
Distribution Date:	08/15/25	Wells Fargo Commercial Mortgage Trust 2017-C38
Determination Date:	08/11/25
Next Distribution Date:	09/17/25
Record Date:	07/31/25	Commercial Mortgage Pass-Through Certificates
		Series 2017-C38


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Wells Fargo Commercial Mortgage Securities, Inc.
Certificate Factor Detail	3		Attention: A.J. Sfarra		cmbsnotices@wellsfargo.com
Certificate Interest Reconciliation Detail	4		30 Hudson Yards, 15th Floor \| New York, NY 10001 \| United States
		Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		trimont.commercial.servicing@cms.trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Bond / Collateral Reconciliation - Balances	7	Special Servicer	KeyBank National Association
Current Mortgage Loan and Property Stratification	8-12		Attention: Mike Jenkins	(913) 317-4875	KeyBank_Notices@KeyBank.com
Mortgage Loan Detail (Part 1)	13-15		11501 Outlook Street, Suite 300 \| Overland Park, KS 66211 \| United States
Mortgage Loan Detail (Part 2)	16-18	Asset Representations	Park Bridge Lender Services LLC
		Reviewer & Operating
Principal Prepayment Detail	19	Advisor
Historical Detail	20		David Rodgers	(212) 230-9025
Delinquency Loan Detail	21		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Collateral Stratification and Historical Detail	22	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
			Bank, N.A.
Specially Serviced Loan Detail - Part 1	23		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 2	24				trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Modified Loan Detail	25
		Trustee	Wilmington Trust, National Association
Historical Liquidated Loan Detail	26
			Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
Historical Bond / Collateral Loss Reconciliation Detail	27		1100 North Market Street \| Wilmington, DE 19890 \| United States
Interest Shortfall Detail - Collateral Level	28
Supplemental Notes	29

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

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

A-1	95001MAA8	1.968000%	32,899,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	95001MAB6	3.043000%	42,503,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	95001MAC4	3.090000%	8,575,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	95001MAD2	3.261000%	36,137,000.00	8,909,894.29	729,799.25	24,212.64	0.00	0.00	754,011.89	8,180,095.04	33.15%	30.00%
A-4	95001MAE0	3.190000%	300,000,000.00	266,004,014.47	0.00	707,127.34	0.00	0.00	707,127.34	266,004,014.47	33.15%	30.00%
A-5	95001MAF7	3.453000%	366,318,000.00	366,318,000.00	0.00	1,054,080.04	0.00	0.00	1,054,080.04	366,318,000.00	33.15%	30.00%
A-S	95001MAG5	3.665000%	119,369,000.00	119,369,000.00	0.00	364,572.82	0.00	0.00	364,572.82	119,369,000.00	20.69%	19.38%
B	95001MAK6	3.917000%	50,556,000.00	50,556,000.00	0.00	165,023.21	0.00	0.00	165,023.21	50,556,000.00	15.41%	14.88%
C	95001MAL4	3.903000%	44,939,000.00	44,939,000.00	0.00	146,164.10	0.00	0.00	146,164.10	44,939,000.00	10.72%	10.88%
D	95001MAP5	3.000000%	49,152,000.00	49,152,000.00	0.00	122,880.00	0.00	0.00	122,880.00	49,152,000.00	5.59%	6.50%
E	95001MAR1	4.390102%	22,470,000.00	22,470,000.00	0.00	82,204.67	0.00	0.00	82,204.67	22,470,000.00	3.25%	4.50%
F	95001MAT7	4.390102%	11,234,000.00	11,234,000.00	0.00	41,098.67	0.00	0.00	41,098.67	11,234,000.00	2.08%	3.50%
G*	95001MAV2	4.390102%	39,322,437.00	19,883,234.18	0.00	71,389.80	0.00	0.00	71,389.80	19,883,234.18	0.00%	0.00%
V	95001MAX8	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	95001MAZ3	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Vertical RR	BCC2DT4Q7	4.390102%	31,175,549.65	26,606,936.15	20,251.37	97,301.81	0.00	0.00	117,553.18	26,586,684.78	0.00%	0.00%
Interest
Regular SubTotal			1,154,649,986.65	985,442,079.09	750,050.62	2,876,055.10	0.00	0.00	3,626,105.72	984,692,028.47


X-A	95001MAH3	1.048871%	786,432,000.00	641,231,908.76	0.00	560,474.70	0.00	0.00	560,474.70	640,502,109.51
X-B	95001MAJ9	0.616031%	214,864,000.00	214,864,000.00	0.00	110,302.32	0.00	0.00	110,302.32	214,864,000.00
X-D	95001MAM2	1.390102%	49,152,000.00	49,152,000.00	0.00	56,938.59	0.00	0.00	56,938.59	49,152,000.00
Notional SubTotal			1,050,448,000.00	905,247,908.76	0.00	727,715.61	0.00	0.00	727,715.61	904,518,109.51

