
Distribution Date:	07/17/25	JPMDB Commercial Mortgage Securities Trust 2017-C5
Determination Date:	07/11/25
Next Distribution Date:	08/15/25
Record Date:	06/30/25	Commercial Mortgage Pass-Through Certificates
		Series 2017-C5


Table of Contents			Contacts

Section	Pages	Role	Party and Contact Information

Certificate Distribution Detail	2	Depositor	J.P. Morgan Chase Commercial Mortgage Securities Corp.

Certificate Factor Detail	3		Kunal Singh	(212) 834-5467

Certificate Interest Reconciliation Detail	4		383 Madison Avenue, 8th Floor \| New York, NY 10179 \| 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	CWCapital Asset Management LLC
Current Mortgage Loan and Property Stratification	8-12		Attention: Brian Hanson		bhanson@cwcapital.com
Mortgage Loan Detail (Part 1)	13-14		900 19th Street NW, 8th Floor \| Washington, DC 20006 \| United States

Mortgage Loan Detail (Part 2)	15-16	Operating Advisor & Asset	Park Bridge Lender Services LLC
		Representations Reviewer
Principal Prepayment Detail	17
			David Rodgers	(212) 230-9090
Historical Detail	18		600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Delinquency Loan Detail	19	Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Collateral Stratification and Historical Detail	20		Bank, N.A.
			Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
Specially Serviced Loan Detail - Part 1	21				trustadministrationgroup@computershare.com
Specially Serviced Loan Detail - Part 2	22		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States

Modified Loan Detail	23	Trustee	Wilmington Trust, National Association

Historical Liquidated Loan Detail	24		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States
Historical Bond / Collateral Loss Reconciliation Detail	25
		Directing Certificateholder	Barings LLC
Interest Shortfall Detail - Collateral Level	26
			-
Supplemental Notes	27

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

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


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


				Certificate Distribution Detail

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

A-1	46590TAA3	2.096100%	32,683,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	46590TAB1	3.329800%	37,129,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-3	46590TAC9	3.596900%	11,341,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	46590TAD7	3.414000%	200,000,000.00	133,782,170.10	20,784,341.97	380,610.27	0.00	0.00	21,164,952.24	112,997,828.13	37.52%	30.00%
A-5	46590TAE5	3.693900%	392,116,000.00	392,116,000.00	0.00	1,207,031.08	0.00	0.00	1,207,031.08	392,116,000.00	37.52%	30.00%
A-SB	46590TAF2	3.491900%	57,148,000.00	20,355,839.08	4,291,597.42	59,233.80	0.00	0.00	4,350,831.22	16,064,241.66	37.52%	30.00%
A-S	46590TAJ4	3.857500%	93,910,000.00	93,910,000.00	0.00	301,881.52	0.00	0.00	301,881.52	93,910,000.00	26.27%	21.00%
B	46590TAK1	4.008800%	44,347,000.00	44,347,000.00	0.00	148,148.54	0.00	0.00	148,148.54	44,347,000.00	20.95%	16.75%
C	46590TAL9	4.512200%	45,651,000.00	45,651,000.00	0.00	171,655.37	0.00	0.00	171,655.37	45,651,000.00	15.48%	12.37%
D	46590LBA9	4.516052%	23,478,000.00	23,478,000.00	0.00	88,356.55	0.00	0.00	88,356.55	23,478,000.00	12.66%	10.12%
E-RR	46590LBC5	4.516052%	29,999,000.00	29,999,000.00	0.00	37,664.07	0.00	0.00	37,664.07	29,999,000.00	9.07%	7.25%
F-RR	46590LBE1	4.516052%	20,869,000.00	20,869,000.00	0.00	0.00	0.00	0.00	0.00	20,869,000.00	6.57%	5.25%
G-RR	46590LBG6	4.516052%	10,434,000.00	10,434,000.00	0.00	0.00	0.00	0.00	0.00	10,434,000.00	5.32%	4.25%
NR-RR	46590LBJ0	4.516052%	44,347,191.00	44,347,191.00	0.00	0.00	0.00	0.00	0.00	44,347,191.00	0.00%	0.00%
R	46590LBL5	0.000000%	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,043,452,191.01	859,289,200.18	25,075,939.39	2,394,581.20	0.00	0.00	27,470,520.59	834,213,260.79


X-A	46590TAG0	0.863069%	824,327,000.00	640,164,009.18	0.00	460,421.44	259,110.55	0.00	719,531.99	615,088,069.79
X-B	46590TAH8	0.251905%	89,998,000.00	89,998,000.00	0.00	18,892.43	0.00	0.00	18,892.43	89,998,000.00
Notional SubTotal			914,325,000.00	730,162,009.18	0.00	479,313.87	259,110.55	0.00	738,424.42	705,086,069.79

