	6.45%	56	4.9762	1.745599	1.76 to 2.00	6	46,717,365.74	9.18%	56	4.9436	1.856316
6,000,001 to 7,000,000		2	12,226,152.63	2.40%	57	5.3980	2.338514	2.01 to 2.25	8	137,571,798.70	27.03%	56	4.8857	2.168901
7,000,001 to 8,000,000		4	30,062,223.75	5.91%	56	5.1383	2.014408	2.26 to 2.50	1	1,986,213.39	0.39%	56	4.2100	2.320000
8,000,001 to 9,000,000		3	25,242,165.87	4.96%	55	5.5755	1.641141	2.51 or greater	5	26,108,500.90	5.13%	56	4.9450	3.146444
9,000,001 to 10,000,000		2	19,051,808.62	3.74%	48	5.0009	1.459011	Totals	55	508,956,839.50	100.00%	55	5.0302	1.536245
10,000,001 to 15,000,000		3	34,832,730.86	6.84%	56	4.8367	1.219819
15,000,001 to 20,000,000		2	38,655,606.11	7.60%	57	4.9569	2.004935
20,000,001 to 30,000,000		3	75,369,512.59	14.81%	55	4.8435	1.764388
30,000,001 to 50,000,000		2	71,111,414.19	13.97%	55	4.8096	2.156495
	50,000,001 or greater	1	52,477,969.95	10.31%	56	5.4400	(0.307500)
	Totals	55	508,956,839.50	100.00%	55	5.0302	1.536245
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	13	60,567,527.52	11.90%	55	5.3558	NAP
							Defeased	13	60,567,527.52	11.90%	55	5.3558	NAP
Alabama	1	27,700,000.00	5.44%	54	4.9500	1.510600
							Industrial	1	33,000,000.00	6.48%	55	4.8900	2.073800
Arizona	1	8,855,954.73	1.74%	54	5.6270	1.257300
							Lodging	10	81,146,913.57	15.94%	56	5.4462	0.502007
California	6	87,724,371.08	17.24%	56	4.9672	2.037984
							Mobile Home Park	3	8,241,809.63	1.62%	56	5.6390	1.818595
Colorado	1	2,375,587.65	0.47%	55	5.7500	1.511000
							Multi-Family	18	69,153,184.82	13.59%	56	4.5086	1.267870
Florida	4	46,966,145.59	9.23%	57	5.0713	1.916697
							Office	6	92,142,415.28	18.10%	56	4.8257	2.023335
Georgia	3	21,303,778.92	4.19%	49	4.7534	0.692183
							Other	2	1,492,009.90	0.29%	57	5.2900	1.608700
Illinois	1	2,908,882.84	0.57%	55	5.7500	1.511000
							Retail	16	143,576,408.94	28.21%	55	5.0196	1.811109
Indiana	6	14,309,539.97	2.81%	56	5.3288	1.497263
							Self Storage	3	19,636,569.84	3.86%	56	5.1425	2.032229
Kansas	1	6,679,014.36	1.31%	56	5.4400	(0.307500)
							Totals	72	508,956,839.50	100.00%	55	5.0302	1.536245
Louisiana	1	21,869,512.59	4.30%	55	4.9900	1.580900

Michigan	1	6,001,760.27	1.18%	56	5.5100	3.095400

Missouri	1	5,521,408.05	1.08%	56	5.2900	1.648700

New York	16	53,644,041.03	10.54%	56	4.2698	1.321917

North Carolina	3	31,116,591.58	6.11%	55	5.2207	1.016758

Ohio	1	5,284,935.50	1.04%	57	5.3600	1.135100

Oklahoma	1	5,390,468.81	1.06%	57	5.0150	1.706700

Oregon	1	1,315,382.50	0.26%	55	5.5800	1.615700

South Carolina	1	11,020,373.69	2.17%	56	5.4400	(0.307500)

Tennessee	1	38,111,414.19	7.49%	55	4.7400	2.228100

Texas	7	44,279,035.72	8.70%	56	5.2344	1.692032

Virginia	1	6,011,112.92	1.18%	56	5.4400	(0.307500)

Totals	72	508,956,839.50	100.00%	55	5.0302	1.536245


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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 27


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	6	60,567,527.52	11.90%	55	5.3558	NAP	Defeased	6	60,567,527.52	11.90%	55	5.3558	NAP
	3.750% or less	2	5,483,477.72	1.08%	55	3.6246	0.907592	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	3	24,185,301.79	4.75%	51	3.9507	1.025843	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	5	9,462,321.54	1.86%	56	4.1073	1.374461	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	5	14,982,623.99	2.94%	55	4.2964	1.571391	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	4	83,631,414.19	16.43%	56	4.6936	2.117518	49 months or greater	49	448,389,311.98	88.10%	55	4.9863	1.562507
	4.751% to 5.000%	8	111,272,024.88	21.86%	55	4.9184	1.999208	Totals	55	508,956,839.50	100.00%	55	5.0302	1.536245
	5.001% to 5.250%	4	43,806,349.32	8.61%	56	5.1485	1.723184
	5.251% to 5.500%	11	115,077,579.31	22.61%	56	5.3795	0.774794
	5.501% to 5.750%	6	31,195,915.20	6.13%	55	5.6396	1.825066
	5.751% to 6.000%	0	0.00	0.00%	0	0.0000	0.000000
	6.001% to 6.250%	1	9,292,304.04	1.83%	54	6.1110	1.414700
	6.251% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	55	508,956,839.50	100.00%	55	5.0302	1.536245
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 27


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	6	60,567,527.52	11.90%	55	5.3558	NAP	Defeased	6	60,567,527.52	11.90%	55	5.3558	NAP
	60 months or less	48	447,326,833.48	87.89%	55	4.9880	1.561658	Interest Only	9	134,156,000.00	26.36%	56	4.7428	1.971461
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	60 months or less	0	0.00	0.00%	0	0.0000	0.000000
	Totals	54	507,894,361.00	99.79%	55	5.0318	1.535442	61 months to 120 months	0	0.00	0.00%	0	0.0000	0.000000
								121 months to 300 months	36	302,241,136.10	59.38%	55	5.1219	1.373390
								301 months to 360 months	0	0.00	0.00%	0	0.0000	0.000000
								361 months or greater	3	10,929,697.38	2.15%	55	4.2947	1.737737
								Totals	54	507,894,361.00	99.79%	55	5.0318	1.535442
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 27


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	6	60,567,527.52	11.90%	55	5.3558	NAP	60 months or less	1	1,062,478.50	0.21%	57	4.2800	1.920000
Underwriter's Information		0	0.00	0.00%	0	0.0000	0.000000	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	12 months or less	36	355,597,003.22	69.87%	55	4.9985	1.869200	Totals	1	1,062,478.50	0.21%	57	4.2800	1.920000
	13 to 24 months	9	30,758,865.24	6.04%	56	4.1434	1.200931
	25 months or greater	4	62,033,443.52	12.19%	56	5.3343	(0.016278)
	Totals	55	508,956,839.50	100.00%	55	5.0302	1.536245
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 12 of 27


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
1	307400001	LO	Various	Various	Actual/360	5.440%	246,130.34	64,086.29	0.00	N/A	02/06/27	--	52,542,056.24	52,477,969.95	03/06/20
3	310937303	OF	Memphis	TN	Actual/360	4.740%	155,738.02	44,082.64	0.00	N/A	01/11/27	--	38,155,496.83	38,111,414.19	06/11/22
4	310937876	IN	Vernon	CA	Actual/360	4.890%	138,957.50	0.00	0.00	N/A	01/11/27	--	33,000,000.00	33,000,000.00	06/11/22
5	300571643	RT	Trussville	AL	Actual/360	4.950%	118,071.25	0.00	0.00	N/A	12/06/26	--	27,700,000.00	27,700,000.00	06/06/22
6	301741179	OF	Irvine	CA	Actual/360	4.605%	102,307.75	0.00	0.00	N/A	03/06/27	--	25,800,000.00	25,800,000.00	06/06/22
8	300571666	SS	Various	Various	Actual/360	5.730%	112,138.75	30,525.47	0.00	N/A	02/06/27	--	22,726,987.73	22,696,462.26	06/06/22
9	310938088	RT	New Orleans	LA	Actual/360	4.990%	94,074.74	23,891.60	0.00	N/A	01/11/27	--	21,893,404.19	21,869,512.59	06/11/22
10	301741177	RT	Miami Beach	FL	Actual/360	5.170%	88,843.96	20,607.86	0.00	N/A	03/06/27	--	19,956,213.97	19,935,606.11	06/06/22
11	301741181	RT	Tampa	FL	Actual/360	4.730%	76,247.60	0.00	0.00	N/A	03/06/27	--	18,720,000.00	18,720,000.00	06/06/22
12	600936330	OF	Charlotte	NC	Actual/360	5.170%	58,885.72	19,919.59	0.00	N/A	01/11/27	--	13,226,966.46	13,207,046.87	06/11/22
13	301741159	MF	Fayetteville	NC	Actual/360	4.390%	48,394.70	19,628.47	0.00	N/A	11/06/26	--	12,801,890.19	12,782,261.72	06/06/22
14	301741144	RT	Columbus	GA	Actual/360	3.944%	33,238.50	27,399.27	0.00	N/A	12/06/25	--	9,786,903.85	9,759,504.58	06/06/22
15	300571651	MF	Houston	TX	Actual/360	5.330%	48,835.05	14,403.64	0.00	N/A	01/06/27	--	10,640,087.63	10,625,683.99	06/06/22
16	470102910	MF	New York	NY	Actual/360	3.960%	37,510.00	0.00	0.00	N/A	03/01/27	--	11,000,000.00	11,000,000.00	06/01/22
17	301741170	RT	Fremont	CA	Actual/360	6.111%	48,960.05	11,710.50	0.00	N/A	12/06/26	--	9,304,014.54	9,292,304.04	06/06/22
18	301741171	LO	Tempe	AZ	Actual/360	5.627%	42,970.90	12,304.24	0.00	N/A	12/06/26	--	8,868,258.97	8,855,954.73	06/06/22
19	300571670	MF	Beech Grove	IN	Actual/360	5.610%	43,908.14	10,689.28	0.00	N/A	02/06/27	--	9,089,143.98	9,078,454.70	06/06/22
20	301741175	MF	Bloomington	IN	Actual/360	5.230%	39,185.70	12,880.55	0.00	N/A	02/06/27	--	8,700,951.70	8,688,071.15	06/06/22
21	300571667	LO	Riverhead	NY	Actual/360	5.350%	38,246.08	12,011.15	0.00	N/A	02/06/27	--	8,301,831.72	8,289,820.57	06/06/22
22	307400023	SS	Homeland	CA	Actual/360	5.270%	35,746.84	11,572.55	0.00	N/A	02/11/27	--	7,877,127.30	7,865,554.75	06/11/22
24	300571650	MF	Houston	TX	Actual/360	5.340%	36,322.31	10,671.60	0.00	N/A	01/06/27	--	7,899,016.47	7,888,344.87	06/06/22
25	300571644	RT	Various	Various	Actual/360	5.750%	40,130.95	8,597.38	0.00	N/A	01/06/27	--	8,104,987.95	8,096,390.57	06/06/22
26	410938257	SS	Brea	CA	Actual/360	4.930%	30,734.37	11,337.21	0.00	N/A	02/11/27	--	7,239,661.34	7,228,324.13	06/11/22
28	301741172	OF	Charlotte	NC	Actual/360	4.980%	30,361.40	0.00	0.00	N/A	01/06/27	--	7,080,000.00	7,080,000.00	06/06/22
29	307400030	Various Various		IN	Actual/360	5.290%	28,395.04	9,046.12	0.00	N/A	03/11/27	--	6,233,438.48	6,224,392.36	06/11/22
30	300571669	LO	Dearborn	MI	Actual/360	5.510%	28,516.69	8,430.39	0.00	N/A	02/06/27	--	6,010,190.66	6,001,760.27	06/06/22
31	470102510	MF	Brooklyn	NY	Actual/360	4.310%	21,444.34	5,238.46	0.00	N/A	01/01/27	--	5,777,981.82	5,772,743.36	06/01/22
32	300571668	LO	Sedalia	MO	Actual/360	5.290%	25,188.41	8,092.62	0.00	N/A	02/06/27	--	5,529,500.67	5,521,408.05	06/06/22