Deal Distribution Total					750,050.62	3,603,770.71	0.00	0.00	4,353,821.33

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




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	95001MAA8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	95001MAB6	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	95001MAC4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	95001MAD2	246.55877051	20.19534687	0.67002352	0.00000000	0.00000000	0.00000000	0.00000000	20.86537040	226.36342364
A-4	95001MAE0	886.68004823	0.00000000	2.35709113	0.00000000	0.00000000	0.00000000	0.00000000	2.35709113	886.68004823
A-5	95001MAF7	1,000.00000000	0.00000000	2.87749999	0.00000000	0.00000000	0.00000000	0.00000000	2.87749999	1,000.00000000
A-S	95001MAG5	1,000.00000000	0.00000000	3.05416666	0.00000000	0.00000000	0.00000000	0.00000000	3.05416666	1,000.00000000
B	95001MAK6	1,000.00000000	0.00000000	3.26416667	0.00000000	0.00000000	0.00000000	0.00000000	3.26416667	1,000.00000000
C	95001MAL4	1,000.00000000	0.00000000	3.25250006	0.00000000	0.00000000	0.00000000	0.00000000	3.25250006	1,000.00000000
D	95001MAP5	1,000.00000000	0.00000000	2.50000000	0.00000000	0.00000000	0.00000000	0.00000000	2.50000000	1,000.00000000
E	95001MAR1	1,000.00000000	0.00000000	3.65841878	0.00000000	0.00000000	0.00000000	0.00000000	3.65841878	1,000.00000000
F	95001MAT7	1,000.00000000	0.00000000	3.65841819	0.00000000	0.00000000	0.00000000	0.00000000	3.65841819	1,000.00000000
G	95001MAV2	505.64603053	0.00000000	1.81549785	0.03436689	42.20984701	0.00000000	0.00000000	1.81549785	505.64603053
V	95001MAX8	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	95001MAZ3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
Vertical RR	BCC2DT4Q7	853.45523812	0.64959143	3.12109365	0.00120287	1.47737411	0.00000000	0.00000000	3.77068508	852.80564668
Interest

Notional Certificates
X-A	95001MAH3	815.36853633	0.00000000	0.71268044	0.00000000	0.00000000	0.00000000	0.00000000	0.71268044	814.44054859
X-B	95001MAJ9	1,000.00000000	0.00000000	0.51335878	0.00000000	0.00000000	0.00000000	0.00000000	0.51335878	1,000.00000000
X-D	95001MAM2	1,000.00000000	0.00000000	1.15841858	0.00000000	0.00000000	0.00000000	0.00000000	1.15841858	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-SB	07/01/25 - 07/30/25	30	0.00	24,212.64	0.00	24,212.64	0.00	0.00	0.00	24,212.64	0.00
A-4	07/01/25 - 07/30/25	30	0.00	707,127.34	0.00	707,127.34	0.00	0.00	0.00	707,127.34	0.00
A-5	07/01/25 - 07/30/25	30	0.00	1,054,080.04	0.00	1,054,080.04	0.00	0.00	0.00	1,054,080.04	0.00
X-A	07/01/25 - 07/30/25	30	0.00	560,474.70	0.00	560,474.70	0.00	0.00	0.00	560,474.70	0.00
X-B	07/01/25 - 07/30/25	30	0.00	110,302.32	0.00	110,302.32	0.00	0.00	0.00	110,302.32	0.00
X-D	07/01/25 - 07/30/25	30	0.00	56,938.59	0.00	56,938.59	0.00	0.00	0.00	56,938.59	0.00
A-S	07/01/25 - 07/30/25	30	0.00	364,572.82	0.00	364,572.82	0.00	0.00	0.00	364,572.82	0.00
B	07/01/25 - 07/30/25	30	0.00	165,023.21	0.00	165,023.21	0.00	0.00	0.00	165,023.21	0.00
C	07/01/25 - 07/30/25	30	0.00	146,164.10	0.00	146,164.10	0.00	0.00	0.00	146,164.10	0.00
D	07/01/25 - 07/30/25	30	0.00	122,880.00	0.00	122,880.00	0.00	0.00	0.00	122,880.00	0.00
E	07/01/25 - 07/30/25	30	0.00	82,204.67	0.00	82,204.67	0.00	0.00	0.00	82,204.67	0.00
F	07/01/25 - 07/30/25	30	0.00	41,098.67	0.00	41,098.67	0.00	0.00	0.00	41,098.67	0.00
G	07/01/25 - 07/30/25	30	1,652,397.50	72,741.19	0.00	72,741.19	1,351.39	0.00	0.00	71,389.80	1,659,794.05
Vertical RR
	07/01/25 - 07/30/25	30	45,852.70	97,339.31	0.00	97,339.31	37.50	0.00	0.00	97,301.81	46,057.95
Interest
Totals			1,698,250.20	3,605,159.60	0.00	3,605,159.60	1,388.89	0.00	0.00	3,603,770.71	1,705,852.00