Deal Distribution Total					25,075,939.39	2,873,895.07	259,110.55	0.00	28,208,945.01

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




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


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	46590TAA3	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	46590TAB1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-3	46590TAC9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	46590TAD7	668.91085050	103.92170985	1.90305135	0.00000000	0.00000000	0.00000000	0.00000000	105.82476120	564.98914065
A-5	46590TAE5	1,000.00000000	0.00000000	3.07825001	0.00000000	0.00000000	0.00000000	0.00000000	3.07825001	1,000.00000000
A-SB	46590TAF2	356.19512634	75.09619619	1.03649822	0.00000000	0.00000000	0.00000000	0.00000000	76.13269441	281.09893015
A-S	46590TAJ4	1,000.00000000	0.00000000	3.21458332	0.00000000	0.00000000	0.00000000	0.00000000	3.21458332	1,000.00000000
B	46590TAK1	1,000.00000000	0.00000000	3.34066656	0.00000000	0.00000000	0.00000000	0.00000000	3.34066656	1,000.00000000
C	46590TAL9	1,000.00000000	0.00000000	3.76016670	0.00000000	0.00000000	0.00000000	0.00000000	3.76016670	1,000.00000000
D	46590LBA9	1,000.00000000	0.00000000	3.76337635	0.00000000	0.00000000	0.00000000	0.00000000	3.76337635	1,000.00000000
E-RR	46590LBC5	1,000.00000000	0.00000000	1.25551085	2.50786560	18.86323977	0.00000000	0.00000000	1.25551085	1,000.00000000
F-RR	46590LBE1	1,000.00000000	0.00000000	0.00000000	3.76337630	98.59985337	0.00000000	0.00000000	0.00000000	1,000.00000000
G-RR	46590LBG6	1,000.00000000	0.00000000	0.00000000	3.76337646	234.10422657	0.00000000	0.00000000	0.00000000	1,000.00000000
NR-RR	46590LBJ0	1,000.00000000	0.00000000	0.00000000	3.76337635	243.30269689	0.00000000	0.00000000	0.00000000	1,000.00000000
R	46590LBL5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	46590TAG0	776.58988384	0.00000000	0.55854223	0.00000000	0.00000000	0.31432981	0.00000000	0.87287204	746.16999054
X-B	46590TAH8	1,000.00000000	0.00000000	0.20992055	0.00000000	0.00000000	0.00000000	0.00000000	0.20992055	1,000.00000000




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


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-3	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-4	06/01/25 - 06/30/25	30	0.00	380,610.27	0.00	380,610.27	0.00	0.00	0.00	380,610.27	0.00
A-5	06/01/25 - 06/30/25	30	0.00	1,207,031.08	0.00	1,207,031.08	0.00	0.00	0.00	1,207,031.08	0.00
A-SB	06/01/25 - 06/30/25	30	0.00	59,233.80	0.00	59,233.80	0.00	0.00	0.00	59,233.80	0.00
X-A	06/01/25 - 06/30/25	30	0.00	460,421.44	0.00	460,421.44	0.00	0.00	0.00	460,421.44	0.00
X-B	06/01/25 - 06/30/25	30	0.00	18,892.43	0.00	18,892.43	0.00	0.00	0.00	18,892.43	0.00
A-S	06/01/25 - 06/30/25	30	0.00	301,881.52	0.00	301,881.52	0.00	0.00	0.00	301,881.52	0.00
B	06/01/25 - 06/30/25	30	0.00	148,148.54	0.00	148,148.54	0.00	0.00	0.00	148,148.54	0.00
C	06/01/25 - 06/30/25	30	0.00	171,655.37	0.00	171,655.37	0.00	0.00	0.00	171,655.37	0.00
D	06/01/25 - 06/30/25	30	0.00	88,356.55	0.00	88,356.55	0.00	0.00	0.00	88,356.55	0.00
E-RR	06/01/25 - 06/30/25	30	488,805.31	112,897.53	0.00	112,897.53	75,233.46	0.00	0.00	37,664.07	565,878.33
F-RR	06/01/25 - 06/30/25	30	1,971,722.11	78,537.90	0.00	78,537.90	78,537.90	0.00	0.00	0.00	2,057,680.34
G-RR	06/01/25 - 06/30/25	30	2,394,365.53	39,267.07	0.00	39,267.07	39,267.07	0.00	0.00	0.00	2,442,643.50
NR-RR	06/01/25 - 06/30/25	30	10,583,067.93	166,895.17	0.00	166,895.17	166,895.17	0.00	0.00	0.00	10,789,791.17
R	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			15,437,960.88	3,233,828.67	0.00	3,233,828.67	359,933.60	0.00	0.00	2,873,895.07	15,855,993.34




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


	Additional Information
Total Available Distribution Amount (1)	28,208,945.01
(1) The Available Distribution Amount includes any Prepayment Premiums.