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


					Mortgage Loan Detail (Part 1)

		Prop									Original Adjusted		Beginning	Ending	Paid
		Type			Interest		Scheduled	Scheduled	Principal	Anticipated Maturity Maturity			Scheduled	Scheduled	Through
Pros ID	Loan ID	(1)	City	State Accrual Type Gross Rate			Interest	Principal	Adjustments Repay Date Date			Date	Balance	Balance	Date
33	301741180	RT	Tulsa	OK	Actual/360	5.015%	23,309.41	7,137.36	0.00	N/A	03/06/27	--	5,397,606.17	5,390,468.81	06/06/22
34	410937553	RT	Houston	TX	Actual/360	4.790%	23,020.07	0.00	0.00	N/A	02/11/27	--	5,581,000.00	5,581,000.00	06/11/22
35	410938207	OF	Indianapolis	IN	Actual/360	5.150%	23,413.68	6,399.35	0.00	N/A	01/11/27	--	5,279,626.88	5,273,227.53	06/11/22
36	301741178	MF	Cleveland	OH	Actual/360	5.360%	24,420.82	6,046.67	0.00	N/A	03/06/27	--	5,290,982.17	5,284,935.50	06/06/22
37	300571646	MH	Winter Haven	FL	Actual/360	5.710%	22,769.24	6,282.47	0.00	N/A	01/06/27	--	4,630,770.33	4,624,487.86	06/06/22
38	310936138	RT	Eureka	CA	Actual/360	4.780%	18,706.11	6,419.83	0.00	N/A	12/11/26	--	4,544,607.99	4,538,188.16	06/11/22
39	307400040	SS	Houston	TX	Actual/360	5.260%	20,602.12	5,795.19	0.00	N/A	01/11/27	--	4,548,486.15	4,542,690.96	06/11/22
40	300571649	MH	Various	IN	Actual/360	5.910%	22,217.50	5,690.00	0.00	N/A	10/06/26	--	4,365,645.56	4,359,955.56	06/06/22
41	600938425	RT	Lubbock	TX	Actual/360	4.760%	17,522.75	0.00	0.00	N/A	02/11/27	--	4,275,000.00	4,275,000.00	06/11/22
42	300571655	RT	Brandon	FL	Actual/360	5.470%	17,387.05	5,249.28	0.00	N/A	01/06/27	--	3,691,300.90	3,686,051.62	06/06/22
43	470102810	MF	Rockville Centre	NY	Actual/360	3.940%	11,644.57	6,366.01	0.00	N/A	03/01/27	--	3,432,163.22	3,425,797.21	06/01/22
44	470102470	MF	Hartsdale	NY	Actual/360	4.320%	11,805.83	2,869.12	0.00	N/A	01/01/27	--	3,173,609.75	3,170,740.63	06/01/22
45	470102530	MF	Rockville Centre	NY	Actual/360	3.620%	9,197.72	5,842.69	0.00	N/A	01/01/27	--	2,950,615.01	2,944,772.32	06/01/22
46	307400047	SS	Fate	TX	Actual/360	5.430%	13,868.47	3,667.51	0.00	N/A	12/11/26	--	2,965,989.64	2,962,322.13	06/11/22
47	470101050	MF	Yonkers	NY	Actual/360	4.260%	9,955.92	4,819.84	0.00	N/A	01/01/27	--	2,714,017.53	2,709,197.69	06/01/22
48	470102340	MF	White Plains	NY	Actual/360	4.070%	9,479.68	4,964.11	0.00	N/A	01/01/27	--	2,704,831.01	2,699,866.90	06/01/22
49	600937652	OF	Suwanee	GA	Actual/360	5.430%	12,505.80	3,832.94	0.00	N/A	01/11/27	--	2,674,559.63	2,670,726.69	06/11/22
50	470102310	MF	Rockaway Park	NY	Actual/360	3.630%	7,951.37	5,054.11	0.00	N/A	12/01/26	--	2,543,759.51	2,538,705.40	06/01/22
51	470103120	MF	Yonkers	NY	Actual/360	4.280%	8,371.50	3,970.94	0.00	N/A	03/01/27	--	2,271,434.75	2,267,463.81	06/01/22
52	307400053	MH	Corpus Christi	TX	Actual/360	5.530%	10,975.77	2,952.73	0.00	N/A	03/11/27	--	2,304,892.00	2,301,939.27	06/11/22
53	470102790	MF	Brooklyn	NY	Actual/360	4.210%	7,207.27	1,845.69	0.00	N/A	02/01/27	--	1,988,059.08	1,986,213.39	06/01/22
54	470102490	MF	New Rochelle	NY	Actual/360	4.010%	6,530.85	3,506.98	0.00	N/A	01/01/27	--	1,891,325.83	1,887,818.85	06/01/22
55	470103150	MF	Jackson Heights	NY	Actual/360	4.280%	3,976.78	16,539.46	0.00	N/A	03/01/27	--	1,079,017.96	1,062,478.50	06/01/22
56	470102960	MF	New York	NY	Actual/360	4.240%	5,292.27	2,569.40	0.00	N/A	02/01/27	--	1,449,494.73	1,446,925.33	06/01/22
57	470103060	MF	New York	NY	Actual/360	4.030%	5,011.61	2,654.73	0.00	N/A	02/01/27	--	1,444,151.80	1,441,497.07	06/01/22
58	307400059	MH	Reedsport	OR	Actual/360	5.580%	6,329.22	1,833.44	0.00	N/A	01/11/27	--	1,317,215.94	1,315,382.50	06/11/22
60	470102940	MF	New York	NY	Actual/360	4.530%	3,900.83	0.00	0.00	N/A	02/01/27	--	1,000,000.00	1,000,000.00	06/01/22
Totals							2,206,859.31	519,436.73	0.00				509,476,276.23	508,956,839.50
1 Property Type Codes
HC - Health Care			MU - Mixed Use	WH - Warehouse			MF - Multi-Family
SS - Self Storage			LO - Lodging	RT - Retail			SF - Single Family Rental
98 - Other			IN - Industrial	OF - Office			MH - Mobile Home Park
SE - Securities			CH - Cooperative Housing	ZZ - Missing Information/Undefined


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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	4,367,919.00	(38,798.00)	01/01/20	03/31/20	11/11/21	7,466,524.60	744,438.97	273,750.08	7,014,362.02	0.00	0.00
3	4,637,184.15	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	3,378,077.00	868,415.16	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
5	2,302,888.05	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,161,190.37	698,097.50	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
8	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
9	2,095,137.26	535,186.02	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
10	2,279,035.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	1,896,943.11	455,683.17	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
12	1,307,691.24	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
14	8,000,963.73	2,084,027.11	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,605,538.58	362,962.39	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
16	304,503.00	304,503.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,026,111.54	541,525.35	01/01/21	06/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
18	840,923.47	2,312,033.30	04/01/21	03/31/22	--	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	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
21	1,529,221.79	1,488,052.35	04/01/21	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,311,458.15	317,619.75	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
24	784,108.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	900,054.73	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,000,053.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
28	996,314.86	769,201.49	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
29	615,175.75	186,252.74	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,496,659.59	1,482,310.16	04/01/21	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
31	299,501.00	290,688.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
32	743,338.52	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 15 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
33	590,930.92	511,779.98	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
34	933,146.57	271,484.01	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
35	672,100.40	476,792.64	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
36	367,537.95	105,752.86	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
37	536,955.00	298,888.00	01/01/18	06/30/18	--	0.00	0.00	0.00	0.00	0.00	0.00
38	658,260.40	159,242.81	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
39	523,295.19	436,973.03	01/01/21	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
40	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
41	452,661.99	190,522.00	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
42	397,965.90	92,400.06	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
43	221,049.00	161,393.00	01/01/21	12/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
44	344,631.00	506,727.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
45	240,970.00	169,507.00	01/01/19	12/31/19	--	0.00	0.00	0.00	0.00	0.00	0.00
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
47	199,842.00	153,865.00	04/01/20	03/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
48	145,418.00	166,879.00	10/01/20	09/30/21	--	0.00	0.00	0.00	0.00	0.00	0.00
49	248,645.78	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
50	160,614.00	135,735.00	01/01/21	12/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
51	139,561.00	310,934.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
52	367,599.95	95,098.65	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
53	255,109.00	252,009.00	05/01/19	04/30/20	--	0.00	0.00	0.00	0.00	0.00	0.00
54	159,846.00	199,570.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
55	473,728.00	473,647.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
56	91,200.00	89,506.00	01/01/20	12/31/20	--	0.00	0.00	0.00	0.00	0.00	0.00
57	51,825.00	82,797.00	07/01/19	06/30/20	--	0.00	0.00	0.00	0.00	0.00	0.00
58	169,177.19	40,491.28	01/01/22	03/31/22	--	0.00	0.00	0.00	0.00	0.00	0.00
60	52,558.00	53,762.00	01/01/21	12/31/21	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	55,334,620.87	18,093,515.81				7,466,524.60	744,438.97	273,750.08	7,014,362.02	0.00	0.00




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


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




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
06/17/22	0	0.00	0	0.00	1	52,477,969.95	1	52,477,969.95	0	0.00	0	0.00	0	0.00	0	0.00	5.030250%	4.974834%	55
05/17/22	0	0.00	0	0.00	1	52,542,056.24	1	52,542,056.24	0	0.00	0	0.00	0	0.00	0	0.00	5.030272%	4.974848%	56
04/18/22	0	0.00	0	0.00	1	52,613,757.17	1	52,613,757.17	0	0.00	0	0.00	0	0.00	0	0.00	5.030311%	4.974877%	57
03/17/22	0	0.00	0	0.00	1	52,677,210.33	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.030332%	4.974890%	58
02/17/22	0	0.00	0	0.00	1	52,764,175.87	0	0.00	0	0.00	1	5,301,667.49	0	0.00	0	0.00	5.030395%	4.974939%	59
01/18/22	0	0.00	0	0.00	1	52,826,927.69	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.008246%	4.954517%	57
12/17/21	0	0.00	0	0.00	1	52,889,386.93	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.008303%	4.954558%	58
11/18/21	0	0.00	0	0.00	1	52,959,520.40	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.008378%	4.954616%	59
10/18/21	0	0.00	0	0.00	1	53,021,361.41	0	0.00	0	0.00	0	0.00	0	0.00	1	8,416,464.95	5.008433%	4.954656%	60
09/17/21	0	0.00	0	0.00	1	53,090,899.30	0	0.00	0	0.00	0	0.00	0	0.00	1	51,000,000.00	5.014073%	4.960244%	61
08/17/21	0	0.00	0	0.00	1	53,152,127.74	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.976288%	4.925445%	58
07/16/21	0	0.00	0	0.00	1	53,213,070.70	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.976364%	4.925505%	59
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

