EX-99.1 4 ex99_1.htm certstmt_10dccmt17cd51812.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5

 

CONTACT INFORMATION  
Depositor Citigroup Commercial Mortgage Securities Inc.
Master Servicer Wells Fargo Bank, National Association
Trustee Wilmington Trust, National Association
Asset Representations Park Bridge Lender Services LLC
Reviewer / Operating  
Advisor  
Certificate Administrator Citibank, N.A.
Special Servicer Rialto Capital Advisors, LLC

 

CONTENTS  
Distribution Summary 2
Distribution Summary (Factors) 3
Interest Distribution Detail 4
Principal Distribution Detail 5
Reconciliation Detail 6
Other Information 7
Stratification Detail 8
Mortgage Loan Detail 11
Delinquency Loan Detail 14
Appraisal Reduction Detail 16
Loan Modification Detail 18
Specially Serviced Loan Detail 20
Unscheduled Principal Detail 22
Liquidated Loan Detail 24
CREFC Legends 26

 

Deal Contact: Danny Lee Citibank, N.A.
  danny1.lee@citi.com Agency and Trust
  Tel: (212) 816-4936 388 Greenwich Street, 14th Floor
  Fax: (212) 816-5527 New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Distribution Summary
DISTRIBUTION IN DOLLARS  

 

        Prior   Pass-   Accrual                                   Current
    Original   Principal   Through   Day Count   Accrual   Interest   Principal   PPP and YM     Total   Deferred   Realized     Principal
Class   Balance   Balance   Rate   Fraction   Dates   Distributed   Distributed   Distributed     Distributed   Interest   Loss     Balance
(1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9 ) (10)= (7 +8+9) (11 ) (12 ) (13)= (3-8+11-12)
 
A-1   32,096,000.00   27,003,175.50   2.028000 % 30/360   11/01 - 11/30   45,635.37   376,881.77   0.00     422,517.14   0.00   0.00     26,626,293.73
A-2   70,987,000.00   70,987,000.00   3.025000 % 30/360   11/01 - 11/30   178,946.40   0.00   0.00     178,946.40   0.00   0.00     70,987,000.00
A-3   225,000,000.00   225,000,000.00   3.171000 % 30/360   11/01 - 11/30   594,562.50   0.00   0.00     594,562.50   0.00   0.00     225,000,000.00
A-4   252,232,000.00   252,232,000.00   3.431000 % 30/360   11/01 - 11/30   721,173.33   0.00   0.00     721,173.33   0.00   0.00     252,232,000.00
A-AB   47,057,000.00   47,057,000.00   3.220000 % 30/360   11/01 - 11/30   126,269.62   0.00   0.00     126,269.62   0.00   0.00     47,057,000.00
A-S   103,068,000.00   103,068,000.00   3.684000 % 30/360   11/01 - 11/30   316,418.76   0.00   0.00     316,418.76   0.00   0.00     103,068,000.00
B   39,211,000.00   39,211,000.00   3.956000 % 30/360   11/01 - 11/30   129,265.60   0.00   0.00     129,265.60   0.00   0.00     39,211,000.00
C   32,489,000.00   32,489,000.00   4.169571 % 30/360   11/01 - 11/30   112,887.67   0.00   0.00     112,887.67   0.00   0.00     32,489,000.00
D   39,211,000.00   39,211,000.00   3.350000 % 30/360   11/01 - 11/30   109,464.04   0.00   0.00     109,464.04   0.00   0.00     39,211,000.00
E   15,684,000.00   15,684,000.00   3.350000 % 30/360   11/01 - 11/30   43,784.50   0.00   0.00     43,784.50   0.00   0.00     15,684,000.00
F   8,962,000.00   8,962,000.00   4.191571 % 30/360   11/01 - 11/30   31,304.05   0.00   0.00     31,304.05   0.00   0.00     8,962,000.00
G   30,249,217.00   30,249,217.00   4.191571 % 30/360   11/01 - 11/30   105,659.80   0.00   0.00     105,659.80   0.00   0.00     30,249,217.00
R   0.00   0.00   0.000000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
VRR Interest   35,402,658.00   35,201,486.13   0.000000 % 30/360   11/01 - 11/30   122,957.95   14,887.22   0.00     137,845.17   0.00   0.00     35,186,598.91
Totals   931,648,875.00   926,354,878.63               2,638,329.59   391,768.99   0.00     3,030,098.58   0.00   0.00     925,963,109.64
Notional Classes                                                    
X-A   730,440,000.00   725,347,175.50   0.910926 % 30/360   11/01 - 11/30   550,614.45   0.00   0.00     550,614.45   0.00   0.00     724,970,293.73
X-B   71,700,000.00   71,700,000.00   0.235571 % 30/360   11/01 - 11/30   8,293.12   0.00   0.00     8,293.12   0.00   0.00     71,700,000.00
X-D   39,211,000.00   39,211,000.00   0.841571 % 30/360   11/01 - 11/30   27,499.05   0.00   0.00     27,499.05   0.00   0.00     39,211,000.00
X-E   15,684,000.00   15,684,000.00   0.841571 % 30/360   11/01 - 11/30   10,999.34   0.00   0.00     10,999.34   0.00   0.00     15,684,000.00
Totals   857,035,000.00   851,942,175.50               597,405.96   0.00   0.00     597,405.96   0.00   0.00     851,565,293.73

