
Distribution Date:	02/18/26	BANK 2017-BNK5
Determination Date:	02/11/26
Next Distribution Date:	03/17/26
Record Date:	01/30/26	Commercial Mortgage Pass-Through Certificates
		Series 2017-BNK5


Table of Contents				Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Morgan Stanley Capital I Inc.
Certificate Factor Detail	3		General Information Number	(212) 761-4000	cmbs_notices@morganstanley.com
Certificate Interest Reconciliation Detail	4		1585 Broadway \| New York, NY 10036 \| United States
		General Master Servicer	Trimont LLC
Additional Information	5
			Attention: CMBS Servicing		commercial.servicing@trimont.com
Bond / Collateral Reconciliation - Cash Flows	6
			One South, 101 South Tryon Street, Suite 1400 \| Charlotte, NC 28280 \| United States
Bond / Collateral Reconciliation - Balances	7	Master & Special Servicer	National Cooperative Bank, N.A.
Current Mortgage Loan and Property Stratification	8-12		Tom Klump	(703) 302-8080	tklump@ncb.coop
Mortgage Loan Detail (Part 1)	13-15		2011 Crystal Drive, Suite 800 \| Arlington, VA 22202 \| United States
Mortgage Loan Detail (Part 2)	16-18	General Special Servicer	LNR Partners, LLC
Principal Prepayment Detail	19		Heather Bennett and Job Warshaw		hbennett@starwood.com; jwarshaw@lnrpartners.com
					and lnr.cmbs.notices@lnrproperty.com
Historical Detail	20		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Delinquency Loan Detail	21	Operating Advisor & Asset	Park Bridge Lender Services LLC
Collateral Stratification and Historical Detail	22	Representations Reviewer
			David Rodgers	(212) 230-9025
Specially Serviced Loan Detail - Part 1	23
			600 Third Avenue, 40th Floor \| New York, NY 10016 \| United States
Specially Serviced Loan Detail - Part 2	24
		Certificate Administrator	Computershare Trust Company, N.A. as agent for Wells Fargo
Modified Loan Detail	25		Bank, N.A.
Historical Liquidated Loan Detail	26		Corporate Trust Services (CMBS)		cctcmbsbondadmin@computershare.com;
					trustadministrationgroup@computershare.com
Historical Bond / Collateral Loss Reconciliation Detail	27		9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	28	Trustee	Wilmington Trust, National Association
Supplemental Notes	29		Attention: CMBS Trustee	(302) 636-4140	CMBSTrustee@wilmingtontrust.com
			1100 North Market Street \| Wilmington, DE 19890 \| United States

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

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


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 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	06541WAS1	1.909000%	37,200,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	06541WAT9	2.987000%	98,300,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-SB	06541WAU6	3.179000%	52,700,000.00	11,540,137.60	915,738.58	30,571.75	0.00	0.00	946,310.33	10,624,399.02	37.99%	30.00%
A-3	06541WAV4	3.020000%	52,700,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-4	06541WAW2	3.131000%	270,000,000.00	257,395,150.47	3,248,054.82	671,586.85	0.00	0.00	3,919,641.67	254,147,095.65	37.99%	30.00%
A-5	06541WAX0	3.390000%	307,906,000.00	307,906,000.00	0.00	869,834.45	0.00	0.00	869,834.45	307,906,000.00	37.99%	30.00%
A-S	06541WBA9	3.624000%	140,367,000.00	140,367,000.00	0.00	423,908.34	0.00	0.00	423,908.34	140,367,000.00	22.80%	18.00%
B	06541WBB7	3.896000%	55,562,000.00	55,562,000.00	0.00	180,391.29	0.00	0.00	180,391.29	55,562,000.00	16.78%	13.25%
C	06541WBC5	4.206801%	40,940,000.00	40,940,000.00	0.00	143,522.03	0.00	0.00	143,522.03	40,940,000.00	12.35%	9.75%
D	06541WAC6	3.078000%	42,403,000.00	42,403,000.00	0.00	108,763.69	0.00	0.00	108,763.69	42,403,000.00	7.76%	6.13%
E	06541WAE2	4.206801%	24,856,000.00	24,856,000.00	0.00	87,136.87	0.00	0.00	87,136.87	24,856,000.00	5.07%	4.00%
F	06541WAG7	4.206801%	11,698,000.00	11,698,000.00	0.00	41,009.30	0.00	0.00	41,009.30	11,698,000.00	3.80%	3.00%
G	06541WAJ1	4.206801%	14,621,000.00	14,621,000.00	0.00	51,256.37	0.00	0.00	51,256.37	14,621,000.00	2.22%	1.75%
H*	06541WAL6	4.206801%	20,470,946.00	20,470,946.00	0.00	66,612.55	0.00	0.00	66,612.55	20,470,946.00	0.00%	0.00%
RR Interest	BCC2DPUK9	4.206801%	61,564,418.24	48,829,433.40	219,147.02	170,908.61	0.00	0.00	390,055.63	48,610,286.38	0.00%	0.00%
V	06541WAP7	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
R	06541WAQ5	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			1,231,288,364.24	976,588,667.47	4,382,940.42	2,845,502.10	0.00	0.00	7,228,442.52	972,205,727.05


