03/29/2024 | Press release | Distributed by Public on 03/29/2024 09:29
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
STATEMENT TO NOTEHOLDERS |
March 15, 2024 |
TRANSACTION PARTIES | ||
Depositor: | Citigroup Commercial Mortgage Securities Inc. | |
Master Servicer: | Wells Fargo Bank, National Association | |
Certificate Administrator: | Citibank, N.A. | |
Trustee: | Wilmington Trust, National Association | |
Special Servicer: | Rialto Capital Advisors, LLC | |
Asset Representations Reviewer / | ||
Park Bridge Lender Services LLC | ||
Operating Advisor: | ||
Christopher Olsen | Citibank, Agency and Trust | |
(212) 609-0146 | 388 Greenwich Street Trading, 4th Floor | |
[email protected] | New York, NY 10013 |
TABLE OF CONTENTS | |||
1 | . | Distribution Summary | 2 |
1.1 | . | Summary | 2 |
1.2 | . | Factors | 3 |
1.3 | . | Interest Detail | 4 |
1.4 | . | Interest Shortfall Detail | 5 |
1.5 | . | Principal Detail | 6 |
2 | . | Reconciliation Detail | 7 |
3 | . | Other Information | 8 |
4 | . | Stratification Detail | 9 |
5 | . | Mortgage Loan Detail | 14 |
6 | . | NOI Detail | 16 |
7 | . | Delinquency Loan Detail | 18 |
8 | . | Collateral Performance Delinquency and Loan Status Detail | 19 |
9 | . | Appraisal Reduction Detail | 20 |
10 | . | Historical Appraisal Reduction Detail | 21 |
11 | . | Loan Modification Detail | 23 |
12 | . | Historical Loan Modification Detail | 24 |
13 | . | Specially Serviced Loan Detail | 30 |
14 | . | Historical Specially Serviced Loan Detail | 31 |
15 | . | Unscheduled Principal Detail | 34 |
16 | . | Historical Unscheduled Principal Detail | 35 |
17 | . | Liquidated Loan Detail | 36 |
18 | . | Historical Liquidated Loan Detail | 37 |
19 | . | CREFC Investor Reporting Package Legends | 38 |
20 | . | Notes | 39 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 1 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
DISTRIBUTION SUMMARY |
March 15, 2024 |
Accrual | PPP, YM, Other | Non-Cash | |||||||||||
Original | Prior | Pass-Through | Day | Interest | Amounts | Principal | Total | Realized | Balance | Current | |||
Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | Loss | Change | Balance | ||
A-1 | 32,096,000.00 | - | 2.028000 | % | 30/360 | - | - | - | - | - | - | - | |
A-2 | 70,987,000.00 | 873,981.84 | 3.025000 | % | 30/360 | 2,203.16 | - | - | 2,203.16 | - | - | 873,981.84 | |
A-3 | 225,000,000.00 | 225,000,000.00 | 3.171000 | % | 30/360 | 594,562.50 | - | - | 594,562.50 | - | - | 225,000,000.00 | |
A-4 | 252,232,000.00 | 252,232,000.00 | 3.431000 | % | 30/360 | 721,173.33 | - | - | 721,173.33 | - | - | 252,232,000.00 | |
A-AB | 47,057,000.00 | 32,141,619.12 | 3.220000 | % | 30/360 | 86,246.68 | - | 889,267.22 | 975,513.90 | - | - | 31,252,351.90 | |
A-S | 103,068,000.00 | 103,068,000.00 | 3.684000 | % | 30/360 | 316,418.76 | - | - | 316,418.76 | - | - | 103,068,000.00 | |
B | 39,211,000.00 | 39,211,000.00 | 3.956000 | % | 30/360 | 129,265.60 | - | - | 129,265.60 | - | - | 39,211,000.00 | |
C | 32,489,000.00 | 32,489,000.00 | 4.127387 | % | 30/360 | 111,745.56 | - | - | 111,745.56 | - | - | 32,489,000.00 | |
D | 39,211,000.00 | 39,211,000.00 | 3.350000 | % | 30/360 | 109,464.04 | - | - | 109,464.04 | - | - | 39,211,000.00 | |
E | 15,684,000.00 | 15,684,000.00 | 3.350000 | % | 30/360 | 43,784.50 | - | - | 43,784.50 | - | - | 15,684,000.00 | |
F | 8,962,000.00 | 8,962,000.00 | 4.149387 | % | 30/360 | 30,989.01 | - | - | 30,989.01 | - | - | 8,962,000.00 | |
G | 30,249,217.00 | 30,249,217.00 | 4.149387 | % | 30/360 | 102,224.31 | - | - | 102,224.31 | - | - | 30,249,217.00 | |
R | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | |
VRR Interest | 35,402,658.00 | 30,776,122.39 | 0.000000 | % | 30/360 | 106,324.67 | - | 35,126.98 | 141,451.65 | - | - | 30,740,995.41 | |
Total | 931,648,875.00 | 809,897,940.35 | 2,354,402.12 | - | 924,394.20 | 3,278,796.32 | - | - | 808,973,546.15 | ||||
Notional | |||||||||||||
X-A | 730,440,000.00 | 613,315,600.96 | 0.782890 | % | 30/360 | 400,132.05 | - | - | 400,132.05 | - | (889,267.22 | ) | 612,426,333.74 |
X-B | 71,700,000.00 | 71,700,000.00 | 0.193387 | % | 30/360 | 6,914.71 | - | - | 6,914.71 | - | - | 71,700,000.00 | |
X-D | 39,211,000.00 | 39,211,000.00 | 0.799387 | % | 30/360 | 26,120.64 | - | - | 26,120.64 | - | - | 39,211,000.00 | |
X-E | 15,684,000.00 | 15,684,000.00 | 0.799387 | % | 30/360 | 10,447.99 | - | - | 10,447.99 | - | - | 15,684,000.00 | |
Total | 857,035,000.00 | 739,910,600.96 | 443,615.39 | - | - | 443,615.39 | - | (889,267.22 | ) | 739,021,333.74 | |||
Grand Total | 1,788,683,875.00 | 1,549,808,541.31 | 2,798,017.51 | - | 924,394.20 | 3,722,411.71 | - | (889,267.22 | ) | 1,547,994,879.89 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 2 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
DISTRIBUTION SUMMARY - FACTORS |
March 15, 2024 |
PPP, YM, Other | Non-Cash | |||||||||
Record | Interest | Amounts | Principal | Total | Realized | Balance | Current | |||
Class | CUSIP | Date | Distributed | Distributed | Distributed | Distributed | Loss | Change | Balance | |
A-1 | 12515 | HAW5 | 02/29/2024 | - | - | - | - | - | - | - |
A-2 | 12515 | HAX3 | 02/29/2024 | 0.03103611 | - | - | 0.03103611 | - | - | 12.31185766 |
A-3 | 12515 | HAY1 | 02/29/2024 | 2.64250000 | - | - | 2.64250000 | - | - | 1,000.00000000 |
A-4 | 12515 | HAZ8 | 02/29/2024 | 2.85916668 | - | - | 2.85916668 | - | - | 1,000.00000000 |
A-AB | 12515 | HBA2 | 02/29/2024 | 1.83281297 | - | 18.89766071 | 20.73047368 | - | - | 664.13821323 |
A-S | 12515 | HBB0 | 02/29/2024 | 3.07000000 | - | - | 3.07000000 | - | - | 1,000.00000000 |
B | 12515 | HBC8 | 02/29/2024 | 3.29666675 | - | - | 3.29666675 | - | - | 1,000.00000000 |
C | 12515 | HBD6 | 02/29/2024 | 3.43948906 | - | - | 3.43948906 | - | - | 1,000.00000000 |
D | 12515HAA3 U1253GAA1 | 02/29/2024 | 2.79166662 | - | - | 2.79166662 | - | - | 1,000.00000000 | |
E | 12515HAC9 U1253GAB9 | 02/29/2024 | 2.79166667 | - | - | 2.79166667 | - | - | 1,000.00000000 | |
F | 12515 | HAF2 | 02/29/2024 | 3.45782303 | - | - | 3.45782303 | - | - | 1,000.00000000 |
G | 12515 | HAH8 | 02/29/2024 | 3.37940351 | - | - | 3.37940351 | - | - | 1,000.00000000 |
R | 12515 | HAU9 | 02/29/2024 | - | - | - | - | - | - | - |
VRR Interest | 12515 | HAT2 | 02/29/2024 | 3.00329625 | - | 0.99221307 | 3.99550932 | - | - | 868.32450292 |
X-A | 12515 | HBJ3 | 02/29/2024 | 0.54779592 | - | - | 0.54779592 | - | - | 838.43482523 |
X-B | 12515 | HBK0 | 02/29/2024 | 0.09643947 | - | - | 0.09643947 | - | - | 1,000.00000000 |
X-D | 12515HAQ8 U1253GAH6 | 02/29/2024 | 0.66615593 | - | - | 0.66615593 | - | - | 1,000.00000000 | |
X-E | 12515HBM6 U1253GAL7 | 02/29/2024 | 0.66615596 | - | - | 0.66615596 | - | - | 1,000.00000000 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 3 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
DISTRIBUTION INFORMATION - INTEREST DETAIL |
March 15, 2024 |
Rate | Interest | Shortfall | Paid | ||||||||||||||
Accrual | Net | Non | Carry | Basis | Carry | ||||||||||||
Class | Uncapped Capped | Next | Dates | Accrued | Deferred | Recovered | Forward | Risk | Accrued | Forward | Basis Risk | Total | |||||
A-1 | 2.02800 | % | 2.02800 | % | 2.02800 | % | 02/01-02/29 | - | - | - | - | - | - | - | - | - | |
A-2 | 3.02500 | % | 3.02500 | % | 3.02500 | % | 02/01-02/29 | 2,203.16 | - | - | - | - | 2,203.16 | - | - | 2,203.16 | |
A-3 | 3.17100 | % | 3.17100 | % | 3.17100 | % | 02/01-02/29 | 594,562.50 | - | - | - | - | 594,562.50 | - | - | 594,562.50 | |
A-4 | 3.43100 | % | 3.43100 | % | 3.43100 | % | 02/01-02/29 | 721,173.33 | - | - | - | - | 721,173.33 | - | - | 721,173.33 | |
A-AB | 3.22000 | % | 3.22000 | % | 3.22000 | % | 02/01-02/29 | 86,246.68 | - | - | - | - | 86,246.68 | - | - | 86,246.68 | |
A-S | 3.68400 | % | 3.68400 | % | 3.68400 | % | 02/01-02/29 | 316,418.76 | - | - | - | - | 316,418.76 | - | - | 316,418.76 | |
B | 3.95600 | % | 3.95600 | % | 3.95600 | % | 02/01-02/29 | 129,265.60 | - | - | - | - | 129,265.60 | - | - | 129,265.60 | |
C | 4.31000 | % | 4.12739 | % | 4.12739 | % | 02/01-02/29 | 111,745.56 | - | - | - | - | 111,745.56 | - | - | 111,745.56 | |
D | 3.35000 | % | 3.35000 | % | 3.35000 | % | 02/01-02/29 | 109,464.04 | - | - | - | - | 109,464.04 | - | - | 109,464.04 | |
E | 3.35000 | % | 3.35000 | % | 3.35000 | % | 02/01-02/29 | 43,784.50 | - | - | - | - | 43,784.50 | - | - | 43,784.50 | |
F | 4.33200 | % | 4.14939 | % | 4.14939 | % | 02/01-02/29 | 30,989.01 | - | - | - | - | 30,989.01 | - | - | 30,989.01 | |
G | 4.33200 | % | 4.14939 | % | 4.14939 | % | 02/01-02/29 | 104,596.42 | - | - | 3,049.42 | - | 102,224.31 | - | - | 102,224.31 | |
R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 02/01-02/29 | - | - | - | - | - | - | - | - | - | |
VRR Interest | 0.00000 | % | 0.00000 | % | 0.00000 | % | 02/01-02/29 | 106,324.67 | - | - | - | - | 106,324.67 | - | - | 106,324.67 | |
Total | 2,356,774.23 | - | - | 3,049.42 | - | 2,354,402.12 | - | - | 2,354,402.12 | ||||||||
Notional | |||||||||||||||||