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


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	3,245,369.79	Master Servicing Fee	4,999.34
Interest Reductions due to Nonrecoverability Determination	(267,033.33)	Certificate Administrator Fee	4,171.14
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	358.04
ARD Interest	0.00	Operating Advisor Fee	1,389.26
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	0.00
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	2,978,336.46	Total Fees	11,207.78

Principal		Expenses/Reimbursements
Scheduled Principal	995,730.84	Reimbursement for Interest on Advances	0.00
Unscheduled Principal Collections		ASER Amount	56,691.69
Principal Prepayments	24,080,208.55	Special Servicing Fees (Monthly)	39,340.83
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)	(2,798.92)
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	25,075,939.39	Total Expenses/Reimbursements	93,233.60

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	259,110.55	Interest Distribution	2,873,895.07
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	25,075,939.39
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	259,110.55
Net SWAP Counterparty Payments Received	0.00	Borrower Option Extension Fees	0.00
		Net SWAP Counterparty Payments Paid	0.00
Total Other Collected	259,110.55	Total Payments to Certificateholders and Others	28,208,945.01
Total Funds Collected	28,313,386.40	Total Funds Distributed	28,313,386.39

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		859,289,200.31	859,289,200.31	Beginning Certificate Balance	859,289,200.18
(-) Scheduled Principal Collections		995,730.84	995,730.84	(-) Principal Distributions	25,075,939.39
(-) Unscheduled Principal Collections		24,080,208.55	24,080,208.55	(-) 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		834,213,260.92	834,213,260.92	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		859,826,467.29	859,826,467.29	Ending Certificate Balance	834,213,260.79
Ending Actual Collateral Balance		834,880,900.53	834,880,900.53



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.13)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.13)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.52%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




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


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	5	65,815,151.53	7.89%	16	4.8828	NAP	Defeased	5	65,815,151.53	7.89%	16	4.8828	NAP
	9,999,999 or less	4	21,448,390.90	2.57%	19	5.0554	1.134849	1.24 or less	10	246,897,676.74	29.60%	14	4.6044	0.971355
10,000,000 to 19,999,999		7	93,325,490.65	11.19%	18	4.8623	1.469226	1.25 to 1.49	4	118,952,185.03	14.26%	19	5.0185	1.455779
20,000,000 to 24,999,999		0	0.00	0.00%	0	0.0000	0.000000	1.50 to 1.74	2	48,722,388.01	5.84%	18	5.1028	1.585661
25,000,000 to 49,999,999		14	476,525,877.77	57.12%	17	4.4314	2.016882	1.75 to 1.99	3	74,632,188.06	8.95%	17	4.5917	1.844927
	50,000,000 or greater	3	177,098,350.07	21.23%	12	4.3710	1.647321	2.00 or greater	9	279,193,671.55	33.47%	18	4.0219	2.816503
	Totals	33	834,213,260.92	100.00%	16	4.5184	1.808486	Totals	33	834,213,260.92	100.00%	16	4.5184	1.808486
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

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

Defeased	6	65,815,151.53	7.89%	16	4.8828	NAP
							Defeased	6	65,815,151.53	7.89%	16	4.8828	NAP
California	4	80,253,629.97	9.62%	19	4.0747	1.800480
							Lodging	12	177,774,578.29	21.31%	17	4.6884	2.389614
Connecticut	2	79,489,670.51	9.53%	18	5.0793	1.684549
							Mixed Use	5	180,740,726.63	21.67%	19	4.9510	1.312554
Florida	7	63,989,917.68	7.67%	19	4.7675	1.898353
							Multi-Family	1	4,142,517.55	0.50%	18	5.3700	1.757800
Hawaii	2	62,250,000.00	7.46%	16	4.1995	3.372516
							Office	8	259,465,250.82	31.10%	14	4.2915	1.834211
Illinois	2	62,006,175.46	7.43%	1	4.6058	0.995994
							Retail	11	146,275,036.10	17.53%	16	3.9919	1.839349
Indiana	1	1,268,479.04	0.15%	16	4.4480	1.077800
							Totals	43	834,213,260.92	100.00%	16	4.5184	1.808486
Kansas	1	2,016,663.84	0.24%	16	4.4480	1.077800