X-A	06541WAY8	0.936592%	818,806,000.00	576,841,288.07	0.00	450,220.74	0.00	0.00	450,220.74	572,677,494.67
X-B	06541WAZ5	0.418268%	236,869,000.00	236,869,000.00	0.00	82,562.30	0.00	0.00	82,562.30	236,869,000.00
X-D	06541WAA0	1.128801%	42,403,000.00	42,403,000.00	0.00	39,887.13	0.00	0.00	39,887.13	42,403,000.00
Notional SubTotal			1,098,078,000.00	856,113,288.07	0.00	572,670.17	0.00	0.00	572,670.17	851,949,494.67

Deal Distribution Total					4,382,940.42	3,418,172.27	0.00	0.00	7,801,112.69

*	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	06541WAS1	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	06541WAT9	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-SB	06541WAU6	218.97794307	17.37644364	0.58010911	0.00000000	0.00000000	0.00000000	0.00000000	17.95655275	201.60149943
A-3	06541WAV4	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-4	06541WAW2	953.31537211	12.02983267	2.48735870	0.00000000	0.00000000	0.00000000	0.00000000	14.51719137	941.28553944
A-5	06541WAX0	1,000.00000000	0.00000000	2.82500000	0.00000000	0.00000000	0.00000000	0.00000000	2.82500000	1,000.00000000
A-S	06541WBA9	1,000.00000000	0.00000000	3.02000000	0.00000000	0.00000000	0.00000000	0.00000000	3.02000000	1,000.00000000
B	06541WBB7	1,000.00000000	0.00000000	3.24666661	0.00000000	0.00000000	0.00000000	0.00000000	3.24666661	1,000.00000000
C	06541WBC5	1,000.00000000	0.00000000	3.50566756	0.00000000	0.00000000	0.00000000	0.00000000	3.50566756	1,000.00000000
D	06541WAC6	1,000.00000000	0.00000000	2.56499988	0.00000000	0.00000000	0.00000000	0.00000000	2.56499988	1,000.00000000
E	06541WAE2	1,000.00000000	0.00000000	3.50566744	0.00000000	0.00000000	0.00000000	0.00000000	3.50566744	1,000.00000000
F	06541WAG7	1,000.00000000	0.00000000	3.50566764	0.00000000	0.00000000	0.00000000	0.00000000	3.50566764	1,000.00000000
G	06541WAJ1	1,000.00000000	0.00000000	3.50566787	0.00000000	0.00000000	0.00000000	0.00000000	3.50566787	1,000.00000000
H	06541WAL6	1,000.00000000	0.00000000	3.25400448	0.25166302	9.95700101	0.00000000	0.00000000	3.25400448	1,000.00000000
RR Interest	BCC2DPUK9	793.14374757	3.55963763	2.77609397	0.00440433	0.17425439	0.00000000	0.00000000	6.33573160	789.58410994
V	06541WAP7	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
R	06541WAQ5	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	06541WAY8	704.49079278	0.00000000	0.54985032	0.00000000	0.00000000	0.00000000	0.00000000	0.54985032	699.40559140
X-B	06541WAZ5	1,000.00000000	0.00000000	0.34855680	0.00000000	0.00000000	0.00000000	0.00000000	0.34855680	1,000.00000000
X-D	06541WAA0	1,000.00000000	0.00000000	0.94066764	0.00000000	0.00000000	0.00000000	0.00000000	0.94066764	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-SB	01/01/26 - 01/30/26	30	0.00	30,571.75	0.00	30,571.75	0.00	0.00	0.00	30,571.75	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	01/01/26 - 01/30/26	30	0.00	671,586.85	0.00	671,586.85	0.00	0.00	0.00	671,586.85	0.00
A-5	01/01/26 - 01/30/26	30	0.00	869,834.45	0.00	869,834.45	0.00	0.00	0.00	869,834.45	0.00
X-A	01/01/26 - 01/30/26	30	0.00	450,220.74	0.00	450,220.74	0.00	0.00	0.00	450,220.74	0.00
X-B	01/01/26 - 01/30/26	30	0.00	82,562.30	0.00	82,562.30	0.00	0.00	0.00	82,562.30	0.00
A-S	01/01/26 - 01/30/26	30	0.00	423,908.34	0.00	423,908.34	0.00	0.00	0.00	423,908.34	0.00
X-D	01/01/26 - 01/30/26	30	0.00	39,887.13	0.00	39,887.13	0.00	0.00	0.00	39,887.13	0.00
B	01/01/26 - 01/30/26	30	0.00	180,391.29	0.00	180,391.29	0.00	0.00	0.00	180,391.29	0.00
C	01/01/26 - 01/30/26	30	0.00	143,522.03	0.00	143,522.03	0.00	0.00	0.00	143,522.03	0.00
D	01/01/26 - 01/30/26	30	0.00	108,763.69	0.00	108,763.69	0.00	0.00	0.00	108,763.69	0.00
E	01/01/26 - 01/30/26	30	0.00	87,136.87	0.00	87,136.87	0.00	0.00	0.00	87,136.87	0.00
F	01/01/26 - 01/30/26	30	0.00	41,009.30	0.00	41,009.30	0.00	0.00	0.00	41,009.30	0.00
G	01/01/26 - 01/30/26	30	0.00	51,256.37	0.00	51,256.37	0.00	0.00	0.00	51,256.37	0.00
H	01/01/26 - 01/30/26	30	197,983.39	71,764.33	0.00	71,764.33	5,151.78	0.00	0.00	66,612.55	203,829.23
RR Interest	01/01/26 - 01/30/26	30	10,420.19	171,179.76	0.00	171,179.76	271.15	0.00	0.00	170,908.61	10,727.87
V	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals			208,403.58	3,423,595.20	0.00	3,423,595.20	5,422.93	0.00	0.00	3,418,172.27	214,557.10




