
Distribution Date:	11/17/23	WFRBS Commercial Mortgage Trust 2013-C17
Determination Date:	11/13/23
Next Distribution Date:	12/15/23
Record Date:	10/31/23	Commercial Mortgage Pass-Through Certificates
		Series 2013-C17


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	RBS Commercial Funding Inc.
Certificate Factor Detail	3		Thomas Conway	(203) 897-2365
Certificate Interest Reconciliation Detail	4		600 Washington Boulevard \| Stamford, CT 06901 \| United States
		Master Servicer	Wells Fargo Bank, National Association
Additional Information	5
			Investor Relations	REAM_InvestorRelations@wellsfargo.com
Bond / Collateral Reconciliation - Cash Flows	6
			Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	Rialto Capital Advisors, LLC
Current Mortgage Loan and Property Stratification	8-12		General	(305) 229-6465
Mortgage Loan Detail (Part 1)	13		200 S. Biscayne Blvd., Suite 3550 \| Miami, FL 33131 \| United States
Mortgage Loan Detail (Part 2)	14	Operating Trust Advisor	BellOak, LLC
Principal Prepayment Detail	15		Attention: Reporting	Reporting@belloakadvisors.com
Historical Detail	16		200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Delinquency Loan Detail	17	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Collateral Stratification and Historical Detail	18		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	19			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Specially Serviced Loan Detail - Part 2	20
		Trustee	U.S. Bank Trust Company, National Association
Modified Loan Detail	21		General Contact	(312) 332-7457
Historical Liquidated Loan Detail	22		190 South LaSalle Street, 7th Floor \| Chicago, IL 60603 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	23
Interest Shortfall Detail - Collateral Level	24
Supplemental Notes	25

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.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 25


				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	92938GAA6	1.154000%	48,455,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	92938GAB4	2.921000%	166,900,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	92938GAC2	3.754000%	125,000,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	92938GAD0	4.023000%	236,856,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	92938GAE8	3.558000%	55,837,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-S	92938GAF5	4.255000%	73,478,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	21.88%
B	92938GAJ7	4.788000%	58,784,000.00	43,624,344.20	43,624,344.20	174,061.13	0.00	0.00	43,798,405.33	0.00	0.00%	15.38%
C	92938GAK4	5.167890%	31,652,000.00	31,652,000.00	31,652,000.00	136,311.71	0.00	0.00	31,788,311.71	0.00	0.00%	11.88%
D	92938GAN8	5.167890%	47,479,000.00	47,479,000.00	47,479,000.00	204,471.87	0.00	0.00	47,683,471.87	0.00	0.00%	6.63%
E	92938GAQ1	3.500000%	15,826,000.00	15,826,000.00	15,138,430.14	46,159.17	0.00	0.00	15,184,589.31	687,569.86	98.12%	4.88%
F	92938GAS7	3.500000%	9,043,000.00	9,043,000.00	0.00	0.00	0.00	0.00	0.00	9,043,000.00	73.40%	3.88%
G	92938GAU2	3.500000%	35,044,517.00	27,057,309.38	0.00	0.00	0.00	200,304.64	0.00	26,857,004.74	0.00%	0.00%
V	92938GAW8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	92938GAX6	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			904,354,517.00	174,681,653.58	137,893,774.34	561,003.88	0.00	200,304.64	138,454,778.22	36,587,574.60


X-A	92938GAG3	5.167890%	706,526,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	92938GAH1	0.379890%	58,784,000.00	43,624,344.20	0.00	13,810.38	0.00	0.00	13,810.38	0.00
X-C	92938GAL2	1.667890%	59,913,517.00	51,926,309.38	0.00	72,172.81	0.00	0.00	72,172.81	36,587,574.60
Notional SubTotal			825,223,517.00	95,550,653.58	0.00	85,983.19	0.00	0.00	85,983.19	36,587,574.60

Deal Distribution Total					137,893,774.34	646,987.07	0.00	200,304.64	138,540,761.41