 

Reports Available at sf.citidirect.com Page 2 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Distribution Summary (Factors)
PER $1,000 OF ORIGINAL BALANCE  

 

          Prior                           Current
      Record   Principal   Interest   Principal   PPP and YM   Total   Deferred       Principal
Class CUSIP   Date   Balance   Distributed   Distributed   Distributed   Distributed   Interest   Realized Loss   Balance
        (3)/ (2) x 1000 (7)/ (2) x 1000 (8)/ (2) x 1000 (9)/ (2) x 1000 (10)/ (2) x 1000 (11)/ (2) x 1000 (12)/ (2) x 1000 (14)/ (2) x 1000
 
A-1 12515 HAW5 11/30/2018   841.325259   1.421840   11.742328   0.000000   13.164168   0.000000   0.000000   829.582930
A-2 12515 HAX3 11/30/2018   1,000.000000   2.520833   0.000000   0.000000   2.520833   0.000000   0.000000   1,000.000000
A-3 12515 HAY1 11/30/2018   1,000.000000   2.642500   0.000000   0.000000   2.642500   0.000000   0.000000   1,000.000000
A-4 12515 HAZ8 11/30/2018   1,000.000000   2.859167   0.000000   0.000000   2.859167   0.000000   0.000000   1,000.000000
A-AB 12515 HBA2 11/30/2018   1,000.000000   2.683333   0.000000   0.000000   2.683333   0.000000   0.000000   1,000.000000
A-S 12515 HBB0 11/30/2018   1,000.000000   3.070000   0.000000   0.000000   3.070000   0.000000   0.000000   1,000.000000
B 12515 HBC8 11/30/2018   1,000.000000   3.296667   0.000000   0.000000   3.296667   0.000000   0.000000   1,000.000000
C 12515 HBD6 11/30/2018   1,000.000000   3.474643   0.000000   0.000000   3.474643   0.000000   0.000000   1,000.000000
D 12515 HAA3 11/30/2018   1,000.000000   2.791667   0.000000   0.000000   2.791667   0.000000   0.000000   1,000.000000
  U1253 GAA1                                  
E 12515 HAC9 11/30/2018   1,000.000000   2.791667   0.000000   0.000000   2.791667   0.000000   0.000000   1,000.000000
  U1253 GAB9                                  
F 12515 HAF2 11/30/2018   1,000.000000   3.492976   0.000000   0.000000   3.492976   0.000000   0.000000   1,000.000000
G 12515 HAH8 11/30/2018   1,000.000000   3.492976   0.000000   0.000000   3.492976   0.000000   0.000000   1,000.000000
R 12515 HAU9 11/30/2018   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
VRR Interest 12515 HAT2 11/30/2018   994.317605   3.473128   0.420511   0.000000   3.893639   0.000000   0.000000   993.897094
X-A 12515 HBJ3 11/30/2018   993.027731   0.753812   0.000000   0.000000   0.753812   0.000000   0.000000   992.511765
X-B 12515 HBK0 11/30/2018   1,000.000000   0.115664   0.000000   0.000000   0.115664   0.000000   0.000000   1,000.000000
X-D 12515 HAQ8 11/30/2018   1,000.000000   0.701310   0.000000   0.000000   0.701310   0.000000   0.000000   1,000.000000
  U1253 GAH6                                  
X-E 12515 HBM6 11/30/2018   1,000.000000   0.701310   0.000000   0.000000   0.701310   0.000000   0.000000   1,000.000000
  U1253 GAL7                                  

 

Reports Available at sf.citidirect.com Page 3 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Interest Distribution Detail
DISTRIBUTION IN DOLLARS    

 