X-A | 1.06000 | % | 0.78289 | % | 0.78289 | % | 02/01-02/29 | 400,132.05 | - | - | - | - | 400,132.05 | - | - | 400,132.05 | |
X-B | 0.21500 | % | 0.19339 | % | 0.19339 | % | 02/01-02/29 | 6,914.71 | - | - | - | - | 6,914.71 | - | - | 6,914.71 | |
X-D | 0.98300 | % | 0.79939 | % | 0.79939 | % | 02/01-02/29 | 26,120.64 | - | - | - | - | 26,120.64 | - | - | 26,120.64 | |
X-E | 0.98300 | % | 0.79939 | % | 0.79939 | % | 02/01-02/29 | 10,447.99 | - | - | - | - | 10,447.99 | - | - | 10,447.99 | |
Total | 443,615.39 | - | - | - | - | 443,615.39 | - | - | 443,615.39 | ||||||||
Grand Total | 2,800,389.62 | - | - | 3,049.42 | - | 2,798,017.51 | - | - | 2,798,017.51 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 4 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL |
March 15, 2024 |
Non-Recov Shortfall | Carry Forward Interest | Basis Risk Shortfall | |||||||||||
Other | |||||||||||||
Class | PPIS | SSRA | Shortfall | Prior | Int. on Prior | New | Paid | Outstanding | Prior | Int. on Prior | New | Paid | Outstanding |
A-1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-AB | - | - | - | - | - | - | - | - | - | - | - | - | - |
A-S | - | - | - | - | - | - | - | - | - | - | - | - | - |
B | - | - | - | - | - | - | - | - | - | - | - | - | - |
C | - | - | - | - | - | - | - | - | - | - | - | - | - |
D | - | - | - | - | - | - | - | - | - | - | - | - | - |
E | - | - | - | - | - | - | - | - | - | - | - | - | - |
F | - | - | - | - | - | - | - | - | - | - | - | - | - |
G | - | - | - | 195,876.23 | 677.31 | 2,372.11 | - | 198,925.65 | - | - | - | - | - |
R | - | - | - | - | - | - | - | - | - | - | - | - | - |
VRR Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total | - | - | - | 195,876.23 | 677.31 | 2,372.11 | - | 198,925.65 | - | - | - | - | - |
Notional | |||||||||||||
X-A | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-B | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-D | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-E | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total | - | - | - | - | - | - | - | - | - | - | - | - | - |
Grand Total | - | - | - | 195,876.23 | 677.31 | 2,372.11 | - | 198,925.65 | - | - | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 5 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL |
March 15, 2024 |
Non-Cash | Cumulative | ||||||||||||||
Prior | Principal | Accreted | Realized Loss/ | Balance | Current | Realized | Class % | Class % | Sub % | Sub % | |||||
Class | Balance | Distributed | Principal | Recovery | Change | Balance | Loss | Original | Current | Original | Current | ||||
A-1 | - | - | - | - | - | - | - | 3.45 | % | 0.00 | % | 28.86 | % | 34.55 | % |
A-2 | 873,981.84 | - | - | - | - | 873,981.84 | - | 7.62 | % | 0.11 | % | 28.86 | % | 34.55 | % |
A-3 | 225,000,000.00 | - | - | - | - | 225,000,000.00 | - | 24.15 | % | 27.81 | % | 28.86 | % | 34.55 | % |
A-4 | 252,232,000.00 | - | - | - | - | 252,232,000.00 | - | 27.07 | % | 31.18 | % | 28.86 | % | 34.55 | % |
A-AB | 32,141,619.12 | 889,267.22 | - | - | - | 31,252,351.90 | - | 5.05 | % | 3.86 | % | 28.86 | % | 34.55 | % |
A-S | 103,068,000.00 | - | - | - | - | 103,068,000.00 | - | 11.06 | % | 12.74 | % | 17.80 | % | 21.31 | % |
B | 39,211,000.00 | - | - | - | - | 39,211,000.00 | - | 4.21 | % | 4.85 | % | 13.59 | % | 16.27 | % |
C | 32,489,000.00 | - | - | - | - | 32,489,000.00 | - | 3.49 | % | 4.02 | % | 10.10 | % | 12.09 | % |
D | 39,211,000.00 | - | - | - | - | 39,211,000.00 | - | 4.21 | % | 4.85 | % | 5.89 | % | 7.05 | % |
E | 15,684,000.00 | - | - | - | - | 15,684,000.00 | - | 1.68 | % | 1.94 | % | 4.21 | % | 5.04 | % |
F | 8,962,000.00 | - | - | - | - | 8,962,000.00 | - | 0.96 | % | 1.11 | % | 3.25 | % | 3.89 | % |
G | 30,249,217.00 | - | - | - | - | 30,249,217.00 | - | 3.25 | % | 3.74 | % | 0.00 | % | 0.00 | % |
R | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % |
VRR Interest | 30,776,122.39 | 35,126.98 | - | - | - | 30,740,995.41 | - | 3.80 | % | 3.80 | % | 0.00 | % | 0.00 | % |
Total | 809,897,940.35 | 924,394.20 | - | - | - | 808,973,546.15 | - | 100.00 | % | 100.00 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 6 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
RECONCILIATION DETAIL |
March 15, 2024 |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | ||||
Interest Funds Available | Scheduled Fees | ||||
Scheduled Interest | 2,718,364.62 | Servicing Fee | 4,310.07 | ||
Prepayment Interest Shortfall | - | Trustee/Certificate Administrator Fee | 4,566.99 | ||
Interest Adjustments | - | Operating Advisor Fee | 2,125.36 | ||
ASER Amount | - | CREFC Intellectual Property Royalty License Fee | 326.24 | ||
Realized Loss in Excess of Principal Balance | - | ||||
Total Scheduled Fees | 11,328.66 | ||||
Total Interest Funds Available | 2,718,364.62 | Additional Fees, Expenses, etc. | |||
Principal Funds Available | Additional Servicing Fee | - | |||
Scheduled Principal | 924,394.20 | Special Servicing Fee | - | ||
Unscheduled Principal Collections | - | Work-out Fee | 2,465.68 | ||
Net Liquidation Proceeds | - | Liquidation Fee | - | ||
Repurchased Principal | - | Trust Fund Expenses | - | ||
Substitution Principal | - | Trust Advisor Expenses | - | ||
Other Principal | - | Reimbursement of Interest on Advances to the Servicer | - | ||
Borrower Reimbursable Trust Fund Expenses | - | ||||
Total Principal Funds Available | 924,394.20 | ||||
Other Expenses | - | ||||
Other Funds Available | |||||
Yield Maintenance Charges | - | Total Additional Fees, Expenses, etc. | 2,465.68 | ||
Withdrawal of Withheld Amounts from the Interest Reserve | Distributions | ||||
Account | 93,447.23 | ||||
Interest Distribution | 2,798,017.51 | ||||
Deposit of Withheld Amounts to the Interest Reserve Account | - | ||||
Principal Distribution | 924,394.20 | ||||
Total Other Funds Available | 93,447.23 | Yield Maintenance Charge Distribution | - | ||
Total Distributions | 3,722,411.71 | ||||
Total Funds Available | 3,736,206.05 | Total Funds Allocated | 3,736,206.05 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 7 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
OTHER INFORMATION |
Interest Reserve Account Information |
March 15, 2024 |
Beginning Interest Reserve Account Balance | 93,447.23 | |
Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | |
Withdrawal of Withheld Amounts from the Interest Reserve Account | -93,447.23 | |
Ending Interest Reserve Account Balance | 0.00 | |
Excess Liquidation Proceeds Reserve Account Information | ||
Beginning Excess Liquidation Proceeds Reserve Account Balance | 0.00 | |
Deposit to the Excess Liquidation Proceeds Reserve Account | 0.00 | |
Withdrawal from the Excess Liquidation Proceeds Reserve Account | 0.00 | |
Ending Excess Liquidation Proceeds Reserve Account Balance | 0.00 | |
ARD Mortgage Loan Information | ||
Excess Interest | 0.00 | |
Collateral Information | ||
% of Cut-Off Principal Balance Outstanding | 86.832450 | % |
Controlling Class Information | ||
Controlling Class is Class G. | ||
The Controlling Class Representative is RREF III-D AIV RR, LLC. | ||
There Are No Disclosable Special Servicer Fees. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 8 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
STRATIFICATION DETAIL |
March 15, 2024 |
Anticipated Remaining Term | ||||||
Anticipated Remaining | Asset | Ending Scheduled | % of | Wtd Avg | ||
Term Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
60 Months or Less | 51 | 808,973,546.15 | 100.00 | 4.1663 | 39 | 1.854751 |
61 to 90 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
91 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 51 | 808,973,546.15 | 100.00 | 4.1663 | 39 | 1.854751 |
Debt Service Coverage Ratio | ||||||
Debt Service Coverage | Asset | Ending Scheduled | % of | Wtd Avg | ||
Ratio Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
1.250 or Less | 9 | 208,293,247.66 | 25.75 | 3.9023 | 39 | 0.489586 |
1.251 to 1.500 | 8 | 75,077,193.90 | 9.28 | 4.4976 | 39 | 1.402663 |
1.501 to 1.750 | 8 | 72,548,406.37 | 8.97 | 4.4891 | 39 | 1.598002 |
1.751 to 2.000 | 5 | 64,434,950.27 | 7.97 | 4.3291 | 36 | 1.839263 |
2.001 to 2.250 | 7 | 131,178,931.69 | 16.22 | 4.3925 | 39 | 2.168650 |
2.251 to 2.500 | 4 | 80,042,881.57 | 9.89 | 3.9343 | 38 | 2.384539 |
2.501 to 2.750 | 4 | 72,352,744.17 | 8.94 | 4.1233 | 39 | 2.620836 |
2.751 to 3.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.001 to 3.250 | 1 | 33,042,401.95 | 4.08 | 4.0168 | 40 | 3.131400 |
3.251 to 3.500 | 1 | 5,400,000.00 | 0.67 | 4.2300 | 39 | 3.265100 |
3.501 to 3.750 | 1 | 12,602,788.57 | 1.56 | 4.5790 | 40 | 3.652100 |
3.751 to 4.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
4.001 or Greater | 3 | 54,000,000.00 | 6.68 | 3.9365 | 39 | 4.196574 |
Total | 51 | 808,973,546.15 | 100.00 | 4.1663 | 39 | 1.854751 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 9 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
STRATIFICATION DETAIL |
March 15, 2024 |
Ending Schedule Balance | ||||||
