04/30/2024 | Press release | Distributed by Public on 04/30/2024 09:16
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
STATEMENT TO NOTEHOLDERS |
April 17, 2024 |
TRANSACTION PARTIES | ||
Depositor: | Citigroup Commercial Mortgage Securities Inc. | |
Master Servicer: | Wells Fargo Bank, National Association | |
Certificate Administrator: | Citibank, N.A. | |
Special Servicer: | LNR Partners, LLC | |
Trustee / Custodian: | Deutsche Bank Trust Company Americas | |
Asset Representations Reviewer / | ||
BellOak, LLC | ||
Operating Advisor: | ||
John Hannon | Citibank, Agency and Trust | |
(212) 816-5693 | 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 | 28 |
14 | . | Historical Specially Serviced Loan Detail | 29 |
15 | . | Unscheduled Principal Detail | 33 |
16 | . | Historical Unscheduled Principal Detail | 34 |
17 | . | Liquidated Loan Detail | 35 |
18 | . | Historical Liquidated Loan Detail | 36 |
19 | . | CREFC Investor Reporting Package Legends | 37 |
20 | . | Notes | 38 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 1 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
DISTRIBUTION SUMMARY |
April 17, 2024 |
Accrual | Other | Non-Cash | |||||||||||
Original | Prior | Pass-Through | Day | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | ||
A-1 | 21,308,000.00 | - | 2.008000 | % | 30/360 | - | - | - | - | - | - | - | |
A-2 | 52,843,000.00 | - | 3.053000 | % | 30/360 | - | - | - | - | - | - | - | |
A-3 | 245,000,000.00 | 237,073,474.37 | 3.197000 | % | 30/360 | 631,603.25 | - | - | 631,603.25 | - | - | 237,073,474.37 | |
A-4 | 268,110,000.00 | 268,110,000.00 | 3.458000 | % | 30/360 | 772,603.65 | - | - | 772,603.65 | - | - | 268,110,000.00 | |
A-AB | 38,890,000.00 | 28,120,140.96 | 3.243000 | % | 30/360 | 75,994.68 | - | 561,192.14 | 637,186.82 | - | - | 27,558,948.82 | |
A-S | 89,450,000.00 | 89,450,000.00 | 3.711000 | % | 30/360 | 276,624.12 | - | - | 276,624.12 | - | - | 89,450,000.00 | |
B | 38,016,000.00 | 38,016,000.00 | 3.963000 | % | 30/360 | 125,547.84 | - | - | 125,547.84 | - | - | 38,016,000.00 | |
C | 36,899,000.00 | 36,899,000.00 | 4.249887 | % | 30/360 | 130,680.48 | - | - | 130,680.48 | - | - | 36,899,000.00 | |
D | 41,370,000.00 | 41,370,000.00 | 3.000000 | % | 30/360 | 103,425.00 | - | - | 103,425.00 | - | - | 41,370,000.00 | |
E | 21,245,000.00 | 21,245,000.00 | 3.300000 | % | 30/360 | 58,423.75 | - | - | 58,423.75 | - | - | 21,245,000.00 | |
F | 8,945,000.00 | 8,945,000.00 | 3.300000 | % | 30/360 | 24,598.75 | - | - | 24,598.75 | - | - | 8,945,000.00 | |
G | 8,945,000.00 | 8,945,000.00 | 3.300000 | % | 30/360 | 24,598.75 | - | - | 24,598.75 | - | - | 8,945,000.00 | |
H | 23,481,024.00 | 23,481,024.00 | 3.300000 | % | 30/360 | 17,321.72 | - | - | 17,321.72 | - | - | 23,481,024.00 | |
R | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | |
VRR | 47,079,054.00 | 42,192,349.52 | 0.000000 | % | 30/360 | 146,940.36 | - | 29,536.43 | 176,476.79 | - | - | 42,162,813.09 | |
Total | 941,581,078.00 | 843,846,988.85 | 2,388,362.35 | - | 590,728.57 | 2,979,090.92 | - | - | 843,256,260.28 | ||||
Notional | |||||||||||||
X-A | 715,601,000.00 | 622,753,615.33 | 0.864614 | % | 30/360 | 448,701.35 | - | - | 448,701.35 | - | (561,192.14 | ) | 622,192,423.19 |
X-B | 38,016,000.00 | 38,016,000.00 | 0.286887 | % | 30/360 | 9,088.58 | - | - | 9,088.58 | - | - | 38,016,000.00 | |
X-D | 41,370,000.00 | 41,370,000.00 | 1.249887 | % | 30/360 | 43,089.85 | - | - | 43,089.85 | - | - | 41,370,000.00 | |
X-E | 21,245,000.00 | 21,245,000.00 | 0.949887 | % | 30/360 | 16,816.96 | - | - | 16,816.96 | - | - | 21,245,000.00 | |
X-F | 17,890,000.00 | 17,890,000.00 | 0.949887 | % | 30/360 | 14,161.24 | - | - | 14,161.24 | - | - | 17,890,000.00 | |
X-H | 23,481,024.00 | 23,481,024.00 | 0.949887 | % | 30/360 | 18,586.93 | - | - | 18,586.93 | - | - | 23,481,024.00 | |
Total | 857,603,024.00 | 764,755,639.33 | 550,444.91 | - | - | 550,444.91 | - | (561,192.14 | ) | 764,194,447.19 | |||
Grand Total | 1,799,184,102.00 | 1,608,602,628.18 | 2,938,807.26 | - | 590,728.57 | 3,529,535.83 | - | (561,192.14 | ) | 1,607,450,707.47 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 2 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
DISTRIBUTION SUMMARY - FACTORS |
April 17, 2024 |
Other | Non-Cash | |||||||||
Record | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
Class | CUSIP | Date | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | |
A-1 | 17326 | CAW4 | 03/29/2024 | - | - | - | - | - | - | - |
A-2 | 17326 | CAX2 | 03/29/2024 | - | - | - | - | - | - | - |
A-3 | 17326 | CAY0 | 03/29/2024 | 2.57797245 | - | - | 2.57797245 | - | - | 967.64683416 |
A-4 | 17326 | CAZ7 | 03/29/2024 | 2.88166667 | - | - | 2.88166667 | - | - | 1,000.00000000 |
A-AB | 17326 | CBA1 | 03/29/2024 | 1.95409308 | - | 14.43024274 | 16.38433582 | - | - | 708.63843713 |
A-S | 17326 | CBB9 | 03/29/2024 | 3.09249994 | - | - | 3.09249994 | - | - | 1,000.00000000 |
X-A | 17326 | CBE3 | 03/29/2024 | 0.62702728 | - | - | 0.62702728 | - | - | 869.46835344 |
X-B | 17326 | CBF0 | 03/29/2024 | 0.23907250 | - | - | 0.23907250 | - | - | 1,000.00000000 |
X-D | 17326CAJ3 U1740GAE4 17326CAK0 | 03/29/2024 | 1.04157240 | - | - | 1.04157240 | - | - | 1,000.00000000 | |
X-E | 17326CAL8 U1740GAF1 17326CAM6 | 03/29/2024 | 0.79157261 | - | - | 0.79157261 | - | - | 1,000.00000000 | |
X-F | 17326CAN4 U1740GAG9 17326CAP9 | 03/29/2024 | 0.79157295 | - | - | 0.79157295 | - | - | 1,000.00000000 | |
X-H | 17326CBK9 U1740GAM6 17326CBL7 | 03/29/2024 | 0.79157238 | - | - | 0.79157238 | - | - | 1,000.00000000 | |
B | 17326 | CBC7 | 03/29/2024 | 3.30250000 | - | - | 3.30250000 | - | - | 1,000.00000000 |
C | 17326 | CBD5 | 03/29/2024 | 3.54157240 | - | - | 3.54157240 | - | - | 1,000.00000000 |
D | 17326CAA2 U1740GAA2 17326CAB0 | 03/29/2024 | 2.50000000 | - | - | 2.50000000 | - | - | 1,000.00000000 | |
E | 17326CAC8 U1740GAB0 17326CAD6 | 03/29/2024 | 2.75000000 | - | - | 2.75000000 | - | - | 1,000.00000000 | |
F | 17326CAE4 U1740GAC8 17326CAF1 | 03/29/2024 | 2.75000000 | - | - | 2.75000000 | - | - | 1,000.00000000 | |
G | 17326CAG9 U1740GAD6 17326CAH7 | 03/29/2024 | 2.75000000 | - | - | 2.75000000 | - | - | 1,000.00000000 | |
H | 17326CBG8 U1740GAL8 17326CBH6 | 03/29/2024 | 0.73769015 | - | - | 0.73769015 | - | - | 1,000.00000000 | |
R | 17326 | CAU8 | 03/29/2024 | - | - | - | - | - | - | - |
VRR | 17326 | CAT1 | 03/29/2024 | 3.12114088 | - | 0.62737943 | 3.74852031 | - | - | 895.57477281 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 3 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
DISTRIBUTION INFORMATION - INTEREST DETAIL |
April 17, 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 | 2.00800 | % | 2.00800 | % | 2.00800 | % | 03/01-03/31 | - | - | - | - | - | - | - | - | - | |
A-2 | 3.05300 | % | 3.05300 | % | 3.05300 | % | 03/01-03/31 | - | - | - | - | - | - | - | - | - | |
A-3 | 3.19700 | % | 3.19700 | % | 3.19700 | % | 03/01-03/31 | 631,603.25 | - | - | - | - | 631,603.25 | - | - | 631,603.25 | |
A-4 | 3.45800 | % | 3.45800 | % | 3.45800 | % | 03/01-03/31 | 772,603.65 | - | - | - | - | 772,603.65 | - | - | 772,603.65 | |
A-AB | 3.24300 | % | 3.24300 | % | 3.24300 | % | 03/01-03/31 | 75,994.68 | - | - | - | - | 75,994.68 | - | - | 75,994.68 | |
A-S | 3.71100 | % | 3.71100 | % | 3.71100 | % | 03/01-03/31 | 276,624.12 | - | - | - | - | 276,624.12 | - | - | 276,624.12 | |
B | 3.96300 | % | 3.96300 | % | 3.96300 | % | 03/01-03/31 | 125,547.84 | - | - | - | - | 125,547.84 | - | - | 125,547.84 | |
C | 4.31828 | % | 4.24989 | % | 4.24989 | % | 03/01-03/31 | 130,680.48 | - | - | - | - | 130,680.48 | - | - | 130,680.48 | |
D | 3.00000 | % | 3.00000 | % | 3.00000 | % | 03/01-03/31 | 103,425.00 | - | - | - | - | 103,425.00 | - | - | 103,425.00 | |
E | 3.30000 | % | 3.30000 | % | 3.30000 | % | 03/01-03/31 | 58,423.75 | - | - | - | - | 58,423.75 | - | - | 58,423.75 | |
F | 3.30000 | % | 3.30000 | % | 3.30000 | % | 03/01-03/31 | 24,598.75 | - | - | - | - | 24,598.75 | - | - | 24,598.75 | |
G | 3.30000 | % | 3.30000 | % | 3.30000 | % | 03/01-03/31 | 24,598.75 | - | - | - | - | 24,598.75 | - | - | 24,598.75 | |
H | 3.30000 | % | 3.30000 | % | 3.30000 | % | 03/01-03/31 | 64,572.82 | - | - | 50,386.18 | - | 17,321.72 | - | - | 17,321.72 | |
R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 03/01-03/31 | - | - | - | - | - | - | - | - | - | |
VRR | 0.00000 | % | 0.00000 | % | 0.00000 | % | 03/01-03/31 | 146,940.36 | - | - | - | - | 146,940.36 | - | - | 146,940.36 | |
Total | 2,435,613.45 | - | - | 50,386.18 | - | 2,388,362.35 | - | - | 2,388,362.35 | ||||||||
Notional | |||||||||||||||||
X-A | 1.00278 | % | 0.86461 | % | 0.86461 | % | 03/01-03/31 | 448,701.35 | - | - | - | - | 448,701.35 | - | - | 448,701.35 | |
X-B | 0.35528 | % | 0.28689 | % | 0.28689 | % | 03/01-03/31 | 9,088.58 | - | - | - | - | 9,088.58 | - | - | 9,088.58 | |