307400001

03/06/20

273,750.08

7,014,362.02

2,104,666.30

54,220,171.19

06/10/20

05/10/21

Totals

273,750.08

7,014,362.02

2,104,666.30

54,220,171.19

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		9,759,505	9,759,505	0			0
49 - 60 Months		499,197,335	446,719,365	0			52,477,970
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Jun-22	508,956,840	456,478,870	0	0	52,477,970		0
May-22	509,476,276	456,934,220	0	0	52,542,056		0
Apr-22	510,046,820	457,433,063	0	0	52,613,757		0
Mar-22	510,561,529	457,884,319	0	0	52,677,210		0
Feb-22	511,205,666	458,441,490	0	0	52,764,176		0
Jan-22	536,995,019	484,168,091	0	0	52,826,928		0
Dec-21	537,415,808	484,526,421	0	0	52,889,387		0
Nov-21	537,877,552	484,918,032	0	0	52,959,520		0
Oct-21	538,294,492	485,273,131	0	0	53,021,361		0
Sep-21	547,178,855	494,087,955	0	0	53,090,899		0
Aug-21	598,600,545	545,448,417	0	0	53,152,128		0
Jul-21	599,020,397	545,807,326	0	0	53,213,071		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
1	307400001	52,477,969.95	54,220,171.19	58,700,000.00	09/01/21	(286,217.00)	(0.30750)	03/31/20	02/06/27	296
Totals		52,477,969.95	54,220,171.19	58,700,000.00		(286,217.00)




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²	Special Servicing Comments
1	307400001	LO	Various	06/10/20	98
	SS transfer effective 6/10/20 due to pmt default; due for the 4/6/2020 pmt. TTM 3/31/2022 statements indicate NOI of $$1,737,962 on occ/ADR/RevPAR of 53.6%/$92.55/$49.61, respectively. Negotiations for a potential forbearance or Deed in
	Lieu of f or eclosure have been unsuccessful. Foreclosure actions are in process for all 6 properties. A Consent Order for Appointment of a Receiver was granted on 1/20/2022. Receiver is finalizing a report on the financial and physical
	condition of the portfo li o; roof issues at the Topeka and Greenville properties have left a number of rooms out of service in each location. The receiver engaged JLL to market the portfolio for sale, which launched 3/10/2022; a contract is being
	finalized with the selected purchaser. Best and Final were received through 5/19/2022 and a purchase contract is being finalized with the selected bidder.

1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 27


				Modified Loan Detail

		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
35	410938207	0.00	5.15000%	0.00	5.15000%	8	01/01/21	01/01/21	02/11/22
Totals		0.00		0.00
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




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


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




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


			Historical Bond / Collateral Loss Reconciliation Detail

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




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

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

0.00

11,311.14

0.00

34,831.86

0.00

Total

0.00

11,311.14

0.00

34,831.86

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

46,143.00

Page 26 of 27


	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 WFCMS 2017-RC1 Commercial
Mortgage Trust 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 27 of 27



  
    Prospectus Loan ID
    1
    05-12-2022
    06-13-2022
    RMF
    01-17-2017
    55000000.00
    120
    02-06-2027
    360
    0.0544
    0.0544
    3
    1
    24
    03-06-2017
    true
    1
    WL
    5
    232711.11
    55000000.00
    1
    6
    6
    0
    true
    true
    true
    false
    false
    01-16-2019
    08-05-2026
    
      Hyatt Place Portfolio
      LO
      754
      754
      85100000.00
      MAI
      11-30-2016
      58700000.00
      09-01-2021
      MAI
      73.60
      0.53
      X
      11-30-2016
      01-01-2020
      03-31-2020
      22933298.00
      3525173.00
      15394999.00
      3563971.00
      7538300.00
      -38798.00
      6620968.00
      -286217.00
      UW
      930650.00
      2.03
      -0.0416
      1.78
      -0.3075
      C
      F
    
    false
    false
    52542056.24
    310216.63
    0.0544
    0.0003613
    246130.34
    64086.29
    0.00
    54220171.19
    52477969.95
    03-06-2020
    1
    false
    7014362.02
    0
    2104666.30
    3
    0
    Wells Fargo Bank, NA
    06-10-2020
    false
    0.00
    98
    0
  
  
    Prospectus Loan ID
    1-001
    05-12-2022
    06-13-2022
    
      HYATT PLACE GREENVILLE
      40 WEST ORCHARD PARK DRIVE
      Greenville
      SC
      29615
      Greenville
      LO
      126
      126
      1997
      2015
      17600000.00
      MAI
      11-30-2016
      10600000.00
      09-01-2021
      MAI
      76.10
      0.53
      6
      11-30-2016
      01-01-2020
      03-31-2020
      4028667.00
      3525173.00
      2474372.00
      3563971.00
      1554295.00
      -38798.00
      1393148.00
      -286217.00
      UW
      CREFC
      930650.00
      -0.0416
      -0.3075
      F
    
    false
  
  
    Prospectus Loan ID
    1-002
    05-12-2022
    06-13-2022
    
      HYATT PLACE CHARLOTTE
      7900 FOREST POINT BOULEVARD
      Charlotte
      NC
      28217
      Mecklenburg
      LO
      126
      126
      1996
      2015
      17700000.00
      MAI
      11-30-2016
      11200000.00
      09-01-2021
      MAI
      78.30
      0.53
      6
      11-30-2016
      01-01-2020
      03-31-2020
      4184447.00
      0.00
      2673412.00
      0.00
      1511035.00
      0.00
      1343657.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    1-003
    05-12-2022
    06-13-2022
    
      HYATT PLACE DALLAS
      12411 NORTH CENTRAL EXPRESSWAY
      Dallas
      TX
      75243
      Dallas
      LO
      126
      126
      1996
      2015
      15000000.00
      MAI
      11-30-2016
      9000000.00
      09-01-2021
      MAI
      78.10
      0.53
      6
      11-30-2016
      01-01-2020
      03-31-2020
      4003846.00
      0.00
      2692740.00
      0.00
      1311107.00
      0.00
      1150953.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    1-004
    05-12-2022
    06-13-2022
    
      HYATT PLACE ALPHARETTA
      7500 NORTH POINT PARKWAY
      Alpharetta
      GA
      30022
      Fulton
      LO
      124
      124
      1995
      2015
      13900000.00
      MAI
      11-30-2016
      13000000.00
      09-01-2021
      MAI
      71.80
      0.53
      6
      11-30-2016
      01-01-2020
      03-31-2020
      4060776.00
      0.00
      2706083.00
      0.00
      1354692.00
      0.00
      1192261.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    1-005
    05-12-2022
    06-13-2022
    
      HYATT PLACE TOPEKA
      6021 SOUTHWEST 6TH AVENUE
      Topeka
      KS
      66615
      Shawnee
      LO
      126
      126
      1997
      2015
      10800000.00
      MAI
      11-30-2016
      6900000.00
      09-01-2021
      MAI
      70.10
      0.53
      6
      11-30-2016
      01-01-2020
      03-31-2020
      3543086.00
      0.00
      2558055.00
      0.00
      985031.00
      0.00
      843308.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    1-006
    05-12-2022
    06-13-2022
    
      HYATT PLACE ROANOKE
      5040 VALLEY VIEW BOULEVARD
      Roanoke
      VA
      24012
      Roanoke
      LO
      126
      126
      1997
      2015
      10100000.00
      MAI
      11-30-2016
      8000000.00
      09-01-2021
      MAI
      67
      0.53
      6
      11-30-2016
      01-01-2020
      03-31-2020
      3112476.00
      0.00
      2290337.00
      0.00
      822139.00
      0.00
      697640.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
    
    false
  
  
    Prospectus Loan ID
    2
    05-12-2022
    06-13-2022
    WFB
    11-23-2016
    51000000.00
    60
    0
    0.0457
    0.0457
    3
    1
    60
    01-11-2017
    1
    WL
    3
    181276.67
    51000000.00
    1
    1
    0
    true
    true
    false
    false
    
      Defeased
      1966
      1998
      85000000.00
      11-02-2016
      3
      09-30-2016
      C
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    2
    09-13-2021
  
  
    Prospectus Loan ID
    3
    05-12-2022
    06-13-2022
    WFB
    12-12-2016
    38350000.00
    120
    01-11-2027
    360
    0.0474
    0.0474
    3
    1
    60
    02-11-2017
    true
    1
    WL
    5
    141383.67
    38350000.00
    1
    1
    1
    5
    true
    true
    true
    false
    false
    03-13-2019
    10-10-2026
    
      INTERNATIONAL PAPER GLOBAL HQ
      6420 POPLAR AVENUE
      Memphis
      TN
      38119
      Shelby
      OF
      214060
      214060
      2002
      58270000.00
      MAI
      10-20-2016
      100
      1
      6
      X
      International Paper
      214060
      04-30-2027
      12-31-2020
      12-31-2021
      5849219.00
      6191895.00
      1675412.00
      1554710.85
      4173807.00
      4637184.15
      3643261.00
      4106639.15
      UW
      CREFC
      1843037.11
      1.74
      2.516
      1.52
      2.2281
      C
      F
      12-31-2021
    
    false
    false
    38155496.83
    199820.66
    0.0474
    0.0001863
    155738.02
    44082.64
    0.00
    38111414.19
    38111414.19
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    4
    05-12-2022
    06-13-2022
    WFB
    12-14-2016
    33000000.00
    120
    01-11-2027
    0
    0.0489
    0.0489
    3
    1
    120
    02-11-2017
    true
    1
    WL
    3
    125510.00
    33000000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    
      PREFERRED FREEZER VERNON
      4901 BANDINI BOULEVARD
      Vernon
      CA
      90058
      Los Angeles
      IN
      184273
      184273
      2007
      58000000.00
      MAI
      10-12-2016
      100
      1
      6
      04-11-2019
      N
      Preferred Freezer Services
      184273
      02-28-2042
      12-31-2016
      01-01-2022
      03-31-2022
      4188461.00
      898128.00
      883218.00
      29712.84
      3305243.00
      868415.16
      3178084.00
      836625.41
      UW
      CREFC
      403425.00
      2.02
      2.1526
      1.94
      2.0738
      C
      F
      04-20-2022
    
    false
    false
    33000000.00
    138957.50
    0.0489
    0.0001863
    138957.50
    0.00
    0.00
    33000000.00
    33000000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    5
    05-12-2022
    06-13-2022
    RMF
    12-08-2016
    27700000.00
    120
    12-06-2026
    0
    0.0495
    0.0495
    3
    1
    120
    01-06-2017
    true
    1
    WL
    3
    106645.00
    27700000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    12-07-2018
    09-05-2026
    