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


	Additional Information
Total Available Distribution Amount (1)	7,801,112.69
(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	3,554,849.95	Master Servicing Fee	10,405.54
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	4,495.01
Interest Adjustments	0.00	Trustee Fee	290.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	420.48
ARD Interest	0.00	Operating Advisor Fee	1,322.04
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	201.83
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	3,554,849.95	Total Fees	17,134.90

Principal		Expenses/Reimbursements
Scheduled Principal	909,910.02	Reimbursement for Interest on Advances	2,184.48
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	3,238.45
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	3,473,030.40	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	4,382,940.42	Total Expenses/Reimbursements	5,422.93

		Interest Reserve Deposit	114,119.84

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	3,418,172.27
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	4,382,940.42
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	7,801,112.69
Total Funds Collected	7,937,790.37	Total Funds Distributed	7,937,790.36

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


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		976,588,668.07	976,588,668.07	Beginning Certificate Balance	976,588,667.47
(-) Scheduled Principal Collections		909,910.02	909,910.02	(-) Principal Distributions	4,382,940.42
(-) Unscheduled Principal Collections		3,473,030.40	3,473,030.40	(-) 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		972,205,727.65	972,205,727.65	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		976,628,747.88	976,628,747.88	Ending Certificate Balance	972,205,727.05
Ending Actual Collateral Balance		972,221,470.14	972,221,470.14



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.60)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.60)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	4.21%
				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	7	35,194,669.98	3.62%	15	4.4818	NAP	Defeased	7	35,194,669.98	3.62%	15	4.4818	NAP
	5,000,000 or less	34	95,336,459.25	9.81%	14	4.3506	1.782979	1.30 or less	15	157,121,251.18	16.16%	15	4.3820	1.076737
5,000,001 to 10,000,000		12	90,470,165.61	9.31%	15	4.3606	2.626600	1.31 to 1.40	5	11,223,790.96	1.15%	14	4.3512	1.355282
10,000,001 to 15,000,000		6	76,028,489.74	7.82%	15	4.3292	2.219501	1.41 to 1.50	4	34,992,977.86	3.60%	15	4.4478	1.453371
15,000,001 to 20,000,000		6	101,089,463.54	10.40%	14	4.4464	1.855155	1.51 to 1.60	6	90,190,640.60	9.28%	14	4.2542	1.580668
20,000,001 to 35,000,000		6	142,173,145.87	14.62%	15	4.4127	2.370118	1.61 to 1.80	8	184,979,478.79	19.03%	15	4.2501	1.732545
35,000,001 to 50,000,000		5	202,279,436.80	20.81%	16	3.8864	2.709399	1.81 to 2.00	4	54,463,265.19	5.60%	16	4.3525	1.863217
	50,000,001 or greater	4	229,633,896.86	23.62%	16	4.1346	1.666508	2.01 to 2.25	9	114,719,646.41	11.80%	15	4.1627	2.137642
	Totals	80	972,205,727.65	100.00%	15	4.2261	2.172896	2.26 to 2.50	4	31,864,407.65	3.28%	14	4.4204	2.441289
								2.51 or greater	18	257,455,599.03	26.48%	15	4.0107	3.529979
								Totals	80	972,205,727.65	100.00%	15	4.2261	2.172896
(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	7	35,194,669.98	3.62%	15	4.4818	NAP	Utah	2	16,403,372.76	1.69%	15	4.1287	1.665938
Alabama	1	17,047,792.88	1.75%	14	4.3900	1.280800	Virginia	3	23,272,460.63	2.39%	14	4.4896	1.683218
Arizona	2	5,804,089.81	0.60%	13	4.8206	2.282666	Washington	3	11,381,019.00	1.17%	15	4.0003	1.433099
Arkansas	1	226,121.22	0.02%	16	4.4860	1.077700	Wisconsin	2	1,300,735.27	0.13%	15	4.1000	1.360132
California	32	335,610,530.49	34.52%	15	4.1025	2.954381	Wyoming	1	666,280.47	0.07%	16	4.4860	1.077700
Colorado	3	14,320,800.00	1.47%	15	4.0024	2.699229	Totals	160	972,205,727.65	100.00%	15	4.2261	2.172896
Connecticut	2	19,278,042.03	1.98%	16	4.1314	1.416955
									Property Type³
Georgia	2	5,763,081.37	0.59%	13	4.7790	1.748620
Illinois	4	10,936,907.85	1.12%	14	4.6522	2.278650		# Of	Scheduled	% Of			Weighted Avg
							Property Type				WAM²	WAC
Indiana	5	4,408,792.11	0.45%	16	4.4860	1.077700		Properties	Balance	Agg. Bal.			DSCR¹
Kentucky	1	1,169,534.89	0.12%	16	4.4860	1.077700	Defeased	7	35,194,669.98	3.62%	15	4.4818	NAP
Maryland	3	8,876,191.54	0.91%	14	4.7882	1.744680	Industrial	3	11,414,807.42	1.17%	14	4.6707	2.755534
Michigan	4	9,659,809.58	0.99%	15	4.0287	1.412271	Lodging	68	123,282,332.71	12.68%	15	4.6242	1.385783
Minnesota	4	20,104,581.02	2.07%	13	4.8841	1.573028	Mixed Use	2	64,606,635.14	6.65%	14	4.0786	2.106141
Missouri	2	28,303,663.07	2.91%	15	4.5322	1.976943	Multi-Family	25	83,851,572.47	8.62%	15	4.1405	1.372905
New Jersey	1	1,148,270.65	0.12%	16	4.4860	1.077700	Office	5	144,508,373.83	14.86%	16	4.2481	1.613039
New York	27	216,423,047.49	22.26%	15	4.0247	1.803208	Other	12	45,400,000.00	4.67%	14	3.7950	1.583300
North Carolina	4	47,310,730.72	4.87%	15	4.7422	1.434415	Retail	18	407,174,452.49	41.88%	15	4.1085	2.723898
Ohio	4	4,762,343.63	0.49%	15	4.4707	1.612033	Self Storage	20	114,550,661.37	11.78%	15	4.3102	3.437974
Oklahoma	3	3,687,432.92	0.38%	16	4.6263	1.359013	Totals	160	972,205,727.65	100.00%	15	4.2261	2.172896
Oregon	1	1,431,794.23	0.15%	16	4.4860	1.077700
Pennsylvania	3	2,062,634.21	0.21%	16	4.4860	1.077700
South Carolina	1	5,981,221.76	0.62%	15	4.6900	1.537800
Tennessee	4	13,631,663.15	1.40%	15	4.3400	2.902500
Texas	28	163,815,890.68	16.85%	16	4.2124	2.447751