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


	Additional Information
Total Available Distribution Amount (1)	4,353,821.33
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,619,382.84	Master Servicing Fee	7,237.78
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,886.31
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	424.29
ARD Interest	0.00	Operating Advisor Fee	1,087.83
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	297.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,619,382.84	Total Fees	14,223.21

Principal		Expenses/Reimbursements
Scheduled Principal	750,050.62	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	1,388.89
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	750,050.62	Total Expenses/Reimbursements	1,388.89

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,603,770.71
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	750,050.62
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,353,821.33
Total Funds Collected	4,369,433.46	Total Funds Distributed	4,369,433.43

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		985,442,079.09	985,442,079.09	Beginning Certificate Balance	985,442,079.09
(-) Scheduled Principal Collections		750,050.62	750,050.62	(-) Principal Distributions	750,050.62
(-) 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		984,692,028.47	984,692,028.47	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		985,442,079.13	985,442,079.13	Ending Certificate Balance	984,692,028.47
Ending Actual Collateral Balance		984,703,463.62	984,703,463.62



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	0.00
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	0.00
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.39%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	11	49,678,657.23	5.05%	21	5.0230	NAP	Defeased	11	49,678,657.23	5.05%	21	5.0230	NAP
	2,000,000 or less	2	3,052,117.21	0.31%	22	5.0193	2.141547	1.30 or less	9	181,350,971.51	18.42%	22	4.3490	0.938022
2,000,001 to 3,000,000		4	10,389,461.55	1.06%	21	5.0005	1.821940	1.31 to 1.40	8	96,323,919.65	9.78%	21	4.8190	1.370419
3,000,001 to 4,000,000		2	6,925,013.09	0.70%	22	5.2384	1.580378	1.41 to 1.50	2	55,305,408.86	5.62%	22	4.5131	1.439868
4,000,001 to 5,000,000		10	44,416,749.88	4.51%	21	4.6993	2.285127	1.51 to 1.75	8	150,143,937.35	15.25%	19	4.0787	1.692727
5,000,001 to 6,000,000		5	26,934,817.49	2.74%	22	4.3548	2.678617	1.76 to 2.00	5	26,711,824.26	2.71%	22	4.7838	1.875441
6,000,001 to 7,000,000		5	32,552,889.77	3.31%	21	4.9519	1.516796	2.01 to 2.25	5	63,526,559.36	6.45%	21	4.7384	2.130571
7,000,001 to 8,000,000		2	14,642,783.79	1.49%	21	5.3302	1.299999	2.26 to 2.50	5	70,654,589.19	7.18%	22	3.7987	2.350104
8,000,001 to 9,000,000		1	8,025,000.00	0.81%	22	4.2830	2.962800	2.51 to 2.75	8	114,345,251.45	11.61%	22	4.2742	2.667801
9,000,001 to 10,000,000		3	28,774,378.36	2.92%	20	4.9869	1.308003	2.76 to 3.00	4	26,750,909.61	2.72%	21	4.3435	2.916848
10,000,001 to 15,000,000		7	84,163,360.38	8.55%	21	4.9257	2.023524	3.01 or greater	7	149,900,000.00	15.22%	22	3.5555	3.939406
15,000,001 to 20,000,000		3	51,758,666.48	5.26%	22	4.0620	2.394842	Totals	72	984,692,028.47	100.00%	21	4.2648	2.066012
20,000,001 to 30,000,000		5	126,310,236.95	12.83%	21	4.1375	2.460862
30,000,001 to 50,000,000		11	442,067,896.29	44.89%	21	3.9679	2.080543
50,000,001 to 100,000,000		1	55,000,000.00	5.59%	22	3.6694	1.750400
	100,000,001 or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	72	984,692,028.47	100.00%	21	4.2648	2.066012
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 29