*	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 25


				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	92938GAA6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	92938GAB4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	92938GAC2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	92938GAD0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	92938GAE8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-S	92938GAF5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
B	92938GAJ7	742.11255103	742.11255103	2.96102902	0.00000000	0.00000000	0.00000000	0.00000000	745.07358006	0.00000000
C	92938GAK4	1,000.00000000	1,000.00000000	4.30657494	0.00000000	0.00000000	0.00000000	0.00000000	1,004.30657494	0.00000000
D	92938GAN8	1,000.00000000	1,000.00000000	4.30657491	0.00000000	0.00000000	0.00000000	0.00000000	1,004.30657491	0.00000000
E	92938GAQ1	1,000.00000000	956.55441299	2.91666688	0.00000000	0.00000000	0.00000000	0.00000000	959.47107987	43.44558701
F	92938GAS7	1,000.00000000	0.00000000	0.00000000	2.91666704	2.91666704	0.00000000	0.00000000	0.00000000	1,000.00000000
G	92938GAU2	772.08395767	0.00000000	0.00000000	2.25191148	10.70093904	0.00000000	5.71571981	0.00000000	766.36823786
V	92938GAW8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	92938GAX6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	92938GAG3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
X-B	92938GAH1	742.11255103	0.00000000	0.23493434	0.00000000	0.00000000	0.00000000	0.00000000	0.23493434	0.00000000
X-C	92938GAL2	866.68771890	0.00000000	1.20461648	0.00000000	0.00000000	0.00000000	0.00000000	1.20461648	610.67312406




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 25


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-S	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B	10/01/23 - 10/30/23	30	0.00	174,061.13	0.00	174,061.13	0.00	0.00	0.00	174,061.13	0.00
C	10/01/23 - 10/30/23	30	0.00	136,311.71	0.00	136,311.71	0.00	0.00	0.00	136,311.71	0.00
D	10/01/23 - 10/30/23	30	0.00	204,471.87	0.00	204,471.87	0.00	0.00	0.00	204,471.87	0.00
E	10/01/23 - 10/30/23	30	0.00	46,159.17	0.00	46,159.17	0.00	0.00	0.00	46,159.17	0.00
F	10/01/23 - 10/30/23	30	0.00	26,375.42	0.00	26,375.42	26,375.42	0.00	0.00	0.00	26,375.42
G	10/01/23 - 10/30/23	30	296,092.09	78,917.15	0.00	78,917.15	78,917.15	0.00	0.00	0.00	375,009.24
X-A	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-B	10/01/23 - 10/30/23	30	0.00	13,810.38	0.00	13,810.38	0.00	0.00	0.00	13,810.38	0.00
X-C	10/01/23 - 10/30/23	30	0.00	72,172.81	0.00	72,172.81	0.00	0.00	0.00	72,172.81	0.00
Totals			296,092.09	752,279.64	0.00	752,279.64	105,292.57	0.00	0.00	646,987.07	401,384.66




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 25


	Additional Information
Total Available Distribution Amount (1)	138,540,761.41
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 25


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	762,712.29	Master Servicing Fee	9,191.70
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	672.38
Interest Adjustments	0.00	Trustee Fee	79.72
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	75.21
ARD Interest	0.00	Trust Advisor Fee	413.66
Net Prepayment Interest Excess / (Shortfall)	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	762,712.29	Total Fees	10,432.67

Principal		Expenses/Reimbursements
Scheduled Principal	138,094,078.98	Reimbursement for Interest on Advances	280.54
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	2,643.63
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)	302,673.03
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Negative Amortization	0.00	Taxes Imposed on Trust Fund	0.00
Principal Adjustments	0.00	Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	138,094,078.98	Total Expenses/Reimbursements	305,597.20

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	646,987.07
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	137,893,774.34
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	138,540,761.41
Total Funds Collected	138,856,791.27	Total Funds Distributed	138,856,791.28

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 25


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		174,681,653.58	174,681,653.58	Beginning Certificate Balance	174,681,653.58
(-) Scheduled Principal Collections		138,094,078.98	138,094,078.98	(-) Principal Distributions	137,893,774.34
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	200,304.64
(-) 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	200,304.64
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		36,587,574.60	36,587,574.60	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		174,734,347.93	174,734,347.93	Ending Certificate Balance	36,587,574.60
Ending Actual Collateral Balance		36,647,624.81	36,647,624.81



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	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 25