X-D | 1.31828 | % | 1.24989 | % | 1.24989 | % | 03/01-03/31 | 43,089.85 | - | - | - | - | 43,089.85 | - | - | 43,089.85 | |
X-E | 1.01828 | % | 0.94989 | % | 0.94989 | % | 03/01-03/31 | 16,816.96 | - | - | - | - | 16,816.96 | - | - | 16,816.96 | |
X-F | 1.01828 | % | 0.94989 | % | 0.94989 | % | 03/01-03/31 | 14,161.24 | - | - | - | - | 14,161.24 | - | - | 14,161.24 | |
X-H | 1.01828 | % | 0.94989 | % | 0.94989 | % | 03/01-03/31 | 18,586.93 | - | - | - | - | 18,586.93 | - | - | 18,586.93 | |
Total | 550,444.91 | - | - | - | - | 550,444.91 | - | - | 550,444.91 | ||||||||
Grand Total | 2,986,058.36 | - | - | 50,386.18 | - | 2,938,807.26 | - | - | 2,938,807.26 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 4 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL |
April 17, 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 | - | - | - | - | - | - | - | - | - | - | - | - | - |
H | - | - | - | 1,140,028.41 | 3,135.08 | 47,251.10 | - | 1,190,414.59 | - | - | - | - | - |
R | - | - | - | - | - | - | - | - | - | - | - | - | - |
VRR | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total | - | - | - | 1,140,028.41 | 3,135.08 | 47,251.10 | - | 1,190,414.59 | - | - | - | - | - |
Notional | |||||||||||||
X-A | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-B | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-D | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-E | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-F | - | - | - | - | - | - | - | - | - | - | - | - | - |
X-H | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total | - | - | - | - | - | - | - | - | - | - | - | - | - |
Grand Total | - | - | - | 1,140,028.41 | 3,135.08 | 47,251.10 | - | 1,190,414.59 | - | - | - | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 5 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
DISTRIBUTION INFORMATION - PRINCIPAL DETAIL |
April 17, 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 | - | - | - | - | - | - | - | 2.26 | % | 0.00 | % | 30.00 | % | 33.50 | % |
A-2 | - | - | - | - | - | - | - | 5.61 | % | 0.00 | % | 30.00 | % | 33.50 | % |
A-3 | 237,073,474.37 | - | - | - | - | 237,073,474.37 | - | 26.02 | % | 28.11 | % | 30.00 | % | 33.50 | % |
A-4 | 268,110,000.00 | - | - | - | - | 268,110,000.00 | - | 28.47 | % | 31.79 | % | 30.00 | % | 33.50 | % |
A-AB | 28,120,140.96 | 561,192.14 | - | - | - | 27,558,948.82 | - | 4.13 | % | 3.27 | % | 30.00 | % | 33.50 | % |
A-S | 89,450,000.00 | - | - | - | - | 89,450,000.00 | - | 9.50 | % | 10.61 | % | 20.00 | % | 22.33 | % |
B | 38,016,000.00 | - | - | - | - | 38,016,000.00 | - | 4.04 | % | 4.51 | % | 15.75 | % | 17.59 | % |
C | 36,899,000.00 | - | - | - | - | 36,899,000.00 | - | 3.92 | % | 4.38 | % | 11.63 | % | 12.98 | % |
D | 41,370,000.00 | - | - | - | - | 41,370,000.00 | - | 4.39 | % | 4.91 | % | 7.00 | % | 7.82 | % |
E | 21,245,000.00 | - | - | - | - | 21,245,000.00 | - | 2.26 | % | 2.52 | % | 4.63 | % | 5.16 | % |
F | 8,945,000.00 | - | - | - | - | 8,945,000.00 | - | 0.95 | % | 1.06 | % | 3.63 | % | 4.05 | % |
G | 8,945,000.00 | - | - | - | - | 8,945,000.00 | - | 0.95 | % | 1.06 | % | 2.62 | % | 2.93 | % |
H | 23,481,024.00 | - | - | - | - | 23,481,024.00 | - | 2.49 | % | 2.78 | % | 0.00 | % | 0.00 | % |
R | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % |
VRR | 42,192,349.52 | 29,536.43 | - | - | - | 42,162,813.09 | - | 5.00 | % | 5.00 | % | 0.00 | % | 0.00 | % |
Total | 843,846,988.85 | 590,728.57 | - | - | - | 843,256,260.28 | - | 99.99 | % | 100.00 | % |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 6 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
RECONCILIATION DETAIL |
April 17, 2024 |
SOURCE OF FUNDS | ALLOCATION OF FUNDS | ||||
Interest Funds Available | Scheduled Fees | ||||
Scheduled Interest | 2,962,379.21 | Servicing Fee | 4,763.43 | ||
Prepayment Interest Shortfall | - | Trustee/Certificate Administrator Fee | 4,795.86 | ||
Interest Adjustments | - | Operating Advisor Fee | 784.85 | ||
ASER Amount | - | Asset Representations Reviewer Ongoing Fee | 168.98 | ||
Realized Loss in Excess of Principal Balance | - | CREFC Intellectual Property Royalty License Fee | 363.33 | ||
Total Interest Funds Available | 2,962,379.21 | Total Scheduled Fees | 10,876.45 | ||
Principal Funds Available | Additional Fees, Expenses, etc. | ||||
Scheduled Principal | 590,728.57 | Additional Servicing Fee | - | ||
Curtailments | - | Special Servicing Fee | 7,000.00 | ||
Unscheduled Principal Collections | - | Work-out Fee | 2,976.94 | ||
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 | 2,718.56 | ||
Borrower Reimbursable Trust Fund Expenses | - | ||||
Total Principal Funds Available | 590,728.57 | ||||
Other Expenses | - | ||||
Other Funds Available | |||||
Yield Maintenance Charges | - | Total Additional Fees, Expenses, etc. | 12,695.50 | ||
Withdrawal of Withheld Amounts from the Interest Reserve | Distributions | ||||
Account | - | ||||
Interest Distribution | 2,938,807.26 | ||||
Deposit of Withheld Amounts to the Interest Reserve Account | - | ||||
Principal Distribution | 590,728.57 | ||||
Total Other Funds Available | - | Yield Maintenance Charge Distribution | - | ||
Total Distributions | 3,529,535.83 | ||||
Total Funds Available | 3,553,107.78 | Total Funds Allocated | 3,553,107.78 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 7 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
OTHER INFORMATION |
Interest Reserve Account Information |
April 17, 2024 |
Beginning Interest Reserve Account Balance | 0.00 | |
Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | |
Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | |
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 | 89.557477 | % |
Controlling Class Information | ||
The Controlling Class is Class H. | ||
The Controlling Class Representative is Investin Pro RED Holdings, LLC | ||
There Are No Disclosable Special Servicer Fees. |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 8 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
STRATIFICATION DETAIL |
April 17, 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 | 48 | 843,256,260.31 | 100.00 | 4.1275 | 39 | 2.086581 |
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 | 48 | 843,256,260.31 | 100.00 | 4.1275 | 39 | 2.086581 |
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 | 6 | 116,506,696.11 | 13.82 | 3.6882 | 37 | 0.060063 |
1.251 to 1.500 | 7 | 107,187,754.33 | 12.71 | 4.4222 | 38 | 1.316399 |
1.501 to 1.750 | 7 | 114,984,706.86 | 13.64 | 4.4923 | 39 | 1.580078 |
1.751 to 2.000 | 2 | 47,366,875.25 | 5.62 | 4.3499 | 39 | 1.783861 |
2.001 to 2.250 | 9 | 140,408,416.32 | 16.65 | 4.1620 | 39 | 2.161063 |
2.251 to 2.500 | 6 | 91,121,324.27 | 10.81 | 4.2574 | 39 | 2.357590 |
2.501 to 2.750 | 3 | 47,118,487.17 | 5.59 | 4.2927 | 39 | 2.587512 |
2.751 to 3.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.001 to 3.250 | 1 | 23,000,000.00 | 2.73 | 4.0510 | 39 | 3.183800 |
3.251 to 3.500 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
3.501 to 3.750 | 2 | 13,375,000.00 | 1.59 | 4.4050 | 40 | 3.652249 |
3.751 to 4.000 | 1 | 7,730,000.00 | 0.92 | 4.4050 | 40 | 3.878500 |
4.001 or Greater | 4 | 134,457,000.00 | 15.94 | 3.6708 | 39 | 4.112896 |
Total | 48 | 843,256,260.31 | 100.00 | 4.1275 | 39 | 2.086581 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 9 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
STRATIFICATION DETAIL |
April 17, 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 | 5 | 17,747,157.23 | 2.10 | 4.7996 | 39 | 1.676635 |
10,000,001 to 15,000,000 | 4 | 53,316,332.81 | 6.32 | 4.1763 | 38 | 1.378160 |
15,000,001 to 20,000,000 | 2 | 30,700,000.00 | 3.64 | 3.3795 | 39 | -0.660290 |
20,000,001 to 25,000,000 | 9 | 202,537,782.80 | 24.02 | 4.0684 | 38 | 2.596494 |
25,000,001 to 30,000,000 | 1 | 30,000,000.00 | 3.56 | 4.3660 | 40 | 1.622100 |
30,000,001 to 35,000,000 | 1 | 30,689,788.35 | 3.64 | 4.7240 | 40 | 2.375500 |
35,000,001 to 40,000,000 | 2 | 77,500,000.00 | 9.19 | 3.6932 | 39 | 2.067458 |
40,000,001 to 45,000,000 | 1 | 41,700,000.00 | 4.95 | 4.3200 | 40 | 1.763200 |
45,000,001 to 50,000,000 | 1 | 48,644,280.11 | 5.77 | 4.6300 | 40 | 1.550500 |
5,000,001 to 10,000,000 | 19 | 146,376,008.60 | 17.36 | 4.4954 | 39 | 2.133775 |
50,000,001 to 55,000,000 | 2 | 105,044,910.41 | 12.46 | 3.7792 | 39 | 2.662061 |
55,000,001 to 60,000,000 | 1 | 59,000,000.00 | 7.00 | 3.7700 | 40 | 2.168800 |
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 | 48 | 843,256,260.31 | 100.00 | 4.1275 | 39 | 2.086581 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 10 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
STRATIFICATION DETAIL |
April 17, 2024 |
Loan Rate | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Loan Rate Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