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	7	35,194,669.98	3.62%	15	4.4818	NAP	Defeased	7	35,194,669.98	3.62%	15	4.4818	NAP
	4.00000% or less	27	310,516,135.30	31.94%	15	3.8352	2.355828	12 months or less	0	0.00	0.00%	0	0.0000	0.000000
	4.00001% to 4.50000%	25	436,035,348.34	44.85%	16	4.2391	2.220342	13 months to 24 months	0	0.00	0.00%	0	0.0000	0.000000
	4.5000% to 5.00000%	19	182,150,170.86	18.74%	14	4.7702	1.756307	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	5.00001% or greater	2	8,309,403.17	0.85%	14	5.1398	1.446711	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
	Totals	80	972,205,727.65	100.00%	15	4.2261	2.172896	49 months or greater	73	937,011,057.67	96.38%	15	4.2165	2.168174
								Totals	80	972,205,727.65	100.00%	15	4.2261	2.172896
(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	7	35,194,669.98	3.62%	15	4.4818	NAP	Defeased	7	35,194,669.98	3.62%	15	4.4818	NAP
	60 months or less	73	937,011,057.67	96.38%	15	4.2165	2.168174	Interest Only	19	456,159,660.29	46.92%	15	4.0489	2.666099
61 months to 84 months		0	0.00	0.00%	0	0.0000	0.000000	300 months or less	46	458,880,959.98	47.20%	15	4.3974	1.717757
85 months to 116 months		0	0.00	0.00%	0	0.0000	0.000000	301 months or greater	8	21,970,437.40	2.26%	15	3.9171	1.237600
	117 months or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	80	972,205,727.65	100.00%	15	4.2261	2.172896
	Totals	80	972,205,727.65	100.00%	15	4.2261	2.172896
(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	7	35,194,669.98	3.62%	15	4.4818	NAP			No outstanding loans in this group
Underwriter's Information		4	75,679,000.00	7.78%	16	3.7846	2.953499
	1 year or less	43	657,869,581.22	67.67%	15	4.2777	2.318000
	1 year to 2 years	25	202,249,531.89	20.80%	15	4.1803	1.388399
	2 years or greater	1	1,212,944.56	0.12%	14	3.9900	1.930000
	Totals	80	972,205,727.65	100.00%	15	4.2261	2.172896
(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	310941125	RT	Torrance	CA	Actual/360	3.658%	115,968.25	0.00	0.00	N/A	06/01/27	--	36,821,000.00	36,821,000.00	02/01/26
1A	307980001				Actual/360	3.658%	115,968.25	0.00	0.00	N/A	06/01/27	--	36,821,000.00	36,821,000.00	02/01/26
1B	307980101				Actual/360	3.658%	25,759.87	0.00	0.00	N/A	06/01/27	--	8,179,000.00	8,179,000.00	02/01/26
1C	310941339				Actual/360	3.658%	25,759.87	0.00	0.00	N/A	06/01/27	--	8,179,000.00	8,179,000.00	02/01/26
2	307980002	LO	Various	Various	Actual/360	4.486%	255,138.56	3,473,030.40	0.00	N/A	06/01/27	--	66,047,690.69	62,574,660.29	02/01/26
3	1749473	OF	White Plains	NY	Actual/360	4.076%	212,907.62	112,312.22	0.00	N/A	07/01/27	--	60,659,361.38	60,547,049.16	02/01/26