Michigan	2	9,582,655.85	1.15%	19	5.0333	1.076382

Montana	1	5,427,084.71	0.65%	18	5.1600	1.330800

New Hampshire	3	5,987,154.04	0.72%	16	4.4480	1.077800

New York	4	196,711,705.64	23.58%	17	4.1490	1.724400

Ohio	5	149,246,255.95	17.89%	18	4.5718	2.116730

Oregon	1	10,759,268.08	1.29%	18	4.9700	0.887500

Washington	1	10,285,722.02	1.23%	17	5.1800	2.278900

Wisconsin	1	29,123,726.60	3.49%	17	4.8900	0.929700

Totals	43	834,213,260.92	100.00%	16	4.5184	1.808486


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




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


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	5	65,815,151.53	7.89%	16	4.8828	NAP	Defeased	5	65,815,151.53	7.89%	16	4.8828	NAP
	3.99999% or less	3	137,703,278.04	16.51%	18	3.6064	2.855031	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.00000% to 4.49999%	7	189,546,464.48	22.72%	17	4.1792	2.209595	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.50000% to 4.99999%	11	332,851,360.61	39.90%	15	4.7761	1.261729	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.00000% or greater	7	108,297,006.26	12.98%	18	5.2585	1.683842	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	33	834,213,260.92	100.00%	16	4.5184	1.808486	49 months or greater	28	768,398,109.39	92.11%	16	4.4872	1.840571
								Totals	33	834,213,260.92	100.00%	16	4.5184	1.808486
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	Defeased	5	65,815,151.53	7.89%	16	4.8828	NAP	Defeased	5	65,815,151.53	7.89%	16	4.8828	NAP
	84 months or less	28	768,398,109.39	92.11%	16	4.4872	1.840571	Interest Only	8	318,917,200.00	38.23%	17	4.1322	2.412453
85 months to 119 months		0	0.00	0.00%	0	0.0000	0.000000	356 months or less	20	449,480,909.39	53.88%	16	4.7391	1.434807
	120 months or greater	0	0.00	0.00%	0	0.0000	0.000000	357 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	33	834,213,260.92	100.00%	16	4.5184	1.808486	Totals	33	834,213,260.92	100.00%	16	4.5184	1.808486
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


				Current Mortgage Loan and Property Stratification



			Age of Most Recent NOI						Remaining Stated Term (Fully Amortizing Loans)
	Age of Most	# Of	Scheduled	% Of			Weighted Avg	Age of Most	# Of	Scheduled	% Of	Weighted Avg
					WAM²	WAC					WAM²	WAC
	Recent NOI	Loans	Balance	Agg. Bal.			DSCR¹	Recent NOI	Loans	Balance	Agg. Bal.	DSCR¹
	Defeased	5	65,815,151.53	7.89%	16	4.8828	NAP			No outstanding loans in this group
Underwriter's Information		3	87,171,120.67	10.45%	17	4.3292	2.654573
	12 months or less	24	641,226,988.72	76.87%	16	4.5388	1.786271
	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	25 months or greater	1	40,000,000.00	4.79%	16	4.0055	0.937100
	Totals	33	834,213,260.92	100.00%	16	4.5184	1.808486
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




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


						Mortgage Loan Detail (Part 1)