4.00 or Less | 11 | 312,157,000.00 | 37.02 | 3.6095 | 39 | 2.380835 |
4.01 to 4.25 | 7 | 145,678,662.60 | 17.28 | 4.1445 | 37 | 1.790313 |
4.26 to 4.50 | 13 | 179,582,717.61 | 21.30 | 4.3653 | 39 | 2.187685 |
4.51 to 4.75 | 10 | 163,118,565.31 | 19.34 | 4.6429 | 39 | 1.867538 |
4.76 to 5.00 | 6 | 38,592,750.44 | 4.58 | 4.8637 | 38 | 1.356179 |
5.01 to 5.25 | 1 | 4,126,564.35 | 0.49 | 5.1100 | 39 | 1.376100 |
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 | 48 | 843,256,260.31 | 100.00 | 4.1275 | 39 | 2.086581 |
Property Type | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Industrial | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Lodging | 4 | 110,396,316.56 | 13.09 | 4.6231 | 40 | 2.030500 |
Mixed Use | 7 | 162,012,788.25 | 19.21 | 3.7891 | 39 | 3.228767 |
Multifamily | 3 | 71,539,696.85 | 8.48 | 4.2869 | 39 | 2.090296 |
Office | 8 | 129,424,008.05 | 15.35 | 4.2489 | 39 | 1.125005 |
Other | 5 | 87,219,048.24 | 10.34 | 3.6100 | 39 | 0.500459 |
Retail | 11 | 185,038,206.76 | 21.94 | 4.1422 | 38 | 1.946716 |
Self Storage | 9 | 91,673,192.67 | 10.87 | 4.2447 | 39 | 3.273160 |
Total | 48 | 843,256,260.31 | 100.00 | 4.1275 | 39 | 2.086581 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 11 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
STRATIFICATION DETAIL |
April 17, 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 | 23 | 520,172,495.34 | 61.69 | 3.8786 | 39 | 2.285052 |
241 to 270 Months | 1 | 48,644,280.11 | 5.77 | 4.6300 | 40 | 1.550500 |
271 to 300 Months | 24 | 274,439,484.86 | 32.55 | 4.5103 | 39 | 1.805421 |
301 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 48 | 843,256,260.31 | 100.00 | 4.1275 | 39 | 2.086581 |
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 | 48 | 843,256,260.31 | 100.00 | 4.1275 | 39 | 2.086581 |
Total | 48 | 843,256,260.31 | 100.00 | 4.1275 | 39 | 2.086581 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 12 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
STRATIFICATION DETAIL |
April 17, 2024 |
State | ||||||
Asset | Ending Scheduled | % of | Wtd Avg | |||
State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
Alabama | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Arizona | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
California | 3 | 77,389,104.91 | 9.18 | 4.3847 | 39 | 2.235033 |
Florida | 4 | 31,605,000.00 | 3.75 | 4.2439 | 39 | 3.236772 |
Georgia | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Illinois | 3 | 16,180,555.01 | 1.92 | 4.8528 | 39 | 1.187239 |
Indiana | 1 | 4,804,822.90 | 0.57 | 4.7900 | 39 | 1.381200 |
Kansas | 1 | 13,532,253.07 | 1.60 | 4.8500 | 36 | 1.408000 |
Kentucky | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Maryland | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Michigan | 1 | 22,209,590.18 | 2.63 | 4.5900 | 40 | 1.319200 |
N/A | 3 | 67,700,000.00 | 8.03 | 3.4300 | 39 | 0.000000 |
Nevada | 1 | 9,712,788.25 | 1.15 | 4.2591 | 39 | 2.402400 |
New Jersey | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
New York | 11 | 237,445,430.37 | 28.16 | 3.9399 | 39 | 2.406093 |
North Carolina | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Ohio | 1 | 7,317,196.85 | 0.87 | 4.4890 | 39 | 2.275000 |
Pennsylvania | 1 | 23,000,000.00 | 2.73 | 4.0510 | 39 | 3.183800 |
Texas | 5 | 55,988,169.01 | 6.64 | 4.3862 | 39 | 2.216176 |
Various | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
Total | 48 | 843,256,260.31 | 100.00 | 4.1275 | 39 | 2.086581 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 13 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
MORTGAGE LOAN DETAIL |
April 17, 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 | ) | ||
304101882 | 1 | MU | New York | NY | 04/09/2024 | 3.43000 | % | 73,840.28 | - | 25,000,000.00 | 25,000,000.00 | 06/09/2027 | 0 | 0 | 0 | ||||
304101843 | 10 | RT | New York | NY | 04/06/2024 | 4.36600 | % | 112,788.33 | - | 30,000,000.00 | 30,000,000.00 | 08/06/2027 | 0 | 0 | 0 | ||||
1749262 | 11 | OF | Troy | MI | 04/01/2024 | 4.59000 | % | 87,944.30 | 40,707.49 | 22,250,297.67 | 22,209,590.18 | 08/01/2027 | 0 | 0 | 0 | ||||
1647690 | 12 | RT | Various | XX | 04/01/2024 | 4.19000 | % | 88,528.15 | - | 24,536,250.00 | 24,536,250.00 | 11/01/2026 | 0 | 0 | 0 | ||||
1749833 | 13 | LO | Lafayette | LA | 04/01/2024 | 4.42000 | % | 81,270.53 | 40,199.68 | 21,352,642.30 | 21,312,442.62 | 08/01/2027 | 0 | 0 | 8 | ||||
300801642 | 14 | MU | Lahaska | PA | 04/01/2024 | 4.05100 | % | 80,232.31 | - | 23,000,000.00 | 23,000,000.00 | 07/01/2027 | 0 | 0 | 0 | ||||
1749778 | 15 | MF | Dallas | TX | 04/01/2024 | 4.16000 | % | 80,680.60 | - | 22,522,500.00 | 22,522,500.00 | 07/01/2027 | 0 | 0 | 0 | ||||
304101831 | 16 | MU | Corona | NY | 04/06/2024 | 4.36000 | % | 82,597.78 | - | 22,000,000.00 | 22,000,000.00 | 07/06/2027 | 0 | 0 | 0 | ||||
300801633 | 17 | MU | New Rochelle | NY | 04/01/2024 | 3.80000 | % | 70,352.78 | - | 21,500,000.00 | 21,500,000.00 | 07/01/2027 | 0 | 0 | 0 | ||||
308511018 | 18 | RT | Torrance | CA | 04/01/2024 | 3.65750 | % | 64,429.61 | - | 20,457,000.00 | 20,457,000.00 | 06/01/2027 | 0 | 0 | 0 | ||||
304101851 | 19 | OF | New York | NY | 04/06/2024 | 3.33000 | % | 44,446.25 | - | 15,500,000.00 | 15,500,000.00 | 08/06/2027 | 0 | 0 | 0 | ||||
304101891 | 1 | A | N/A | 04/09/2024 | 3.43000 | % | 44,304.17 | - | 15,000,000.00 | 15,000,000.00 | 06/09/2027 | 0 | 0 | 0 | |||||
453011619 | 1 | B | N/A | 04/09/2024 | 3.43000 | % | 44,894.89 | - | 15,200,000.00 | 15,200,000.00 | 06/09/2027 | 0 | 0 | 0 | |||||
453011576 | 1 | C | N/A | 04/09/2024 | 3.43000 | % | 110,760.42 | - | 37,500,000.00 | 37,500,000.00 | 06/09/2027 | 0 | 0 | 0 | |||||
1749343 | 2 | RT | Metairie | LA | 04/01/2024 | 3.77000 | % | 191,536.94 | - | 59,000,000.00 | 59,000,000.00 | 08/01/2027 | 0 | 0 | 0 | ||||
300801632 | 20 | OF | Wichita | KS | 04/01/2024 | 4.85000 | % | 56,615.59 | 23,857.41 | 13,556,110.48 | 13,532,253.07 | 04/01/2027 | 0 | 0 | 0 | ||||
304101858 | 21 | SS | Various | XX | 04/06/2024 | 4.51000 | % | 55,557.50 | 21,549.01 | 14,305,628.75 | 14,284,079.74 | 08/06/2027 | 0 | 0 | 0 | ||||
1749084 | 22 | RT | Plano | TX | 04/01/2024 | 4.64000 | % | 34,008.91 | 38,096.36 | 8,511,684.49 | 8,473,588.13 | 08/01/2027 | 0 | 0 | 0 | ||||
1648607 | 24 | LO | El Paso | TX | 04/01/2024 | 4.71500 | % | 39,656.59 | 17,492.79 | 9,767,298.27 | 9,749,805.48 | 08/01/2027 | 0 | 8 | 8 | ||||
1749362 | 25 | OF | Houston | TX | 04/01/2024 | 4.25000 | % | 35,111.68 | 18,681.95 | 9,594,082.10 | 9,575,400.15 | 07/01/2027 | 0 | 0 | 0 | ||||
304101839 | 26 | N/A | Maitland | FL | 04/06/2024 | 3.92000 | % | 35,443.33 | - | 10,500,000.00 | 10,500,000.00 | 07/06/2027 | 0 | 0 | 0 | ||||
1647637 | 27 | OF | Rochester | NY | 03/01/2024 | 4.28000 | % | 31,976.93 | 24,538.68 | 8,676,284.02 | 8,651,745.34 | 08/01/2027 | B | 11 | 0 | ||||
308511028 | 28 | N/A | Various | XX | 04/01/2024 | 4.60000 | % | 35,790.82 | 16,502.75 | 9,035,550.99 | 9,019,048.24 | 08/01/2027 | 0 | 0 | 0 | ||||
203041833 | 29 | MU | Reno | NV | 04/06/2024 | 4.25906 | % | 35,671.67 | 13,575.37 | 9,726,363.62 | 9,712,788.25 | 07/06/2027 | 0 | 0 | 0 | ||||
1749761 | 3 | OF | Milwaukee | WI | 04/01/2024 | 4.14000 | % | 187,627.34 | 85,478.57 | 52,630,388.98 | 52,544,910.41 | 07/01/2027 | 0 | 0 | 0 | ||||
304101859 | 30 | RT | Chicago | IL | 01/06/2020 | 4.91000 | % | - | - | 8,770,446.11 | 8,770,446.11 | 08/06/2027 | 3 | 2 | 0 | ||||
304101862 | 31 | RT | Ka'anapali | HI | 04/06/2024 | 4.08000 | % | 29,611.64 | 13,771.86 | 8,428,361.65 | 8,414,589.79 | 08/06/2027 | 0 | 0 | 0 | ||||
308511032 | 32 | RT | Hercules | CA | 04/06/2024 | 4.74000 | % | 33,870.66 | 10,418.14 | 8,298,242.94 | 8,287,824.80 | 08/06/2027 | 0 | 0 | 0 | ||||
1749956 | 33 | MU | Brooklyn | NY | 04/01/2024 | 4.40000 | % | 31,447.78 | - | 8,300,000.00 | 8,300,000.00 | 08/01/2027 | 0 | 0 | 0 | ||||
300801641 | 34 | MF | Marysville | OH | 04/01/2024 | 4.48900 | % | 28,327.90 | 11,142.59 | 7,328,339.44 | 7,317,196.85 | 07/01/2027 | 0 | 0 | 0 | ||||
300801651 | 35 | SS | Miami Gardens | FL | 04/01/2024 | 4.40500 | % | 29,321.39 | - | 7,730,000.00 | 7,730,000.00 | 08/01/2027 | 0 | 0 | 0 | ||||
300801648 | 36 | SS | Hialeah | FL | 04/01/2024 | 4.40500 | % | 25,983.38 | - | 6,850,000.00 | 6,850,000.00 | 08/01/2027 | 0 | 0 | 0 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 14 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
MORTGAGE LOAN DETAIL |
April 17, 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 | ) | |
300801649 | 37 | SS | Hialeah | FL | 04/01/2024 | 4.40500 | % | 24,750.59 | - | 6,525,000.00 | 6,525,000.00 | 08/01/2027 | 0 | 0 | 0 | |||
1749521 | 38 | RT | Saugerties | NY | 05/01/2024 | 4.73000 | % | 24,851.18 | 7,676.48 | 6,101,361.51 | 6,093,685.03 | 08/01/2027 | 0 | 0 | 0 | |||