    Prior   Pass-   Accrual Optimal   Prior   Interest on   Non-Recov.                 Current
    Principal   Through   Day Accrued   Unpaid   Prior Unpaid   Interest     Interest Deferred   Interest     Unpaid
Class   Balance   Rate   Count Interest   Interest   Interest   Shortfall     Due Interest   Distributed     Interest
(1 ) (2 ) (3 ) Fraction (6 ) (7 ) (8 ) (9 ) (10)= (6)+(7)+(8)-(9) (11 ) (12 ) (13)= (10)-(11)-(12)
A-1   27,003,175.50   2.028000 % 30/360 45,635.37   0.00   0.00   0.00     45,635.37 0.00   45,635.37     0.00
A-2   70,987,000.00   3.025000 % 30/360 178,946.40   0.00   0.00   0.00     178,946.40 0.00   178,946.40     0.00
A-3   225,000,000.00   3.171000 % 30/360 594,562.50   0.00   0.00   0.00     594,562.50 0.00   594,562.50     0.00
A-4   252,232,000.00   3.431000 % 30/360 721,173.33   0.00   0.00   0.00     721,173.33 0.00   721,173.33     0.00
A-AB   47,057,000.00   3.220000 % 30/360 126,269.62   0.00   0.00   0.00     126,269.62 0.00   126,269.62     0.00
A-S   103,068,000.00   3.684000 % 30/360 316,418.76   0.00   0.00   0.00     316,418.76 0.00   316,418.76     0.00
B   39,211,000.00   3.956000 % 30/360 129,265.60   0.00   0.00   0.00     129,265.60 0.00   129,265.60     0.00
C   32,489,000.00   4.169571 % 30/360 112,887.67   0.00   0.00   0.00     112,887.67 0.00   112,887.67     0.00
D   39,211,000.00   3.350000 % 30/360 109,464.04   0.00   0.00   0.00     109,464.04 0.00   109,464.04     0.00
E   15,684,000.00   3.350000 % 30/360 43,784.50   0.00   0.00   0.00     43,784.50 0.00   43,784.50     0.00
F   8,962,000.00   4.191571 % 30/360 31,304.05   0.00   0.00   0.00     31,304.05 0.00   31,304.05     0.00
G   30,249,217.00   4.191571 % 30/360 105,659.80   497.33   1.74   0.00     106,158.87 0.00   105,659.80     499.07
R   0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
VRR Interest   35,201,486.13   0.000000 % 30/360 122,957.95   0.00   0.00   0.00     122,957.95 0.00   122,957.95     0.00
Totals   926,354,878.63         2,638,329.59   497.33   1.74   0.00     2,638,828.66 0.00   2,638,329.59     499.07
Notional Classes                                            
X-A   725,347,175.50   0.910926 % 30/360 550,614.45   0.00   0.00   0.00     550,614.45 0.00   550,614.45     0.00
X-B   71,700,000.00   0.235571 % 30/360 8,293.12   0.00   0.00   0.00     8,293.12 0.00   8,293.12     0.00
X-D   39,211,000.00   0.841571 % 30/360 27,499.05   0.00   0.00   0.00     27,499.05 0.00   27,499.05     0.00
X-E   15,684,000.00   0.841571 % 30/360 10,999.34   0.00   0.00   0.00     10,999.34 0.00   10,999.34     0.00
Totals   851,942,175.50         597,405.96   0.00   0.00   0.00     597,405.96 0.00   597,405.96     0.00

 

Reports Available at sf.citidirect.com Page 4 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
 
DISTRIBUTION IN DOLLARS   Principal Distribution Detail

 