4	310939172	RT	The Woodlands	TX	Actual/360	4.085%	149,499.65	0.00	0.00	N/A	06/01/27	--	42,500,000.00	42,500,000.00	02/01/26
4A	307980004				Actual/360	4.085%	79,146.88	0.00	0.00	N/A	06/01/27	--	22,500,000.00	22,500,000.00	02/01/26
5	307980005	MU	New York	NY	Actual/360	3.954%	190,668.13	0.00	0.00	N/A	05/06/27	--	56,000,000.00	56,000,000.00	02/06/26
6	310939983	RT	San Jose	CA	Actual/360	3.970%	172,681.53	0.00	0.00	05/11/27	05/11/29	--	50,512,187.41	50,512,187.41	02/11/26
8	307980008	98	Various	Various	Actual/360	3.795%	148,363.42	0.00	0.00	04/06/27	04/06/28	--	45,400,000.00	45,400,000.00	02/06/26
10	310940170	OF	Anaheim	CA	Actual/360	4.195%	147,393.86	65,201.68	0.00	N/A	06/11/27	--	40,802,638.48	40,737,436.80	02/11/26
11	310939637	SS	Various	CA	Actual/360	4.100%	117,390.97	0.00	0.00	N/A	05/01/27	--	33,250,000.00	33,250,000.00	02/01/26
12	310939161	LO	Glen Allen	VA	Actual/360	4.490%	81,720.60	46,826.59	0.00	N/A	04/11/27	--	21,136,155.47	21,089,328.88	02/11/26
13	600939206	LO	Charlotte	NC	Actual/360	4.900%	89,385.50	43,296.18	0.00	N/A	04/11/27	--	21,184,186.54	21,140,890.36	02/11/26
14	300801608	RT	New York	NY	Actual/360	4.420%	87,540.56	0.00	0.00	N/A	05/01/27	--	23,000,000.00	23,000,000.00	02/01/26
15	600938902	OF	Raleigh	NC	Actual/360	4.680%	85,407.49	0.00	0.00	N/A	05/11/27	--	21,192,926.63	21,192,926.63	02/11/26
16	1749067	RT	Shelton	CT	Actual/360	4.120%	66,407.76	42,573.08	0.00	N/A	06/01/27	--	18,718,127.48	18,675,554.40	02/01/26
17	310938721	LO	Brooklyn Park	MN	Actual/360	4.930%	78,602.79	37,892.89	0.00	N/A	03/11/27	--	18,515,346.08	18,477,453.19	02/11/26
19	310939178	OF	Birmingham	AL	Actual/360	4.390%	64,560.58	30,471.79	0.00	N/A	04/11/27	--	17,078,264.67	17,047,792.88	02/11/26
21	1546629	MF	Platte City	MO	Actual/360	4.700%	64,054.33	23,076.82	0.00	N/A	05/01/27	--	15,826,739.89	15,803,663.07	02/01/26
22	310940007	RT	San Antonio	TX	Actual/360	4.620%	55,638.57	29,658.92	0.00	N/A	05/11/27	--	13,985,397.25	13,955,738.33	02/11/26
23	410938214	SS	Various	TN	Actual/360	4.340%	51,057.56	30,238.40	0.00	N/A	05/11/27	--	13,661,901.56	13,631,663.16	02/11/26
24	310939400	RT	New York	NY	Actual/360	3.990%	54,973.33	0.00	0.00	N/A	04/11/27	--	16,000,000.00	16,000,000.00	02/11/26
25	300801605	RT	Plano	TX	Actual/360	4.425%	55,105.53	22,239.24	0.00	N/A	05/01/27	--	14,461,812.37	14,439,573.13	02/01/26
26	310938213	RT	Lawndale	CA	Actual/360	4.540%	58,973.97	0.00	0.00	N/A	03/11/27	--	15,085,000.00	15,085,000.00	02/11/26
27	300801609	SS	Los Angeles	CA	Actual/360	4.165%	53,797.92	0.00	0.00	N/A	05/01/27	--	15,000,000.00	15,000,000.00	02/01/26
29	470103450	MF	New York	NY	Actual/360	3.810%	34,751.35	37,685.01	0.00	N/A	04/01/27	--	10,592,231.27	10,554,546.26	02/01/26