Ending Schedule Balance | Asset | Ending Scheduled | % of | Wtd Avg | ||
Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
1 to 5,000,000 | 7 | 21,987,640.30 | 2.72 | 4.5816 | 36 | 2.362117 |
10,000,001 to 15,000,000 | 12 | 144,386,002.85 | 17.85 | 4.3944 | 39 | 1.933978 |
15,000,001 to 20,000,000 | 8 | 151,975,999.13 | 18.79 | 4.3340 | 38 | 1.401158 |
20,000,001 to 25,000,000 | 2 | 41,578,786.47 | 5.14 | 4.0615 | 39 | 2.309195 |
25,000,001 to 30,000,000 | 2 | 59,166,742.20 | 7.31 | 4.2646 | 40 | 1.694811 |
30,000,001 to 35,000,000 | 3 | 95,147,094.85 | 11.76 | 4.3176 | 39 | 2.650430 |
35,000,001 to 40,000,000 | 3 | 117,500,000.00 | 14.52 | 3.7820 | 39 | 2.840213 |
40,000,001 to 45,000,000 | 1 | 45,000,000.00 | 5.56 | 3.6694 | 39 | 0.975500 |
45,000,001 to 50,000,000 | 1 | 50,000,000.00 | 6.18 | 3.4300 | 40 | 0.000000 |
5,000,001 to 10,000,000 | 12 | 82,231,280.35 | 10.16 | 4.4204 | 39 | 1.583728 |
50,000,001 to 55,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
55,000,001 to 60,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
60,000,001 to 65,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
65,000,001 to 70,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
70,000,001 to 75,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
75,000,001 to 80,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
80,000,001 to 85,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
85,000,000+ | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 51 | 808,973,546.15 | 100.00 | 4.1663 | 39 | 1.854751 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 10 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
STRATIFICATION DETAIL |
March 15, 2024 |
Loan Rate | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Loan Rate Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
4.00 or Less | 12 | 319,492,515.07 | 39.49 | 3.7301 | 38 | 1.772350 |
4.01 to 4.25 | 6 | 72,310,732.84 | 8.94 | 4.0800 | 39 | 2.564550 |
4.26 to 4.50 | 13 | 217,165,272.63 | 26.84 | 4.3777 | 39 | 1.629325 |
4.51 to 4.75 | 11 | 147,062,248.65 | 18.18 | 4.6005 | 38 | 2.150411 |
4.76 to 5.00 | 9 | 52,942,776.96 | 6.54 | 4.8432 | 39 | 1.485949 |
5.01 to 5.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5.26 to 5.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5.51 to 5.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
5.76 to 6.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.01 to 6.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.26 to 6.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.51 to 6.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
6.76 to 7.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
7.01 or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 51 | 808,973,546.15 | 100.00 | 4.1663 | 39 | 1.854751 |
Property Type | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Industrial | 3 | 55,945,129.23 | 6.92 | 4.0883 | 40 | 3.109382 |
Lodging | 6 | 115,867,250.16 | 14.32 | 4.5126 | 39 | 2.181080 |
Mixed Use | 6 | 141,142,876.31 | 17.45 | 3.9828 | 39 | 2.199441 |
Multifamily | 3 | 24,098,583.80 | 2.98 | 4.6800 | 39 | 1.700230 |
Office | 9 | 150,161,840.68 | 18.56 | 4.1929 | 39 | 1.569290 |
Other | 5 | 108,750,000.00 | 13.44 | 3.7343 | 39 | 0.000000 |
Retail | 14 | 138,995,279.99 | 17.18 | 4.4106 | 37 | 1.664998 |
Self Storage | 5 | 74,012,585.98 | 9.15 | 3.9876 | 39 | 3.449289 |
Total | 51 | 808,973,546.15 | 100.00 | 4.1663 | 39 | 1.854751 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 11 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
STRATIFICATION DETAIL |
March 15, 2024 |
Remaining Amortization Term | ||||||
Remaining Amortization | Asset | Ending Scheduled | % of | Wtd Avg | ||
Term Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
240 Months or Less | 22 | 414,903,861.19 | 51.29 | 3.9277 | 39 | 1.762741 |
241 to 270 Months | 1 | 1,610,549.17 | 0.20 | 4.8200 | 39 | 1.511500 |
271 to 300 Months | 28 | 392,459,135.79 | 48.51 | 4.4158 | 39 | 1.953431 |
301 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 51 | 808,973,546.15 | 100.00 | 4.1663 | 39 | 1.854751 |
Seasoning | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Seasoning Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
12 Months or Less | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
13 to 24 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
25 to 36 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
37 to 48 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
49 Months or Greater | 51 | 808,973,546.15 | 100.00 | 4.1663 | 39 | 1.854751 |
Total | 51 | 808,973,546.15 | 100.00 | 4.1663 | 39 | 1.854751 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 12 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
STRATIFICATION DETAIL |
March 15, 2024 |
State | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Arizona | 1 | 6,572,349.36 | 0.81 | 4.9000 | 39 | 1.494500 |
California | 13 | 147,597,253.62 | 18.25 | 4.4088 | 39 | 2.302658 |
Florida | 2 | 62,062,545.49 | 7.67 | 4.3424 | 39 | 1.801679 |
Georgia | 2 | 23,159,767.55 | 2.86 | 4.7096 | 37 | 2.106619 |
Illinois | 3 | 33,825,561.08 | 4.18 | 4.1500 | 35 | 1.704276 |
Indiana | 2 | 23,642,652.26 | 2.92 | 4.6388 | 40 | 1.462955 |
Louisiana | 1 | 6,958,658.82 | 0.86 | 4.8100 | 39 | 1.208000 |
Michigan | 1 | 33,042,401.95 | 4.08 | 4.0168 | 40 | 3.131400 |
Minnesota | 1 | 1,610,549.17 | 0.20 | 4.8200 | 39 | 1.511500 |
N/A | 5 | 108,750,000.00 | 13.44 | 3.7343 | 39 | 0.000000 |
Nevada | 1 | 29,179,090.66 | 3.61 | 4.2591 | 40 | 2.402400 |
New York | 5 | 148,500,000.00 | 18.36 | 3.8507 | 39 | 1.804903 |
North Carolina | 2 | 24,368,415.08 | 3.01 | 4.5535 | 39 | 2.206391 |
Ohio | 2 | 20,596,937.30 | 2.55 | 4.4786 | 38 | 1.701768 |
Pennsylvania | 1 | 20,078,786.47 | 2.48 | 4.3200 | 39 | 1.843400 |
South Carolina | 1 | 3,562,831.39 | 0.44 | 4.8500 | 40 | 1.838400 |
Texas | 3 | 25,250,151.41 | 3.12 | 4.2069 | 39 | 1.859096 |
Various | 5 | 90,215,594.54 | 11.15 | 4.0928 | 39 | 2.950197 |
Total | 51 | 808,973,546.15 | 100.00 | 4.1663 | 39 | 1.854751 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 13 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
MORTGAGE LOAN DETAIL |
March 15, 2024 |
Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status | Strategy Code | ||||||||||
Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
304101816 | 1 | MU | New York | NY | 03/09/2024 | 3.43000 | % | 103,614.58 | - | 37,500,000.00 | 37,500,000.00 | 06/09/2027 | 0 | 0 | 0 | ||||
304101835 | 10 | OF | Jacksonville | FL | 03/06/2024 | 4.27000 | % | 103,336.52 | 54,459.15 | 30,042,110.69 | 29,987,651.54 | 07/06/2027 | 0 | 0 | 0 | ||||
304101833 | 11 | MU | Reno | NV | 03/06/2024 | 4.25906 | % | 100,273.67 | 47,467.46 | 29,226,558.12 | 29,179,090.66 | 07/06/2027 | 0 | 0 | 0 | ||||
308340012 | 12 | SS | Various | XX | 03/06/2024 | 3.82000 | % | 66,160.28 | - | 21,500,000.00 | 21,500,000.00 | 07/06/2027 | 0 | 0 | 0 | ||||
304101811 | 13 | RT | Pottstown | PA | 03/06/2024 | 4.32000 | % | 70,000.85 | 36,401.13 | 20,115,187.60 | 20,078,786.47 | 06/06/2027 | 0 | 0 | 0 | ||||
304101830 | 14 | OF | New York | NY | 02/06/2024 | 4.70000 | % | 75,722.22 | - | 20,000,000.00 | 20,000,000.00 | 07/06/2027 | B | 0 | 0 | ||||
304101788 | 15 | LO | Columbus | OH | 03/01/2024 | 4.55000 | % | 64,634.37 | 37,297.73 | 17,634,235.03 | 17,596,937.30 | 05/01/2027 | 0 | 0 | 0 | ||||
656100670 | 16 | MU | Asheville | NC | 03/06/2024 | 4.57000 | % | 68,728.67 | 32,675.66 | 18,669,222.42 | 18,636,546.76 | 06/06/2027 | 0 | 0 | 8 | ||||
306711004 | 17 | RT | Gurnee | IL | 03/01/2024 | 3.99000 | % | 60,241.57 | - | 18,742,515.07 | 18,742,515.07 | 10/01/2026 | 0 | 8 | 8 | ||||
656120687 | 19 | OF | San Francisco | CA | 03/06/2024 | 3.89000 | % | 53,271.39 | - | 17,000,000.00 | 17,000,000.00 | 07/06/2027 | 0 | 0 | 0 | ||||
304101817 | 1 | A | N/A | 03/09/2024 | 3.43000 | % | 34,538.19 | - | 12,500,000.00 | 12,500,000.00 | 06/09/2027 | 0 | 0 | 0 | |||||
656120671 | 1 | B | N/A | 03/09/2024 | 3.43000 | % | 138,152.78 | - | 50,000,000.00 | 50,000,000.00 | 06/09/2027 | 0 | 0 | 0 | |||||
308340002 | 2 | MU | New York | NY | 03/06/2024 | 3.95395 | % | 127,404.97 | - | 40,000,000.00 | 40,000,000.00 | 05/06/2027 | 0 | 0 | 0 | ||||
656120668 | 20 | RT | Huntington Beach | CA | 03/06/2024 | 4.40000 | % | 51,655.24 | 25,962.70 | 14,573,577.66 | 14,547,614.96 | 07/06/2027 | 0 | 0 | 0 | ||||
304101800 | 21 | RT | Doraville | GA | 03/06/2024 | 4.74000 | % | 50,181.16 | 25,370.33 | 13,142,161.95 | 13,116,791.62 | 06/06/2027 | 0 | 0 | 0 | ||||
308340022 | 22 | IN | Zion | IN | 03/06/2024 | 4.47000 | % | 42,950.52 | 25,211.57 | 11,927,938.85 | 11,902,727.28 | 07/06/2027 | 0 | 0 | 0 | ||||
656120691 | 23 | LO | National City | CA | 03/06/2024 | 4.57900 | % | 46,568.13 | 21,958.14 | 12,624,746.71 | 12,602,788.57 | 07/06/2027 | 0 | 0 | 0 | ||||
656120663 | 24 | RT | Amarillo | TX | 03/06/2024 | 4.07300 | % | 39,802.41 | 24,014.02 | 12,131,080.30 | 12,107,066.28 | 06/06/2027 | 0 | 8 | 0 | ||||