			Current Mortgage Loan and Property Stratification




			State³						State³
	# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC		State				WAM²	WAC
	Properties	Balance	Agg. Bal.			DSCR¹		Properties	Balance	Agg. Bal.			DSCR¹
Defeased	12	49,678,657.23	5.05%	21	5.0230	NAP	South Carolina	2	8,472,527.32	0.86%	20	5.0200	2.098450
Arizona	2	5,719,494.16	0.58%	22	4.8019	2.349226	Texas	31	104,847,867.76	10.65%	22	4.4234	2.149447
Arkansas	1	180,681.14	0.02%	22	4.4860	1.077700	Utah	1	9,892,807.05	1.00%	20	3.7950	1.583300
California	20	160,253,696.80	16.27%	22	4.0762	2.711916	Virginia	4	14,421,068.78	1.46%	22	5.2455	2.116897
Colorado	2	4,864,331.48	0.49%	21	4.2527	1.878342	Washington	4	14,282,597.94	1.45%	21	4.1535	1.721363
Connecticut	1	481,415.02	0.05%	22	4.4860	1.077700	Wisconsin	4	10,432,077.98	1.06%	21	4.2119	2.575775
Florida	3	48,610,160.80	4.94%	14	4.7028	1.992918	Wyoming	1	532,388.40	0.05%	22	4.4860	1.077700
Georgia	4	12,712,072.35	1.29%	21	5.0752	1.343037	Totals	167	984,692,028.47	100.00%	21	4.2648	2.066012
Idaho	2	24,116,236.95	2.45%	22	4.4931	1.489268
									Property Type³
Illinois	6	4,178,978.72	0.42%	22	4.2155	1.935493
Indiana	9	23,585,591.87	2.40%	20	4.6549	1.382615		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Kentucky	2	5,081,632.51	0.52%	22	4.8810	1.280746		Properties	Balance	Agg. Bal.			DSCR¹
Louisiana	2	1,600,000.00	0.16%	22	3.9779	2.688800	Defeased	12	49,678,657.23	5.05%	21	5.0230	NAP
Maryland	2	1,460,643.91	0.15%	21	4.0469	1.399014	Industrial	1	33,360,000.00	3.39%	11	4.5700	1.744300
Michigan	8	43,460,480.97	4.41%	22	4.6164	1.978356	Lodging	76	124,881,225.66	12.68%	22	4.8173	1.717673
Minnesota	4	11,085,420.05	1.13%	18	4.9293	1.320603	Mixed Use	3	137,870,052.17	14.00%	22	3.6967	2.147039
Missouri	2	4,700,000.00	0.48%	22	3.9779	2.688800	Mobile Home Park	4	8,788,239.04	0.89%	22	4.9917	2.623336
Nevada	2	18,822,416.44	1.91%	22	4.4340	2.363683	Multi-Family	2	9,323,538.93	0.95%	21	4.2274	2.718655
New Jersey	3	16,296,113.19	1.65%	22	4.9589	1.645412	Office	16	312,663,674.55	31.75%	22	4.1590	1.549835
New York	7	290,700,000.00	29.52%	22	3.7873	1.670095	Other	12	40,600,000.00	4.12%	20	3.7950	1.583300
North Carolina	3	12,086,085.35	1.23%	21	5.2012	1.810589	Retail	39	257,911,370.03	26.19%	22	4.2719	2.590513
Ohio	9	21,797,170.56	2.21%	21	4.8662	1.596410	Self Storage	2	9,615,270.86	0.98%	22	4.8648	1.793650
Oklahoma	2	699,560.17	0.07%	22	4.4860	1.077700	Totals	167	984,692,028.47	100.00%	21	4.2648	2.066012
Oregon	4	21,144,068.72	2.15%	21	3.7312	3.144852
Pennsylvania	8	38,495,784.85	3.91%	22	4.2690	1.420621

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




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	11	49,678,657.23	5.05%	21	5.0230	NAP	Defeased	11	49,678,657.23	5.05%	21	5.0230	NAP
	3.500% or less	3	115,000,000.00	11.68%	22	3.4300	3.535024	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	3.501% to 3.750%	7	180,000,000.00	18.28%	22	3.6630	2.226936	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	3.751% to 4.000%	2	73,322,000.00	7.45%	21	3.8766	2.076660	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	4.001% to 4.250%	6	108,480,508.97	11.02%	22	4.1311	2.525982	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	4.251% to 4.500%	6	160,008,180.64	16.25%	22	4.4004	1.389558	49 months or greater	61	935,013,371.24	94.95%	21	4.2245	2.097281
	4.501% to 4.750%	7	109,457,930.21	11.12%	18	4.5878	1.663200	Totals	72	984,692,028.47	100.00%	21	4.2648	2.066012
	4.751% to 5.000%	12	65,080,798.11	6.61%	21	4.8801	1.513224
	5.001% to 5.250%	12	80,808,342.74	8.21%	21	5.0889	1.759957
	5.251% to 5.500%	5	39,797,791.60	4.04%	22	5.3213	1.925662
	5.501% or greater	1	3,057,818.97	0.31%	22	5.5400	1.830000
	Totals	72	984,692,028.47	100.00%	21	4.2648	2.066012
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	11	49,678,657.23	5.05%	21	5.0230	NAP	Defeased	11	49,678,657.23	5.05%	21	5.0230	NAP
	59 months or less	61	935,013,371.24	94.95%	21	4.2245	2.097281	Interest Only	21	617,707,000.00	62.73%	21	3.9345	2.277798
60 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	240 months or less	8	51,604,706.50	5.24%	21	5.1249	1.691138
	85 months or greater	0	0.00	0.00%	0	0.0000	0.000000	241 months to 300 months	32	265,701,664.74	26.98%	21	4.7240	1.756495
	Totals	72	984,692,028.47	100.00%	21	4.2648	2.066012	301 months or greater	0	0.00	0.00%	0	0.0000	0.000000
								Totals	72	984,692,028.47	100.00%	21	4.2648	2.066012
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 29