        Prior   Scheduled   Unscheduled       Current   Current     Current   Cumulative   Original   Current   Original Current  
    Original   Principal   Principal   Principal   Balance   Realized   Principal     Principal   Realized   Class   Class   Credit   Credit  
Class   Balance   Balance   Distribution   Distribution   Change   Losses   Recoveries     Balance   Losses   (%)   (%)   Support Support  
(1 ) (2 ) (3 ) (4 ) (5 ) (6 ) (7 ) (8 ) (9)= (3)-(4)-(5)+(6)-   (10 ) (11 ) (12 ) (13 ) (14 )
                                (7)+ (8 )                    
A-1   32,096,000.00   27,003,175.50   376,881.77   0.00   0.00   0.00   0.00     26,626,293.73   0.00   3.45 % 2.88 % 28.86 % 30.18 %
A-2   70,987,000.00   70,987,000.00   0.00   0.00   0.00   0.00   0.00     70,987,000.00   0.00   7.62 % 7.67 % 28.86 % 30.18 %
A-3   225,000,000.00   225,000,000.00   0.00   0.00   0.00   0.00   0.00     225,000,000.00   0.00   24.15 % 24.30 % 28.86 % 30.18 %
A-4   252,232,000.00   252,232,000.00   0.00   0.00   0.00   0.00   0.00     252,232,000.00   0.00   27.07 % 27.24 % 28.86 % 30.18 %
A-AB   47,057,000.00   47,057,000.00   0.00   0.00   0.00   0.00   0.00     47,057,000.00   0.00   5.05 % 5.08 % 28.86 % 30.18 %
A-S   103,068,000.00   103,068,000.00   0.00   0.00   0.00   0.00   0.00     103,068,000.00   0.00   11.06 % 11.13 % 17.80 % 18.61 %
B   39,211,000.00   39,211,000.00   0.00   0.00   0.00   0.00   0.00     39,211,000.00   0.00   4.21 % 4.23 % 13.59 % 14.21 %
C   32,489,000.00   32,489,000.00   0.00   0.00   0.00   0.00   0.00     32,489,000.00   0.00   3.49 % 3.51 % 10.10 % 10.56 %
D   39,211,000.00   39,211,000.00   0.00   0.00   0.00   0.00   0.00     39,211,000.00   0.00   4.21 % 4.23 % 5.89 % 6.16 %
E   15,684,000.00   15,684,000.00   0.00   0.00   0.00   0.00   0.00     15,684,000.00   0.00   1.68 % 1.69 % 4.21 % 4.40 %
F   8,962,000.00   8,962,000.00   0.00   0.00   0.00   0.00   0.00     8,962,000.00   0.00   0.96 % 0.97 % 3.25 % 3.40 %
G   30,249,217.00   30,249,217.00   0.00   0.00   0.00   0.00   0.00     30,249,217.00   0.00   3.25 % 3.27 % 0.00 % 0.00 %
R   0.00   0.00   0.00   0.00   0.00   0.00   0.00     0.00   0.00   0.00 % 0.00 % 0.00 % 0.00 %
VRR Interest   35,402,658.00   35,201,486.13   14,887.22   0.00   0.00   0.00   0.00     35,186,598.91   0.00   3.80 % 3.80 % 0.00 % 0.00 %
Totals   931,648,875.00   926,354,878.63   391,768.99   0.00   0.00   0.00   0.00     925,963,109.64   0.00   100.00 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available    
Scheduled Interest 3,248,853.10  
Prepayment Interest Shortfall 0.00  
Interest Adjustments 0.00  
ASER Amount 0.00  
Realized Loss in Excess of Principal Balance 0.00  
Total Interest Funds Available:   3,248,853.10
Principal Funds Available    
Scheduled Principal 391,768.91  
Unscheduled Principal Collections 0.00  
Net Liquidation Proceeds 0.00  
Repurchased Principal 0.00  
Substitution Principal 0.00  
Other Principal 0.00  
Total Principal Funds Available:   391,768.91
Other Funds Available    
Yield Maintenance Charges 0.00  
Withdrawal of Withheld Amounts from the Interest Reserve Account 0.00  
Deposit of Withheld Amounts to the Interest Reserve Account 0.00  
Total Other Funds Available:   0.00
Total Funds Available   3,640,622.01

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 4,856.07  
Trustee/Certificate Administrator Fee 5,403.75  
Operating Advisor Fee 2,471.76  
Asset Representations Reviewer Ongoing Fee 0.00  
CREFC® Intellectual Property Royalty License Fee 385.97  
Total Scheduled Fees:   13,117.55
Additional Fees, Expenses, etc.    
Additional Servicing Fee 0.00  
Special Servicing Fee 0.00  
Work-out Fee 0.00  
Liquidation Fee 0.00  
Trust Fund Expenses 0.00  
Trust Advisor Expenses 0.00  
Reimbursement of Interest on Advances to the Servicer 0.00  
Borrower Reimbursable Trust Fund Expenses 0.00  
Other Expenses 0.00  
Total Additional Fees, Expenses, etc.:   0.00
Distributions    
Interest Distribution 3,235,735.55  
Principal Distribution 391,768.99  
Yield Maintenance Charge Distribution 0.00  
Total Distributions:   3,627,504.54
Total Funds Allocated   3,640,622.09

 

Reports Available at sf.citidirect.com Page 6 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Other Information

 

Interest Reserve Account Information    
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 99.389709 %
 
Controlling Class Information    
The 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 Page 7 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Stratification Detail

 

Ending Scheduled Balance
 
Ending Sched # of Ending Sched % of Agg     Wtd Avg
Balance Loans Balance Balance WAC WAM DSCR
 