656120666 | 25 | OF | San Francisco | CA | 03/06/2024 | 4.54000 | % | 47,543.89 | - | 13,000,000.00 | 13,000,000.00 | 06/06/2027 | 0 | 0 | 0 | ||||
656120667 | 26 | MU | Chicago | IL | 03/06/2024 | 4.07000 | % | 32,373.41 | 46,884.37 | 9,874,123.26 | 9,827,238.89 | 07/06/2027 | 0 | 0 | 0 | ||||
308340027 | 27 | MF | Indianapolis | IN | 03/06/2024 | 4.81000 | % | 45,565.79 | 19,830.32 | 11,759,755.30 | 11,739,924.98 | 07/06/2027 | 0 | 0 | 0 | ||||
308340028 | 28 | RT | Pinole | CA | 03/06/2024 | 4.35000 | % | 40,913.38 | 20,939.73 | 11,675,637.13 | 11,654,697.40 | 07/06/2027 | 0 | 0 | 0 | ||||
304101810 | 29 | RT | Santa Monica | CA | 03/06/2024 | 4.55000 | % | 12,630.09 | 125,058.93 | 3,445,873.91 | 3,320,814.98 | 01/06/2026 | 0 | 0 | 0 | ||||
308340102 | 2 | A | N/A | 03/06/2024 | 3.95395 | % | 63,702.49 | - | 20,000,000.00 | 20,000,000.00 | 05/06/2027 | 0 | 0 | 0 | |||||
304101755 | 30 | OF | Alpharetta | GA | 03/06/2024 | 4.67000 | % | 37,880.08 | 26,307.08 | 10,069,283.01 | 10,042,975.93 | 03/06/2027 | 0 | 0 | 0 | ||||
656120689 | 31 | IN | Emeryville | CA | 03/06/2024 | 3.89000 | % | 34,469.72 | - | 11,000,000.00 | 11,000,000.00 | 07/06/2027 | 0 | 0 | 0 | ||||
656120665 | 32 | RT | San Diego | CA | 03/06/2024 | 4.85000 | % | 39,810.40 | 18,235.70 | 10,189,651.53 | 10,171,415.83 | 06/06/2027 | 0 | 0 | 0 | ||||
304101812 | 33 | RT | Fort Bragg | CA | 03/01/2024 | 4.25000 | % | 30,645.92 | 17,318.22 | 8,951,343.94 | 8,934,025.72 | 06/01/2027 | 0 | 0 | 0 | ||||
308340034 | 34 | OF | San Jose | CA | 03/06/2024 | 4.48000 | % | 29,874.20 | 13,093.10 | 8,277,950.02 | 8,264,856.92 | 06/06/2027 | 0 | 0 | 0 | ||||
656120678 | 35 | RT | San Antonio | TX | 03/06/2024 | 4.40000 | % | 27,493.92 | 13,818.86 | 7,756,903.99 | 7,743,085.13 | 07/06/2027 | 0 | 0 | 0 | ||||
308340036 | 36 | MF | Shreveport | LA | 03/06/2024 | 4.81000 | % | 27,017.95 | 14,215.74 | 6,972,874.56 | 6,958,658.82 | 06/06/2027 | 0 | 0 | 0 | ||||
304101801 | 37 | RT | Tucson | AZ | 03/06/2024 | 4.90000 | % | 25,994.94 | 13,278.84 | 6,585,628.20 | 6,572,349.36 | 06/06/2027 | 0 | 0 | 0 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 14 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
MORTGAGE LOAN DETAIL |
March 15, 2024 |
Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status | Strategy Code | ||||||||||
Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
304101822 | 38 | SS | Winston Salem | NC | 03/06/2024 | 4.50000 | % | 20,814.61 | 10,093.19 | 5,741,961.51 | 5,731,868.32 | 07/06/2027 | 0 | 0 | 0 | ||||
304101809 | 39 | MU | New York | NY | 03/06/2024 | 4.32000 | % | 20,880.00 | - | 6,000,000.00 | 6,000,000.00 | 06/06/2027 | 0 | 8 | 8 | ||||
307771009 | 4 | OF | New York | NY | 03/01/2024 | 3.66940 | % | 133,015.75 | - | 45,000,000.00 | 45,000,000.00 | 06/01/2027 | 0 | 8 | 0 | ||||
304101840 | 40 | OF | Evergreen Park | IL | 03/01/2024 | 4.87000 | % | 20,660.19 | 10,545.19 | 5,266,352.31 | 5,255,807.12 | 08/01/2027 | 0 | 0 | 0 | ||||
308340041 | 41 | RT | Santee | CA | 03/06/2024 | 4.85000 | % | 20,720.43 | 10,096.77 | 5,303,486.84 | 5,293,390.07 | 06/06/2027 | 0 | 0 | 0 | ||||
656120679 | 42 | LO | Greenwood | SC | 03/06/2024 | 4.85000 | % | 14,033.21 | 29,031.89 | 3,591,863.28 | 3,562,831.39 | 07/06/2027 | 0 | 0 | 0 | ||||
304101794 | 43 | MF | Lufkin | TX | 03/06/2024 | 4.23000 | % | 18,400.50 | - | 5,400,000.00 | 5,400,000.00 | 06/06/2027 | 0 | 0 | 0 | ||||
304101834 | 44 | RT | Various | XX | 03/06/2024 | 4.53000 | % | 18,039.77 | 8,654.87 | 4,943,531.75 | 4,934,876.88 | 07/06/2027 | 0 | 0 | 0 | ||||
304101807 | 45 | SS | Various | XX | 03/06/2024 | 4.61000 | % | 14,064.60 | 6,593.40 | 3,787,311.06 | 3,780,717.66 | 06/06/2027 | 0 | 0 | 0 | ||||
304101808 | 46 | SS | Loveland | OH | 03/06/2024 | 4.06000 | % | 9,811.67 | - | 3,000,000.00 | 3,000,000.00 | 06/06/2027 | 0 | 0 | 0 | ||||
656120685 | 47 | RT | San Diego | CA | 03/06/2024 | 4.85000 | % | 6,960.00 | 3,593.84 | 1,781,444.06 | 1,777,850.22 | 07/06/2027 | 0 | 0 | 0 | ||||
304101799 | 48 | OF | Mora | MN | 03/01/2024 | 4.82000 | % | 6,269.17 | 4,060.58 | 1,614,609.75 | 1,610,549.17 | 06/01/2027 | 0 | 0 | 0 | ||||
307771015 | 4 | A | N/A | 03/01/2024 | 3.66940 | % | 18,474.41 | - | 6,250,000.00 | 6,250,000.00 | 06/01/2027 | 0 | 8 | 0 | |||||
308340005 | 5 | LO | Various | XX | 03/01/2024 | 4.48600 | % | 72,274.44 | - | 20,000,000.00 | 20,000,000.00 | 06/01/2027 | 0 | 0 | 0 | ||||
308340105 | 5 | A | N/A | 03/01/2024 | 4.48600 | % | 72,274.44 | - | 20,000,000.00 | 20,000,000.00 | 06/01/2027 | 0 | 0 | 0 | |||||
308340006 | 6 | SS | Various | XX | 03/06/2024 | 3.94000 | % | 126,955.56 | - | 40,000,000.00 | 40,000,000.00 | 07/06/2027 | 0 | 0 | 0 | ||||
656120683 | 7 | IN | Kalamazoo | MI | 03/06/2024 | 4.01678 | % | 107,135.38 | 67,621.81 | 33,110,023.76 | 33,042,401.95 | 07/06/2027 | 0 | 0 | 0 | ||||
308340008 | 8 | LO | Long Beach | CA | 03/06/2024 | 4.55000 | % | 110,298.42 | 62,986.16 | 30,092,785.11 | 30,029,798.95 | 07/06/2027 | 0 | 0 | 0 | ||||
304101792 | 9 | LO | Orange | FL | 03/06/2024 | 4.41000 | % | 114,128.37 | 51,317.72 | 32,126,211.67 | 32,074,893.95 | 06/06/2027 | 0 | 8 | 8 | ||||
Total | Count = 51 | 2,718,364.62 | 924,394.20 | 809,897,940.35 | 808,973,546.15 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 15 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
NOI DETAIL |
March 15, 2024 |
Property | Ending | Preceding | Most | Most Recent | Most Recent | |||||
Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||
Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |
304101816 | 1 | MU | New York | NY | 37,500,000.00 | 188,786,685.40 | 145,579,826.26 | 01/01/2023 | 09/30/2023 | |
304101835 | 10 | OF | Jacksonville | FL | 29,987,651.54 | 2,347,075.90 | 1,638,864.70 | Not Available | Not Available | |
304101833 | 11 | MU | Reno | NV | 29,179,090.66 | 11,955,550.70 | 9,218,061.32 | 01/01/2023 | 09/30/2023 | |
308340012 | 12 | SS | Various | XX | 21,500,000.00 | 1,997,226.16 | 1,156,549.37 | Not Available | Not Available | |
304101811 | 13 | RT | Pottstown | PA | 20,078,786.47 | 1,947,147.10 | 1,849,905.08 | 01/01/2023 | 09/30/2023 | |
304101830 | 14 | OF | New York | NY | 20,000,000.00 | 2,030,800.00 | 1,523,100.00 | Not Available | Not Available | |
304101788 | 15 | LO | Columbus | OH | 17,596,937.30 | 1,450,435.12 | 1,560,907.92 | 10/01/2022 | 09/30/2023 | |
656100670 | 16 | MU | Asheville | NC | 18,636,546.76 | 2,833,243.01 | 2,146,001.47 | Not Available | Not Available | |
306711004 | 17 | RT | Gurnee | IL | 18,742,515.07 | 21,279,415.66 | 15,509,287.85 | 01/01/2023 | 09/30/2023 | |
656120687 | 19 | OF | San Francisco | CA | 17,000,000.00 | 1,764,554.88 | 1,432,875.00 | Not Available | Not Available | |
304101817 | 1 | A | N/A | 12,500,000.00 | - | - | Not Available | Not Available | ||
656120671 | 1 | B | N/A | 50,000,000.00 | - | - | Not Available | Not Available | ||
308340002 | 2 | MU | New York | NY | 40,000,000.00 | 67,547,180.00 | 50,183,612.00 | 01/01/2023 | 09/30/2023 | |
656120668 | 20 | RT | Huntington Beach | CA | 14,547,614.96 | 1,438,612.95 | 1,006,002.18 | 01/01/2023 | 09/30/2023 | |
304101800 | 21 | RT | Doraville | GA | 13,116,791.62 | 1,812,876.17 | 1,391,906.76 | Not Available | Not Available | |
308340022 | 22 | IN | Zion | IN | 11,902,727.28 | 1,360,011.76 | 1,034,171.68 | Not Available | Not Available | |
656120691 | 23 | LO | National City | CA | 12,602,788.57 | 3,013,972.00 | 3,406,288.36 | 10/01/2022 | 09/30/2023 | |
656120663 | 24 | RT | Amarillo | TX | 12,107,066.28 | 1,064,855.00 | 814,271.75 | Not Available | Not Available | |
656120666 | 25 | OF | San Francisco | CA | 13,000,000.00 | 1,429,410.32 | 1,108,008.01 | 01/01/2023 | 09/30/2023 | |
656120667 | 26 | MU | Chicago | IL | 9,827,238.89 | 1,682,250.23 | 1,210,741.08 | Not Available | Not Available | |
308340027 | 27 | MF | Indianapolis | IN | 11,739,924.98 | 1,178,946.60 | 543,461.25 | Not Available | Not Available | |
308340028 | 28 | RT | Pinole | CA | 11,654,697.40 | 1,260,799.00 | 846,283.00 | 01/01/2023 | 09/30/2023 | |
304101810 | 29 | RT | Santa Monica | CA | 3,320,814.98 | 3,643,782.00 | 3,011,815.00 | Not Available | Not Available | |
308340102 | 2 | A | N/A | 20,000,000.00 | - | - | Not Available | Not Available | ||
304101755 | 30 | OF | Alpharetta | GA | 10,042,975.93 | 1,874,688.52 | 1,506,687.92 | 01/01/2023 | 09/30/2023 | |
656120689 | 31 | IN | Emeryville | CA | 11,000,000.00 | 1,971,021.50 | 1,575,695.10 | Not Available | Not Available | |
656120665 | 32 | RT | San Diego | CA | 10,171,415.83 | 1,141,367.39 | 855,780.49 | 01/01/2023 | 09/30/2023 | |
304101812 | 33 | RT | Fort Bragg | CA | 8,934,025.72 | 1,026,068.62 | 850,844.15 | 01/01/2023 | 09/30/2023 | |
308340034 | 34 | OF | San Jose | CA | 8,264,856.92 | 860,810.58 | 643,700.45 | 01/01/2023 | 09/30/2023 | |
656120678 | 35 | RT | San Antonio | TX | 7,743,085.13 | 869,106.94 | 620,366.00 | Not Available | Not Available | |
308340036 | 36 | MF | Shreveport | LA | 6,958,658.82 | 574,724.26 | 327,559.83 | Not Available | Not Available | |