					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	656120572	RT	New York	NY	Actual/360	4.005%	0.00	0.00	0.00	N/A	11/06/26	--	40,000,000.00	40,000,000.00	09/06/20
1A	656120573	RT	New York	NY	Actual/360	4.005%	0.00	0.00	0.00	N/A	11/06/26	--	40,000,000.00	40,000,000.00	09/06/20
2	307531002	OF	New York	NY	Actual/360	3.915%	217,508.96	0.00	0.00	N/A	01/06/27	--	66,667,200.00	66,667,200.00	07/06/25
3	656120631	OF	Chicago	IL	Actual/360	4.610%	231,985.36	0.00	0.00	N/A	08/06/25	08/06/27	60,386,644.43	60,386,644.43	07/06/25
4	306931003	LO	Honolulu	HI	Actual/360	4.199%	112,861.56	0.00	0.00	N/A	11/01/26	--	32,250,000.00	32,250,000.00	07/01/25
4A	306931004	LO	Honolulu	HI	Actual/360	4.199%	104,987.50	0.00	0.00	N/A	11/01/26	--	30,000,000.00	30,000,000.00	07/01/25
5	307531005	MU	Cleveland	OH	Actual/360	5.310%	152,357.18	88,759.93	0.00	N/A	02/06/27	--	34,431,000.39	34,342,240.46	07/06/25
5A	307531105	MU	Cleveland	OH	Actual/360	5.310%	76,178.59	44,379.96	0.00	N/A	02/06/27	--	17,215,500.63	17,171,120.67	07/06/25
6	307531006	MU	New York	NY	Actual/360	4.690%	195,938.38	88,981.93	0.00	N/A	02/06/27	--	50,133,487.57	50,044,505.64	12/06/24
7	307531007	MU	Stamford	CT	Actual/360	4.970%	202,941.67	0.00	0.00	N/A	01/01/27	--	49,000,000.00	49,000,000.00	07/01/25
9	306881119	OF	Sunnyvale	CA	Actual/360	3.319%	99,949.75	96,836.79	0.00	N/A	04/01/27	--	36,132,914.83	36,036,078.04	07/01/25
10	656100536	SS	Long Island City	NY	Actual/360	4.735%	73,956.39	40,607.20	0.00	11/06/26	02/06/27	11/06/26	18,742,907.99	18,702,300.79	07/06/25
10A	656100537	SS	Long Island City	NY	Actual/360	4.735%	50,424.81	27,686.73	0.00	11/06/26	02/06/27	11/06/26	12,779,255.31	12,751,568.58	07/06/25
11	307531011	LO	Various	FL	Actual/360	4.990%	131,478.96	66,918.97	0.00	N/A	12/06/26	--	31,618,186.31	31,551,267.34	07/06/25
12	656120627	MU	Cincinnati	OH	Actual/360	4.740%	119,480.98	65,489.91	0.00	N/A	02/06/27	--	30,248,349.77	30,182,859.86	07/06/25
13	307531013	LO	Greenwich	CT	Actual/360	5.255%	133,792.39	62,349.88	0.00	N/A	12/01/26	--	30,552,020.39	30,489,670.51	07/01/25
14	307090006	RT	Fairlawn	OH	Actual/360	3.314%	96,658.33	0.00	0.00	N/A	10/01/26	--	35,000,000.00	35,000,000.00	07/01/25
15	307531015	OF	Independence	OH	Actual/360	4.600%	124,974.04	51,888.27	0.00	N/A	01/06/27	--	32,601,923.23	32,550,034.96	07/06/25
16	307531016	OF	West Allis	WI	Actual/360	4.890%	118,886.00	50,752.10	0.00	N/A	12/06/26	--	29,174,478.70	29,123,726.60	07/06/25
17	307531001	RT	Various	OR	Actual/360	4.998%	100,504.16	24,130,651.10	0.00	N/A	02/01/27	--	24,130,651.10	0.00	07/01/25
19	656120630	LO	Miami Beach	FL	Actual/360	4.440%	96,200.00	0.00	0.00	N/A	03/06/27	--	26,000,000.00	26,000,000.00	07/06/25
21	656120612	OF	Cupertino	CA	Actual/360	4.770%	75,071.97	29,237.31	0.00	N/A	01/06/27	--	18,886,029.27	18,856,791.96	07/06/25
22	656120625	OF	Long Beach	CA	Actual/360	4.820%	61,349.13	24,894.36	0.00	N/A	11/06/26	--	15,273,641.80	15,248,747.44	07/06/25
23	656120610	RT	Mission Viejo	CA	Actual/360	4.750%	59,282.58	20,529.46	0.00	N/A	01/06/27	--	14,976,652.90	14,956,123.44	07/06/25
24	307531024	MF	Sherman	TX	Actual/360	5.325%	49,827.58	22,563.98	0.00	N/A	01/06/27	--	11,228,750.69	11,206,186.71	07/06/25
25	307090023	RT	Various	Various	Actual/360	4.448%	40,465.05	25,002.99	0.00	N/A	11/01/26	--	10,916,830.94	10,891,827.95	05/01/25
26	307531026	LO	Ashland	OR	Actual/360	4.970%	44,655.54	22,753.15	0.00	N/A	01/06/27	--	10,782,021.23	10,759,268.08	07/06/25
28	307531028	LO	Richland	WA	Actual/360	5.180%	44,491.78	21,253.34	0.00	N/A	12/06/26	--	10,306,975.36	10,285,722.02	07/06/25