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	11	49,678,657.23	5.05%	21	5.0230	NAP			No outstanding loans in this group
Underwriter's Information		5	105,353,000.00	10.70%	22	3.5066	3.996849
	12 months or less	55	816,983,724.04	82.97%	21	4.2996	1.849802
	13 months to 24 months	1	12,676,647.20	1.29%	22	5.3500	2.259900
	25 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	72	984,692,028.47	100.00%	21	4.2648	2.066012
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.												Page 12 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	310941513	MU	New York	NY	Actual/360	3.430%	133,207.86	0.00	0.00	N/A	06/09/27	--	45,100,000.00	45,100,000.00	08/09/25
1A	310941510				Actual/360	3.430%	110,760.42	0.00	0.00	N/A	06/09/27	--	37,500,000.00	37,500,000.00	08/09/25
1B	310941512				Actual/360	3.430%	95,697.00	0.00	0.00	N/A	06/09/27	--	32,400,000.00	32,400,000.00	08/09/25
2	308080002	RT	Torrance	CA	Actual/360	3.658%	77,311.12	0.00	0.00	N/A	06/01/27	--	24,547,000.00	24,547,000.00	08/01/25
2A	310941126				Actual/360	3.658%	77,311.12	0.00	0.00	N/A	06/01/27	--	24,547,000.00	24,547,000.00	08/01/25
2B	308080102				Actual/360	3.658%	17,174.30	0.00	0.00	N/A	06/01/27	--	5,453,000.00	5,453,000.00	08/01/25
2C	310941340				Actual/360	3.658%	17,174.30	0.00	0.00	N/A	06/01/27	--	5,453,000.00	5,453,000.00	08/01/25
3	307771013	OF	New York	NY	Actual/360	3.669%	173,786.86	0.00	0.00	N/A	06/01/27	--	55,000,000.00	55,000,000.00	08/01/25
4	308080004	LO	Various	Various	Actual/360	4.486%	193,147.22	0.00	0.00	N/A	06/01/27	--	50,000,000.00	50,000,000.00	08/01/25
5	883100728	OF	Melville	NY	Actual/360	4.400%	182,624.44	0.00	0.00	N/A	06/06/27	--	48,200,000.00	48,200,000.00	08/06/25
6	883100736	OF	New York	NY	Actual/360	3.651%	141,491.75	0.00	0.00	N/A	06/06/27	--	45,000,000.00	45,000,000.00	08/06/25
7	310940589	RT	The Woodlands	TX	Actual/360	4.085%	158,293.75	0.00	0.00	N/A	06/01/27	--	45,000,000.00	45,000,000.00	08/01/25
8	308080008	98	Various	Various	Actual/360	3.795%	132,677.42	0.00	0.00	04/06/27	04/06/28	--	40,600,000.00	40,600,000.00	08/06/25
9	883100727	OF	Exton	PA	Actual/360	4.300%	119,358.28	48,898.01	0.00	N/A	06/06/27	--	32,234,794.30	32,185,896.29	08/06/25
10	610940535	IN	Lakeland	FL	Actual/360	4.570%	131,280.87	0.00	0.00	N/A	07/05/26	--	33,360,000.00	33,360,000.00	08/05/25
11	883100724	RT	Various	Various	Actual/360	3.978%	112,086.39	0.00	0.00	N/A	06/06/27	--	32,722,000.00	32,722,000.00	08/06/25
13	310940325	OF	San Jose	CA	Actual/360	4.140%	99,820.00	0.00	0.00	N/A	05/11/27	--	28,000,000.00	28,000,000.00	08/11/25
14	883100701	OF	New York	NY	Actual/360	4.666%	110,493.47	0.00	0.00	N/A	03/06/27	--	27,500,000.00	27,500,000.00	08/06/25
15	610939314	OF	Boise	ID	Actual/360	4.550%	85,260.57	44,702.86	0.00	N/A	06/11/27	--	21,760,939.81	21,716,236.95	08/11/25
16	883100710	OF	Hillsboro	OR	Actual/360	3.688%	63,515.56	0.00	0.00	N/A	05/06/27	--	20,000,000.00	20,000,000.00	08/06/25
18	310937904	RT	Rohnert Park	CA	Actual/360	4.430%	63,915.91	24,781.44	0.00	N/A	06/11/27	--	16,755,061.62	16,730,280.18	08/11/25
20	308080020	LO	Boynton Beach	FL	Actual/360	5.100%	60,720.55	26,151.41	0.00	N/A	05/11/27	--	13,826,312.21	13,800,160.80	08/11/25
21	300571711	RT	Dearborn	MI	Actual/360	4.150%	53,789.59	23,500.84	0.00	N/A	06/06/27	--	15,051,887.14	15,028,386.30	08/06/25
22	610939812	LO	Various	VA	Actual/360	5.350%	58,566.00	35,899.78	0.00	N/A	06/11/27	--	12,712,546.98	12,676,647.20	08/11/25
25	300571710	MU	Frisco	TX	Actual/360	5.060%	57,220.07	19,800.40	0.00	N/A	06/06/27	--	13,132,235.79	13,112,435.39	08/06/25
26	300571701	LO	Carlsbad	CA	Actual/360	4.240%	43,160.58	25,629.07	0.00	N/A	05/06/27	--	11,821,216.98	11,795,587.91	08/06/25
27	300571683	RT	Merrillville	IN	Actual/360	4.840%	48,323.56	28,493.60	0.00	N/A	03/06/27	--	11,594,563.16	11,566,069.56	08/06/25
28	308080028	OF	Reno	NV	Actual/360	4.546%	42,357.54	22,239.46	0.00	N/A	06/06/27	--	10,819,655.90	10,797,416.44	08/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
29	308080029	MU	La Quinta	CA	Actual/360	5.657%	52,926.72	18,705.40	0.00	N/A	05/06/27	--	10,864,996.24	10,846,290.84	08/06/25
30	307890023	RT	Roseville	MI	Actual/360	5.274%	47,386.46	19,056.48	0.00	N/A	06/06/27	--	10,434,099.56	10,415,043.08	08/06/25
31	308080031	OF	Paterson	NJ	Actual/360	5.100%	42,201.68	18,065.74	0.00	N/A	06/06/27	--	9,609,489.99	9,591,424.25	08/06/25
32	308080032	RT	Arlington	TX	Actual/360	4.850%	39,441.57	18,604.53	0.00	N/A	05/11/27	--	9,443,941.86	9,425,337.33	08/11/25
33	883100669	MU	Minneapolis	MN	Actual/360	5.008%	42,145.36	15,346.88	0.00	N/A	01/06/27	--	9,772,963.66	9,757,616.78	08/06/25
35	308080035	LO	Atlanta	GA	Actual/360	5.378%	35,001.99	21,429.80	0.00	N/A	05/06/27	--	7,558,804.73	7,537,374.93	08/06/25
36	308080036	LO	Charlotte	NC	Actual/360	5.280%	32,365.34	13,067.85	0.00	N/A	05/11/27	--	7,118,476.71	7,105,408.86	08/11/25
37	308080037	OF	Las Vegas	NV	Actual/360	4.283%	29,597.31	0.00	0.00	N/A	06/06/27	--	8,025,000.00	8,025,000.00	08/06/25