304101801 | 37 | RT | Tucson | AZ | 6,572,349.36 | 715,074.67 | 559,059.61 | 01/01/2023 | 09/30/2023 | |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 16 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
NOI DETAIL |
March 15, 2024 |
Property | Ending | Preceding | Most | Most Recent | Most Recent | |||||
Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||
Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |
304101822 | 38 | SS | Winston Salem | NC | 5,731,868.32 | 783,903.55 | 594,217.50 | Not Available | Not Available | |
304101809 | 39 | MU | New York | NY | 6,000,000.00 | 344,906.00 | 325,551.50 | 01/01/2023 | 09/30/2023 | |
307771009 | 4 | OF | New York | NY | 45,000,000.00 | 76,147,766.76 | 37,463,746.40 | Not Available | Not Available | |
304101840 | 40 | OF | Evergreen Park | IL | 5,255,807.12 | 541,941.50 | 280,172.00 | Not Available | Not Available | |
308340041 | 41 | RT | Santee | CA | 5,293,390.07 | 619,332.00 | 461,939.58 | Not Available | Not Available | |
656120679 | 42 | LO | Greenwood | SC | 3,562,831.39 | 946,462.04 | 1,043,840.40 | Not Available | Not Available | |
304101794 | 43 | MF | Lufkin | TX | 5,400,000.00 | 750,978.57 | 597,650.92 | Not Available | Not Available | |
304101834 | 44 | RT | Various | XX | 4,934,876.88 | 472,648.80 | 338,966.92 | 01/01/2023 | 09/30/2023 | |
304101807 | 45 | SS | Various | XX | 3,780,717.66 | 579,693.21 | 425,393.28 | Not Available | Not Available | |
304101808 | 46 | SS | Loveland | OH | 3,000,000.00 | 656,835.52 | 492,841.38 | Not Available | Not Available | |
656120685 | 47 | RT | San Diego | CA | 1,777,850.22 | 252,069.00 | 239,802.00 | 01/01/2023 | 09/30/2023 | |
304101799 | 48 | OF | Mora | MN | 1,610,549.17 | 185,549.00 | 95,725.42 | Not Available | Not Available | |
307771015 | 4 | A | N/A | 6,250,000.00 | - | - | Not Available | Not Available | ||
308340005 | 5 | LO | Various | XX | 20,000,000.00 | 52,028,503.00 | 49,755,813.00 | 10/01/2022 | 09/30/2023 | |
308340105 | 5 | A | N/A | 20,000,000.00 | - | - | Not Available | Not Available | ||
308340006 | 6 | SS | Various | XX | 40,000,000.00 | 13,483,569.23 | 9,710,027.81 | 01/01/2023 | 09/30/2023 | |
656120683 | 7 | IN | Kalamazoo | MI | 33,042,401.95 | 6,810,426.28 | 5,241,502.18 | Not Available | Not Available | |
308340008 | 8 | LO | Long Beach | CA | 30,029,798.95 | 5,089,856.31 | 5,151,716.81 | Not Available | Not Available | |
304101792 | 9 | LO | Orange | FL | 32,074,893.95 | 4,759,015.12 | 5,017,595.51 | Not Available | Not Available | |
Total | Count = 51 | 808,973,546.15 | 495,311,148.33 | 370,348,136.20 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 17 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
DELINQUENCY LOAN DETAIL |
March 15, 2024 |
Actual | Paid | Current P&I | Total P&I | Cumulative | Other Expense | Payment Workout | Most Recent | ||||||||
Principal | Through | Advances | Advances | Accrued Unpaid | Advances | Status | Strategy | Special Serv | Foreclosure | Bankruptcy | REO | ||||
Loan ID | OMCR | Balance | Date | (Net of ASER) | Outstanding | Interest Advances | Outstanding | (2 | ) | (3 | ) | Transfer Date | Date | Date | Date |
304101830 | 14 | 20,000,000.00 | 02/06/2024 | 75,681.94 | 75,681.94 | - | - | B | 0 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 18 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL |
March 15, 2024 |
Delinquent | |||||||||||||||||||||||||||||
(Does not include loans in Bankruptcy, Foreclosure, or REO) | |||||||||||||||||||||||||||||
30 | Day | 60 | Day | 90 | Day | 120 | + Day | Bankruptcy | Foreclosure | REO | |||||||||||||||||||
Distribution | |||||||||||||||||||||||||||||
Date | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | |||||||||||||||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
03/15/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
02/16/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
01/18/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
12/15/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
11/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
10/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
09/15/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
08/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
07/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
06/16/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
05/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
04/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 19 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
APPRAISAL REDUCTION DETAIL |
March 15, 2024 |
Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
Loan ID | OMCR | Property Name | Scheduled Balance | Scheduled Balance | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 57,165.04 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 20 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
March 15, 2024 |
Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | ||||
Date | Loan ID | OMCR | Property Name | Scheduled Balance Scheduled Balance Reduction Amount Reduction Date | ASER Amount | ASER Amount | ||||
3/15/2024 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 57,165.04 | ||
2/16/2024 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | (21,671.72 | ) | 57,165.04 | |
1/18/2024 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
12/15/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
11/17/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
10/17/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
9/15/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
8/17/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
7/17/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
6/16/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
5/17/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
4/17/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
3/17/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
2/17/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
1/18/2023 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
12/16/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
11/18/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
10/17/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
9/16/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
8/17/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
7/15/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
6/17/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
5/17/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
4/15/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
3/17/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
2/17/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
1/18/2022 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
12/17/2021 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
11/18/2021 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 78,836.76 | ||
10/18/2021 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | (15,973.46 | ) | 78,836.76 | |
9/17/2021 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 94,810.22 | ||
8/17/2021 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 94,810.22 | ||
7/16/2021 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | - | 94,810.22 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 21 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
March 15, 2024 |
Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | ||||
Date | Loan ID | OMCR | Property Name | Scheduled Balance Scheduled Balance Reduction Amount Reduction Date | ASER Amount | ASER Amount | ||||
6/17/2021 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | - | (15,458.19 | ) | 94,810.22 | |
5/17/2021 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | 4,653,453.13 | 09/11/2020 | 15,458.19 | 110,268.41 | |
4/16/2021 | 306711004 | 17 | Gurnee Mills | 18,742,515.07 | 18,742,515.07 | 4,653,453.13 | 04/12/2021 | - | 94,810.22 | |
4/16/2021 | 304101809 | 39 | 1566 Third Avenue | 6,000,000.00 | 6,000,000.00 | - | 12/11/2020 | - | - | |
3/17/2021 | 306711004 | 17 | Gurnee Mills | 18,451,520.09 | 18,742,515.07 | 4,653,453.13 | 09/11/2020 | - | 94,810.22 | |
3/17/2021 | 304101809 | 39 | 1566 Third Avenue | 6,000,000.00 | 6,000,000.00 | - | 12/11/2020 | - | - | |
2/18/2021 | 306711004 | 17 | Gurnee Mills | 18,451,520.09 | 18,451,520.09 | 4,653,453.13 | 09/11/2020 | 15,973.46 | 94,810.22 | |
2/18/2021 | 304101809 | 39 | 1566 Third Avenue | 6,000,000.00 | 6,000,000.00 | - | 12/11/2020 | - | - | |
1/15/2021 | 306711004 | 17 | Gurnee Mills | 18,483,382.06 | 18,451,520.09 | 4,653,453.13 | 09/11/2020 | 15,973.46 | 78,836.76 | |
1/15/2021 | 304101809 | 39 | 1566 Third Avenue | 6,000,000.00 | 6,000,000.00 | - | 12/11/2020 | - | - | |
12/17/2020 | 306711004 | 17 | Gurnee Mills | 18,517,180.23 | 18,483,382.06 | 4,653,453.13 | 09/11/2020 | 15,458.19 | 62,863.30 | |
12/17/2020 | 304101809 | 39 | 1566 Third Avenue | 6,000,000.00 | 6,000,000.00 | - | 12/11/2020 | - | - | |