1 to 5,000,000 4 10,803,372.63 1.17 4.5362 102 2.201640
5,000,001 to 10,000,000 13 87,140,759.17 9.41 4.5028 102 1.623319
10,000,001 to 15,000,000 13 160,665,946.80 17.35 4.3871 101 2.210996
15,000,001 to 20,000,000 10 190,677,531.33 20.59 4.3797 95 1.593514
20,000,001 to 25,000,000 2 42,950,000.00 4.64 4.0697 103 2.440671
25,000,001 to 30,000,000 1 30,000,000.00 3.24 4.2591 103 2.743700
30,000,001 to 35,000,000 3 98,257,623.67 10.61 4.4118 103 2.319252
35,000,001 to 40,000,000 4 153,967,876.56 16.63 3.8376 102 2.523091
40,000,001 to 45,000,000 1 45,000,000.00 4.86 3.6694 102 2.303800
45,000,001 to 50,000,000 1 50,000,000.00 5.40 3.4300 103 0.000000
50,000,001 to 55,000,000 0 0.00 0.00 0.0000 0 0.000000
55,000,001 to 60,000,000 1 56,500,000.00 6.10 4.4600 43 2.195000
Totals 53 925,963,110.16 100.00 4.2085 97 2.003867
 
 
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

State
 
    # of Ending Sched % of Agg     Wtd Avg
State   Loans Balance Balance WAC WAM DSCR
 
    5 108,750,000.00 11.74 3.7343 102 0.000000
Arizona   1 7,239,453.83 0.78 4.9000 102 1.299600
California   13 162,887,859.02 17.59 4.4215 102 2.248997
Florida   2 65,000,000.00 7.02 4.3411 102 2.518415
Georgia   2 25,745,024.28 2.78 4.7091 101 3.113686
Illinois   3 37,425,816.88 4.04 4.1525 99 1.444244
Indiana   2 25,650,625.28 2.77 4.6350 103 1.572850
Louisiana   1 7,676,650.27 0.83 4.8100 102 1.345000
Michigan   1 36,467,876.56 3.94 4.0168 103 2.294400
Minnesota   1 1,819,544.11 0.20 4.8200 102 1.261600
North Carolina   2 25,950,000.00 2.80 4.5535 102 2.175345
Nevada   1 30,000,000.00 3.24 4.2591 103 2.743700
New York   5 148,500,000.00 16.04 3.8507 102 2.264069
Ohio   2 22,510,188.98 2.43 4.4847 101 2.030818
Pennsylvania   1 21,450,000.00 2.32 4.3200 102 2.551200
South Carolina   1 5,140,070.95 0.56 4.8500 103 1.548100
Texas   4 46,475,000.00 5.02 4.4134 77 2.217742
Various   6 147,275,000.00 15.91 4.2355 80 2.436099
  Totals 53 925,963,110.16 100.00 4.2085 97 2.003867

 

Reports Available at sf.citidirect.com Page 8 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Stratification Detail

 

Seasoning
 
  # of Ending Sched % of Agg     Wtd Avg
Seasoning Loans Balance Balance WAC WAM DSCR
 
12 Months or Less 0 0.00 0.00 0.0000 0 0.000000
13 to 24 Months 52 906,720,767.81 97.92 4.2131 97 2.016848
25 to 36 Months 1 19,242,342.35 2.08 3.9900 94 1.392200
37 to 48 Months 0 0.00 0.00 0.0000 0 0.000000
49 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 53 925,963,110.16 100.00 4.2085 97 2.003867

 

Property Type
 
Property   # of Ending Sched % of Agg     Wtd Avg
Type   Loans Balance Balance WAC WAM DSCR
 
Other   5 108,750,000.00 11.74 3.7343 102 0.000000
Multifamily   3 25,526,650.27 2.76 4.6873 102 1.745699
Retail   14 155,807,055.81 16.83 4.4203 100 1.954608
Industrial   3 60,668,501.84 6.55 4.0924 103 2.192571
Office   10 174,030,471.81 18.79 4.2576 96 2.244391
Mixed Use   6 145,747,546.83 15.74 3.9908 102 2.382361
Lodging   7 180,807,883.60 19.53 4.4999 84 2.441267
Self Storage   5 74,625,000.00 8.06 3.9922 103 2.601904
  Totals 53 925,963,110.16 100.00 4.2085 97 2.003867

 

Debt Service Coverage Ratio
 
Debt Service # of Ending Sched % of Agg     Wtd Avg
Coverage Ratio Loans Balance Balance WAC WAM DSCR
 
1.250 or Less 6 110,708,828.52 11.96 3.7541 102 0.022059
1.251 to 1.500 7 56,263,918.26 6.08 4.4455 99 1.362757
1.501 to 1.750 5 63,188,243.06 6.82 4.5622 103 1.589043
1.751 to 2.000 8 105,489,219.48 11.39 4.5751 101 1.850274
2.001 to 2.250 9 196,470,024.28 21.22 4.2397 80 2.150234
2.251 to 2.500 6 148,242,876.56 16.01 4.0307 102 2.302443
2.501 to 2.750 7 144,850,000.00 15.64 4.1427 102 2.648456
2.751 to 3.000 2 73,000,000.00 7.88 4.1525 103 2.888704
3.001 to 3.250 0 0.00 0.00 0.0000 0 0.000000
3.251 to 3.500 0 0.00 0.00 0.0000 0 0.000000
3.501 to 3.750 1 3,000,000.00 0.32 4.0600 102 3.680200
3.751 to 4.000 0 0.00 0.00 0.0000 0 0.000000
4.001 or Greater 2 24,750,000.00 2.67 4.6207 101 4.504069
Totals 53 925,963,110.16 100.00 4.2085 97 2.003867
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Loan Rate
 