      PROMENADE AT TUTWILER FARM
      1612 GADSDEN HIGHWAY
      Trussville
      AL
      35173
      Jefferson
      RT
      223153
      223153
      2000
      43000000.00
      MAI
      11-02-2016
      96.80
      0.86
      6
      X
      Academy Sports
      52500
      02-29-2024
      TJ Maxx
      30000
      10-31-2028
      Michaels
      23916
      04-30-2025
      10-31-2016
      12-31-2020
      12-31-2021
      3528097.00
      3280265.00
      880094.00
      977376.95
      2648003.00
      2302888.05
      2445254.00
      2100140.05
      UW
      CREFC
      1390194.00
      1.90
      1.6565
      1.76
      1.5106
      C
      F
      12-30-2021
    
    false
    false
    27700000.00
    118071.25
    0.0495
    0.0001863
    118071.25
    0.00
    0.00
    27700000.00
    27700000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    6
    05-12-2022
    06-13-2022
    AREF
    02-14-2017
    25800000.00
    120
    03-06-2027
    0
    0.04605
    0.04605
    3
    1
    120
    04-06-2017
    true
    1
    WL
    3
    102307.75
    25800000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      JAMBOREE BUSINESS CENTER
      5 PETERS CANYON ROAD
      Irvine
      CA
      92606
      Orange
      OF
      156305
      156305
      2000
      42300000.00
      MAI
      01-27-2017
      89.80
      0.76
      6
      04-06-2019
      N
      Medata Inc
      38079
      08-31-2025
      Black & Veatch
      26582
      12-31-2022
      Tri pointe homes Inc
      20332
      02-28-2027
      10-31-2016
      01-01-2022
      03-31-2022
      4273362.00
      1094312.00
      1603543.00
      396214.50
      2669819.00
      698097.50
      2482253.00
      651205.75
      UW
      CREFC
      297022.50
      2.22
      2.3503
      2.06
      2.1924
      C
      F
      03-31-2022
    
    false
    false
    25800000.00
    102307.75
    0.04605
    0.0001863
    102307.75
    0.00
    0.00
    25800000.00
    25800000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    7
    05-12-2022
    06-13-2022
    AREF
    01-25-2017
    25300000.00
    60
    0
    0.0456
    0.0456
    3
    1
    60
    03-06-2017
    1
    WL
    3
    89730.67
    25300000.00
    1
    1
    0
    true
    true
    false
    false
    
      CLEVELAND TECHNOLOGY CENTER
      1920
      2015
      61000000.00
      12-20-2016
      6
      QWEST/CENTURY LINK
      68045
      02-28-2021
      DFAS
      61114
      02-28-2020
      WINDSTREAM
      20000
      03-31-2022
      11-30-2016
      C
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    5
    02-04-2022
  
  
    Prospectus Loan ID
    8
    05-12-2022
    06-13-2022
    RMF
    02-02-2017
    24500000.00
    120
    02-06-2027
    360
    0.0573
    0.0573
    3
    1
    0
    03-06-2017
    true
    1
    WL
    2
    142664.22
    24466524.11
    1
    7
    0
    false
    true
    false
    false
    false
    
      Five Star Self-Storage Portfolio
      SS
      392102
      38100000.00
      MAI
      90.60
      04-06-2019
      F
      12-31-2016
      3676086.00
      1301534.00
      2374552.00
      2351259.00
      UW
      1.39
      1.37
      C
    
    false
    false
    22726987.73
    142664.22
    0.0573
    0.0004613
    112138.75
    30525.47
    0.00
    22696462.26
    22696462.26
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    8-001
    05-12-2022
    06-13-2022
    
      Defeased
      NA
      Washtenaw
      SE
      70300
      1984
      8300000.00
      MAI
      91.50
      0
      3
      12-31-2016
      701802.00
      206137.00
      495665.00
      488635.00
      UW
    
    false
  
  
    Prospectus Loan ID
    8-002
    05-12-2022
    06-13-2022
    
      Defeased
      NA
      Oakland
      SE
      59163
      2001
      8050000.00
      MAI
      93.10
      0
      3
      12-31-2016
      783698.00
      278514.00
      505184.00
      502226.00
      UW
    
    false
  
  
    Prospectus Loan ID
    8-003
    05-12-2022
    06-13-2022
    
      Defeased
      NA
      Washtenaw
      SE
      63675
      1995
      2014
      6450000.00
      MAI
      87.90
      0
      3
      12-31-2016
      596589.00
      195055.00
      401534.00
      397077.00
      UW
    
    false
  
  
    Prospectus Loan ID
    8-004
    05-12-2022
    06-13-2022
    
      Defeased
      NA
      Oakland
      SE
      70864
      1999
      2015
      5700000.00
      MAI
      94.90
      0
      3
      12-31-2016
      546081.00
      146212.00
      399869.00
      397035.00
      UW
    
    false
  
  
    Prospectus Loan ID
    8-005
    05-12-2022
    06-13-2022
    
      Defeased
      NA
      Geauga
      SE
      54205
      1999
      2016
      4500000.00
      MAI
      83.10
      0
      3
      12-31-2016
      459818.00
      210167.00
      249651.00
      249109.00
      UW
    
    false
  
  
    Prospectus Loan ID
    8-006
    05-12-2022
    06-13-2022
    
      Defeased
      NA
      Montgomery
      SE
      44425
      1987
      2015
      3000000.00
      MAI
      88.60
      0
      3
      12-31-2016
      327219.00
      162626.00
      164593.00
      160595.00
      UW
    
    false
  
  
    Prospectus Loan ID
    8-007
    05-12-2022
    06-13-2022
    
      Defeased
      NA
      Ingham
      SE
      29470
      1985
      2100000.00
      MAI
      95.20
      0
      3
      12-31-2016
      260879.00
      102822.00
      158057.00
      156583.00
      UW
    
    false
  
  
    Prospectus Loan ID
    9
    05-12-2022
    06-13-2022
    WFB
    12-22-2016
    22000000.00
    120
    01-11-2027
    360
    0.0499
    0.0499
    3
    1
    60
    02-11-2017
    false
    1
    WL
    5
    85384.44
    22000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      CARROLLTON AVENUE SHOPPING CENTER
      3600, 3700 & 3800 SOUTH CARROLLTON AVENUE; 8100 PALM STREET; 2 & 3900 DUBLIN STREET
      New Orleans
      LA
      70118
      Orleans Parish
      RT
      206069
      206069
      2002
      38320000.00
      MAI
      11-25-2016
      100
      0.99
      6
      04-11-2019
      N
      Costco Warehouse
      150000
      05-31-2033
      CVS
      13225
      01-31-2036
      Family Dollar
      11880
      10-15-2024
      09-30-2016
      01-01-2022
      03-31-2022
      2506876.00
      670120.00
      503560.00
      134933.98
      2003315.00
      535186.02
      1952304.00
      522433.27
      UW
      CREFC
      330465.46
      1.42
      1.6194
      1.38
      1.5809
      C
      F
      04-01-2022
    
    false
    false
    21893404.19
    117966.34
    0.0499
    0.0001863
    94074.74
    23891.60
    0.00
    21869512.59
    21869512.59
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    10
    05-12-2022
    06-13-2022
    AREF
    02-10-2017
    20000000.00
    120
    03-06-2027
    360
    0.0517
    0.0517
    3
    1
    60
    04-06-2017
    false
    1
    WL
    5
    89038.89
    20000000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      THE STRAND ON OCEAN DRIVE
      1052-1060 OCEAN DRIVE
      Miami Beach
      FL
      33139
      Miami-Dade
      RT
      12661
      12661
      1934
      2011
      33000000.00
      MAI
      10-23-2016
      100
      1
      6
      04-06-2019
      N
      PALACE BAR  LLC
      7237
      11-19-2027
      ILOV305 I  LLC
      5634
      08-31-2027
      LA BAGUETTE
      1714
      09-30-2022
      11-30-2016
      12-31-2020
      12-31-2021
      1887520.00
      2707421.00
      361658.00
      428385.27
      1525862.00
      2279035.73
      1511302.00
      2264474.73
      UW
      CREFC
      1048361.13
      1.16
      2.1739
      1.15
      2.16
      C
      F
      09-30-2021
    
    false
    false
    19956213.97
    109451.82
    0.0517
    0.0001863
    88843.96
    20607.86
    0.00
    19935606.11
    19935606.11
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    11
    05-12-2022
    06-13-2022
    AREF
    02-14-2017
    18720000.00
    120
    03-06-2027
    0
    0.0473
    0.0473
    3
    1
    120
    04-06-2017
    true
    1
    WL
    3
    76247.60
    18720000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      PALMS OF CARROLLWOOD
      13121 - 13169 NORTH DALE MABRY HIGHWAY
      Tampa
      FL
      33618
      Hillsborough
      RT
      167887
      167887
      1984
      1993
      33000000.00
      MAI
      12-12-2016
      87.90
      0.90
      6
      04-06-2019
      N
      Bed Bath & Beyond
      35931
      01-31-2026
      Sam Ash Music
      24000
      09-30-2023
      The Fresh Market
      21000
      05-31-2026
      12-31-2016
      01-01-2022
      03-31-2022
      2968758.00
      707660.00
      933165.00
      251976.83
      2035593.00
      455683.17
      1841942.00
      407270.42
      UW
      CREFC
      221364.00
      2.27
      2.0585
      2.05
      1.8398
      C
      F
      03-31-2022
    
    false
    false
    18720000.00
    76247.60
    0.0473
    0.0001863
    76247.60
    0.00
    0.00
    18720000.00
    18720000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    12
    05-12-2022
    06-13-2022
    WFB
    12-19-2016
    14400000.00
    120
    01-11-2027
    360
    0.0517
    0.0517
    3
    1
    0
    02-11-2017
    true
    1
    WL
    2
    78805.31
    14364342.28
    1
    1
    1
    5
    false
    true
    false
    false
    false
    
      WHITEHALL CORPORATE CENTER VI
      3525 WHITEHALL PARK DRIVE
      Charlotte
      NC
      28273
      Mecklenburg
      OF
      116855
      116855
      2008
      20500000.00
      MAI
      09-01-2017
      90.70
      0.88
      6
      04-11-2019
      N
      Direct ChassisLink
      23654
      05-31-2027
      ABX Converting Acquisition  LLC
      14363
      12-31-2025
      C.H. Robinson Worldwide  Inc.
      11943
      03-31-2024
      09-30-2016
      12-31-2020
      12-31-2021
      2236437.00
      2283650.00
      880145.00
      975958.76
      1356293.00
      1307691.24
      1198735.00
      1150134.24
      UW
      CREFC
      945664.00
      1.43
      1.3828
      1.27
      1.2162
      C
      F
      03-31-2022
    
    false
    false
    13226966.46
    78805.31
    0.0517
    0.0003113
    58885.72
    19919.59
    0.00
    13207046.87
    13207046.87
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    13
    05-12-2022
    06-13-2022
    AREF
    10-31-2016
    13600000.00
    120
    11-06-2026
    360
    0.0439
    0.0439
    3
    1
    24
    12-06-2016
    true
    1
    WL
    5
    46436.44
    13600000.00
    1
    1
    15
    true
    true
    false
    false
    false
    