				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
	2,000,000 or less	0	0.00	0.00%	0	0.0000	0.000000	1.30 or less	0	0.00	0.00%	0	0.0000	0.000000
2,000,001 to 3,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.31 to 1.40	0	0.00	0.00%	0	0.0000	0.000000
3,000,001 to 4,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.41 to 1.50	2	14,566,029.29	39.81%	0	4.9484	1.442907
4,000,001 to 5,000,000		1	4,464,100.50	12.20%	0	5.1000	1.723200	1.51 to 1.60	0	0.00	0.00%	0	0.0000	0.000000
5,000,001 to 6,000,000		1	5,313,320.98	14.52%	0	4.8300	1.803600	1.61 to 1.70	1	12,244,123.83	33.47%	0	4.8630	1.679600
6,000,001 to 7,000,000		1	6,134,821.95	16.77%	0	4.8500	1.475900	1.71 to 1.80	2	9,777,421.48	26.72%	0	4.9533	1.766892
7,000,001 to 8,000,000		0	0.00	0.00%	0	0.0000	0.000000	1.81 to 1.90	0	0.00	0.00%	0	0.0000	0.000000
8,000,001 to 9,000,000		1	8,431,207.34	23.04%	0	5.0200	1.418900	1.91 to 2.00	0	0.00	0.00%	0	0.0000	0.000000
9,000,001 to 10,000,000		0	0.00	0.00%	0	0.0000	0.000000	2.01 to 2.50	0	0.00	0.00%	0	0.0000	0.000000
10,000,001 to 15,000,000		1	12,244,123.83	33.47%	0	4.8630	1.679600	2.51 or greater	0	0.00	0.00%	0	0.0000	0.000000
15,000,001 to 20,000,000		0	0.00	0.00%	0	0.0000	0.000000	Totals	5	36,587,574.60	100.00%	0	4.9211	1.608696
20,000,001 to 30,000,000		0	0.00	0.00%	0	0.0000	0.000000
30,000,001 to 50,000,000		0	0.00	0.00%	0	0.0000	0.000000
50,000,001 to 70,000,000		0	0.00	0.00%	0	0.0000	0.000000
70,000,001 and greater		0	0.00	0.00%	0	0.0000	0.000000
	Totals	5	36,587,574.60	100.00%	0	4.9211	1.608696
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 25


			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

California	2	17,557,444.81	47.99%	0	4.8530	1.717125
							Lodging	1	4,464,100.50	12.20%	0	5.1000	1.723200
Florida	1	6,134,821.95	16.77%	0	4.8500	1.475900
							Office	1	8,431,207.34	23.04%	0	5.0200	1.418900
Kentucky	1	4,464,100.50	12.20%	0	5.1000	1.723200
							Retail	3	23,692,266.76	64.75%	0	4.8522	1.654663
Ohio	1	8,431,207.34	23.04%	0	5.0200	1.418900
							Totals	5	36,587,574.60	100.00%	0	4.9211	1.608696
Totals	5	36,587,574.60	100.00%	0	4.9211	1.608696




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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 25


				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
	4.500% or less	0	0.00	0.00%	0	0.0000	0.000000	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.501% to 4.750%	0	0.00	0.00%	0	0.0000	0.000000	13 to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.751% to 5.000%	3	23,692,266.76	64.75%	0	4.8522	1.654663	25 to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.001% to 5.250%	2	12,895,307.84	35.25%	0	5.0477	1.524243	37 to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	5.251% to 5.500%	0	0.00	0.00%	0	0.0000	0.000000	49 months or greater	5	36,587,574.60	100.00%	0	4.9211	1.608696
	5.501% to 5.750%	0	0.00	0.00%	0	0.0000	0.000000	Totals	5	36,587,574.60	100.00%	0	4.9211	1.608696
	5.751% or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	5	36,587,574.60	100.00%	0	4.9211	1.608696
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 25


				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
	60 months or less	5	36,587,574.60	100.00%	0	4.9211	1.608696	Interest Only	0	0.00	0.00%	0	0.0000	0.000000
	61 months or greater	0	0.00	0.00%	0	0.0000	0.000000	240 months or less	5	36,587,574.60	100.00%	0	4.9211	1.608696
	Totals	5	36,587,574.60	100.00%	0	4.9211	1.608696	241 months to 300 months	0	0.00	0.00%	0	0.0000	0.000000
								301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	5	36,587,574.60	100.00%	0	4.9211	1.608696
(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.
(4)	Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 25

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

Underwriter's Information

0.00

0.00%

0.0000

0.000000

No outstanding loans in this group

12 months or less

36,587,574.60

100.00%

4.9211

1.608696

13 to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

36,587,574.60

100.00%

4.9211

1.608696

(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.