11/18/2020 | 306711004 | 17 | Gurnee Mills | 18,548,817.37 | 18,517,180.23 | 4,653,453.13 | 09/11/2020 | 15,973.46 | 47,405.11 | |
10/19/2020 | 306711004 | 17 | Gurnee Mills | 18,582,398.68 | 18,548,817.37 | 4,653,453.13 | 09/11/2020 | 15,458.19 | 31,431.65 | |
9/17/2020 | 306711004 | 17 | Gurnee Mills | 18,613,812.51 | 18,582,398.68 | 4,653,453.13 | 09/11/2020 | 15,973.46 | 15,973.46 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 22 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
LOAN MODIFICATION DETAIL |
March 15, 2024 |
Modification | Modification | ||||
Loan ID | OMCR | Property Name | Date | Code (4) | |
656100670 | 16 | Pack Square | 08/06/2020 | 8 | |
306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 | |
304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 | |
304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 | |
Total | Count = 4 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 23 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
HISTORICAL LOAN MODIFICATION DETAIL |
March 15, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
03/15/2024 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
03/15/2024 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
03/15/2024 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
03/15/2024 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
02/16/2024 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
02/16/2024 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
02/16/2024 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
02/16/2024 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
01/18/2024 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
01/18/2024 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
01/18/2024 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
01/18/2024 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
12/15/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
12/15/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
12/15/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
12/15/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
11/17/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
11/17/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
11/17/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
11/17/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
10/17/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
10/17/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
10/17/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
10/17/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
09/15/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
09/15/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
09/15/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
09/15/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
08/17/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
08/17/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
08/17/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
08/17/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
07/17/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 24 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
HISTORICAL LOAN MODIFICATION DETAIL |
March 15, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
07/17/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
07/17/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
07/17/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
06/16/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
06/16/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
06/16/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
06/16/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
05/17/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
05/17/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
05/17/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
05/17/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
04/17/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
04/17/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
04/17/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
04/17/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
03/17/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
03/17/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
03/17/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
03/17/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
02/17/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
02/17/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
02/17/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
02/17/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
01/18/2023 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
01/18/2023 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
01/18/2023 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
01/18/2023 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
12/16/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
12/16/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
12/16/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
12/16/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
11/18/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
11/18/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 | ||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 25 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
HISTORICAL LOAN MODIFICATION DETAIL |
March 15, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
11/18/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
11/18/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
10/17/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
10/17/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
10/17/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
10/17/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
09/16/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
09/16/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
09/16/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
09/16/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
08/17/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
08/17/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
08/17/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
08/17/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
07/15/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
07/15/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
07/15/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
07/15/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
06/17/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
06/17/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
06/17/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
06/17/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
05/17/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
05/17/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
05/17/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
05/17/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
04/15/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
04/15/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
04/15/2022 | 308340003 | 3 | Various | 08/06/2020 | 8 |
04/15/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
04/15/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
03/17/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
03/17/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 26 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
HISTORICAL LOAN MODIFICATION DETAIL |
March 15, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
03/17/2022 | 308340003 | 3 | Various | 08/06/2020 | 8 |
03/17/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
03/17/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
02/17/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
02/17/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
02/17/2022 | 308340003 | 3 | Various | 08/06/2020 | 8 |
02/17/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
02/17/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
01/18/2022 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
01/18/2022 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
01/18/2022 | 308340003 | 3 | Various | 08/06/2020 | 8 |
01/18/2022 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
01/18/2022 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
12/17/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
12/17/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
12/17/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
12/17/2021 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
12/17/2021 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
11/18/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
11/18/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
11/18/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
11/18/2021 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