      Defeased
      NC
      Cumberland
      MF
      216
      216
      2006
      18435000.00
      MAI
      09-28-2016
      98.10
      3
      04-06-2019
      F
      01-31-2017
      1812263.00
      659450.00
      1152814.00
      1098814.00
      UW
      C
    
    false
    false
    12801890.19
    68023.17
    0.0439
    0.0001863
    48394.70
    19628.47
    0.00
    12782261.72
    12782261.72
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    14
    05-12-2022
    06-13-2022
    AREF
    07-01-2016
    11555560.46
    114
    12-06-2025
    300
    0.03944
    0.03944
    3
    1
    0
    07-06-2016
    true
    1
    PP
    2
    60637.77
    11352803.87
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      PEACHTREE MALL
      3131 MANCHESTER EXPRESSWAY
      Columbus
      GA
      31909
      Muscogee
      RT
      536202
      536202
      1975
      1994
      140000000.00
      MAI
      09-01-2016
      90.70
      0.96
      6
      04-06-2019
      N
      Macy's
      139219
      09-01-2027
      J C Penney
      82320
      11-30-2024
      Peachtree Yoga
      25439
      12-31-2023
      11-30-2016
      01-01-2022
      03-31-2022
      14016078.00
      3211613.00
      3916454.00
      1127585.89
      10099623.00
      2084027.11
      9348941.00
      1897835.11
      UW
      CREFC
      1264209.54
      2.00
      1.6484
      1.85
      1.5012
      C
      F
      03-31-2022
    
    false
    false
    9786903.85
    60637.77
    0.03944
    0.0001623
    33238.50
    27399.27
    0.00
    9759504.56
    9759504.58
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    15
    05-12-2022
    06-13-2022
    RMF
    12-23-2016
    11350000.00
    120
    01-06-2027
    360
    0.0533
    0.0533
    3
    1
    12
    02-06-2017
    true
    1
    WL
    5
    47052.06
    11350000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      SUMMERCREST APARTMENTS
      3950 HOLLISTER
      Houston
      TX
      77080
      Harris
      MF
      355
      355
      1970
      2016
      17130000.00
      MAI
      11-02-2016
      95.20
      0.99
      6
      04-06-2019
      N
      11-30-2016
      01-01-2022
      03-31-2022
      2831436.00
      827282.14
      1520516.00
      464319.75
      1310920.00
      362962.39
      1204420.00
      336337.39
      UW
      CREFC
      189716.07
      1.73
      1.9131
      1.59
      1.7728
      C
      F
    
    false
    false
    10640087.63
    63238.69
    0.0533
    0.0001863
    48835.05
    14403.64
    0.00
    10625683.99
    10625683.99
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    17
    05-12-2022
    06-13-2022
    AREF
    12-02-2016
    10000000.00
    120
    12-06-2026
    360
    0.06111
    0.06111
    3
    1
    0
    01-06-2017
    true
    1
    WL
    2
    60670.55
    9970644.29
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      CROSSROADS SHOPPING CENTER
      39405 FREMONT BOULEVARD
      Fremont
      CA
      94538
      Alameda
      RT
      36576
      36576
      1984
      16000000.00
      MAI
      11-08-2016
      96.70
      0.93
      6
      04-06-2019
      N
      Bright Now Dental
      3250
      02-28-2027
      Partners
      3200
      03-31-2028
      Mountain Mike's Pizza
      2275
      12-31-2025
      10-31-2016
      01-01-2021
      06-30-2021
      1469187.00
      792809.00
      495388.00
      251283.65
      973799.00
      541525.35
      920764.00
      515007.85
      UW
      CREFC
      364023.30
      1.34
      1.4876
      1.26
      1.4147
      C
      F
      09-01-2021
    
    false
    false
    9304014.54
    60670.55
    0.06111
    0.0001863
    48960.05
    11710.50
    0.00
    9292304.04
    9292304.04
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    18
    05-12-2022
    06-13-2022
    AREF
    11-21-2016
    9600000.00
    120
    12-06-2026
    360
    0.05627
    0.05627
    3
    1
    0
    01-06-2017
    true
    1
    PP
    2
    55275.14
    9569103.29
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      DOUBLETREE BY HILTON TEMPE
      2100 SOUTH PRIEST DRIVE
      Tempe
      AZ
      85282
      Maricopa
      LO
      270
      270
      1974
      2016
      32300000.00
      MAI
      10-25-2016
      66.80
      0.72
      6
      04-06-2019
      N
      09-30-2016
      04-01-2021
      03-31-2022
      11610683.00
      10446656.00
      8618856.00
      8134622.70
      2991827.00
      2312033.30
      2411292.00
      1789700.50
      UW
      CREFC
      1423334.88
      2.10
      1.6243
      1.69
      1.2573
      C
      F
    
    false
    false
    8868258.97
    55275.14
    0.05627
    0.0001623
    42970.90
    12304.24
    0.00
    8855954.71
    8855954.73
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    19
    05-12-2022
    06-13-2022
    RMF
    02-10-2017
    9500000.00
    120
    02-06-2027
    360
    0.0561
    0.0561
    3
    1
    24
    03-06-2017
    true
    1
    WL
    5
    41451.67
    9500000.00
    1
    1
    0
    true
    true
    false
    false
    false
    
      Defeased
      IN
      Marion
      MF
      272
      272
      1971
      14500000.00
      MAI
      01-03-2017
      91.20
      3
      04-06-2019
      F
      12-31-2016
      2009173.00
      1091881.00
      917293.00
      849293.00
      UW
      C
    
    false
    false
    9089143.98
    54597.42
    0.0561
    0.0001863
    43908.14
    10689.28
    0.00
    9078454.70
    9078454.70
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    20
    05-12-2022
    06-13-2022
    AREF
    02-03-2017
    9450000.00
    120
    02-06-2027
    360
    0.0523
    0.0523
    3
    1
    0
    03-06-2017
    true
    1
    WL
    2
    52066.25
    9436374.25
    1
    1
    0
    false
    true
    false
    false
    false
    
      Defeased
      IN
      Monroe
      MF
      121
      121
      1985
      13500000.00
      MAI
      09-20-2016
      91.70
      3
      04-06-2019
      F
      12-31-2016
      1369744.00
      488986.00
      880758.00
      844458.00
      UW
      C
    
    false
    false
    8700951.70
    52066.25
    0.0523
    0.0001863
    39185.70
    12880.55
    0.00
    8688071.15
    8688071.15
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    21
    05-12-2022
    06-13-2022
    RMF
    02-03-2017
    9000000.00
    120
    02-06-2027
    360
    0.0535
    0.0535
    3
    1
    0
    03-06-2017
    true
    1
    WL
    2
    50257.23
    8987192.77
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      HOLIDAY INN EXPRESS & SUITES RIVERHEAD
      1707 OLD COUNTRY ROAD
      Riverhead
      NY
      11901
      Suffolk
      LO
      89
      89
      2005
      16500000.00
      MAI
      01-01-2018
      77.70
      0.77
      6
      04-06-2019
      N
      12-31-2016
      04-01-2021
      03-31-2022
      3859686.00
      4358604.00
      2682157.00
      2870551.65
      1177529.00
      1488052.35
      1023142.00
      1313708.19
      UW
      CREFC
      603086.76
      1.95
      2.4673
      1.70
      2.1783
      C
      F
    
    false
    false
    8301831.72
    50257.23
    0.0535
    0.0001863
    38246.08
    12011.15
    0.00
    8289820.57
    8289820.57
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    22
    05-12-2022
    06-13-2022
    CIIICM
    01-17-2017
    8550000.00
    120
    02-11-2027
    360
    0.0527
    0.0527
    3
    1
    0
    03-11-2017
    true
    1
    WL
    2
    47319.39
    8537726.11
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      STAXUP STORAGE HOMELAND
      30630 HIGHWAY 74
      Homeland
      CA
      92548
      Riverside
      SS
      91354
      91354
      2004
      15370000.00
      MAI
      11-03-2016
      94.30
      0.84
      6
      04-11-2019
      N
      11-30-2016
      01-01-2022
      03-31-2022
      1146510.00
      443320.00
      341573.00
      125700.25
      804937.00
      317619.75
      795802.00
      315336.00
      UW
      CREFC
      141958.17
      1.42
      2.2374
      1.40
      2.2213
      C
      F
    
    false
    false
    7877127.30
    47319.39
    0.0527
    0.0001863
    35746.84
    11572.55
    0.00
    7865554.75
    7865554.75
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    23
    05-12-2022
    06-13-2022
    RMF
    12-28-2016
    8500000.00
    120
    360
    0.0537
    0.0537
    3
    1
    48
    02-06-2017
    1
    WL
    5
    35501.67
    8500000.00
    1
    1
    0
    true
    true
    true
    false
    12-27-2018
    10-05-2026
    
      BILTMORE APARTMENTS
      1979
      13000000.00
      12-05-2016
      6
      12-31-2016
      C
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    9
    09-17-2021
  
  
    Prospectus Loan ID
    24
    05-12-2022
    06-13-2022
    RMF
    12-23-2016
    8425000.00
    120
    01-06-2027
    360
    0.0534
    0.0534
    3
    1
    12
    02-06-2017
    true
    1
    WL
    5
    34991.83
    8425000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      RAGHU APARTMENTS
      8655 PITNER ROAD
      Houston
      TX
      77080
      Harris
      MF
      234
      234
      1970
      13070000.00
      MAI
      11-03-2016
      92.70
      1
      6
      04-06-2019
      N
      11-30-2016
      12-31-2020
      12-31-2021
      1921265.00
      2090952.00
      937439.00
      1306843.49
      983826.00
      784108.51
      913626.00
      713908.51
      UW
      CREFC
      563926.92
      1.74
      1.3904
      1.62
      1.2659
      C
      F
    
    false
    false
    7899016.47
    46993.91
    0.0534
    0.0001863
    36322.31
    10671.60
    0.00
    7888344.87
    7888344.87
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25
    05-12-2022
    06-13-2022
    RMF
    12-15-2016
    8350000.00
    120
    01-06-2027
    360
    0.0575
    0.0575
    3
    1
    36
    02-06-2017
    true
    1
    WL
    5
    37343.06
    8350000.00
    1
    3
    3
    0
    true
    true
    false
    false
    false
    
      Tri Retail Portfolio
      RT
      23807
      13110000.00
      MAI
      100
      1
      04-06-2019
      N
      09-30-2016
      12-31-2020
      12-31-2021
      997060.00
      1391891.00
      249842.00
      491836.27
      747218.00
      900054.73
      730733.00
      883571.73
      UW
      584739.00
      1.28
      1.5392
      1.25
      1.511
      C
      F
    
    false
    false
    8104987.95
    48728.33
    0.0575
    0.0001863
    40130.95
    8597.38
    0.00
    8096390.57
    8096390.57
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    25-001
    05-12-2022
    06-13-2022
    