304101856 | 39 | RT | Brooklyn | NY | 04/06/2024 | 4.45000 | % | 23,758.06 | - | 6,200,000.00 | 6,200,000.00 | 08/06/2027 | 0 | 0 | 0 | |||
304101861 | 4 | LO | San Diego | CA | 04/06/2024 | 4.63000 | % | 194,354.05 | 103,339.56 | 48,747,619.67 | 48,644,280.11 | 08/06/2027 | 0 | 8 | 8 | |||
300801659 | 40 | MH | Brookings | OR | 04/01/2024 | 4.92000 | % | 25,251.38 | 7,197.14 | 5,960,200.07 | 5,953,002.93 | 08/01/2027 | 0 | 0 | 0 | |||
304101838 | 41 | SS | Balch Springs | TX | 04/06/2024 | 4.57000 | % | 22,334.16 | 8,495.82 | 5,675,371.07 | 5,666,875.25 | 07/06/2027 | 0 | 0 | 0 | |||
300801640 | 42 | SS | Castle Rock | CO | 04/01/2024 | 4.23500 | % | 18,575.70 | 8,678.25 | 5,093,690.50 | 5,085,012.25 | 07/01/2027 | 0 | 0 | 0 | |||
1749567 | 43 | RT | Goshen | IN | 04/01/2024 | 4.79000 | % | 19,849.09 | 7,402.09 | 4,812,224.99 | 4,804,822.90 | 07/01/2027 | 0 | 0 | 0 | |||
1749823 | 45 | OF | Barrington | IL | 04/01/2024 | 5.11000 | % | 18,188.62 | 6,951.23 | 4,133,515.58 | 4,126,564.35 | 07/01/2027 | 0 | 0 | 0 | |||
300801653 | 46 | SS | Shreveport | LA | 04/01/2024 | 4.77300 | % | 15,900.06 | 5,936.63 | 3,868,548.64 | 3,862,612.01 | 08/01/2027 | 0 | 0 | 0 | |||
300801652 | 47 | OF | Skokie | IL | 04/01/2024 | 4.37700 | % | 12,396.43 | 5,432.27 | 3,288,976.82 | 3,283,544.55 | 08/01/2027 | 0 | 0 | 0 | |||
300801650 | 48 | SS | Baton Rouge | LA | 04/01/2024 | 4.95300 | % | 7,131.62 | 2,479.53 | 1,672,092.95 | 1,669,613.42 | 08/01/2027 | 0 | 0 | 0 | |||
300801657 | 5 | MU | Bronx | NY | 04/01/2024 | 3.41800 | % | 154,522.08 | - | 52,500,000.00 | 52,500,000.00 | 08/01/2027 | 0 | 0 | 0 | |||
304101849 | 7 | MF | New York | NY | 04/06/2024 | 4.32000 | % | 155,124.00 | - | 41,700,000.00 | 41,700,000.00 | 08/06/2027 | 0 | 0 | 0 | |||
308511008 | 8 | SS | Various | XX | 04/06/2024 | 3.94000 | % | 135,711.11 | - | 40,000,000.00 | 40,000,000.00 | 07/06/2027 | 0 | 0 | 0 | |||
300801656 | 9 | LO | Various | XX | 04/01/2024 | 4.72400 | % | 125,050.63 | 51,126.92 | 30,740,915.27 | 30,689,788.35 | 08/01/2027 | 0 | 0 | 0 | |||
Total | Count = 48 | 2,962,379.21 | 590,728.57 | 843,846,988.88 | 843,256,260.31 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 15 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
NOI DETAIL |
April 17, 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 | ||
304101882 | 1 | MU | New York | NY | 25,000,000.00 | 192,107,241.44 | 145,579,826.26 | Not Available | Not Available | ||
304101843 | 10 | RT | New York | NY | 30,000,000.00 | 1,149,081.17 | 1,652,930.66 | 01/01/2023 | 09/30/2023 | ||
1749262 | 11 | OF | Troy | MI | 22,209,590.18 | 2,664,327.97 | 1,938,381.06 | Not Available | Not Available | ||
1647690 | 12 | RT | Various | XX | 24,536,250.00 | 1,262,697.58 | 959,021.13 | 01/01/2023 | 09/30/2023 | ||
1749833 | 13 | LO | Lafayette | LA | 21,312,442.62 | 4,332,656.00 | 4,189,683.60 | Not Available | Not Available | ||
300801642 | 14 | MU | Lahaska | PA | 23,000,000.00 | 2,546,109.66 | 2,389,598.02 | Not Available | Not Available | ||
1749778 | 15 | MF | Dallas | TX | 22,522,500.00 | 2,571,273.00 | 1,943,991.98 | Not Available | Not Available | ||
304101831 | 16 | MU | Corona | NY | 22,000,000.00 | 2,042,846.75 | 1,648,425.87 | 01/01/2023 | 09/30/2023 | ||
300801633 | 17 | MU | New Rochelle | NY | 21,500,000.00 | 3,737,242.33 | 3,049,321.97 | 01/01/2023 | 09/30/2023 | ||
308511018 | 18 | RT | Torrance | CA | 20,457,000.00 | 59,104,531.00 | 43,330,349.00 | Not Available | Not Available | ||
304101851 | 19 | OF | New York | NY | 15,500,000.00 | 646,698.51 | (119,489.48 | ) | Not Available | Not Available | |
304101891 | 1 | A | N/A | 15,000,000.00 | - | - | Not Available | Not Available | |||
453011619 | 1 | B | N/A | 15,200,000.00 | - | - | Not Available | Not Available | |||
453011576 | 1 | C | N/A | 37,500,000.00 | - | - | Not Available | Not Available | |||
1749343 | 2 | RT | Metairie | LA | 59,000,000.00 | 18,255,610.39 | 11,995,780.74 | 01/01/2023 | 09/30/2023 | ||
300801632 | 20 | OF | Wichita | KS | 13,532,253.07 | 1,230,397.39 | 1,088,531.98 | Not Available | Not Available | ||
304101858 | 21 | SS | Various | XX | 14,284,079.74 | 1,988,476.79 | 1,519,099.74 | Not Available | Not Available | ||
1749084 | 22 | RT | Plano | TX | 8,473,588.13 | 1,272,584.00 | 966,211.00 | Not Available | Not Available | ||
1648607 | 24 | LO | El Paso | TX | 9,749,805.48 | 1,507,765.38 | 1,893,046.77 | Not Available | Not Available | ||
1749362 | 25 | OF | Houston | TX | 9,575,400.15 | 1,270,602.00 | 955,770.89 | Not Available | Not Available | ||
304101839 | 26 | N/A | Maitland | FL | 10,500,000.00 | 936,702.00 | 700,208.00 | Not Available | Not Available | ||
1647637 | 27 | OF | Rochester | NY | 8,651,745.34 | 1,739,971.00 | 1,636,284.00 | Not Available | Not Available | ||
308511028 | 28 | N/A | Various | XX | 9,019,048.24 | 958,280.00 | 1,083,641.00 | 01/01/2023 | 09/30/2023 | ||
203041833 | 29 | MU | Reno | NV | 9,712,788.25 | 11,955,550.70 | 9,218,061.32 | 01/01/2023 | 09/30/2023 | ||
1749761 | 3 | OF | Milwaukee | WI | 52,544,910.41 | 9,026,935.30 | 6,815,948.94 | Not Available | Not Available | ||
304101859 | 30 | RT | Chicago | IL | 8,770,446.11 | 401,132.00 | 84,600.00 | Not Available | Not Available | ||
304101862 | 31 | RT | Ka'anapali | HI | 8,414,589.79 | 860,189.02 | 687,249.65 | Not Available | Not Available | ||
308511032 | 32 | RT | Hercules | CA | 8,287,824.80 | 908,887.00 | 679,816.00 | Not Available | Not Available | ||
1749956 | 33 | MU | Brooklyn | NY | 8,300,000.00 | 516,555.07 | 371,684.75 | Not Available | Not Available | ||
300801641 | 34 | MF | Marysville | OH | 7,317,196.85 | 1,103,850.00 | 833,040.52 | Not Available | Not Available | ||
300801651 | 35 | SS | Miami Gardens | FL | 7,730,000.00 | 1,323,803.56 | 1,015,845.28 | Not Available | Not Available | ||
300801648 | 36 | SS | Hialeah | FL | 6,850,000.00 | 1,112,332.28 | 852,001.77 | Not Available | Not Available | ||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 16 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
NOI DETAIL |
April 17, 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 |
300801649 | 37 | SS | Hialeah | FL | 6,525,000.00 | 1,005,319.28 | 798,720.26 | Not Available | Not Available |
1749521 | 38 | RT | Saugerties | NY | 6,093,685.03 | 666,934.70 | 501,223.77 | Not Available | Not Available |
304101856 | 39 | RT | Brooklyn | NY | 6,200,000.00 | 602,642.15 | 330,075.00 | Not Available | Not Available |
304101861 | 4 | LO | San Diego | CA | 48,644,280.11 | 6,170,340.52 | 6,268,393.55 | Not Available | Not Available |
300801659 | 40 | MH | Brookings | OR | 5,953,002.93 | 792,245.45 | 654,255.59 | Not Available | Not Available |
304101838 | 41 | SS | Balch Springs | TX | 5,666,875.25 | 688,898.78 | 542,533.41 | Not Available | Not Available |
300801640 | 42 | SS | Castle Rock | CO | 5,085,012.25 | 697,896.91 | 509,000.37 | Not Available | Not Available |
1749567 | 43 | RT | Goshen | IN | 4,804,822.90 | 492,742.83 | 363,910.10 | Not Available | Not Available |
1749823 | 45 | OF | Barrington | IL | 4,126,564.35 | 517,661.24 | 349,424.25 | Not Available | Not Available |
300801653 | 46 | SS | Shreveport | LA | 3,862,612.01 | 466,900.54 | 226,954.97 | Not Available | Not Available |
300801652 | 47 | OF | Skokie | IL | 3,283,544.55 | 624,530.17 | 474,908.54 | Not Available | Not Available |
300801650 | 48 | SS | Baton Rouge | LA | 1,669,613.42 | 151,113.47 | 78,499.57 | Not Available | Not Available |
300801657 | 5 | MU | Bronx | NY | 52,500,000.00 | 6,598,974.18 | 5,834,092.64 | 01/01/2023 | 09/30/2023 |
304101849 | 7 | MF | New York | NY | 41,700,000.00 | 3,282,372.81 | 2,432,229.61 | 01/01/2023 | 09/30/2023 |
308511008 | 8 | SS | Various | XX | 40,000,000.00 | 13,483,569.23 | 9,710,027.81 | 01/01/2023 | 09/30/2023 |
300801656 | 9 | LO | Various | XX | 30,689,788.35 | 5,660,121.80 | 5,654,565.86 | Not Available | Not Available |
Total | Count = 48 | 843,256,260.31 | 370,436,593.35 | 283,687,677.72 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 17 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
DELINQUENCY LOAN DETAIL |
April 17, 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 |
1647637 | 27 | 8,676,284.02 | 03/01/2024 | 56,515.61 | 56,478.25 | 2,247.26 | 52,176.00 | B | 11 | 09/20/2021 | |||||
304101859 | 30 | 9,401,987.23 | 01/06/2020 | - | 1,757,500.51 | 418,081.40 | 237,538.52 | 3 | 2 | 01/21/2020 | |||||
Total | Count = 2 | 18,078,271.25 | 56,515.61 | 1,813,978.76 | 420,328.66 | 289,714.52 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 18 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL |
April 17, 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 | 1 | 8,770,446 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
04/17/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.1 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,770,446 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