© 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
30	310939849	RT	Vacaville	CA	Actual/360	4.700%	42,171.88	33,413.55	0.00	N/A	05/11/27	--	10,419,955.54	10,386,541.99	02/11/26
31	1749254	RT	Manchester	MO	Actual/360	4.320%	46,500.00	0.00	0.00	N/A	06/01/27	--	12,500,000.00	12,500,000.00	02/01/26
33	1749214	SS	Van Nuys	CA	Actual/360	4.490%	34,145.07	18,994.52	0.00	N/A	06/01/27	--	8,831,255.01	8,812,260.49	02/01/26
34	610936527	MU	Santa Cruz	CA	Actual/360	4.890%	36,316.99	18,020.21	0.00	N/A	01/11/27	--	8,624,655.35	8,606,635.14	02/11/26
35	600938789	RT	Chicago	IL	Actual/360	4.700%	34,439.67	17,942.75	0.00	N/A	04/11/27	--	8,509,459.51	8,491,516.76	02/11/26
36	310939631	SS	Various	CA	Actual/360	4.100%	34,422.92	0.00	0.00	N/A	05/01/27	--	9,750,000.00	9,750,000.00	02/01/26
37	470103760	MF	Bayside	NY	Actual/360	3.880%	27,008.23	9,937.34	0.00	N/A	05/01/27	--	8,083,608.28	8,073,670.94	02/01/26
38	470102980	MF	Annapolis	MD	Actual/360	4.960%	30,694.17	14,549.32	0.00	N/A	04/01/27	--	7,186,460.39	7,171,911.07	02/01/26
39	300801606	RT	Easley	SC	Actual/360	4.690%	24,206.61	12,574.01	0.00	N/A	05/01/27	--	5,993,795.77	5,981,221.76	02/01/26
40	300801611	SS	Oceanside	CA	Actual/360	4.768%	24,193.11	8,477.69	0.00	N/A	05/01/27	--	5,892,454.38	5,883,976.69	02/01/26
41	1748780	RT	Magna	UT	Actual/360	4.820%	22,210.05	10,131.26	0.00	N/A	06/01/27	--	5,351,104.02	5,340,972.76	02/01/26
42	300801629	SS	League City	TX	Actual/360	4.639%	20,313.06	10,688.60	0.00	N/A	06/01/27	--	5,085,008.51	5,074,319.91	02/01/26
43	300801604	SS	Grand Junction	CO	Actual/360	4.065%	21,002.50	0.00	0.00	N/A	05/01/27	--	6,000,000.00	6,000,000.00	02/01/26
44	410938602	OF	Redding	CA	Actual/360	4.450%	19,131.45	9,454.59	0.00	N/A	04/11/27	--	4,992,622.95	4,983,168.36	02/11/26
45	470102110	MF	Yonkers	NY	Actual/360	3.790%	14,782.34	10,814.01	0.00	N/A	06/01/27	--	4,529,441.96	4,518,627.95	02/01/26
46	300801615	SS	Irving	TX	Actual/360	4.793%	20,252.30	8,056.79	0.00	N/A	06/01/27	--	4,906,906.98	4,898,850.19	02/01/26
47	300801628	SS	League City	TX	Actual/360	4.639%	17,714.87	9,321.46	0.00	N/A	06/01/27	--	4,434,600.58	4,425,279.12	02/01/26
48	410939028	SS	Los Angeles	CA	Actual/360	4.950%	20,577.18	6,778.53	0.00	N/A	03/11/27	--	4,827,491.62	4,820,713.09	02/11/26
49	1648432	OF	Los Angeles	CA	Actual/360	4.760%	3,698.36	49,798.75	0.00	N/A	06/01/27	--	902,284.42	852,485.67	02/01/26
50	300801603	SS	Grand Junction	CO	Actual/360	4.065%	17,502.08	0.00	0.00	N/A	05/01/27	--	5,000,000.00	5,000,000.00	02/01/26
51	410939090	SS	Glendale	AZ	Actual/360	4.900%	19,822.84	6,713.50	0.00	N/A	02/11/27	--	4,697,973.13	4,691,259.63	02/11/26
52	410938848	RT	Duluth	GA	Actual/360	5.130%	18,801.41	8,438.32	0.00	N/A	03/11/27	--	4,256,119.69	4,247,681.37	02/11/26
53	410939570	IN	Greensboro	NC	Actual/360	4.300%	14,865.67	8,888.16	0.00	N/A	06/11/27	--	4,014,733.51	4,005,845.35	02/11/26
54	307980054	RT	Houston	TX	Actual/360	5.150%	18,047.59	7,888.66	0.00	N/A	06/01/27	--	4,069,610.46	4,061,721.80	12/01/25
55	300801612	RT	Various	TX	Actual/360	4.350%	15,506.22	7,393.12	0.00	N/A	05/01/27	--	4,139,590.53	4,132,197.41	02/01/26
56	410938199	IN	El Dorado Hills	CA	Actual/360	4.960%	17,623.45	6,690.82	0.00	N/A	03/11/27	--	4,126,198.35	4,119,507.53	02/11/26
57	300801602	MH	Vancouver	WA	Actual/360	4.150%	16,081.25	0.00	0.00	N/A	12/01/26	--	4,500,000.00	4,500,000.00	02/01/26
58	470103240	MF	Yonkers	NY	Actual/360	3.930%	11,978.49	8,377.22	0.00	N/A	04/01/27	--	3,539,569.16	3,531,191.94	02/01/26