      TARGET SHADOW ANCHORED OUTLOT
      3871-3875 EAST MAIN STREET
      St. Charles
      IL
      60174
      Kane
      RT
      8486
      8486
      2016
      5050000.00
      MAI
      11-16-2016
      100
      1
      6
      ATI PHYSICAL THERAPY
      3500
      06-30-2026
      Noodles and Company
      2586
      10-31-2026
      POT BELLY
      2400
      07-31-2026
      09-30-2016
      12-31-2020
      12-31-2021
      383368.00
      445115.00
      103031.00
      212755.44
      280337.00
      232359.56
      274481.00
      226504.56
      UW
      CREFC
      210086.00
      1.106
      1.0781
      F
      05-02-2022
    
    false
  
  
    Prospectus Loan ID
    25-002
    05-12-2022
    06-13-2022
    
      SHERWIN WILLIAMS ANCHORED
      1475 VETERANS PARKWAY
      Jeffersonville
      IN
      47130
      Clark
      RT
      9498
      9498
      2013
      4160000.00
      MAI
      11-18-2016
      100
      1
      6
      Sherwin Williams
      2968
      01-08-2025
      German American Bank
      2603
      01-31-2024
      Heine Brothers' Coffee
      2004
      03-15-2025
      12-31-2020
      12-31-2021
      335085.00
      436479.00
      79883.00
      143045.81
      255202.00
      293433.19
      248649.00
      286880.19
      UW
      CREFC
      203083.00
      1.4448
      1.4126
      F
      05-02-2022
    
    false
  
  
    Prospectus Loan ID
    25-003
    05-12-2022
    06-13-2022
    
      PROMENADE AT CASTLE ROCK
      832 NEW MEMPHIS COURT
      Castle Rock
      CO
      80108
      Douglas
      RT
      5823
      5823
      2015
      3900000.00
      MAI
      11-15-2016
      100
      1
      6
      T-Mobile
      2922
      01-31-2026
      Cafe Rio  Inc.
      2901
      04-10-2025
      09-30-2016
      12-31-2020
      12-31-2021
      278607.00
      510297.00
      66928.00
      136035.02
      211679.00
      374261.98
      207603.00
      370186.98
      UW
      CREFC
      171570.00
      2.1813
      2.1576
      F
      05-02-2022
    
    false
  
  
    Prospectus Loan ID
    26
    05-12-2022
    06-13-2022
    WFB
    02-01-2017
    7900000.00
    120
    02-11-2027
    360
    0.0493
    0.0493
    3
    1
    0
    03-11-2017
    true
    1
    WL
    2
    42071.58
    7888220.53
    1
    1
    1
    0
    false
    true
    true
    false
    false
    03-13-2019
    08-10-2026
    
      SECURITY PUBLIC STORAGE - BREA
      502 APOLLO STREET
      Brea
      CA
      92821
      Orange
      SS
      77292
      77292
      1978
      13350000.00
      MAI
      12-09-2016
      95.40
      0.98
      6
      04-11-2019
      N
      11-30-2016
      12-31-2020
      12-31-2021
      1170218.00
      1494650.00
      385542.00
      494596.50
      784675.00
      1000053.50
      776030.00
      991407.50
      UW
      CREFC
      504859.00
      1.55
      1.9808
      1.54
      1.9637
      C
      F
    
    false
    false
    7239661.34
    42071.58
    0.0493
    0.0001863
    30734.37
    11337.21
    0.00
    7228324.13
    7228324.13
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    27
    05-12-2022
    06-13-2022
    RMF
    12-28-2016
    7250000.00
    120
    360
    0.0535
    0.0535
    3
    1
    48
    02-06-2017
    1
    WL
    5
    30168.06
    7250000.00
    1
    1
    0
    true
    true
    true
    false
    12-27-2018
    10-05-2026
    
      THE ROCHESTER APARTMENTS
      1980
      11500000.00
      12-05-2016
      6
      12-31-2016
      C
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    9
    06-04-2019
  
  
    Prospectus Loan ID
    28
    05-12-2022
    06-13-2022
    AREF
    12-21-2016
    7080000.00
    120
    01-06-2027
    0
    0.0498
    0.0498
    3
    1
    120
    02-06-2017
    true
    1
    WL
    3
    27423.20
    7080000.00
    1
    1
    1
    0
    true
    true
    true
    false
    false
    01-07-2018
    10-05-2026
    
      GRINNELL WATER WORKS
      1435 WEST MOREHEAD STREET
      Charlotte
      NC
      28208
      Mecklenburg
      OF
      52377
      52377
      1930
      2001
      12400000.00
      MAI
      12-07-2016
      99.20
      0.77
      6
      X
      Mountain Khakis The Free
      7900
      04-30-2023
      BB&M Architecture PLLC
      7679
      10-31-2021
      CARDINIA REAL ESTATE LL
      5698
      05-31-2026
      10-31-2016
      01-01-2021
      09-30-2021
      1200735.00
      1091727.00
      423002.00
      322525.51
      777733.00
      769201.49
      707602.00
      716602.49
      UW
      CREFC
      268355.60
      2.18
      2.8663
      1.98
      2.6703
      C
      F
      09-30-2021
    
    false
    false
    7080000.00
    30361.40
    0.0498
    0.0001863
    30361.40
    0.00
    0.00
    7080000.00
    7080000.00
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29
    05-12-2022
    06-13-2022
    CIIICM
    02-14-2017
    6750000.00
    120
    03-11-2027
    360
    0.0529
    0.0529
    3
    1
    0
    04-11-2017
    true
    1
    WL
    2
    37441.16
    6750000.00
    1
    4
    4
    0
    false
    true
    false
    false
    false
    
      Tharp Portfolio III
      IN
      29826
      10640000.00
      MAI
      100
      1
      04-11-2019
      N
      10-31-2016
      01-01-2022
      03-31-2022
      772379.00
      232738.00
      141393.00
      46485.26
      630986.00
      186252.74
      608798.00
      180705.49
      UW
      112323.50
      1.40
      1.6581
      1.36
      1.6087
      C
      F
    
    false
    false
    6233438.48
    37441.16
    0.0529
    0.0001863
    28395.04
    9046.12
    0.00
    6224392.37
    6224392.36
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    29-001
    05-12-2022
    06-13-2022
    
      CVS TRIANGLE CENTER
      6975 PENDELTON PIKE
      Indianapolis
      IN
      46201
      Marion
      RT
      12900
      12900
      2006
      4690000.00
      MAI
      08-04-2016
      100
      1
      6
      CVS
      12900
      01-31-2032
      10-31-2016
      01-01-2022
      03-31-2022
      329133.00
      232738.00
      60949.00
      46485.26
      268184.00
      186252.74
      266249.00
      180705.49
      UW
      CREFC
      112323.50
      1.6581
      1.6087
      F
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    29-002
    05-12-2022
    06-13-2022
    
      SOUTHEASTERN & ENGLISH
      3101-3155 ENGLISH AVENUE
      Indianapolis
      IN
      46201
      Marion
      RT
      16926
      16926
      1999
      2017
      3400000.00
      MAI
      11-30-2016
      100
      1
      6
      Cash America Advance
      8776
      12-31-2026
      Dos Amigos
      3450
      10-31-2026
      Baker Law Firm
      3000
      05-31-2026
      10-31-2016
      01-01-2022
      03-31-2022
      306436.00
      0.00
      74329.00
      0.00
      232107.00
      0.00
      215181.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    29-003
    05-12-2022
    06-13-2022
    
      FIFTH THIRD - LAND LEASE
      5902 US HIGHWAY 52
      New Palestine
      IN
      46163
      Hancock
      98
      0
      1750000.00
      MAI
      07-29-2016
      100
      1
      6
      Fifth Third Bank
      4956
      02-28-2025
      10-31-2016
      01-01-2022
      03-31-2022
      92369.00
      0.00
      4002.00
      0.00
      88367.00
      0.00
      85040.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      09-30-2017
    
    false
  
  
    Prospectus Loan ID
    29-004
    05-12-2022
    06-13-2022
    
      DUNKIN DONUTS - LAND LEASE
      3850 NORTH SHADELAND AVENUE
      Indianapolis
      IN
      46201
      Marion
      98
      0
      800000.00
      MAI
      08-04-2016
      100
      1
      6
      Dunkin Donuts
      3269
      12-31-2027
      10-31-2016
      01-01-2022
      03-31-2022
      44441.00
      0.00
      2113.00
      0.00
      42328.00
      0.00
      42328.00
      0.00
      UW
      CREFC
      0.00
      0.00
      C
      03-31-2022
    
    false
  
  
    Prospectus Loan ID
    30
    05-12-2022
    06-13-2022
    RMF
    02-09-2017
    6500000.00
    120
    02-06-2027
    360
    0.0551
    0.0551
    3
    1
    0
    03-06-2017
    true
    1
    WL
    2
    36947.08
    6490909.03
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      COUNTRY INN & SUITES - DEARBORN
      24555 MICHIGAN AVENUE
      Dearborn
      MI
      48124
      Wayne
      LO
      100
      100
      2013
      9300000.00
      MAI
      01-01-2017
      72.30
      0.65
      6
      04-06-2019
      N
      11-30-2016
      04-01-2021
      03-31-2022
      2427722.00
      2747458.09
      1541320.00
      1265147.93
      886403.00
      1482310.16
      789294.00
      1372411.84
      UW
      CREFC
      443364.96
      2.00
      3.3433
      1.78
      3.0954
      C
      F
    
    false
    false
    6010190.66
    36947.08
    0.0551
    0.0001863
    28516.69
    8430.39
    0.00
    6001760.27
    6001760.27
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    32
    05-12-2022
    06-13-2022
    RMF
    02-09-2017
    6000000.00
    120
    02-06-2027
    360
    0.0529
    0.0529
    3
    1
    0
    03-06-2017
    true
    1
    WL
    2
    33281.03
    5991405.64
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      HOLIDAY INN EXPRESS & SUITES SEDALIA
      4001 WEST BROADWAY BOULEVARD
      Sedalia
      MO
      65301
      Pettis
      LO
      76
      76
      2008
      8900000.00
      MAI
      11-28-2016
      72
      0.65
      6
      04-06-2019
      N
      11-30-2016
      12-31-2020
      12-31-2021
      2096383.00
      2122322.00
      1222605.00
      1378983.48
      873778.00
      743338.52
      789923.00
      658445.64
      UW
      CREFC
      399372.36
      2.19
      1.8612
      1.98
      1.6487
      C
      F
    