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Page 12 of 25


					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
6	440000296	LO	Goleta	CA	Actual/360	5.040%	107,760.60	24,829,631.20	0.00	N/A	11/01/23	--	24,829,631.20	0.00	11/01/23
7	310920846	SS	Various	Various	Actual/360	4.860%	91,980.57	21,978,630.33	0.00	N/A	11/01/23	--	21,978,630.33	0.00	11/01/23
12	301080012	RT	Mill Creek Hundred	DE	Actual/360	4.650%	68,070.83	17,000,000.00	0.00	N/A	10/01/23	--	17,000,000.00	0.00	11/01/23
13	300571037	RT	Palmdale	CA	Actual/360	4.863%	51,423.95	35,977.06	0.00	11/06/23	11/06/25	--	12,280,100.89	12,244,123.83	11/06/23
20	440000279	RT	Clarksville	IN	Actual/360	5.183%	46,231.39	10,358,493.35	0.00	N/A	11/01/23	--	10,358,493.35	0.00	11/01/23
25	480919336	OF	Pepper Pike	OH	Actual/360	5.020%	36,526.74	18,622.83	0.00	N/A	11/01/23	--	8,449,830.17	8,431,207.34	10/01/23
30	416000113	MF	Irving	TX	Actual/360	5.500%	33,691.40	7,113,726.09	0.00	N/A	11/01/23	--	7,113,726.09	0.00	11/01/23
33	301080033	RT	Pittsfield	MA	Actual/360	5.140%	29,302.57	6,620,388.22	0.00	N/A	11/01/23	--	6,620,388.22	0.00	11/01/23
36	310921202	SS	Various	KS	Actual/360	4.920%	27,502.26	6,491,486.21	0.00	N/A	11/01/23	--	6,491,486.21	0.00	11/01/23
38	310920461	RT	Miami Beach	FL	Actual/360	4.850%	25,679.44	13,897.45	0.00	N/A	11/01/23	--	6,148,719.40	6,134,821.95	10/01/23
41	301080041	LO	Various	MI	Actual/360	5.290%	24,169.13	5,305,741.76	0.00	N/A	11/01/23	--	5,305,741.76	0.00	11/01/23
43	310920361	RT	Chico	CA	Actual/360	4.830%	22,149.20	12,072.01	0.00	N/A	11/01/23	--	5,325,392.99	5,313,320.98	10/01/23
46	301080046	SS	East Hampton	NY	Actual/360	5.230%	23,390.34	5,193,685.88	0.00	N/A	11/01/23	--	5,193,685.88	0.00	11/01/23
48	416000115	LO	Lexington	KY	Actual/360	5.100%	19,672.73	15,457.92	0.00	N/A	11/01/23	--	4,479,558.42	4,464,100.50	10/01/23
54	301080054	MH	Arlington	TX	Actual/360	5.170%	17,424.45	3,913,897.14	0.00	N/A	11/01/23	--	3,913,897.14	0.00	11/01/23
55	301080055	MF	Gainesville	FL	Actual/360	5.700%	18,494.42	3,767,962.96	0.00	N/A	11/01/23	--	3,767,962.96	0.00	11/01/23
57	440000277	SS	Alpharetta	GA	Actual/360	5.300%	15,183.86	3,326,955.92	0.00	N/A	11/01/23	--	3,326,955.92	0.00	11/01/23
58	301080058	MU	Houston	TX	Actual/360	5.590%	14,747.46	3,063,699.67	0.00	N/A	11/01/23	--	3,063,699.67	0.00	11/01/23
60	301080060	MH	Rice	MN	Actual/360	5.580%	14,256.13	2,966,935.96	0.00	N/A	11/05/23	--	2,966,935.96	0.00	11/05/23
61	301080061	MH	Mission	TX	Actual/360	5.210%	12,715.92	2,834,334.07	0.00	N/A	11/01/23	--	2,834,334.07	0.00	11/01/23
62	440000282	RT	San Diego	CA	Actual/360	5.371%	14,464.75	3,127,494.15	0.00	N/A	11/01/23	--	3,127,494.15	0.00	11/01/23
69	416000114	LO	Lexington	KY	Actual/360	5.400%	10,863.02	2,336,134.39	0.00	N/A	11/01/23	--	2,336,134.39	0.00	11/01/23
75	410920642	RT	Northville Township	MI	Actual/360	5.710%	8,448.30	1,718,201.43	0.00	N/A	11/01/23	--	1,718,201.43	0.00	11/01/23
77	301080077	MH	Mansfeld	TX	Actual/360	5.170%	6,766.96	1,520,000.80	0.00	N/A	11/01/23	--	1,520,000.80	0.00	11/01/23
78	410919868	SS	Miramar Beach	FL	Actual/360	5.780%	7,141.48	1,434,832.70	0.00	N/A	11/01/23	--	1,434,832.70	0.00	11/01/23
79	301080079	MH	Huxley	IA	Actual/360	5.330%	6,495.76	1,415,283.88	0.00	N/A	11/05/23	--	1,415,283.88	0.00	11/05/23
83	410921148	MU	Mesquite	TX	Actual/360	5.940%	4,337.60	848,015.95	0.00	N/A	11/01/23	--	848,015.95	0.00	11/01/23
84	301080084	MH	Boone	IA	Actual/360	5.330%	3,821.03	832,519.65	0.00	N/A	11/05/23	--	832,519.65	0.00	11/05/23
Totals							762,712.29	138,094,078.98	0.00				174,681,653.58	36,587,574.60
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 13 of 25