38	410939522	RT	San Antonio	TX	Actual/360	4.860%	27,816.01	12,995.02	0.00	N/A	06/11/27	--	6,646,596.48	6,633,601.46	08/11/25
39	308080039	RT	Canton	MI	Actual/360	4.974%	28,460.12	12,752.88	0.00	N/A	06/06/27	--	6,644,644.11	6,631,891.23	08/06/25
40	410940036	SS	San Leandro	CA	Actual/360	4.550%	25,745.35	13,498.51	0.00	N/A	06/11/27	--	6,570,950.40	6,557,451.89	08/11/25
41	883100706	OF	Round Rock	TX	Actual/360	5.200%	29,822.41	12,390.49	0.00	N/A	05/06/27	--	6,660,091.11	6,647,700.62	08/06/25
42	300571714	SS	Clifton Park	NY	Actual/360	4.850%	28,005.11	10,516.39	0.00	N/A	03/06/27	--	6,705,579.26	6,695,062.87	08/06/25
43	300571706	LO	Elyria	OH	Actual/360	5.060%	22,513.29	25,242.49	0.00	N/A	06/06/27	--	5,166,891.52	5,141,649.03	08/06/25
44	308080044	RT	Toledo	OH	Actual/360	5.190%	27,233.67	11,435.11	0.00	N/A	04/11/27	--	6,093,679.68	6,082,244.57	07/11/25
45	308080045	MH	Diamond	IL	Actual/360	5.060%	26,329.78	11,504.84	0.00	N/A	05/11/27	--	6,042,789.56	6,031,284.72	08/11/25
46	308080046	RT	Egg Harbor	NJ	Actual/360	4.800%	23,967.61	11,447.30	0.00	N/A	06/11/27	--	5,798,615.76	5,787,168.46	08/11/25
47	308080047	LO	New Bern	NC	Actual/360	5.200%	18,890.87	14,055.78	0.00	N/A	05/06/27	--	4,218,804.46	4,204,748.68	08/06/25
48	308080048	LO	Anderson	SC	Actual/360	5.020%	18,404.33	21,259.33	0.00	N/A	04/11/27	--	4,257,522.99	4,236,263.66	08/11/25
49	308080049	LO	Greenwood	SC	Actual/360	5.020%	18,404.33	21,259.33	0.00	N/A	04/11/27	--	4,257,522.99	4,236,263.66	08/11/25
50	883100708	MF	West Baraboo	WI	Actual/360	4.280%	17,976.35	10,510.01	0.00	N/A	05/06/27	--	4,877,514.18	4,867,004.17	08/06/25
51	308080051	MH	Benson	AZ	Actual/360	4.860%	20,254.37	9,462.40	0.00	N/A	06/11/27	--	4,839,754.63	4,830,292.23	08/11/25
52	308080052	MH	Shiloh	IL	Actual/360	4.880%	20,971.73	8,416.17	0.00	N/A	05/11/27	--	4,990,628.04	4,982,211.87	08/11/25
53	308080053	MH	Fenton	MO	Actual/360	5.050%	20,266.17	8,887.43	0.00	N/A	05/11/27	11/11/26	4,660,378.75	4,651,491.32	08/11/25
54	883100711	RT	Terre Haute	IN	Actual/360	4.852%	20,137.93	8,168.68	0.00	N/A	05/06/27	--	4,819,865.54	4,811,696.86	08/06/25
55	308080055	MF	Southfield	MI	Actual/360	4.600%	18,591.52	8,886.22	0.00	N/A	06/11/27	--	4,693,511.20	4,684,624.98	08/11/25
56	883100709	MF	West Baraboo	WI	Actual/360	4.170%	16,037.82	9,787.37	0.00	N/A	05/06/27	--	4,466,322.13	4,456,534.76	08/06/25
57	410939279	RT	Downey	CA	Actual/360	4.630%	20,333.42	0.00	0.00	N/A	05/11/27	--	5,100,000.00	5,100,000.00	08/11/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
58	883100723	LO	Florence	KY	Actual/360	4.970%	17,792.48	10,270.40	0.00	N/A	06/06/27	--	4,157,391.33	4,147,120.93	08/06/25
59	410939576	RT	Vancouver	WA	Actual/360	4.530%	17,297.23	7,414.38	0.00	N/A	05/11/27	--	4,434,239.31	4,426,824.93	08/11/25
60	600939465	RT	Pasadena	CA	Actual/360	5.000%	16,682.30	7,404.89	0.00	N/A	06/11/27	--	3,874,599.01	3,867,194.12	08/11/25
61	300571713	RT	Katy	TX	Actual/360	4.150%	15,009.17	0.00	0.00	N/A	06/06/27	--	4,200,000.00	4,200,000.00	08/06/25
63	308080063	SS	Ocala	FL	Actual/360	4.708%	12,246.82	6,052.12	0.00	N/A	06/06/27	03/06/27	3,020,840.43	3,014,788.31	08/06/25
64	300571703	SS	Saint Clair	MI	Actual/360	5.540%	14,613.01	5,347.53	0.00	N/A	06/06/27	--	3,063,166.50	3,057,818.97	08/06/25
65	308080065	SS	Jacksonville	FL	Actual/360	4.708%	12,159.97	6,009.19	0.00	N/A	06/06/27	03/06/27	2,999,416.09	2,993,406.90	08/06/25
66	308080066	SS	Tampa	FL	Actual/360	4.708%	11,638.83	5,751.65	0.00	N/A	06/06/27	03/06/27	2,870,869.88	2,865,118.23	08/06/25
67	600939227	RT	Rancho Cucamonga CA		Actual/360	5.020%	12,301.77	5,453.70	0.00	N/A	05/11/27	--	2,845,801.07	2,840,347.37	08/11/25
68	600939128	RT	Pickerington	OH	Actual/360	4.880%	11,889.57	5,584.32	0.00	N/A	04/11/27	--	2,829,352.97	2,823,768.65	08/11/25
69	300571712	RT	Macon	GA	Actual/360	4.860%	11,162.41	5,214.83	0.00	N/A	06/06/27	--	2,667,242.83	2,662,028.00	08/06/25
71	308080071	MH	Various	OH	Actual/360	5.320%	9,479.35	5,906.96	0.00	N/A	05/11/27	--	2,069,224.49	2,063,317.53	08/11/25
73	308080073	MH	Grand Junction	CO	Actual/360	4.970%	8,124.09	3,645.68	0.00	N/A	06/11/27	--	1,898,274.96	1,894,629.28	08/11/25
74	600939290	OF	Knoxville	TN	Actual/360	4.890%	7,599.86	3,532.64	0.00	N/A	05/11/27	--	1,804,833.99	1,801,301.35	08/11/25
75	410939697	RT	Fort Wayne	IN	Actual/360	4.720%	4,537.93	3,419.57	0.00	N/A	05/11/27	02/11/27	1,116,495.41	1,113,075.84	08/11/25
76	308080076	RT	Newnan	GA	Actual/360	5.100%	5,092.93	2,193.46	0.00	N/A	05/11/27	--	1,159,681.39	1,157,487.93	08/11/25
Totals							3,619,382.84	750,050.62	0.00				985,442,079.09	984,692,028.47
1 Property Type Codes
HC - Health Care		MU - Mixed Use		WH - Warehouse		MF - Multi-Family
SS - Self Storage		LO - Lodging		RT - Retail		SF - Single Family Rental
98 - Other		IN - Industrial		OF - Office		MH - Mobile Home Park
SE - Securities		CH - Cooperative Housing		ZZ - Missing Information/Undefined