03/15/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.1 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,770,446 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
02/16/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.1 | % | 1.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,770,446 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
01/18/2024 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.1 | % | 1.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,770,446 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
12/15/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.1 | % | 1.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,770,446 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
11/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.1 | % | 1.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,770,446 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
10/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.1 | % | 1.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,786,301 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
09/15/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.1 | % | 1.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,800,895 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
08/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.1 | % | 1.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,815,428 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
07/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.1 | % | 1.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,831,099 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
06/16/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.0 | % | 1.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
0 | 0 | 0 | 0 | 0 | 0 | 1 | 8,845,505 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
05/17/2023 | |||||||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 2.0 | % | 1.0 | % | 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 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
APPRAISAL REDUCTION DETAIL |
April 17, 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 |
1647637 | 27 | Clinton Crossings Medical Office | 8,676,284.02 | 8,651,745.34 | - | 12/11/2023 | - | - |
304101859 | 30 | 4901 West Irving Park | 8,770,446.11 | 8,770,446.11 | 6,077,655.10 | 02/12/2024 | - | 571,999.49 |
Total | Count = 2 | 17,446,730.13 | 17,422,191.45 | 6,077,655.10 | - | 571,999.49 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 20 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
April 17, 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 | |||
4/17/2024 | 1647637 | 27 | Clinton Crossings Medical Office | 8,676,284.02 | 8,651,745.34 | - | 12/11/2023 | - | - |
4/17/2024 | 304101859 | 30 | 4901 West Irving Park | 8,770,446.11 | 8,770,446.11 | 6,077,655.10 | 02/12/2024 | - | 571,999.49 |
3/15/2024 | 304101859 | 30 | 4901 West Irving Park | 8,770,446.11 | 8,770,446.11 | 6,077,655.10 | 02/12/2024 | - | 571,999.49 |
2/16/2024 | 304101859 | 30 | 4901 West Irving Park | 8,770,446.11 | 8,770,446.11 | 6,077,655.10 | 02/12/2024 | - | 571,999.49 |
1/18/2024 | 304101859 | 30 | 4901 West Irving Park | 8,770,446.11 | 8,770,446.11 | 4,876,065.98 | 02/13/2023 | - | 571,999.49 |
12/15/2023 | 304101859 | 30 | 4901 West Irving Park | 8,770,446.11 | 8,770,446.11 | 4,876,065.98 | 02/13/2023 | - | 571,999.49 |
11/17/2023 | 304101859 | 30 | 4901 West Irving Park | 8,770,446.11 | 8,770,446.11 | 4,876,065.98 | 02/13/2023 | - | 571,999.49 |
10/17/2023 | 304101859 | 30 | 4901 West Irving Park | 8,786,300.63 | 8,770,446.11 | 4,876,065.98 | 02/13/2023 | 19,930.92 | 571,999.49 |
9/15/2023 | 304101859 | 30 | 4901 West Irving Park | 8,800,895.09 | 8,786,300.63 | 4,876,065.98 | 02/13/2023 | 20,595.28 | 552,068.57 |
8/17/2023 | 304101859 | 30 | 4901 West Irving Park | 8,815,428.10 | 8,800,895.09 | 4,876,065.98 | 02/13/2023 | 20,595.28 | 531,473.29 |
7/17/2023 | 304101859 | 30 | 4901 West Irving Park | 8,831,099.32 | 8,815,428.10 | 4,876,065.98 | 02/13/2023 | 19,930.92 | 510,878.01 |
6/16/2023 | 304101859 | 30 | 4901 West Irving Park | 8,845,505.16 | 8,831,099.32 | 4,876,065.98 | 02/13/2023 | 20,595.29 | 490,947.09 |
5/17/2023 | 304101859 | 30 | 4901 West Irving Park | 8,861,053.81 | 8,845,505.16 | 4,876,065.98 | 02/13/2023 | 19,930.92 | 470,351.80 |
4/17/2023 | 1647637 | 27 | Clinton Crossings Medical Office | 8,969,923.99 | 8,946,467.53 | - | 12/12/2022 | - | - |
4/17/2023 | 304101859 | 30 | 4901 West Irving Park | 8,875,333.54 | 8,861,053.81 | 4,876,065.98 | 02/13/2023 | 20,595.28 | 450,420.88 |
3/17/2023 | 304101859 | 30 | 4901 West Irving Park | 8,893,176.62 | 8,875,333.54 | 4,876,065.98 | 02/13/2023 | 18,602.19 | 429,825.60 |
2/17/2023 | 304101859 | 30 | 4901 West Irving Park | 8,907,321.10 | 8,893,176.62 | 4,876,065.98 | 02/13/2023 | 20,595.29 | 411,223.41 |
1/18/2023 | 304101859 | 30 | 4901 West Irving Park | 8,921,406.03 | 8,907,321.10 | 3,964,600.49 | 02/11/2022 | 16,745.48 | 390,628.12 |
12/16/2022 | 304101859 | 30 | 4901 West Irving Park | 8,936,645.39 | 8,921,406.03 | 3,964,600.49 | 02/11/2022 | 16,205.30 | 373,882.64 |
11/18/2022 | 304101859 | 30 | 4901 West Irving Park | 8,950,606.86 | 8,936,645.39 | 3,964,600.49 | 02/11/2022 | 16,745.48 | 357,677.34 |
10/17/2022 | 304101859 | 30 | 4901 West Irving Park | 8,965,727.22 | 8,950,606.86 | 3,964,600.49 | 02/11/2022 | 16,205.30 | 340,931.86 |
9/16/2022 | 304101859 | 30 | 4901 West Irving Park | 8,979,566.25 | 8,965,727.22 | 3,964,600.49 | 02/11/2022 | 16,745.48 | 324,726.56 |
8/17/2022 | 304101859 | 30 | 4901 West Irving Park | 8,993,347.01 | 8,979,566.25 | 3,964,600.49 | 02/11/2022 | 16,745.48 | 307,981.08 |
7/15/2022 | 304101859 | 30 | 4901 West Irving Park | 9,008,293.21 | 8,993,347.01 | 3,964,600.49 | 02/11/2022 | 16,205.31 | 291,235.60 |
6/17/2022 | 304101859 | 30 | 4901 West Irving Park | 9,021,953.02 | 9,008,293.21 | 3,964,600.49 | 02/11/2022 | 16,745.48 | 275,030.29 |
5/17/2022 | 304101859 | 30 | 4901 West Irving Park | 9,036,782.65 | 9,021,953.02 | 3,964,600.49 | 02/11/2022 | 16,205.30 | 258,284.81 |
4/15/2022 | 304101859 | 30 | 4901 West Irving Park | 9,050,322.51 | 9,036,782.65 | 3,964,600.49 | 02/11/2022 | 16,745.48 | 242,079.51 |
3/17/2022 | 304101859 | 30 | 4901 West Irving Park | 9,067,499.87 | 9,050,322.51 | 3,964,600.49 | 02/11/2022 | 15,124.95 | 225,334.03 |
2/17/2022 | 304101859 | 30 | 4901 West Irving Park | 9,080,910.41 | 9,067,499.87 | 3,964,600.49 | 02/11/2022 | 16,745.48 | 210,209.08 |
1/18/2022 | 304101859 | 30 | 4901 West Irving Park | 9,094,264.48 | 9,080,910.41 | 2,716,535.50 | 03/11/2021 | 11,473.97 | 193,463.60 |
12/17/2021 | 304101859 | 30 | 4901 West Irving Park | 9,108,799.44 | 9,094,264.48 | 2,716,535.50 | 03/11/2021 | 11,103.84 | 181,989.63 |
11/18/2021 | 304101859 | 30 | 4901 West Irving Park | 9,122,036.09 | 9,108,799.44 | 2,716,535.50 | 03/11/2021 | 11,473.97 | 170,885.79 |
10/18/2021 | 304101859 | 30 | 4901 West Irving Park | 9,136,457.88 | 9,122,036.09 | 2,716,535.50 | 03/11/2021 | 11,103.84 | 159,411.82 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 21 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
HISTORICAL APPRAISAL REDUCTION DETAIL |
April 17, 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 | ||||
9/17/2021 | 304101859 | 30 | 4901 West Irving Park | 9,149,578.09 | 9,136,457.88 | 2,716,535.50 | 03/11/2021 | 11,473.97 | 148,307.98 | |
8/17/2021 | 304101859 | 30 | 4901 West Irving Park | 9,162,643.06 | 9,149,578.09 | 2,716,535.50 | 03/11/2021 | 11,473.97 | 136,834.01 | |
7/16/2021 | 304101859 | 30 | 4901 West Irving Park | 9,176,899.38 | 9,162,643.06 | 2,716,535.50 | 03/11/2021 | 11,103.84 | 125,360.04 | |
6/17/2021 | 304101859 | 30 | 4901 West Irving Park | 9,189,849.32 | 9,176,899.38 | 2,716,535.50 | 03/11/2021 | 11,473.97 | 114,256.20 | |
5/17/2021 | 304101859 | 30 | 4901 West Irving Park | 9,203,994.77 | 9,189,849.32 | 2,716,535.50 | 03/11/2021 | 11,103.84 | 102,782.23 | |
5/17/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 52,238,198.79 | 52,142,057.56 | - | (152,355.24 | ) | - | |
4/16/2021 | 304101859 | 30 | 4901 West Irving Park | 9,216,830.63 | 9,203,994.77 | 2,716,535.50 | 03/11/2021 | 11,473.97 | 91,678.39 | |
4/16/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 52,327,266.50 | 52,238,198.79 | 13,176,669.56 | 12/11/2020 | - | 152,355.24 | |
3/17/2021 | 1648607 | 24 | Hotel Indigo El Paso | 10,395,520.76 | 10,376,494.06 | - | (10,601.99 | ) | - | |
3/17/2021 | 304101859 | 30 | 4901 West Irving Park | 9,233,374.53 | 9,216,830.63 | 2,716,535.50 | 03/11/2021 | 10,363.58 | 80,204.42 | |
3/17/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 52,436,131.77 | 52,327,266.50 | 13,176,669.56 | 12/11/2020 | 47,399.41 | 152,355.24 | |