11/18/2021 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
10/18/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
10/18/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
10/18/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
10/18/2021 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
10/18/2021 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
09/17/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
09/17/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
09/17/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
09/17/2021 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
09/17/2021 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 27 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
HISTORICAL LOAN MODIFICATION DETAIL |
March 15, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
08/17/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
08/17/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
08/17/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
08/17/2021 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
08/17/2021 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
07/16/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
07/16/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
07/16/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
07/16/2021 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
07/16/2021 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
06/17/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
06/17/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
06/17/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
06/17/2021 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
06/17/2021 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
05/17/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
05/17/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
05/17/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
05/17/2021 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
05/17/2021 | 304101792 | 9 | Embassy Suites Anaheim Orange | 04/29/2021 | 8 |
04/16/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
04/16/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
04/16/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
04/16/2021 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
03/17/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
03/17/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
03/17/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
03/17/2021 | 304101809 | 39 | 1566 Third Avenue | 02/16/2021 | 8 |
02/18/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
02/18/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
02/18/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
01/15/2021 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
01/15/2021 | 306711004 | 17 | Gurnee Mills | 05/01/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 28 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
HISTORICAL LOAN MODIFICATION DETAIL |
March 15, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
01/15/2021 | 308340003 | 3 | Various | 08/06/2020 | 8 |
12/17/2020 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
12/17/2020 | 308340003 | 3 | Various | 08/06/2020 | 8 |
11/18/2020 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
11/18/2020 | 308340003 | 3 | Various | 08/06/2020 | 8 |
10/19/2020 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
10/19/2020 | 308340003 | 3 | Various | 08/06/2020 | 8 |
09/17/2020 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
09/17/2020 | 308340003 | 3 | Various | 08/06/2020 | 8 |
08/17/2020 | 656100670 | 16 | Pack Square | 08/06/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 29 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
SPECIALLY SERVICED LOAN DETAIL |
March 15, 2024 |
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | |||
Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer | Master Servicer | ||
Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date |
No Loans Specially Serviced to Report. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 30 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
HISTORICAL SPECIALLY SERVICED LOANS |
March 15, 2024 |
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | |||||
Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer | Master Servicer | |||
Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date | |
12/17/2021 | 304101792 | 9 | 8 | 6,875.00 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | 11/01/2021 | |
11/18/2021 | 304101792 | 9 | 9 | (32,541.66 | ) | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | |
10/18/2021 | 304101792 | 9 | 9 | 6,875.00 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
09/17/2021 | 304101792 | 9 | 9 | 7,104.17 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
08/17/2021 | 304101792 | 9 | 9 | 7,104.17 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
07/16/2021 | 304101792 | 9 | 13 | 6,875.00 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
06/17/2021 | 304101792 | 9 | 13 | (46,750.00 | ) | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | |
05/17/2021 | 304101792 | 9 | 13 | 6,875.00 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
04/16/2021 | 304101792 | 9 | 13 | 7,104.17 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
03/17/2021 | 304101792 | 9 | 13 | 6,416.67 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
02/18/2021 | 304101792 | 9 | 13 | 7,104.17 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
01/15/2021 | 304101792 | 9 | 13 | 7,104.17 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
12/17/2020 | 304101792 | 9 | 13 | 6,875.00 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
11/18/2020 | 304101792 | 9 | 13 | 7,104.17 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
10/19/2020 | 304101792 | 9 | 13 | (11,229.17 | ) | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | |
09/17/2020 | 304101792 | 9 | 13 | 7,104.17 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
08/17/2020 | 304101792 | 9 | 13 | 7,104.17 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
07/17/2020 | 304101792 | 9 | 13 | 6,875.00 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
06/17/2020 | 304101792 | 9 | 13 | 2,291.67 | 33,000,000.00 | 33,000,000.00 | 58,700,000.00 | 04/01/2018 | 05/27/2020 | ||
06/17/2021 | 304101809 | 39 | 8 | (54,333.33 | ) | 6,000,000.00 | 6,000,000.00 | 7,500,000.00 | 11/17/2020 | 06/10/2020 | 05/06/2021 |
05/17/2021 | 304101809 | 39 | 9 | 5,000.00 | 6,000,000.00 | 6,000,000.00 | 7,500,000.00 | 11/17/2020 | 06/10/2020 | ||
04/16/2021 | 304101809 | 39 | 1 | 5,000.00 | 6,000,000.00 | 6,000,000.00 | 7,500,000.00 | 11/17/2020 | 06/10/2020 | ||
03/17/2021 | 304101809 | 39 | 1 | 5,000.00 | 6,000,000.00 | 6,000,000.00 | 7,500,000.00 | 11/17/2020 | 06/10/2020 | ||
02/18/2021 | 304101809 | 39 | 1 | 5,000.00 | 6,000,000.00 | 6,000,000.00 | 7,500,000.00 | 11/17/2020 | 06/10/2020 | ||
01/15/2021 | 304101809 | 39 | 1 | 5,000.00 | 6,000,000.00 | 6,000,000.00 | 7,500,000.00 | 11/17/2020 | 06/10/2020 | ||
12/17/2020 | 304101809 | 39 | 1 | 5,000.00 | 6,000,000.00 | 6,000,000.00 | 7,500,000.00 | 11/17/2020 | 06/10/2020 | ||
11/18/2020 | 304101809 | 39 | 1 | 5,000.00 | 6,000,000.00 | 6,000,000.00 | 14,800,000.00 | 03/31/2017 | 06/10/2020 | ||
10/19/2020 | 304101809 | 39 | 13 | 5,000.00 | 6,000,000.00 | 6,000,000.00 | 14,800,000.00 | 03/31/2017 | 06/10/2020 | ||
09/17/2020 | 304101809 | 39 | 13 | 5,000.00 | 6,000,000.00 | 6,000,000.00 | 14,800,000.00 | 03/31/2017 | 06/10/2020 | ||
08/17/2020 | 304101809 | 39 | 13 | 5,000.00 | 6,000,000.00 | 6,000,000.00 | 14,800,000.00 | 03/31/2017 | 06/10/2020 | ||
07/17/2020 | 304101809 | 39 | 13 | 4,333.33 | 6,000,000.00 | 6,000,000.00 | 14,800,000.00 | 03/31/2017 | 06/10/2020 | ||
06/17/2020 | 304101809 | 39 | 13 | - | 6,000,000.00 | 6,000,000.00 | 14,800,000.00 | 03/31/2017 | 06/10/2020 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 31 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust |
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 |
HISTORICAL SPECIALLY SERVICED LOANS |
March 15, 2024 | |
Most Recent | Most Recent |
Servicer | Master Servicer |
Special Servicing | Ending | Ending | Most | Most Recent | ||||||||
Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special | |||||
Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date | ||
06/17/2021 | 306711004 | 17 | 8 | 1,451.61 | 18,742,515.07 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | 05/11/2021 | ||
05/17/2021 | 306711004 | 17 | 9 | 5,000.00 | 18,742,515.07 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | |||
04/16/2021 | 306711004 | 17 | 9 | 5,000.00 | 18,742,515.07 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | |||
03/17/2021 | 306711004 | 17 | 9 | 5,000.00 | 18,742,515.07 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | |||
02/18/2021 | 306711004 | 17 | 9 | (17,195.53 | ) | 18,451,520.09 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | ||