© 2021 Computershare. All rights reserved. Confidential.															Page 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	191,484,942.40	94,476,466.36	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	59,746,222.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	72,698,049.00	38,038,768.29	01/01/25	06/30/25	02/10/22	0.00	0.00	0.00	0.00	0.00	0.00
4	35,623,487.66	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	7,436,103.87	4,456,477.44	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	4,300,373.14	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
7	20,300,892.00	5,176,912.95	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	13,829,386.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	2,989,360.20	755,731.53	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	5,236,599.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
11	3,609,807.46	1,804,133.28	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	1,206.28	0.00
13	5,240,489.01	1,220,745.11	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	11,559,348.23	2,642,826.01	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	2,136,835.55	1,091,020.94	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	3,215,011.55	1,394,078.54	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
18	1,516,192.79	361,719.67	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	2,717,832.09	2,880,462.58	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	2,481,310.19	1,193,332.12	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,861,616.00	1,397,890.00	01/01/24	06/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
25	1,195,871.12	350,540.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	2,510,106.24	2,707,674.60	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
27	4,804,164.00	999,823.00	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	1,384,169.15	399,284.31	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
29	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
30	4,513,935.94	1,127,796.62	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,575,416.67	312,753.23	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,463,292.59	450,912.42	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	977,855.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	660,562.78	890,041.18	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	792,674.02	941,508.22	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	1,178,393.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	769,677.80	218,911.49	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
39	684,326.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	865,635.21	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	1,236,417.37	315,709.65	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
42	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
43	1,338,858.77	1,265,462.82	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	504,476.54	83,838.53	01/01/25	03/31/25	--	0.00	0.00	38,642.54	38,642.54	0.00	0.00
45	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
46	955,100.78	529,950.41	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	1,083,540.15	1,100,609.34	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	898,046.32	887,072.56	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
49	1,368,772.51	1,325,998.47	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	939,351.88	494,728.12	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
51	751,088.53	234,478.85	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
52	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
53	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
54	747,000.58	160,255.63	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
55	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
56	849,767.92	418,469.60	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
57	553,472.00	322,235.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
58	599,052.67	532,791.21	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
59	652,603.00	358,234.70	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
60	328,587.00	209,375.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
61	609,281.05	261,214.58	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
63	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
64	479,251.24	112,159.76	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
65	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
66	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
67	349,904.00	188,973.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
68	225,821.10	71,185.98	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
69	374,219.63	198,391.80	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
71	592,350.16	280,937.83	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
73	381,629.10	167,958.82	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
74	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
75	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
76	183,969.62	85,585.59	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	487,362,500.39	174,895,428.12				0.00	0.00	38,642.54	38,642.54	1,206.28	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