2/18/2021 | 1648607 | 24 | Hotel Indigo El Paso | 10,410,402.46 | 10,395,520.76 | - | 12/11/2020 | - | 10,601.99 | |
2/18/2021 | 304101859 | 30 | 4901 West Irving Park | 9,246,086.69 | 9,233,374.53 | 1,675,140.96 | 04/13/2020 | 7,075.38 | 69,840.84 | |
2/18/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 52,524,413.46 | 52,436,131.77 | 13,176,669.56 | 12/11/2020 | 52,477.92 | 104,955.83 | |
1/15/2021 | 1648607 | 24 | Hotel Indigo El Paso | 10,425,223.98 | 10,410,402.46 | - | 12/11/2020 | - | 10,601.99 | |
1/15/2021 | 304101859 | 30 | 4901 West Irving Park | 9,258,745.33 | 9,246,086.69 | 1,675,140.96 | 04/13/2020 | 7,075.38 | 62,765.46 | |
1/15/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 52,612,344.58 | 52,524,413.46 | 13,176,669.56 | 12/11/2020 | 52,477.91 | 52,477.91 | |
12/17/2020 | 1648607 | 24 | Hotel Indigo El Paso | 10,441,347.57 | 10,425,223.98 | - | 12/11/2020 | - | 10,601.99 | |
12/17/2020 | 304101859 | 30 | 4901 West Irving Park | 9,272,610.03 | 9,258,745.33 | 1,675,140.96 | 04/13/2020 | 6,847.14 | 55,690.08 | |
12/17/2020 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 52,706,678.26 | 52,612,344.58 | 13,176,669.56 | 12/11/2020 | - | - | |
11/18/2020 | 1648607 | 24 | Hotel Indigo El Paso | 10,456,043.96 | 10,441,347.57 | 2,614,010.99 | 11/12/2020 | 10,601.99 | 10,601.99 | |
11/18/2020 | 304101859 | 30 | 4901 West Irving Park | 9,285,157.00 | 9,272,610.03 | 1,675,140.96 | 04/13/2020 | 7,075.38 | 48,842.94 | |
10/19/2020 | 304101859 | 30 | 4901 West Irving Park | 9,298,914.07 | 9,285,157.00 | 1,675,140.96 | 04/13/2020 | 6,847.14 | 41,767.56 | |
9/17/2020 | 304101859 | 30 | 4901 West Irving Park | 9,311,350.29 | 9,298,914.07 | 1,675,140.96 | 04/13/2020 | 7,075.38 | 34,920.42 | |
8/17/2020 | 304101859 | 30 | 4901 West Irving Park | 9,323,734.15 | 9,311,350.29 | 1,675,140.96 | 04/13/2020 | 7,075.38 | 27,845.04 | |
7/17/2020 | 304101859 | 30 | 4901 West Irving Park | 9,337,334.02 | 9,323,734.15 | 1,675,140.96 | 04/13/2020 | 6,847.14 | 20,769.66 | |
6/17/2020 | 304101859 | 30 | 4901 West Irving Park | 9,349,608.49 | 9,337,334.02 | 1,675,140.96 | 04/13/2020 | 7,075.38 | 13,922.52 | |
5/15/2020 | 304101859 | 30 | 4901 West Irving Park | 9,363,102.92 | 9,349,608.49 | 1,675,140.96 | 04/13/2020 | 6,847.14 | 6,847.14 | |
4/17/2020 | 304101859 | 30 | 4901 West Irving Park | 9,375,268.89 | 9,363,102.92 | 1,675,140.96 | 04/13/2020 | - | - |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 22 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
LOAN MODIFICATION DETAIL |
April 17, 2024 |
Modification | Modification | ||||
Loan ID | OMCR | Property Name | Date | Code (4) | |
1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 | |
1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 | |
304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 | |
Total | Count = 3 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 23 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
HISTORICAL LOAN MODIFICATION DETAIL |
April 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
04/17/2024 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
04/17/2024 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
04/17/2024 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
03/15/2024 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
03/15/2024 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
03/15/2024 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
02/16/2024 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
02/16/2024 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
02/16/2024 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
01/18/2024 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
01/18/2024 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
01/18/2024 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
12/15/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
12/15/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
12/15/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
11/17/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
11/17/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
11/17/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
10/17/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
10/17/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
10/17/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
09/15/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
09/15/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
09/15/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
08/17/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
08/17/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
08/17/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
07/17/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
07/17/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
07/17/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
06/16/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
06/16/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
06/16/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 24 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
HISTORICAL LOAN MODIFICATION DETAIL |
April 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
05/17/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
05/17/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
05/17/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
04/17/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
04/17/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
04/17/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
03/17/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
03/17/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
03/17/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
02/17/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
02/17/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
02/17/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
01/18/2023 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
01/18/2023 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
01/18/2023 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
12/16/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
12/16/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
12/16/2022 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
11/18/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
11/18/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
11/18/2022 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
10/17/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
10/17/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
10/17/2022 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
09/16/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
09/16/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
09/16/2022 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
08/17/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
08/17/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
08/17/2022 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
07/15/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
07/15/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
07/15/2022 | 304101861 | 4 Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 | |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 25 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
HISTORICAL LOAN MODIFICATION DETAIL |
April 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
06/17/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
06/17/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
06/17/2022 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
05/17/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
05/17/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
05/17/2022 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
04/15/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
04/15/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
04/15/2022 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
03/17/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
03/17/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
03/17/2022 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
02/17/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
02/17/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
02/17/2022 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
01/18/2022 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
01/18/2022 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
01/18/2022 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
12/17/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
12/17/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
12/17/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
11/18/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