© 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
59	410939508	RT	Oak Park	IL	Actual/360	4.850%	14,241.64	7,024.34	0.00	N/A	04/11/27	--	3,410,036.49	3,403,012.15	02/11/26
60	470103390	MF	Bronxville	NY	Actual/360	4.030%	11,462.10	7,703.76	0.00	N/A	04/01/27	--	3,302,933.90	3,295,230.14	02/01/26
61	470103280	MF	New York	NY	Actual/360	3.850%	10,888.43	7,863.90	0.00	N/A	04/01/27	--	3,284,319.90	3,276,456.00	02/01/26
62	600935595	IN	EL Cajon	CA	Actual/360	4.760%	13,502.69	4,776.07	0.00	N/A	04/11/27	--	3,294,230.61	3,289,454.54	02/11/26
63	470104030	MF	Bronx	NY	Actual/360	3.900%	10,562.90	3,848.02	0.00	N/A	05/01/27	--	3,145,281.04	3,141,433.02	02/01/26
65	307980065	SS	Edmond	OK	Actual/360	4.670%	11,329.88	5,467.30	0.00	N/A	06/01/27	--	2,817,405.43	2,811,938.13	02/01/26
67	470103830	MF	Poughkeepsie	NY	Actual/360	3.840%	9,208.27	3,441.06	0.00	N/A	06/01/27	--	2,784,760.35	2,781,319.29	02/01/26
68	470103210	MF	Briarwood	NY	Actual/360	3.900%	8,306.28	5,843.77	0.00	N/A	05/01/27	--	2,473,333.10	2,467,489.33	02/01/26
69	410932696	RT	Cincinnati	OH	Actual/360	4.450%	7,790.70	6,753.15	0.00	N/A	04/11/27	--	2,033,093.87	2,026,340.72	02/11/26
70	300801610	MU	New York	NY	Actual/360	4.214%	9,071.81	0.00	0.00	N/A	05/01/27	--	2,500,000.00	2,500,000.00	02/01/26
71	470103420	MF	New York	NY	Actual/360	3.930%	7,598.66	2,741.23	0.00	N/A	04/01/27	--	2,245,356.48	2,242,615.25	02/01/26
72	470102840	MF	New York	NY	Actual/360	4.150%	8,060.95	2,621.94	0.00	N/A	03/01/27	--	2,255,688.87	2,253,066.93	02/01/26
73	470103300	MF	Hartsdale	NY	Actual/360	4.050%	7,203.84	4,803.72	0.00	N/A	04/01/27	--	2,065,616.97	2,060,813.25	02/01/26
74	470103700	MF	Mount Vernon	NY	Actual/360	3.880%	6,606.81	4,685.75	0.00	N/A	05/01/27	--	1,977,429.82	1,972,744.07	02/01/26
76	470103810	MF	New York	NY	Actual/360	3.960%	5,456.00	0.00	0.00	N/A	05/01/27	--	1,600,000.00	1,600,000.00	02/01/26
78	470103470	MF	New York	NY	Actual/360	3.990%	4,172.50	1,461.28	0.00	N/A	04/01/27	--	1,214,405.84	1,212,944.56	02/01/26
79	470103530	MF	New York	NY	Actual/360	3.990%	3,825.29	2,612.04	0.00	N/A	04/01/27	--	1,113,350.80	1,110,738.76	02/01/26
80	470104060	MF	New York	NY	Actual/360	3.870%	3,890.11	1,438.46	0.00	N/A	05/01/27	--	1,167,324.07	1,165,885.61	02/01/26
81	470104180	MF	New York	NY	Actual/360	3.890%	3,520.02	2,486.45	0.00	N/A	05/01/27	--	1,050,838.18	1,048,351.73	02/01/26
82	470103900	MF	Yonkers	NY	Actual/360	3.900%	3,697.02	1,346.80	0.00	N/A	05/01/27	--	1,100,848.60	1,099,501.80	02/01/26
83	470104160	MF	Bronxville	NY	Actual/360	3.780%	3,248.26	2,399.30	0.00	N/A	05/01/27	--	997,930.41	995,531.11	02/01/26
84	470103260	MF	New York	NY	Actual/360	3.950%	3,361.96	2,332.49	0.00	N/A	04/01/27	--	988,406.88	986,074.39	02/01/26
86	470103610	MF	Merrick	NY	Actual/360	3.990%	2,840.59	1,927.80	0.00	N/A	05/01/27	--	826,753.68	824,825.88	02/01/26
87	470103940	MF	New York	NY	Actual/360	4.140%	2,368.78	1,515.39	0.00	N/A	05/01/27	--	664,455.51	662,940.12	02/01/26
Totals							3,554,849.95	4,382,940.42	0.00				976,588,668.07	972,205,727.65
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	59,746,222.00	44,992,864.00	01/01/25	09/30/25	--	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
1C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	35,623,487.66	0.00	--	--	10/06/25	4,802,468.65	0.00	0.00	0.00	0.00	0.00
3	11,466,548.54	8,935,647.16	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
4	20,300,892.00	16,261,651.25	01/01/25	09/30/25	--	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	48,349,372.00	42,033,662.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	5,781,739.20	4,248,371.41	01/01/25	09/30/25	--	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
10	5,119,359.56	3,780,927.61	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	6,355,630.75	3,257,933.95	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,173,919.96	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13	3,180,617.00	3,365,125.36	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
14	1,778,704.53	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,247,227.88	919,261.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
16	2,112,799.36	1,504,996.73	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	2,390,055.17	2,802,512.10	10/01/24	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	1,902,993.12	1,298,051.71	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
21	1,769,065.52	1,274,991.68	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,491,734.24	1,002,889.55	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
23	2,784,990.00	2,160,171.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,962,947.58	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
25	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
26	1,776,549.62	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	1,957,431.21	1,483,213.44	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,144,512.00	0.00	--	--	--	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
30	2,005,439.61	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
31	1,437,568.52	1,089,078.86	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,331,540.85	997,642.15	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	1,175,861.80	813,348.90	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