Loan   # of Ending Sched % of Agg     Wtd Avg
Rate (%)   Loans Balance Balance WAC WAM DSCR
 
4.00 or Less   12 319,992,342.35 34.56 3.7305 102 1.739313
4.01 to 4.25   6 80,265,423.39 8.67 4.0786 103 2.215901
4.26 to 4.50   14 282,925,625.28 30.55 4.3935 91 2.134802
4.51 to 4.75   12 183,910,587.34 19.86 4.6089 95 2.327730
4.76 to 5.00   9 58,869,131.80 6.36 4.8435 103 1.511748
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
  Totals 53 925,963,110.16 100.00 4.2085 97 2.003867

 

Reports Available at sf.citidirect.com Page 9 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Stratification Detail

 

Anticipated Remaining Term
 
Anticipated # of Ending Sched % of Agg     Wtd Avg
Remaining Term Loans Balance Balance WAC WAM DSCR
 
60 Months or Less 2 76,075,000.00 8.22 4.5218 43 2.195026
61 to 90 Months 1 10,297,750.41 1.11 4.5500 88 1.916200
91 Months or Greater 50 839,590,359.75 90.67 4.1759 102 1.987621
Totals 53 925,963,110.16 100.00 4.2085 97 2.003867
 
 
(When current DSCR is not available, the most currently provided DSCR will be used.)      

 

Remaining Amortization Term
 
Remaining # of Ending Sched % of Agg     Wtd Avg
Amortization Term Loans Balance Balance WAC WAM DSCR
 
240 Months or Less 21 415,985,368.19 44.92 3.9246 102 1.748150
241 to 270 Months 0 0.00 0.00 0.0000 0 0.000000
271 to 300 Months 1 11,350,000.00 1.23 4.6700 99 4.508400
301 Months or Greater 31 498,627,741.97 53.85 4.4348 93 2.160192
Totals 53 925,963,110.16 100.00 4.2085 97 2.003867

 

Reports Available at sf.citidirect.com Page 10 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Mortgage Loan Detail

 

      Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan     Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
304101816 001   MU New York NY 107,187.50 0.00 3.43000 % 6/9/27 N 37,500,000.00 37,500,000.00 12/9/18 N/A 0.00 0   0   0  
308340002 002   MU New York NY 131,798.25 0.00 3.95395 % 5/6/27 N 40,000,000.00 40,000,000.00 12/6/18 N/A 0.00 0   0   0  
308340003 003   LO Various XX 209,991.67 0.00 4.46000 % 7/6/22 N 56,500,000.00 56,500,000.00 12/6/18 N/A 0.00 0   0   0  
307771009 004   OF New York NY 137,602.50 0.00 3.66940 % 6/1/27 N 45,000,000.00 45,000,000.00 12/1/18 N/A 0.00 0   0   0  
308340005 005   LO Various XX 74,766.67 0.00 4.48600 % 6/1/27 N 20,000,000.00 20,000,000.00 12/1/18 N/A 0.00 0   0   0  
308340006 006   SS Various XX 131,333.33 0.00 3.94000 % 7/6/27 N 40,000,000.00 40,000,000.00 12/6/18 N/A 0.00 0   0   0  
656120683 007   IN Kalamazoo MI 122,236.08 49,764.70 4.01678 % 7/6/27 N 36,517,641.26 36,467,876.56 12/6/18 N/A 0.00 0   0   0  
308340008 008   LO Long Beach CA 126,280.05 47,004.53 4.55000 % 7/6/27 N 33,304,628.20 33,257,623.67 12/6/18 N/A 0.00 0   0   0  
304101792 009   LO Orange FL 121,275.00 0.00 4.41000 % 6/6/27 N 33,000,000.00 33,000,000.00 12/6/18 N/A 0.00 0   0   0  
304101835 010   OF Jacksonville FL 113,866.67 0.00 4.27000 % 7/6/27 N 32,000,000.00 32,000,000.00 12/6/18 N/A 0.00 0   0   0  
304101833 011   MU Reno NV 106,476.50 0.00 4.25906 % 7/6/27 N 30,000,000.00 30,000,000.00 12/6/18 N/A 0.00 0   0   0  
308340012 012   SS Various XX 68,441.67 0.00 3.82000 % 7/6/27 N 21,500,000.00 21,500,000.00 12/6/18 N/A 0.00 0   0   0  
304101811 013   RT Pottstown PA 77,220.00 0.00 4.32000 % 6/6/27 N 21,450,000.00 21,450,000.00 11/6/18 N/A 0.00 B   0   0  
304101830 014   OF New York NY 78,333.33 0.00 4.70000 % 7/6/27 N 20,000,000.00 20,000,000.00 12/6/18 N/A 0.00 0   0   0  
304101788 015   LO Columbus OH 74,081.73 27,850.37 4.55000 % 5/1/27 N 19,538,039.35 19,510,188.98 12/1/18 N/A 0.00 0   0   0  
656100670 016   MU Asheville NC 75,595.42 0.00 4.57000 % 6/6/27 N 19,850,000.00 19,850,000.00 12/6/18 N/A 0.00 0   0   0  
306711004 017   RT Gurnee IL 64,084.80 31,282.99 3.99000 % 10/1/26 N 19,273,625.34 19,242,342.35 12/1/18 N/A 0.00 0   0   0  
304101829 018   OF Dallas TX 76,668.75 0.00 4.70000 % 7/6/22 N 19,575,000.00 19,575,000.00 12/6/18 N/A 0.00 0   0   0  
656120687 019   OF San Francisco CA 55,108.33 0.00 3.89000 % 7/6/27 N 17,000,000.00 17,000,000.00 12/6/18 N/A 0.00 0   0   0  
304101817 01 A N/A     35,729.17 0.00 3.43000 % 6/9/27 N 12,500,000.00 12,500,000.00 12/9/18 N/A 0.00 0   0   0  
656120671 01 B N/A     142,916.67 0.00 3.43000 % 6/9/27 N 50,000,000.00 50,000,000.00 12/9/18 N/A 0.00 0   0   0  
656120668 020   RT Huntington Beach CA 56,833.33 0.00 4.40000 % 7/6/27 N 15,500,000.00 15,500,000.00 12/6/18 N/A 0.00 0   0   0  
304101800 021   RT Doraville GA 56,933.89 18,617.60 4.74000 % 6/6/27 N 14,413,641.88 14,395,024.28 12/6/18 N/A 0.00 0   0   0  
308340022 022   IN Zion IN 49,242.80 18,919.29 4.47000 % 7/6/27 N 13,219,544.57 13,200,625.28 12/6/18 N/A 0.00 0   0   0  
656120691 023   LO National City CA 51,132.17 0.00 4.57900 % 7/6/27 N 13,400,000.00 13,400,000.00 12/6/18 N/A 0.00 0   0   0  
656120663 024   RT Amarillo TX 44,972.71 0.00 4.07300 % 6/6/27 N 13,250,000.00 13,250,000.00 12/6/18 N/A 0.00 0   0   0  
656120666 025   OF San Francisco CA 49,183.33 0.00 4.54000 % 6/6/27 N 13,000,000.00 13,000,000.00 12/6/18 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 11 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Mortgage Loan Detail

 

      Prop               Neg Beginning Ending Paid Appraisal Appraisal Payment Workout   Mod  
Loan     Type     Interest Principal Gross   Maturity Am Scheduled Scheduled Through Reduction Reduction Status Strategy   Type  
Number OMCR (1) City State Payment Payment Coupon   Date Flag Balance Balance Date Date Amount (2 ) (3 ) (4 )
 