01/15/2021 | 306711004 | 17 | 9 | 5,000.00 | 18,451,520.09 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | |||
12/17/2020 | 306711004 | 17 | 13 | 5,000.00 | 18,483,382.06 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | |||
11/18/2020 | 306711004 | 17 | 13 | 5,000.00 | 18,517,180.23 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | |||
10/19/2020 | 306711004 | 17 | 13 | 5,000.00 | 18,548,817.37 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | |||
09/17/2020 | 306711004 | 17 | 13 | 5,000.00 | 18,582,398.68 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | |||
08/17/2020 | 306711004 | 17 | 13 | 5,000.00 | 18,613,812.51 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | |||
07/17/2020 | 306711004 | 17 | 13 | 5,000.00 | 18,645,118.78 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | |||
06/17/2020 | 306711004 | 17 | 13 | - | 18,678,380.95 | 18,742,515.03 | 417,000,000.00 | 08/23/2016 | 06/01/2020 | |||
11/18/2022 | 307771009 | 4 | 8 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | 11/04/2022 | ||
10/17/2022 | 307771009 | 4 | 3 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | |||
09/16/2022 | 307771009 | 4 | 3 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | |||
08/17/2022 | 307771009 | 4 | 3 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | |||
07/15/2022 | 307771009 | 4 | 3 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | |||
06/17/2022 | 307771009 | 4 | 3 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | |||
05/17/2022 | 307771009 | 4 | 3 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | |||
04/15/2022 | 307771009 | 4 | 3 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | |||
03/17/2022 | 307771009 | 4 | 3 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | |||
02/17/2022 | 307771009 | 4 | 3 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | |||
01/18/2022 | 307771009 | 4 | 3 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | |||
12/17/2021 | 307771009 | 4 | 3 | - | 45,000,000.00 | 45,000,000.00 | 2,210,000,000.00 | 04/01/2017 | 11/16/2021 | |||
11/18/2022 | 307771015 | 4 | A | 8 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 | 11/14/2022 | ||
10/17/2022 | 307771015 | 4 | A | 3 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 | |||
09/16/2022 | 307771015 | 4 | A | 3 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 | |||
08/17/2022 | 307771015 | 4 | A | 3 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 | |||
07/15/2022 | 307771015 | 4 | A | 3 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 | |||
06/17/2022 | 307771015 | 4 | A | 3 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 | |||
05/17/2022 | 307771015 | 4 | A | 3 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 32 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust | ||||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 | March 15, 2024 | |||||||||||
HISTORICAL SPECIALLY SERVICED LOANS | ||||||||||||
Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | ||||||
Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer Master Servicer | |||||
Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date | ||
04/15/2022 | 307771015 | 4 | A | 3 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 | |||
03/17/2022 | 307771015 | 4 | A | 3 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 | |||
02/17/2022 | 307771015 | 4 | A | 3 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 | |||
01/18/2022 | 307771015 | 4 | A | 3 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 | |||
12/17/2021 | 307771015 | 4 | A | 3 | - | 6,250,000.00 | 6,250,000.00 | - | 11/16/2021 | |||
01/15/2021 | 656120663 | 24 | 8 | - | 12,896,063.17 | 12,896,063.17 | 19,100,000.00 | 04/23/2017 | 05/13/2020 | 12/10/2020 | ||
12/17/2020 | 656120663 | 24 | 13 | (26,370.97 | ) | 12,914,584.21 | 12,914,584.21 | 19,100,000.00 | 04/23/2017 | 05/13/2020 | ||
11/18/2020 | 656120663 | 24 | 13 | 5,000.00 | 12,934,498.80 | 12,934,498.80 | 19,100,000.00 | 04/23/2017 | 05/13/2020 | |||
10/19/2020 | 656120663 | 24 | 13 | 5,000.00 | 12,952,885.50 | 12,952,885.50 | 19,100,000.00 | 04/23/2017 | 05/13/2020 | |||
09/17/2020 | 656120663 | 24 | 13 | 5,000.00 | 12,972,670.52 | 13,084,159.31 | 19,100,000.00 | 04/23/2017 | 05/13/2020 | |||
08/17/2020 | 656120663 | 24 | 13 | 5,000.00 | 12,990,923.81 | 13,084,159.31 | 19,100,000.00 | 04/23/2017 | 05/13/2020 | |||
07/17/2020 | 656120663 | 24 | 13 | 5,000.00 | 13,009,113.30 | 13,084,159.31 | 19,100,000.00 | 04/23/2017 | 05/13/2020 | |||
06/17/2020 | 656120663 | 24 | 13 | 3,870.97 | 13,028,708.12 | 13,084,159.31 | 19,100,000.00 | 04/23/2017 | 05/13/2020 | |||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 33 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust | ||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 | March 15, 2024 | |||||||
UNSCHEDULED PRINCIPAL DETAIL | ||||||||
Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | ||
Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) |
No Loans with Unscheduled Principal Activity to Report. | ||||||||
Reports Available at sf.citidirect.com v. 21.09.28 | Page 34 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust | ||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 | March 15, 2024 | |||||||||
HISTORICAL UNSCHEDULED PRINCIPAL DETAIL | ||||||||||
Distribution | Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | |||
Date | Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) | |
5/17/2022 | 304101829 | 18 | 05/02/2022 | 2 | 18,713,589.12 | - | - | - | - | |
4/15/2022 | 308340003 | 3 | 04/11/2022 | 2 | 54,455,395.19 | - | - | - | - | |
3/17/2021 | 306711004 | 17 | 0 | (290,994.98 | ) | - | - | - | - | |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 35 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust | |||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 | March 15, 2024 | ||||||||||
LIQUIDATED LOAN DETAIL | |||||||||||
Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||
Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current Cumulative | Cumulative | ||
Loan ID | OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan | Adj. to Trust |
No Loans liquidated to Report. | |||||||||||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 36 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust | |||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 | March 15, 2024 | ||||||||||
HISTORICAL LIQUIDATED LOAN | |||||||||||
Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||
Distribution | Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current Cumulative | Cumulative | |
Date | Loan ID OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan | Adj. to Trust |
No Loans liquidated to Report. | |||||||||||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 37 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust | |||||
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 | March 15, 2024 | ||||
CREFC® INVESTOR REPORTING PACKAGE LEGENDS | |||||
1|CREFC Investor Reporting Package Legends | |||||
Property Type (1) | Workout Strategy (3) | Liquidation/Prepayment Code (5) | |||
MF | Multifamily | 1 | Modification | 1 | Partial Liquidation (Curtailment) |
RT | Retail | 2 | Foreclosure | 2 | Payoff Prior To Maturity |
HC | HealthCare | 3 | Bankruptcy | 3 | Disposition / Liquidation |
IN | Industrial | 4 | Extension | 4 | Repurchase / Substitution |
MH | Mobile Home Park | 5 | Note Sale | 5 | Full Payoff At Maturity |
OF | Office | 6 | DPO | 6 | DPO |
MU | Mixed Use | 7 | REO | 7 | Liquidation prior to 7/1/2006 |
LO | Lodging | 8 | Resolved | 8 | Payoff With Penalty |
SS | Self Storage | 9 | Pending Return to Master Servicer | 9 | Payoff With Yield Maintenance |
SE | Securities | 10 | Deed In Lieu of Foreclosure | 10 | Curtailment With Penalty |
CH | Cooperative Housing | 11 | Full Payoff | 11 | Curtailment With Yield Maintenance |
ZZ | Missing Information | 12 | Reps and Warranties | ||
SF | SF | 13 | TBD | ||
WH | Warehouse | 98 | Other | ||
OT | Other | ||||
Modification Code (4) | |||||
Payment Status of Loan (2) | |||||
1 | Maturity Date Extension | ||||
A | In Grace Period | 2 | Amortization Change | ||
B | Late, but less than 30 Days | 3 | Principal Write-Off | ||
0 | Current | 4 | Blank (formerly Combination) | ||
1 | 30-59 Days Delinquent | 5 | Temporary Rate Reduction | ||
2 | 60-89 Days Delinquent | 6 | Capitalization of Interest | ||
3 | 90-120 Days Delinquent | 7 | Capitalization of Taxes | ||
4 | Performing Matured Balloon | 8 | Other | ||
5 | Non Performing Matured Balloon | 9 | Combination | ||
6 | 121+ Days Delinquent | 10 | Forbearance | ||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 38 of 39 | © Copyright 2024 Citigroup |
CD 2017-CD5 Mortgage Trust | |||
Commercial Mortgage Pass-Through Certificates, Series 2017-CD5 | March 15, 2024 | ||
NOTES | |||
No Notes available for this deal at this time. | |||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 39 of 39 | © Copyright 2024 Citigroup |