11/18/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
11/18/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
10/18/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
10/18/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
10/18/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
09/17/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
09/17/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
09/17/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
08/17/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
08/17/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
08/17/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 26 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
HISTORICAL LOAN MODIFICATION DETAIL |
April 17, 2024 |
Distribution | Modification | Modification | |||
Date | Loan ID | OMCR | Property Name | Date | Code (4) |
07/16/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
07/16/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
07/16/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
06/17/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
06/17/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
06/17/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
05/17/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
05/17/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
05/17/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
04/16/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
04/16/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
04/16/2021 | 304101861 | 4 | Old Town San Diego Hotel Portfolio | 06/01/2020 | 8 |
03/17/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
03/17/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
02/18/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
02/18/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
01/15/2021 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
01/15/2021 | 1648607 | 24 | Hotel Indigo El Paso | 07/01/2020 | 8 |
12/17/2020 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
11/18/2020 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
10/19/2020 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
09/17/2020 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
08/17/2020 | 1749833 | 13 | DoubleTree Lafayette | 04/01/2020 | 8 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 27 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
SPECIALLY SERVICED LOAN DETAIL |
April 17, 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 |
1647637 | 27 | 11 | 3,500.00 | 8,651,745.34 | 8,676,284.02 | 16,400,000.00 | 10/24/2023 | 09/20/2021 | |
304101859 | 30 | 2 | 3,500.00 | 8,770,446.11 | 9,401,987.23 | 6,300,000.00 | 12/11/2023 | 01/21/2020 | |
Total | Count = 2 | 7,000.00 | 17,422,191.45 | 18,078,271.25 | 22,700,000.00 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 28 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
HISTORICAL SPECIALLY SERVICED LOANS |
April 17, 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 |
04/17/2024 | 1647637 | 27 | 11 | 3,500.00 | 8,651,745.34 | 8,676,284.02 | 16,400,000.00 | 10/24/2023 | 09/20/2021 | |
03/15/2024 | 1647637 | 27 | 11 | 3,500.00 | 8,676,284.02 | 8,676,284.02 | 16,400,000.00 | 10/24/2023 | 09/20/2021 | |
02/16/2024 | 1647637 | 27 | 11 | 3,500.00 | 8,702,794.33 | 8,702,794.33 | 16,400,000.00 | 10/24/2023 | 09/20/2021 | |
01/18/2024 | 1647637 | 27 | 11 | 3,500.00 | 8,727,145.56 | 8,751,407.37 | 16,400,000.00 | 10/24/2023 | 09/20/2021 | |
12/15/2023 | 1647637 | 27 | 11 | 3,500.00 | 8,751,407.37 | 8,776,619.70 | 16,400,000.00 | 10/24/2023 | 09/20/2021 | |
11/17/2023 | 1647637 | 27 | 11 | 3,500.00 | 8,776,619.70 | 8,776,619.70 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
10/17/2023 | 1647637 | 27 | 11 | 3,500.00 | 8,800,699.84 | 8,825,736.99 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
09/15/2023 | 1647637 | 27 | 11 | 3,500.00 | 8,825,736.99 | 8,825,736.99 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
08/17/2023 | 1647637 | 27 | 11 | 3,500.00 | 8,849,636.77 | 8,849,636.77 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
07/17/2023 | 1647637 | 27 | 11 | 3,500.00 | 8,873,448.79 | 8,898,227.39 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
06/16/2023 | 1647637 | 27 | 11 | 3,500.00 | 8,898,227.39 | 8,898,227.39 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
05/17/2023 | 1647637 | 27 | 11 | 3,500.00 | 8,921,860.99 | 8,946,467.53 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
04/17/2023 | 1647637 | 27 | 11 | 3,500.00 | 8,946,467.53 | 8,946,467.53 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
03/17/2023 | 1647637 | 27 | 11 | 3,500.00 | 8,969,923.99 | 8,969,923.99 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
02/17/2023 | 1647637 | 27 | 11 | 3,500.00 | 8,996,491.28 | 8,996,491.28 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
01/18/2023 | 1647637 | 27 | 11 | 3,500.00 | 9,019,764.05 | 9,019,764.05 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
12/16/2022 | 1647637 | 27 | 11 | 3,500.00 | 9,042,951.36 | 9,042,951.36 | 18,200,000.00 | 12/01/2022 | 09/20/2021 | |
11/18/2022 | 1647637 | 27 | 11 | 3,500.00 | 9,067,127.55 | 9,067,127.55 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
10/17/2022 | 1647637 | 27 | 11 | 3,500.00 | 9,090,140.94 | 9,090,140.94 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
09/16/2022 | 1647637 | 27 | 11 | 3,500.00 | 9,114,149.42 | 9,114,149.42 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
08/17/2022 | 1647637 | 27 | 11 | 3,500.00 | 9,136,990.15 | 9,159,747.00 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
07/15/2022 | 1647637 | 27 | 11 | 3,500.00 | 9,159,747.00 | 9,183,508.10 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
06/17/2022 | 1647637 | 27 | 11 | 3,500.00 | 9,183,508.10 | 9,183,508.10 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
05/17/2022 | 1647637 | 27 | 11 | 3,500.00 | 9,206,094.14 | 9,252,106.98 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
04/15/2022 | 1647637 | 27 | 11 | 3,500.00 | 9,229,690.52 | 9,252,106.98 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
03/17/2022 | 1647637 | 27 | 11 | 3,500.00 | 9,252,106.98 | 9,277,738.03 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
02/17/2022 | 1647637 | 27 | 13 | 3,500.00 | 9,277,738.03 | 9,299,978.05 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
01/18/2022 | 1647637 | 27 | 13 | 3,500.00 | 9,299,978.05 | 9,299,978.05 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
12/17/2021 | 1647637 | 27 | 13 | 3,500.00 | 9,322,136.41 | 9,322,136.41 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
11/18/2021 | 1647637 | 27 | 13 | 3,500.00 | 9,345,320.38 | 9,345,320.38 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
10/18/2021 | 1647637 | 27 | 13 | 3,500.00 | 9,367,312.24 | 9,367,312.24 | 17,100,000.00 | 05/05/2017 | 09/20/2021 | |
03/17/2021 | 1648607 | 24 | 8 | - | 10,376,494.06 | 10,376,494.06 | 12,800,000.00 | 09/28/2020 | 08/10/2020 | 02/11/2021 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 29 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
HISTORICAL SPECIALLY SERVICED LOANS |
April 17, 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 |
02/18/2021 | 1648607 | 24 | 1 | - | 10,395,520.76 | 10,395,520.76 | 12,800,000.00 | 09/28/2020 | 08/10/2020 | |
01/15/2021 | 1648607 | 24 | 1 | - | 10,410,402.46 | 10,425,223.98 | 12,800,000.00 | 09/28/2020 | 08/10/2020 | |
12/17/2020 | 1648607 | 24 | 1 | - | 10,425,223.98 | 10,516,958.99 | 12,800,000.00 | 09/28/2020 | 08/10/2020 | |
11/18/2020 | 1648607 | 24 | 1 | - | 10,441,347.57 | 10,531,349.63 | 20,700,000.00 | 02/01/2017 | 08/10/2020 | |
10/19/2020 | 1648607 | 24 | 1 | - | 10,456,043.96 | 10,531,349.63 | 20,700,000.00 | 02/01/2017 | 08/10/2020 | |
09/17/2020 | 1648607 | 24 | 13 | - | 10,472,046.92 | 10,531,349.63 | 20,700,000.00 | 02/01/2017 | 08/10/2020 | |
08/17/2020 | 1648607 | 24 | 13 | - | 10,486,619.17 | 10,531,349.63 | 20,700,000.00 | 02/01/2017 | 08/10/2020 | |
04/17/2024 | 304101859 | 30 | 2 | 3,500.00 | 8,770,446.11 | 9,401,987.23 | 6,300,000.00 | 12/11/2023 | 01/21/2020 | |
03/15/2024 | 304101859 | 30 | 2 | 3,500.00 | 8,770,446.11 | 9,401,987.23 | 6,300,000.00 | 12/11/2023 | 01/21/2020 | |
02/16/2024 | 304101859 | 30 | 2 | 3,500.00 | 8,770,446.11 | 9,401,987.23 | 6,300,000.00 | 12/11/2023 | 01/21/2020 | |
01/18/2024 | 304101859 | 30 | 2 | 3,500.00 | 8,770,446.11 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
12/15/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,770,446.11 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
11/17/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,770,446.11 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
10/17/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,770,446.11 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