35	1,717,611.78	1,335,321.22	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	2,410,854.90	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
37	519,216.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
38	997,806.68	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	682,836.33	546,578.85	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
40	820,456.02	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
41	695,071.00	578,068.09	01/01/25	09/30/25	--	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	796,248.21	195,116.41	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	826,624.50	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	216,196.86	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
46	540,742.00	381,306.33	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
47	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
48	456,633.65	346,507.39	01/01/24	09/30/24	--	0.00	0.00	0.00	0.00	0.00	0.00
49	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
50	624,707.85	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
51	830,116.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
52	601,618.48	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
53	669,284.20	489,799.64	11/01/24	07/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
54	0.00	332,831.00	07/01/24	06/30/25	05/12/25	0.00	0.00	25,618.05	51,293.72	0.00	0.00
55	784,640.35	597,035.12	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
56	891,604.73	768,410.60	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
57	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
58	231,047.30	0.00	--	--	--	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
59	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
60	289,586.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
61	378,898.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
62	580,418.00	486,146.00	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
63	31,676.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
65	296,473.96	223,623.75	01/01/25	09/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
67	246,613.51	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
68	262,761.39	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
69	417,909.54	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
70	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00	Full Defeasance
71	123,740.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
72	347,210.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
73	225,073.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
74	185,123.91	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
76	286,535.19	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
78	218,219.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
79	55,519.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
80	117,719.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
81	150,722.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
82	125,527.17	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
83	149,020.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
84	90,691.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
86	61,363.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
87	86,909.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	261,237,620.85	148,503,084.26				4,802,468.65	0.00	25,618.05	51,293.72	0.00	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
2	307980002	3,473,030.40	Partial Liquidation (Curtailment)	0.00	0.00
Totals		3,473,030.40		0.00	0.00
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
02/18/26	1	4,061,721.80	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	3,473,030.40	0	0.00	4.226060%	4.188524%	15
01/16/26	0	0.00	0	0.00	1	4,069,610.46	0	0.00	0	0.00	0	0.00	1	1,631,838.11	0	0.00	4.227177%	4.188851%	16
12/17/25	0	0.00	0	0.00	1	4,077,464.29	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.227798%	4.189108%	17
11/18/25	0	0.00	1	4,085,865.37	0	0.00	0	0.00	0	0.00	0	0.00	1	1,416,473.03	0	0.00	4.227999%	4.189317%	18
10/20/25	1	4,093,647.43	0	0.00	0	0.00	0	0.00	0	0.00	1	69,096,001.83	1	3,403,998.17	0	0.00	4.228558%	4.189562%	19
09/17/25	0	0.00	0	0.00	1	4,101,979.35	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.229644%	4.189887%	20
08/15/25	0	0.00	0	0.00	1	4,109,690.27	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.229827%	4.190078%	21
07/17/25	0	0.00	0	0.00	1	4,117,367.14	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.229984%	4.190246%	22
06/17/25	0	0.00	0	0.00	1	4,125,597.70	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.230151%	4.190424%	23
05/16/25	0	0.00	0	0.00	1	4,133,204.34	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.230306%	4.190590%	24
04/17/25	0	0.00	0	0.00	1	4,141,367.22	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.230471%	4.190765%	25
03/17/25	0	0.00	0	0.00	1	4,148,904.23	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	4.230625%	4.190929%	26
(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

307980054

12/01/25

25,618.05

51,293.72

252,578.83

4,077,464.29

01/24/25

Totals

25,618.05

51,293.72

252,578.83

4,077,464.29

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

BANK 2017-BNK5 10-D