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




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
08/15/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.264798%	4.223921%	21
07/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	45,000,000.00	0	0.00	0	0.00	4.265247%	4.224385%	22
06/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.265723%	4.224876%	23
05/16/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.266168%	4.225335%	24
04/17/25	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	1,491,920.54	4.266638%	4.225820%	25
03/17/25	0	0.00	0	0.00	1	3,468,299.73	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.269115%	4.227529%	26
02/18/25	0	0.00	0	0.00	1	3,476,294.05	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.269640%	4.240659%	27
01/17/25	0	0.00	0	0.00	1	3,482,855.96	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.270074%	4.241096%	28
12/17/24	0	0.00	0	0.00	1	3,489,390.58	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.270505%	4.241531%	29
11/18/24	0	0.00	0	0.00	1	3,496,367.10	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.270964%	4.241993%	30
10/18/24	0	0.00	0	0.00	1	3,502,845.52	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.271390%	4.242423%	31
09/17/24	0	0.00	0	0.00	1	3,509,767.88	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.271843%	4.242879%	32
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

308080044

07/11/25

38,642.54

0.00

6,093,679.68

Totals

38,642.54

0.00

6,093,679.68

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 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		33,360,000	33,360,000	0			0
13 - 24 Months		910,732,028	910,732,028	0			0
25 - 36 Months		40,600,000	40,600,000	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

Aug-25	984,692,028	984,692,028	0	0		0	0
Jul-25	985,442,079	985,442,079	0	0		0	0
Jun-25	986,238,154	986,238,154	0	0		0

Wells Fargo Commercial Mortgage Trust 2017-C38 10-D