    false
    false
    5529500.67
    33281.03
    0.0529
    0.0001863
    25188.41
    8092.62
    0.00
    5521408.05
    5521408.05
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    33
    05-12-2022
    06-13-2022
    AREF
    02-09-2017
    5662000.00
    120
    03-06-2027
    360
    0.05015
    0.05015
    3
    1
    24
    04-06-2017
    true
    1
    WL
    5
    24451.19
    5662000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      TULSA SHOPS
      6921, 6923, & 6925 EAST ADMIRAL PLACE
      Tulsa
      OK
      74115
      Tulsa
      RT
      91907
      91907
      1975
      2014
      7700000.00
      MAI
      12-20-2016
      100
      1
      6
      04-06-2019
      N
      Conn Appliances  Inc.
      39657
      01-31-2026
      T&J Fitness North Tulsa  L
      27440
      05-31-2024
      Dollar Tree
      24810
      02-28-2025
      12-31-2016
      01-01-2021
      09-30-2021
      761399.00
      696688.00
      158896.00
      184908.02
      602502.00
      511779.98
      543716.00
      467689.73
      UW
      CREFC
      274020.93
      1.65
      1.8676
      1.49
      1.7067
      C
      F
      09-30-2021
    
    false
    false
    5397606.17
    30446.77
    0.05015
    0.0001863
    23309.41
    7137.36
    0.00
    5390468.81
    5390468.81
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    34
    05-12-2022
    06-13-2022
    WFB
    01-24-2017
    5581000.00
    120
    02-11-2027
    0
    0.0479
    0.0479
    3
    1
    120
    03-11-2017
    true
    1
    WL
    3
    20792.33
    5581000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    
      LITTLE YORK PLAZA SHOPPING CENTER
      1409 AND 1575 LITTLE YORK ROAD
      Houston
      TX
      77093
      Harris
      RT
      113878
      113878
      1968
      1993
      9760000.00
      MAI
      11-29-2016
      96
      1
      6
      04-11-2019
      N
      Seller Bros
      39108
      05-31-2024
      Health and Human Services Com
      17128
      11-30-2029
      Dollar Tree
      12447
      07-31-2026
      10-31-2016
      01-01-2022
      03-31-2022
      1289444.00
      422026.00
      554657.00
      150541.99
      734787.00
      271484.01
      634598.00
      246437.01
      UW
      CREFC
      66832.47
      2.71
      4.0621
      2.34
      3.6873
      C
      F
      03-31-2022
    
    false
    false
    5581000.00
    23020.07
    0.0479
    0.0001863
    23020.07
    0.00
    0.00
    5581000.00
    5581000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    35
    05-12-2022
    06-13-2022
    WFB
    12-22-2016
    5460000.00
    120
    01-11-2027
    360
    0.0515
    0.0515
    3
    1
    36
    02-11-2017
    true
    1
    WL
    5
    21870.33
    5460000.00
    1
    1
    1
    5
    true
    true
    false
    false
    true
    
      HAVERSTICK OFFICE PARK
      8200 AND 8250 HAVERSTICK ROAD
      Indianapolis
      IN
      46240
      Marion
      OF
      80696
      80696
      1982
      2013
      7900000.00
      MAI
      11-22-2016
      90.10
      0.82
      6
      04-11-2019
      N
      Child Advocates  Inc.
      16955
      06-30-2025
      Broyles Kight and Ricafort P.C.
      8215
      03-31-2032
      Fairway Independent Mortgage
      6499
      07-31-2022
      11-30-2016
      01-01-2021
      09-30-2021
      1316106.00
      996240.00
      645237.00
      519447.36
      670869.00
      476792.64
      521123.00
      364482.39
      UW
      CREFC
      268317.00
      1.88
      1.7769
      1.46
      1.3584
      C
      F
      03-31-2022
    
    false
    true
    5279626.88
    29813.03
    0.0515
    0.0001863
    23413.68
    6399.35
    0.00
    5273227.53
    5273227.53
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
    01-01-2021
    98
    01-11-2027
  
  
    Prospectus Loan ID
    36
    05-12-2022
    06-13-2022
    AREF
    02-14-2017
    5450000.00
    120
    03-06-2027
    360
    0.0536
    0.0536
    3
    1
    36
    04-06-2017
    true
    1
    WL
    5
    25154.78
    5450000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      118 FLATS OVAL
      1591, 1595, 1599, AND 1607 EAST 118TH STREET
      Cleveland
      OH
      44106
      Cuyahoga
      MF
      32
      32
      2016
      8100000.00
      MAI
      01-13-2017
      90.60
      0.97
      6
      04-06-2019
      N
      01-01-2022
      03-31-2022
      581910.00
      152913.00
      119802.00
      47160.14
      462108.00
      105752.86
      454108.00
      103752.86
      UW
      CREFC
      91402.00
      1.26
      1.157
      1.24
      1.1351
      C
      F
    
    false
    false
    5290982.17
    30467.49
    0.0536
    0.0001863
    24420.82
    6046.67
    0.00
    5284935.50
    5284935.50
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    37
    05-12-2022
    06-13-2022
    RMF
    12-22-2016
    5000000.00
    120
    01-06-2027
    360
    0.0571
    0.0571
    3
    1
    0
    02-06-2017
    true
    1
    WL
    2
    29051.71
    4988667.02
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      CYPRESS GARDENS MHC
      1951 LAKE DAISY ROAD
      Winter Haven
      FL
      33884
      Polk
      MH
      269
      269
      1971
      7910000.00
      MAI
      09-29-2016
      92.20
      0.90
      6
      04-06-2019
      N
      01-31-2017
      01-01-2018
      06-30-2018
      960175.00
      491611.00
      427007.00
      192723.00
      533168.00
      298888.00
      519718.00
      292163.00
      UW
      CREFC
      174310.00
      1.53
      1.7146
      1.49
      1.6761
      C
      F
    
    false
    false
    4630770.33
    29051.71
    0.0571
    0.0001863
    22769.24
    6282.47
    0.00
    4624487.86
    4624487.86
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    38
    05-12-2022
    06-13-2022
    WFB
    12-01-2016
    4800000.00
    120
    12-11-2026
    360
    0.0478
    0.0478
    3
    1
    24
    01-11-2017
    true
    1
    WL
    5
    17845.33
    4800000.00
    1
    1
    1
    5
    true
    true
    false
    false
    false
    
      VICTORIA PLACE - CA
      3144-3240 BROADWAY STREET
      Eureka
      CA
      95501
      Humboldt
      RT
      42595
      42595
      1989
      7100000.00
      MAI
      09-17-2016
      86.70
      1
      6
      04-11-2019
      N
      Social Security Admin
      10008
      03-31-2025
      Big 5 Sporting Goods
      10000
      01-31-2025
      Mountain Mike's Pizza
      3250
      02-28-2035
      10-31-2016
      01-01-2022
      03-31-2022
      777511.00
      248111.00
      280293.00
      88868.19
      497218.00
      159242.81
      456196.00
      148987.31
      UW
      CREFC
      75378.00
      1.65
      2.1125
      1.51
      1.9765
      C
      F
      03-31-2022
    
    false
    false
    4544607.99
    25125.94
    0.0478
    0.0001863
    18706.11
    6419.83
    0.00
    4538188.16
    4538188.16
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    39
    05-12-2022
    06-13-2022
    CIIICM
    12-12-2016
    4775000.00
    120
    01-11-2027
    360
    0.0526
    0.0526
    3
    1
    24
    02-11-2017
    true
    1
    WL
    5
    19535.06
    4775000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      YOUR PLACE STORAGE
      11820 AIRLINE DRIVE
      Houston
      TX
      77037
      Harris
      SS
      80354
      80354
      1973
      2015
      6750000.00
      MAI
      10-25-2016
      90.10
      0.82
      6
      04-11-2019
      N
      10-31-2016
      01-01-2021
      09-30-2021
      744797.00
      659805.00
      321463.00
      222831.97
      423334.00
      436973.03
      415299.00
      430946.78
      UW
      CREFC
      237575.79
      1.34
      1.8392
      1.31
      1.8139
      C
      F
    
    false
    false
    4548486.15
    26397.31
    0.0526
    0.0001863
    20602.12
    5795.19
    0.00
    4542690.96
    4542690.96
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40
    05-12-2022
    06-13-2022
    RMF
    12-22-2016
    4700000.00
    120
    10-06-2026
    360
    0.0591
    0.0591
    3
    1
    0
    02-06-2017
    true
    1
    WL
    2
    27907.50
    4689690.08
    1
    2
    0
    false
    true
    false
    false
    false
    
      Indiana MHC Portfolio
      IN
      MH
      230
      230
      6370000.00
      MAI
      11-07-2016
      83.10
      04-06-2019
      F
      10-31-2016
      661141.00
      231611.00
      429530.00
      417049.00
      UW
      1.28
      1.25
      C
    
    false
    false
    4365645.56
    27907.50
    0.0591
    0.0001863
    22217.50
    5690.00
    0.00
    4359955.56
    4359955.56
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    40-001
    05-12-2022
    06-13-2022
    
      Defeased
      NA
      Harrison
      SE
      115
      115
      1985
      2005
      3290000.00
      MAI
      87
      0
      3
      10-31-2016
      397660.00
      155566.00
      242094.00
      235363.00
      UW
    
    false
  
  
    Prospectus Loan ID
    40-002
    05-12-2022
    06-13-2022
    
      Defeased
      NA
      Scott
      SE
      115
      115
      1998
      3080000.00
      MAI
      79.10
      0
      3
      10-31-2016
      263481.00
      76045.00
      187436.00
      181686.00
      UW
    
    false
  
  
    Prospectus Loan ID
    41
    05-12-2022
    06-13-2022
    WFB
    02-01-2017
    4275000.00
    120
    02-11-2027
    0
    0.0476
    0.0476
    3
    1
    120
    03-11-2017
    true
    1
    WL
    3
    15827.00
    4275000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      WEST WIND SHOPPING CENTER
      5510 4TH STREET
      Lubbock
      TX
      79416
      Lubbock
      RT
      41086
      41086
      2005
      7650000.00
      MAI
      12-04-2016
      95.20
      1
      6
      04-11-2019
      N
      SPEC's
      15193
      10-31-2031
      Dollar Tree
      12009
      01-31-2026
      Cato
      4185
      01-31-2027
      12-31-2016
      01-01-2022
      03-31-2022
      820524.00
      260320.00
      263533.00
      69798.00
      556991.00
      190522.00
      506773.00
      177967.75
      UW
      CREFC
      50873.00
      2.70
      3.745
      2.46
      3.4982
      C
      F
      03-31-2022
    
    false
    false
    4275000.00
    17522.75
    0.0476
    0.0009613
    17522.75
    0.00
    0.00
    4275000.00
    4275000.00
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    42
    05-12-2022
    06-13-2022
    RMF
    01-11-2017
    4000000.00
    120
    01-06-2027
    360
    0.0547
    0.0547
    3
    1
    0
    02-06-2017
    true
    1
    WL
    2
    22636.33
    3990570.08
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      LITHIA SQUARE
      901 LITHIA PINECREST ROAD
      Brandon
      FL
      33511
      Hillsborough
      RT
      69007
      69007
      1982
      7475000.00
      MAI
      10-20-2016
      83.10
      0.85
      6
      04-06-2019
      N
      Wal-Mart
      36750
      12-31-2030
      Tuesday Morning
      10000
      01-31-2023
      CHEF NGO INC
      4020
      10-14-2026
      11-30-2016
      01-01-2022
      03-31-2022
      571326.00
      143570.00
      197861.00
      51169.94
      373465.00
      92400.06
      355147.00
      87820.56
      UW
      CREFC
      67909.00
      1.37
      1.3606
      1.31
      1.2932
      C
      F
      03-01-2022
    
    false
    false
    3691300.90
    22636.33
    0.0547
    0.0001863
    17387.05
    5249.28
    0.00
    3686051.62
    3686051.62
    06-06-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    46
    05-12-2022
    06-13-2022
    CIIICM
    12-07-2016
    3112500.00
    120
    12-11-2026
    360
    0.0543
    0.0543
    3
    1
    24
    01-11-2017
    true
    1
    WL
    5
    13145.13
    3112500.00
    1
    1
    0
    true
    true
    false
    false
    false
    
