JPMDB Commercial Mortgage Securities Trust 2017-C5

Tranches, pool and monthly delinquency indicator for JPMDB Commercial Mortgage Securities Trust 2017-C5.

Data as of loan data through September 2026; ratings as held in the dataset at build

Current pool balance: $1.04B (March 2017)
Original pool balance: $1.04B
Loans at issuance: 35
Closing date: 2017-03-31
Weighted average coupon at issuance: 4.60%
Weighted average LTV at issuance: 37.9%
30+ delinquent (latest): 0.00%
Realized stress score: 2.7
Net rating change since issuance: +0.87 notches

Tranches

Class	Original balance	Credit support (computed)	Coupon	CUSIP	Fitch	KBRA	S&P	Moody's	DBRS
A-1	$32.7M	96.87%	2.096% fixed	46590TAA3	PIF	WR	NR	WR	not yet reported
A-2	$37.1M	93.31%	3.330% fixed	46590TAB1	PIF	WR	NR	WR	not yet reported
A-3	$11.3M	92.22%	3.597% fixed	46590TAC9	PIF	WR	NR	WR	not yet reported
A-4	$200.0M	73.06%	3.414% fixed	46590TAD7	AAA	AAA	AAA (sf)	Aaa	not yet reported
A-5	$392.1M	35.48%	3.694% fixed	46590TAE5	AAA	AAA	AAA (sf)	Aaa	not yet reported
A-S	$93.9M	26.48%	3.857% fixed	46590TAJ4	A	AAA	NR	A1	not yet reported
A-SB	$57.1M	21.00%	3.492% fixed	46590TAF2	AAA	AAA	AAA (sf)	Aaa	not yet reported
B	$44.3M	16.75%	4.009% fixed	46590TAK1	BB	AA-	NR	not yet reported	not yet reported
C	$45.7M	12.37%	4.512% fixed	46590TAL9	B	BBB-	NR	not yet reported	not yet reported
D	$23.5M	10.12%	4.733% floating (WAC)	46590LBA9	CCC	B+	not yet reported	not yet reported	not yet reported
E-RR	$30.0M	7.25%	4.733% floating (WAC)	46590LBC5	C	D	not yet reported	not yet reported	not yet reported
F-RR	$20.9M	5.25%	4.733% floating (WAC)	46590LBE1	C	D	not yet reported	not yet reported	not yet reported
G-RR	$10.4M	4.25%	4.733% floating (WAC)	46590LBG6	C	D	not yet reported	not yet reported	not yet reported
NR-RR	$44.3M	0.00%	4.733% floating (WAC)	46590LBJ0	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
R	not yet reported	not yet reported	not yet reported	46590LBL5	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
X-A	$824.3M	Interest only	1.184% floating	46590TAG0	A	AAA	NRprelim	Aa1	not yet reported
X-B	$90.0M	Interest only	0.469% floating	46590TAH8	B	AAA	NRprelim	not yet reported	not yet reported

Credit support is computed from the class stack order in the prospectus: the share of the deal's principal balance in classes junior to the class. Interest-only classes carry a notional balance and no principal support figure. Ratings are the latest held in the dataset for each class and agency; NR means the agency shows the class as not rated, WR that the rating was withdrawn, PIF that the class has been paid in full. Any other status value is shown exactly as the agency reports it. A + after a CUSIP marks a class with companion CUSIPs in the dataset.

Pool at issuance

Loans	35
Original loan balance	$1.04B
Weighted average coupon	4.60%
Weighted average LTV	37.9%
Median loan LTV	62.5%
Full-term interest only (share of balance)	32.8%
Balloon loans (share of balance)	100.0%
Largest loan (share of balance)	7.7%
Five largest loans (share of balance)	32.0%
Occupancy at issuance (weighted average)	91.6%

Realized outcomes

Months reported	1
Peak 30+ delinquency	0.00% (March 2017)
Ever severe (share of original balance)	0.00%
Ever modified (share of original balance)	0.00%
Past scheduled maturity (share of original balance)	0.00%
Non-performing matured (share of original balance)	6.40%
Maximum servicer advances (share of balance)	0.00%
Median DSCR, first year	1.64
Median DSCR, latest	1.64
Realized stress score	2.7

Property types

Property type	Original balance	Share of pool
Office	$292.4M	28.0%
Lodging	$201.4M	19.3%
Retail	$200.4M	19.2%
Mixed use	$199.5M	19.1%
Multifamily	$68.4M	6.6%
Industrial	$45.0M	4.3%
Self storage	$37.0M	3.5%

Property type is reported for 100.0% of the pool balance; shares are of the full pool.

Largest loans

Property	Location	Original balance	Share of pool	Coupon	Originated
229 West 43rd Street Retail Condo	New York, NY	$80.0M	7.7%	4.01%	2016
350 Park Avenue	New York, NY	$66.7M	6.4%	3.92%	2016
Prudential Plaza	Chicago, IL	$65.0M	6.2%	4.61%	2015
Hilton Hawaiian Village	Honolulu, HI	$62.2M	6.0%	4.20%	2016
Key Center Cleveland	Cleveland, OH	$60.0M	5.7%	5.31%	2017

Delinquency and stress indicator

▬ 30+ days delinquent · ▬ Distressed (90+, foreclosure, REO, non-performing matured)

Monthly shares of the deal's reported balance, from the deal indicator series in the dataset. Months in which fewer than half of the reported loans carry a delinquency status code are not plotted.

Ratings

Classes with a CUSIP	17 of 17
Classes with a current rating in the dataset	15 of 17
Net rating change since issuance	+0.87 notches (balance-weighted)
Delinquency threshold crossed	Not crossed in the dataset
First downgrade	None recorded

Sources: SEC Form ABS-EE asset-level reports, Form 10-D distribution reports and the deal prospectus; rating histories published under SEC Rule 17g-7(b) and agency releases. Definitions are in the methods note on the market page.