					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
6	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
7	3,550,747.14	2,639,157.83	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,397,192.00	1,700,990.29	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
13	1,724,413.84	925,536.61	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
20	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	1,008,872.04	0.00	--	--	--	0.00	0.00	54,203.66	54,203.66	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
33	1,231,158.00	596,403.00	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
36	1,651,033.15	1,196,126.45	01/01/23	09/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
38	775,088.15	372,251.14	01/01/23	06/30/23	--	0.00	0.00	39,047.42	39,047.42	0.00	0.00
41	(627,389.00)	(45,905.00)	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
43	813,892.00	0.00	--	--	--	0.00	0.00	33,762.63	33,762.63	0.00	0.00
46	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
48	770,085.15	799,426.00	04/01/22	03/31/23	--	0.00	0.00	34,744.91	34,744.91	0.00	0.00
54	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
55	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
60	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
61	528,451.73	41,659.89	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
62	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
69	310,014.44	366,117.63	04/01/22	03/31/23	--	0.00	0.00	0.00	0.00	0.00	0.00
75	335,661.80	140,406.60	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
77	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
78	305,443.34	146,355.74	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
79	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
83	199,465.74	99,855.33	01/01/23	06/30/23	--	0.00	0.00	0.00	0.00	0.00	0.00
84	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
Totals	15,974,129.52	8,978,381.51				0.00	0.00	161,758.62	161,758.62	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 14 of 25


			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 15 of 25


								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
11/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.921124%	4.749069%	0
10/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3	11,218,798.78	5.070541%	4.983609%	1
09/15/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	3	30,152,062.00	5.111520%	5.027903%	2
08/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6	79,203,816.78	5.133416%	5.050666%	3
07/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	11,493,862.20	5.050009%	4.975566%	3
06/16/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	2	15,772,230.74	5.076762%	4.997014%	4
05/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.085891%	5.006872%	5
04/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.086124%	5.007093%	6
03/17/23	1	12,532,715.21	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.098174%	5.022849%	6
02/17/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.098417%	5.023084%	7
01/18/23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.098620%	5.023278%	8
12/16/22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	5.098821%	5.023470%	9
Note: Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 16 of 25

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

480919336

10/01/23

54,203.66

0.00

8,449,830.17

310920461

10/01/23

39,047.42

0.00

6,148,719.40

310920361

10/01/23

33,762.63

0.00

5,325,392.99

416000115

10/01/23

34,744.91

0.00

4,479,558.42

Totals

161,758.62

0.00

24,403,500.98

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 17 of 25


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		24,343,451	0	24,343,451			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		12,244,124	12,244,124	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		0	0	0			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