      Defeased
      TX
      Rockwall
      SS
      48250
      1999
      4350000.00
      MAI
      11-02-2016
      92.20
      3
      04-11-2019
      F
      10-31-2016
      456585.00
      171891.00
      284694.00
      279869.00
      UW
      C
    
    false
    false
    2965989.64
    17535.98
    0.0543
    0.0001863
    13868.47
    3667.51
    0.00
    2962322.13
    2962322.13
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    49
    05-12-2022
    06-13-2022
    WFB
    01-11-2017
    2900000.00
    120
    01-11-2027
    360
    0.0543
    0.0543
    3
    1
    0
    02-11-2017
    true
    1
    WL
    2
    16338.74
    2893118.37
    1
    1
    1
    0
    false
    true
    true
    false
    false
    03-13-2019
    10-10-2026
    
      THE OFFICES AT JOHNS CREEK
      4255 & 4265 JOHNS CREEK PARKWAY
      Suwanee
      GA
      30024
      Forsyth
      OF
      21947
      21947
      2004
      4150000.00
      MAI
      11-18-2016
      83.50
      0.85
      6
      X
      FUSION SLEEP
      5859
      04-30-2022
      SKYLARK ADH-JOHN CREEK LLC
      5237
      07-31-2026
      VEIN INNOVATIVE THERAPIES LLC
      4001
      07-31-2022
      11-30-2016
      12-31-2020
      12-31-2021
      397238.00
      388689.00
      98157.00
      140043.22
      299082.00
      248645.78
      257736.00
      207300.78
      UW
      CREFC
      196065.00
      1.53
      1.2681
      1.31
      1.0573
      C
      F
      03-31-2022
    
    false
    false
    2674559.63
    16338.74
    0.0543
    0.0009613
    12505.80
    3832.94
    0.00
    2670726.69
    2670726.69
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    52
    05-12-2022
    06-13-2022
    CIIICM
    02-13-2017
    2445000.00
    120
    03-11-2027
    360
    0.0553
    0.0553
    3
    1
    12
    04-11-2017
    true
    1
    WL
    5
    11642.95
    2445000.00
    1
    1
    1
    0
    true
    true
    false
    false
    false
    
      LEOPARD MOBILE HOME PARK
      8225 LEOPARD STREET
      Corpus Christi
      TX
      78409
      Nueces
      MH
      184
      184
      1969
      2015
      3920000.00
      MAI
      12-15-2016
      97.30
      0.84
      6
      04-11-2019
      N
      11-30-2016
      01-01-2022
      03-31-2022
      701386.00
      205647.00
      462499.00
      110548.35
      238888.00
      95098.65
      229688.00
      92798.65
      UW
      CREFC
      41786.00
      1.43
      2.2758
      1.37
      2.2208
      C
      F
    
    false
    false
    2304892.00
    13928.50
    0.0553
    0.0001863
    10975.77
    2952.73
    0.00
    2301939.27
    2301939.27
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    58
    05-12-2022
    06-13-2022
    CIIICM
    12-15-2016
    1425000.00
    120
    01-11-2027
    360
    0.0558
    0.0558
    3
    1
    0
    02-11-2017
    true
    1
    WL
    2
    8162.66
    1421700.60
    1
    1
    1
    0
    false
    true
    false
    false
    false
    
      HIGHLAND MHP
      3000 FRONTAGE ROAD
      Reedsport
      OR
      97467
      Douglas
      MH
      74
      74
      1962
      2015
      2000000.00
      MAI
      11-08-2016
      95.90
      0.99
      6
      04-11-2019
      N
      10-31-2016
      01-01-2022
      03-31-2022
      312872.00
      94131.00
      182047.00
      53639.72
      130825.00
      40491.28
      127125.00
      39566.28
      UW
      CREFC
      24488.00
      1.34
      1.6535
      1.30
      1.6157
      C
      F
    
    false
    false
    1317215.94
    8162.66
    0.0558
    0.0001863
    6329.22
    1833.44
    0.00
    1315382.50
    1315382.50
    06-11-2022
    1
    false
    0
    0
    0
    0
    0
    Wells Fargo Bank, NA
    false
  
  
    Prospectus Loan ID
    59
    05-12-2022
    06-13-2022
    CIIICM
    05-31-2001
    3600000.00
    240
    240
    0.0804
    0.0804
    3
    1
    0
    07-01-2001
    1
    WL
    1
    30201.52
    1410079.24
    1
    1
    5
    false
    false
    true
    false
    05-31-2004
    02-28-2021
    
      AIRPORT LANDING APARTMENTS
      1983
      1998
      9740000.00
      01-19-2017
      6
      11-30-2016
      C
    
    false
    false
    0.00
    0.00
    0.00
    0.00
    1
    0
    9
    05-18-2018



	
		Item Number
		Column/Field Name
		Notes
	
	
		Item 2(c)(1)
		Originator
		With respect to originator, "AREF" denotes Argentic Real Estate Finance LLC, "RMF" denotes Rialto Mortgage Finance, LLC, "CIIICM" denotes C-III Commercial Mortgage LLC and WFB denotes Wells Fargo Bank, National Association.
	
	
		Item 2(c)(17)
		Periodic Principal and Interest Payment at Securitization
		With respect to each mortgage loan, the payment shown reflects the periodic principal and interest payment as of the Cut-off Date (or in case of any mortgage loan that has its first due date in April 2017, the periodic principal and interest payment due in April)
	
	
		Item 2(c)(18)
		Scheduled Principal Balance at Securitization
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(d)(14)
		Valuation Amount at Securitization
		With respect to the residential cooperative properties, the value shown is determined as if such residential cooperative property is operated as a residential cooperative and, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent-regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering such residential cooperative property.
	
	
		Item 2(d)(17)
		Most Recent Value
		With respect to the residential cooperative properties, the value shown is determined as if such residential cooperative property is operated as a residential cooperative and, in general, equals the sum of (i) the gross share value of all cooperative units in such residential cooperative property (applying a discount for units that are subject to existing rent-regulated or rent-controlled rental tenants as and if deemed appropriate by the appraiser), based in part on various comparable sales of cooperative apartment units in the market, plus (ii) the amount of the underlying debt encumbering such residential cooperative property.
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		With respect to each mortgage loan, the occupancy percent shown is indicative of the physical occupancy information available as of securitization.  In the case of a residential cooperative property, the occupancy percent shown is indicative of  the property vacancy assumption in the related appraisal for purposes of determining the appraised value of the related mortgaged property determined as a multifamily rental property.
	
	
		Item 2(d)(21)
		Most Recent Physical Occupancy
		In the case of a residential cooperative property, the occupancy percent shown is indicative of  the property vacancy assumption in the most recent related appraisal for purposes of determining the appraised value of the related mortgaged property determined as a multifamily rental property.
	
	
		Item 2(d)(28)(i)
		Date of Financials as of Securitization
		For Asset Numbers 3, 25-002 and 36 the Date of Financials as of Securitization has been left blank as it was not available at the time of securitization.
	
	
		Item 2(d)(28)(iv)
		Revenue at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants).
	
	
		Item 2(d)(28)(v)
		Most Recent Revenue
		Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The most recent revenue figures are not representative of the revenue generated by the property if it were operated as a multifamily rental property.
	
	
		Item 2(d)(28)(vi)
		Operating Expenses at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals the projected operating expenses at the property assuming such property is operated as a rental property.
	
	
		Item 2(d)(28)(vii)
		Operating Expenses
		Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The operating expenses figures are not representative of the expenses generated by the property if it were operated as a multifamily rental property.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption.
	
	
		Item 2(d)(28)(ix)
		Most Recent Net Operating Income
		Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The most recent net operating income figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow at Securitization
		For a residential cooperative property, this value is determined by appraisal and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves.
	
	
		Item 2(d)(28)(xi)
		Most Recent Net Cash Flow
		Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The most recent net cash flow figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property.
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure).  For a residential cooperative property, the Net Operating Income used to calculate this value is determined by the appraiser and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses and a market-rate vacancy assumption.
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Ratio (Net Operating Income)
		Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The net operating income figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		With respect to any mortgage loan that is part of a mortgage loan structure evidenced by multiple pari passu notes (including notes outside the trust), the value shown is inclusive of debt service related to the entirety of the mortgage loan structure (or, if the mortgage loan is part of the senior portion of a mortgage loan structure that also includes one or more subordinate companion loans, the entirety of the senior portion of such mortgage loan structure). For a residential cooperative property, the Net Cash Flow used to calculate this value is determined by the appraiser and, in general, equals projected operating income at the property assuming such property is operated as a rental property with rents and other income set at prevailing market rates (but taking into account the presence of existing rent-regulated or rent-controlled rental tenants), reduced by underwritten property operating expenses, a market-rate vacancy assumption and projected replacement reserves.
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Ratio (Net Cash Flow)
		Residential cooperatives are not-for-profit entities that set maintenance fees to cover current expenses and plan for future capital needs. A residential cooperative can increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves. The net cash flow figures are not representative of the cash flow generated by the property if it were operated as a multifamily rental property.
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		With respect to each mortgage loan, this percentage reflects the Trust Advisor Ongoing Fee Rate, the Certificate Administrator Fee Rate, the Servicing Fee Rate, the CREFC IP Royalty License Fee Rate and the Asset Representations Reviewer Fee Rate.
	
	
		Item 2(e)(12)
		Reporting Period Ending Actual Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Reporting Period Ending Scheduled Balance
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(f)(1)
		Primary Servicer
		With respect to the primary servicers, "NCB" represents National Cooperative Bank, N.A. and "Wells Fargo Bank, NA" represents Wells Fargo Bank, National Association

Serious News for Serious Traders! Try StreetInsider.com Premium Free!

Create E-mail Alert Related Categories

SEC Filings

Related Entities

Wells Fargo

Sign up for StreetInsider Free!

Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!

Form 10-D Wells Fargo Commercial For: Jun 17

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

Registered/reporting pursuant to (check one)

Loss Information as reported on June 17, 2022

You May Also Be Interested In

Create E-mail Alert Related Categories

Related Entities

Sign up for StreetInsider Free!

Free News Feed

Form 10-D Wells Fargo Commercial For: Jun 17

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Registered/reporting pursuant to (check one)

Loss Information as reported on June 17, 2022

You May Also Be Interested In

Create E-mail Alert Related Categories

Related Entities

Sign up for StreetInsider Free!

Free News Feed

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934