09/15/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,786,300.63 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
08/17/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,800,895.09 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
07/17/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,815,428.10 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
06/16/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,831,099.32 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
05/17/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,845,505.16 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
04/17/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,861,053.81 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
03/17/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,875,333.54 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
02/17/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,893,176.62 | 9,401,987.23 | 7,090,000.00 | 12/28/2022 | 01/21/2020 | |
01/18/2023 | 304101859 | 30 | 2 | 3,500.00 | 8,907,321.10 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 | |
12/16/2022 | 304101859 | 30 | 2 | 3,500.00 | 8,921,406.03 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 | |
11/18/2022 | 304101859 | 30 | 2 | 3,500.00 | 8,936,645.39 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 | |
10/17/2022 | 304101859 | 30 | 2 | 3,500.00 | 8,950,606.86 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 | |
09/16/2022 | 304101859 | 30 | 2 | 3,500.00 | 8,965,727.22 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 | |
08/17/2022 | 304101859 | 30 | 2 | 3,500.00 | 8,979,566.25 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 | |
07/15/2022 | 304101859 | 30 | 2 | 3,500.00 | 8,993,347.01 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 | |
06/17/2022 | 304101859 | 30 | 2 | 3,500.00 | 9,008,293.21 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 | |
05/17/2022 | 304101859 | 30 | 2 | 3,500.00 | 9,021,953.02 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 | |
04/15/2022 | 304101859 | 30 | 2 | 3,500.00 | 9,036,782.65 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 30 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
HISTORICAL SPECIALLY SERVICED LOANS |
April 17, 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 | |
03/17/2022 | 304101859 | 30 | 2 | 3,500.00 | 9,050,322.51 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 | ||
02/17/2022 | 304101859 | 30 | 2 | 3,500.00 | 9,067,499.87 | 9,401,987.23 | 7,450,000.00 | 12/19/2021 | 01/21/2020 | ||
01/18/2022 | 304101859 | 30 | 2 | 3,500.00 | 9,080,910.41 | 9,401,987.23 | 8,330,000.00 | 01/14/2021 | 01/21/2020 | ||
12/17/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,094,264.48 | 9,401,987.23 | 8,330,000.00 | 01/14/2021 | 01/21/2020 | ||
11/18/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,108,799.44 | 9,413,989.49 | 8,330,000.00 | 01/14/2021 | 01/21/2020 | ||
10/18/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,122,036.09 | 9,413,989.49 | 8,330,000.00 | 01/14/2021 | 01/21/2020 | ||
09/17/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,136,457.88 | 9,413,989.49 | 8,330,000.00 | 01/14/2021 | 01/21/2020 | ||
08/17/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,149,578.09 | 9,413,989.49 | 8,330,000.00 | 01/14/2021 | 01/21/2020 | ||
07/16/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,162,643.06 | 9,413,989.49 | 8,330,000.00 | 01/14/2021 | 01/21/2020 | ||
06/17/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,176,899.38 | 9,413,989.49 | 8,330,000.00 | 01/14/2021 | 01/21/2020 | ||
05/17/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,189,849.32 | 9,413,989.49 | 8,330,000.00 | 01/14/2021 | 01/21/2020 | ||
04/16/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,203,994.77 | 9,413,989.49 | 8,330,000.00 | 01/14/2021 | 01/21/2020 | ||
03/17/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,216,830.63 | 9,413,989.49 | 8,330,000.00 | 01/14/2021 | 01/21/2020 | ||
02/18/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,233,374.53 | 9,413,989.49 | 8,500,000.00 | 02/29/2020 | 01/21/2020 | ||
01/15/2021 | 304101859 | 30 | 2 | 3,500.00 | 9,246,086.69 | 9,413,989.49 | 8,500,000.00 | 02/29/2020 | 01/21/2020 | ||
12/17/2020 | 304101859 | 30 | 2 | 3,500.00 | 9,258,745.33 | 9,413,989.49 | 8,500,000.00 | 02/29/2020 | 01/21/2020 | ||
11/18/2020 | 304101859 | 30 | 2 | 3,500.00 | 9,272,610.03 | 9,413,989.49 | 8,500,000.00 | 02/29/2020 | 01/21/2020 | ||
10/19/2020 | 304101859 | 30 | 2 | 3,500.00 | 9,285,157.00 | 9,413,989.49 | 8,500,000.00 | 02/29/2020 | 01/21/2020 | ||
09/17/2020 | 304101859 | 30 | 2 | 3,500.00 | 9,298,914.07 | 9,413,989.49 | 8,500,000.00 | 02/29/2020 | 01/21/2020 | ||
08/17/2020 | 304101859 | 30 | 2 | 3,500.00 | 9,311,350.29 | 9,413,989.49 | 8,500,000.00 | 02/29/2020 | 01/21/2020 | ||
07/17/2020 | 304101859 | 30 | 2 | 3,500.00 | 9,323,734.15 | 9,413,989.49 | 8,500,000.00 | 02/29/2020 | 01/21/2020 | ||
06/17/2020 | 304101859 | 30 | 2 | 3,500.00 | 9,337,334.02 | 9,413,989.49 | 8,500,000.00 | 02/29/2020 | 01/21/2020 | ||
05/15/2020 | 304101859 | 30 | 2 | 3,500.00 | 9,349,608.49 | 9,413,989.49 | 8,500,000.00 | 02/29/2020 | 01/21/2020 | ||
04/17/2020 | 304101859 | 30 | 13 | 3,500.00 | 9,363,102.92 | 9,413,989.49 | 8,500,000.00 | 02/29/2020 | 01/21/2020 | ||
03/17/2020 | 304101859 | 30 | 13 | 3,500.00 | 9,375,268.89 | 9,413,989.49 | 13,900,000.00 | 02/15/2017 | 01/21/2020 | ||
02/18/2020 | 304101859 | 30 | 13 | 3,500.00 | 9,389,934.22 | 9,439,117.59 | 13,900,000.00 | 02/15/2017 | 01/21/2020 | ||
05/17/2021 | 304101861 | 4 | 8 | 5,441.48 | 52,142,057.56 | 52,142,057.56 | 65,600,000.00 | 10/29/2020 | 08/19/2020 | 04/21/2021 | |
04/16/2021 | 304101861 | 4 | 1 | (72,815.41 | ) | 52,238,198.79 | 52,327,266.50 | 82,000,000.00 | 07/06/2017 | 08/19/2020 | |
03/17/2021 | 304101861 | 4 | 1 | 10,195.91 | 52,327,266.50 | 53,238,204.74 | 82,000,000.00 | 07/06/2017 | 08/19/2020 | ||
02/18/2021 | 304101861 | 4 | 13 | 11,307.34 | 52,436,131.77 | 53,238,204.74 | 82,000,000.00 | 07/06/2017 | 08/19/2020 | ||
01/15/2021 | 304101861 | 4 | 13 | 11,326.27 | 52,524,413.46 | 53,238,204.74 | 82,000,000.00 | 07/06/2017 | 08/19/2020 | ||
12/17/2020 | 304101861 | 4 | 13 | 10,980.56 | 52,612,344.58 | 53,238,204.74 | 82,000,000.00 | 07/06/2017 | 08/19/2020 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 31 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 |
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 |
HISTORICAL SPECIALLY SERVICED LOANS |
April 17, 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 |
11/18/2020 | 304101861 | 4 | 13 | 11,365.35 | 52,706,678.26 | 53,238,204.74 | 82,000,000.00 | 07/06/2017 | 08/19/2020 | |
10/19/2020 | 304101861 | 4 | 13 | 11,018.23 | 52,793,885.58 | 53,238,204.74 | 82,000,000.00 | 07/06/2017 | 08/19/2020 | |
09/17/2020 | 304101861 | 4 | 13 | 6,621.75 | 52,887,521.50 | 53,238,204.74 | 82,000,000.00 | 07/06/2017 | 08/19/2020 | |
05/15/2020 | 307971614 | 23 | 8 | - | 11,908,830.85 | 11,908,830.85 | 55,750,000.00 | 04/07/2017 | 04/17/2020 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 32 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 | ||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 | April 17, 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 33 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 | |||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 | April 17, 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) |
7/17/2023 | 300801627 | 44 | 06/28/2023 | 9 | 4,540,137.60 | - | - | - | 45,473.64 |
6/17/2022 | 307971614 | 23 | 06/03/2022 | 5 | 11,446,234.79 | - | - | - | - |
5/17/2022 | 304101836 | 6 | 05/03/2022 | 2 | 42,000,000.00 | - | - | - | - |
9/17/2019 | 1749084 | 22 | 08/01/2018 | 11 | 3,156,779.24 | - | - | - | 254,846.27 |
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 34 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 | |||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 | April 17, 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 35 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 | |||||||||||
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 | April 17, 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 36 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 | |||||
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 | April 17, 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 37 of 38 | © Copyright 2024 Citigroup |
Citigroup Commercial Mortgage Trust 2017-B1 | |||
Commercial Mortgage Pass-Through Certificates, Series 2017-B1 | April 17, 2024 | ||
NOTES | |||
No Notes available for this deal at this time. | |||
Reports Available at sf.citidirect.com | v. 21.09.28 | Page 38 of 38 | © Copyright 2024 Citigroup |