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

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

656120609

La Mesa

Actual/360

4.460%

38,742.13

19,253.68

0.00

N/A

01/06/27

10,423,890.21

10,404,636.53

07/06/25

307531030

Suwanee

Actual/360

4.965%

32,817.76

25,437.51

0.00

N/A

12/01/26

7,931,785.52

7,906,348.01

07/01/25

307531032

Pensacola

Actual/360

5.000%

26,883.45

13,378.17

0.00

N/A

03/01/27

6,452,028.51

6,438,650.34

07/01/25

307531033

Billings

Actual/360

5.160%

23,406.93

16,387.71

0.00

N/A

01/06/27

5,443,472.42

5,427,084.71

06/06/25

307531034

Troy

Actual/360

4.777%

21,702.69

11,656.16

0.00

N/A

03/01/27

5,451,794.46

5,440,138.30

07/01/25

656120613

Portage

Actual/360

5.370%

18,574.86

8,288.80

0.00

N/A

01/06/27

4,150,806.35

4,142,517.55

07/06/25

Totals

2,978,336.46

25,075,939.39

0.00

859,289,200.31

834,213,260.92

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 14 of 27


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	15,136,784.00	9,113,626.00	01/01/19	09/30/19	07/07/25	40,000,000.00	4,643,371.37	(391.00)	1,850,773.63	0.00	0.00
1A	0.00	0.00	--	--	07/07/25	40,000,000.00	4,643,371.27	(391.00)	1,850,773.73	0.00	0.00
2	33,721,250.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3	32,585,572.03	6,446,072.73	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	164,167,992.00	146,201,326.00	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	25,904,304.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	2,376,102.92	01/01/24	09/30/24	07/11/25	14,520,817.75	280,655.69	227,537.61	1,712,302.73	280,888.74	0.00
7	8,520,777.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
9	32,795,104.11	8,219,099.45	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
10A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
11	4,760,419.15	4,491,091.58	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,436,385.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	5,884,285.00	5,214,139.47	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	11,284,775.63	2,702,675.51	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	4,745,217.92	1,221,651.13	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	4,977,715.81	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
17	3,113,586.26	759,861.48	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	3,642,731.11	3,560,385.30	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,684,345.24	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
23	1,148,740.12	281,486.85	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
25	2,699,115.12	580,010.10	01/01/25	03/31/25	--	0.00	0.00	65,361.33	129,534.13	0.00	0.00
26	794,659.33	812,676.88	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
28	2,286,375.05	2,023,414.40	04/01/24	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00




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


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
29	1,248,937.65	440,826.03	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
32	619,914.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
33	635,544.00	158,886.00	01/01/25	03/31/25	--	0.00	0.00	39,374.02	39,374.02	0.00	0.00
34	371,965.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	609,952.00	156,864.71	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	366,776,448.45	194,760,196.54				94,520,817.75	9,567,398.33	331,490.96	5,582,758.24	280,888.74	0.00




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


		Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
17	307531001	24,080,208.55	Payoff w/ yield maintenance	0.00	259,110.55
Totals		24,080,208.55		0.00	259,110.55
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




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


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More	Foreclosure			REO		Modifications		Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
07/17/25	1	10,891,827.95	0	0.00	3	130,044,505.64	0	0.00	2	80,000,000.00	1	17,171,120.67	0	0.00	1	24,080,208.55	4.518431%	4.444657%	16
06/17/25	0	0.00	0	0.00	3	130,133,487.57	0	0.00	2	80,000,000.00	0	0.00	0	0.00	0	0.00	4.532169%	4.463165%	17
05/16/25	0	0.00	0	0.00	3	130,215,606.57	0	0.00	2	80,000,000.00	0	0.00	0	0.00	0	0.00	4.532430%	4.463419%	18
04/17/25	0	0.00	0	0.00	3	130,303,922.38	0	0.00	2	80,000,000.00	0	0.00	0	0.00	0	0.00	4.532709%	4.463691%	19
03/17/25	1	29,317,615.28	0	0.00	3	130,385,355.83	0	0.00	2	80,000,000.00	0	0.00	0	0.00	0	0.00	4.532966%	4.463942%	21
02/18/25	1	29,375,528.45	0	0.00	3	130,486,114.02	0	0.00	2	80,000,000.00	0	0.00	0	0.00	0	0.00	4.533280%	4.464248%	22
01/17/25	1	29,421,278.45	0	0.00	3	130,566,814.63	0	0.00	2	80,000,000.00	0	0.00	0	0.00	0	0.00	4.533534%	4.464495%	23
12/17/24	0	0.00	1	50,647,190.63	2	80,000,000.00	0	0.00	2	80,000,000.00	0	0.00	0	0.00	0	0.00	4.533785%	4.464740%	24
11/18/24	1	50,733,826.24	0	0.00	2	80,000,000.00	0	0.00	2	80,000,000.00	0	0.00	0	0.00	0	0.00	4.534055%	4.479648%	25
10/18/24	0	0.00	0	0.00	2	80,000,000.00	0	0.00	2	80,000,000.00	0	0.00	0	0.00	0	0.00	4.534303%	4.479897%	26
09/17/24	0	0.00	0	0.00	2	80,000,000.00	0	0.00	2	80,000,000.00	0	0.00	0	0.00	0	0.00	4.534568%	4.480165%	27
08/16/24	0	0.00	0	0.00	2	80,000,000.00	0	0.00	2	80,000,000.00	0	0.00	0	0.00	0	0.00	4.534813%	4.480410%	28
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




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

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

656120572

09/06/20

(391.00)