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

Nov-23	36,587,575	36,587,575	0	0	0		0
Oct-23	174,681,654	157,681,654	17,000,000	0	0		0
Sep-23	250,368,994	250,368,994	0	0	0		0
Aug-23	298,039,881	298,039,881	0	0	0		0
Jul-23	412,623,295	412,623,295	0	0	0		0
Jun-23	536,550,182	536,550,182	0	0	0		0
May-23	553,195,167	553,195,167	0	0	0		0
Apr-23	554,119,893	554,119,893	0	0	0		0
Mar-23	598,815,303	586,282,588	12,532,715	0	0		0
Feb-23	599,952,331	599,952,331	0	0	0		0
Jan-23	600,896,671	600,896,671	0	0	0		0
Dec-22	601,836,779	601,836,779	0	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 18 of 25


			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
13	300571037	12,244,123.83	12,244,123.83	21,000,000.00	07/15/13	880,838.11	1.67960	06/30/23	11/06/25	203
Totals		12,244,123.83	12,244,123.83	21,000,000.00		880,838.11




© 2021 Computershare. All rights reserved. Confidential.										Page 19 of 25


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
13	300571037	RT	CA	09/02/22	13
	The Loan transferred for non-monetary default after the Borrower effectuated a non-permitted equity transfer without Lender's consent. Borrower has requested Lender's retroactive consent to the equity transfer and is requesting that three
	Guarantors be released from their obligations under the Loan Documents. On October 17, 2022, a notice of default was sent. Cash Sweep has been implemented. Special Servicer is negotiating a resolution with Borrower.


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 20 of 25


				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
49	310919197	4,622,391.22	5.01000%	4,622,391.22 5.01000%		10	02/26/21	11/01/20	03/11/21
Totals		4,622,391.22		4,622,391.22
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 21 of 25

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Adjustment

Balance

416000112 03/17/21

8,812,657.51

10,900,000.00

6,570,088.72

5,846,019.96

6,570,088.72

724,068.76

8,088,588.75

0.00

101,380.96

7,987,207.79

80.67%

301080039 10/17/23

5,681,368.40

10,000,000.00

5,814,609.41

86,330.09

5,814,609.41

5,728,279.32

0.00

0.00%

Current Period Totals

0.00

Cumulative Totals

14,494,025.91

20,900,000.00

12,384,698.13

5,932,350.05

12,384,698.13

6,452,348.08

8,088,588.75

0.00

101,380.96

7,987,207.79

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

Page 22 of 25


				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
Deal	Deal	11/17/23	200,304.64	0.00	0.00	0.00	0.00	200,304.64	0.00	0.00	200,304.64
27	416000112	03/17/23	0.00	0.00	7,987,207.79	0.00	0.00	(101,380.96)	0.00	0.00	7,987,207.79
		03/17/21	0.00	0.00	8,088,588.75	0.00	0.00	8,088,588.75	0.00	0.00
39	301080039	10/17/23	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Current Period Totals			200,304.64	0.00	0.00	0.00	0.00	200,304.64	0.00	0.00	200,304.64
Cumulative Totals			200,304.64	0.00	7,987,207.79	0.00	0.00	8,187,512.43	0.00	0.00	8,187,512.43




© 2021 Computershare. All rights reserved. Confidential.											Page 23 of 25


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	Interest	Interest						Recoverable	Interest on	Advances from	Shortfalls /	Reduction /
Pros ID	Adjustments	Collected	Monthly	Liquidation	Work Out	ASER	PPIS / (PPIE)	Interest	Advances	Interest	(Refunds)	(Excess)
6	0.00	0.00	0.00	0.00	249,373.92	0.00	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	0.00	2,643.63	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	280.54	0.00	0.00	0.00
41	0.00	0.00	0.00	0.00	53,299.11	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	2,643.63	0.00	302,673.03	0.00	0.00	0.00	280.54	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		305,597.20




© 2021 Computershare. All rights reserved. Confidential.												Page 24 of 25


	Supplemental Notes
	None




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

WFRBS Commercial Mortgage Trust 2013-C17 10-D