1,850,773.63

0.00

40,000,000.00

12/24/19

05/29/24

656120573

09/06/20

(391.00)

1,850,773.73

0.00

40,000,000.00

12/24/19

05/29/24

307531006

12/06/24

227,537.61

1,712,302.73

464,369.02

50,647,190.63

11/29/24

307090023

05/01/25

65,361.33

129,534.13

0.00

10,940,394.84

06/24/25

307531033

06/06/25

39,374.02

0.00

5,443,472.42

Totals

331,490.96

5,582,758.24

464,369.02

147,031,057.89

1 Mortgage Loan Status

2 Resolution Strategy Code

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

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 19 of 27


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		773,826,616	632,890,283	60,936,334			80,000,000
25 - 36 Months		60,386,644	60,386,644	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

Jul-25	834,213,261	693,276,927	10,891,828	0	90,044,506		40,000,000
Jun-25	859,289,200	729,155,713	0	0	90,133,488		40,000,000
May-25	860,214,967	729,999,361	0	0	90,215,607		40,000,000
Apr-25	861,203,005	730,899,083	0	0	90,303,922		40,000,000
Mar-25	862,120,856	702,417,885	29,317,615	0	90,385,356		40,000,000
Feb-25	863,234,023	703,372,380	29,375,528	0	90,486,114		40,000,000
Jan-25	864,143,472	704,155,379	29,421,278	0	90,566,815		40,000,000
Dec-24	865,049,160	734,401,970	0	50,647,191	40,000,000		40,000,000
Nov-24	866,017,845	735,284,019	50,733,826	0	40,000,000		40,000,000
Oct-24	866,915,780	786,915,780	0	0	40,000,000		40,000,000
Sep-24	867,876,993	787,876,993	0	0	40,000,000		40,000,000
Aug-24	868,767,240	788,767,240	0	0	40,000,000		40,000,000
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




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


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
1	656120572	40,000,000.00	40,000,000.00	48,000,000.00	12/01/24	8,142,868.00	0.93710	09/30/19	11/06/26	I/O
1A	656120573	40,000,000.00	40,000,000.00		--	21,502,001.00	1.75000	--	11/06/26	I/O
5	307531005	34,342,240.46	34,342,240.46	362,000,000.00	12/01/17	23,122,117.00	1.45290	12/31/24	02/06/27	199
5A	307531105	17,171,120.67	17,171,120.67		--	27,004,694.00	1.59000	--	02/06/27	199
6	307531006	50,044,505.64	50,647,190.63	42,000,000.00	12/27/24	2,253,980.42	0.87890	09/30/24	02/06/27	259
25	307090023	10,891,827.95	10,940,394.84	43,750,000.00	--	504,791.10	1.07780	03/31/25	11/01/26	255
Totals		192,449,694.72	193,100,946.60	495,750,000.00		82,530,451.52




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


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
1	656120572	RT	NY	12/24/19	7
	The loan transferred to special servicing on 12/24/2019 due to imminent monetary default. The collateral consists of a 248,457 sf (8-unit) retail condo located at 229 W. 43rd Street (Times Square), The Lender was the successful bidder at the
	foreclosure s May 29, 2024. The Foreclosure Deed was issued in July 2024 and CBRE was engaged for property management, leasing & listing. An REO Sale process was launched in early Sept 2024 and best and final bids were submitted
	Nov. SS entered into a PSA with a Buyer Party with an expected closing on May 14, 2025. The Buyer Party terminated the PSA on April 30, 2025. SS will evaluate relaunching a sale process this summer or early fall 2025.

1A	656120573	RT	NY	12/24/19	0
	The loan transferred to special servicing on 12/24/2019 due to imminent monetary default. The collateral consists of a 248,457 sf (8-unit) retail condo located at 229 W. 43rd Street (Times Square), The Lender was the successful bidder at the
	foreclosure s May 29, 2024. The Foreclosure Deed was issued in July 2024 and CBRE was engaged for property management, leasing & listing. An REO Sale process was launched in early Sept 2024 and best and final bids were submitted
	Nov. SS entered into a PSA with a Buyer Party with an expected closing on May 14, 2025. The Buyer Party terminated the PSA on April 30, 2025. SS will evaluate relaunching a sale process this summer or early fall 2025.

5	307531005	MU	OH	10/27/20	13
	Borrower indicated it has raised new equity for the property which is expected to fund in Q1 2025. Special Servicer continues to monitor the loan and collateral as well as review any Borrower requests that come in. Special Servicer continues to
	monitor the pending capex-leasing funding, which remains outstanding as of 4/30/2025. Borrower has negotiated an extension of TI obligations with the tenant, Benesch. Current property occupancy is 89.5%.


5A	307531105	MU	OH	10/27/20	0
	Borrower indicated it has raised new equity for the property which is expected to fund in Q1 2025. Special Servicer continues to monitor the loan and collateral as well as review any Borrower requests that come in. Special Servicer continues to
	monitor the pending capex-leasing funding, which remains outstanding as of 4/30/2025. Borrower has negotiated an extension of TI obligations with the tenant, Benesch. Current property occupancy is 89.5%.


6	307531006	MU	NY	11/29/24	2
	The loan transferred to Special Servicing effective 11/29/2024 for monetary default as the October 2024 payment was not made. The loan collateral is two contiguous three and six-story mixed use office buildings containing a total of 99,393
	rentable square feet, located within the Harlem neighborhood of New York. The improvements were built in 2001 & 2008 and most recently renovated in 2017. The property is currently 91% leased to a total of nine tenants. A Receiver order was
	entered by the court on 4/4/20 25 and the receivership began on 4/29/2025. Strategy is to work with the Receiver to address the sizable list of operating expense payables and pending litigation with a tenant, in addition to moving towards
	foreclosure.
25	307090023	RT	Various	06/24/25	13
	Imminent monetary default.



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




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


				Modified Loan Detail
		Pre-Modification		Post-Modification				Modification	Modification
						Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number					Code¹	Date	Date	Date
2	307531002	0.00	3.91513%	0.00	3.91513%	8	01/24/23	01/24/23	--
5	307531005	56,930,411.53	5.31000%	56,930,411.53	5.31000%	8	10/13/21	10/13/21	--
5A	307531105	0.00	5.31000%	0.00	5.31000%	8	10/13/21	10/13/21	--
11	307531011	0.00	4.99000%	0.00	4.99000%	10	05/01/20	05/06/20	06/11/20
13	307531013	33,679,496.86	5.25500%	33,679,496.86	5.25500%	10	06/23/20	06/01/20	08/11/20
19	656120630	0.00	4.44000%	0.00	4.44000%	10	09/04/20	09/06/20	09/11/20
25	307090023	16,713,001.00	4.44800%	16,713,001.00	4.44800%	8	01/28/21	01/28/21	--
32	307531032	0.00	5.00000%	0.00	5.00000%	10	05/12/20	06/01/20	06/11/20
33	307531033	6,276,365.12	5.16000%	6,276,365.12	5.16000%	8	11/17/20	11/17/20	--
33	307531033	0.00	5.16000%	0.00	5.16000%	8	11/02/20	11/17/20	--
Totals		113,599,274.51		113,599,274.51
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance
Note: Please refer to Servicer Reports for modification comments.




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


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




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


			Historical Bond / Collateral Loss Reconciliation Detail

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




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


			Interest Shortfall Detail - Collateral Level

			Special Servicing Fees									Modified
		Deferred						Non-		Reimbursement of	Other	Interest
	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)
1	0.00	0.00	8,333.33	0.00	0.00	0.00	0.00	133,516.67	0.00	0.00	0.00	0.00
1A	0.00	0.00	8,333.33	0.00	0.00	0.00	0.00	133,516.67	0.00	0.00	0.00	0.00
5	0.00	0.00	7,173.13	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
5A	0.00	0.00	3,586.56	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
6	0.00	0.00	10,444.48	0.00	0.00	56,691.69	0.00	0.00	0.00	0.00	0.00	0.00
17	0.00	0.00	0.00	0.00	(4,528.41)	0.00	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	1,470.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
26	0.00	0.00	0.00	0.00	674.09	0.00	0.00	0.00	0.00	0.00	0.00	0.00
28	0.00	0.00	0.00	0.00	657.45	0.00	0.00	0.00	0.00	0.00	0.00	0.00
33	0.00	0.00	0.00	0.00	397.95	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	0.00	0.00	39,340.83	0.00	(2,798.92)	56,691.69	0.00	267,033.33	0.00	0.00	0.00	0.00
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.									Collateral Shortfall Total		360,266.93




© 2021 Computershare. All rights reserved. Confidential.												Page 26 of 27


	Supplemental Notes
EU Securitization Retention Compliance
Pursuant to the PSA and the Credit Risk Retention Agreement, the Certificate Administrator has made available on www.ctslink.com <http://www.ctslink.com>, specifically under the "Risk Retention Compliance" tab for the JPMC 2017-C05 transaction, certain
Information provided to the Certificate Administrator regarding each Retaining Party's compliance with the Retention Covenant and theHedging Covenant under the EU Securitization Retention Requirements. Investors should refer to the Certificate
Administrator's website for all such information.




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

JPMDB Commercial Mortgage Securities Trust 2017-C5 10-D