656120667 026   MU Chicago IL 42,174.12 37,083.66 4.07000 % 7/6/27 N 12,434,630.49 12,397,546.83 12/6/18 N/A 0.00 0   0   0  
308340027 027   MF Indianapolis IN 49,903.75 0.00 4.81000 % 7/6/27 N 12,450,000.00 12,450,000.00 12/6/18 N/A 0.00 0   0   0  
308340028 028   RT Pinole CA 45,040.63 0.00 4.35000 % 7/6/27 N 12,425,000.00 12,425,000.00 12/6/18 N/A 0.00 0   0   0  
304101810 029   RT Santa Monica CA 39,418.25 98,270.77 4.55000 % 4/6/26 N 10,396,021.18 10,297,750.41 12/6/18 N/A 0.00 0   0   0  
308340102 02 A N/A     65,899.12 0.00 3.95395 % 5/6/27 N 20,000,000.00 20,000,000.00 12/6/18 N/A 0.00 0   0   0  
304101755 030   OF Alpharetta GA 44,170.42 0.00 4.67000 % 3/6/27 N 11,350,000.00 11,350,000.00 12/6/18 N/A 0.00 0   0   0  
656120689 031   IN Emeryville CA 35,658.33 0.00 3.89000 % 7/6/27 N 11,000,000.00 11,000,000.00 12/6/18 N/A 0.00 0   0   0  
656120665 032   RT San Diego CA 44,458.33 0.00 4.85000 % 6/6/27 N 11,000,000.00 11,000,000.00 12/6/18 N/A 0.00 0   0   0  
304101812 033   RT Fort Bragg CA 34,531.25 0.00 4.25000 % 6/1/27 N 9,750,000.00 9,750,000.00 12/1/18 N/A 0.00 0   0   0  
308340034 034   OF San Jose CA 31,733.33 0.00 4.48000 % 6/6/27 N 8,500,000.00 8,500,000.00 12/6/18 N/A 0.00 0   0   0  
656120678 035   RT San Antonio TX 30,250.00 0.00 4.40000 % 7/6/27 N 8,250,000.00 8,250,000.00 1/6/19 N/A 0.00 0   0   0  
308340036 036   MF Shreveport LA 30,812.35 10,421.34 4.81000 % 6/6/27 N 7,687,071.61 7,676,650.27 12/6/18 N/A 0.00 0   0   0  
304101801 037   RT Tucson AZ 29,600.60 9,673.18 4.90000 % 6/6/27 N 7,249,127.01 7,239,453.83 12/6/18 N/A 0.00 0   0   0  
304101822 038   SS Winston Salem NC 22,875.00 0.00 4.50000 % 7/6/27 N 6,100,000.00 6,100,000.00 12/6/18 N/A 0.00 0   0   0  
304101809 039   MU New York NY 21,600.00 0.00 4.32000 % 6/6/27 N 6,000,000.00 6,000,000.00 12/6/18 N/A 0.00 0   0   0  
304101840 040   OF Evergreen Park IL 23,512.44 7,692.94 4.87000 % 8/1/27 N 5,793,620.64 5,785,927.70 12/1/18 N/A 0.00 0   0   0  
308340041 041   RT Santee CA 23,465.95 7,351.25 4.85000 % 6/6/27 N 5,806,007.67 5,798,656.42 12/6/18 N/A 0.00 0   0   0  
656120679 042   LO Greenwood SC 20,864.18 22,200.92 4.85000 % 7/6/27 N 5,162,271.87 5,140,070.95 12/6/18 N/A 0.00 0   0   0  
304101794 043   MF Lufkin TX 19,035.00 0.00 4.23000 % 6/6/27 N 5,400,000.00 5,400,000.00 12/6/18 N/A 0.00 0   0   0  
304101834 044   RT Various XX 19,818.75 0.00 4.53000 % 7/6/27 N 5,250,000.00 5,250,000.00 12/6/18 N/A 0.00 0   0   0  
304101807 045   SS Various XX 15,462.71 0.00 4.61000 % 6/6/27 N 4,025,000.00 4,025,000.00 12/6/18 N/A 0.00 0   0   0  
304101808 046   SS Loveland OH 10,150.00 0.00 4.06000 % 6/6/27 N 3,000,000.00 3,000,000.00 12/6/18 N/A 0.00 0   0   0  
656120685 047   RT San Diego CA 7,927.55 2,626.29 4.85000 % 7/6/27 N 1,961,454.81 1,958,828.52 12/6/18 N/A 0.00 0   0   0  
304101799 048   OF Mora MN 7,320.59 3,009.16 4.82000 % 6/1/27 N 1,822,553.27 1,819,544.11 12/1/18 N/A 0.00 0   0   0  
307771015 04 A N/A     19,111.46 0.00 3.66940 % 6/1/27 N 6,250,000.00 6,250,000.00 12/1/18 N/A 0.00 0   0   0  
308340105 05 A N/A     74,766.67 0.00 4.48600 % 6/1/27 N 20,000,000.00 20,000,000.00 12/1/18 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 12 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5

 

Totals 53 3,248,853.10 391,768.99 926,354,879.15 925,963,110.16 0.00

 

Reports Available at sf.citidirect.com Page 13 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Delinquency Loan Detail

 

      Actual Paid Current P&I Total P&I Cumulative Other Expense Payment   Workout   Most Recent      
Loan   # of Months Principal Through Advances Advances Accrued Unpaid Advances Status   Strategy   Special Serv Foreclosure Bankruptcy REO
Number OMCR Delinq Balance Date (Net of ASER) Outstanding Interest Advances Outstanding (2 ) (3 ) Transfer Date Date Date Date
 
304101811 013 <1 21,450,000.00 11/6/18 77,220.00 77,175.31 0.00 0.00 B   0          

 

Reports Available at sf.citidirect.com Page 14 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Historical Delinquency Information

 

Distribution Less Than 1 Month       1 Month       2 Months       3 Months       4+ Months       Bankruptcy       Foreclosure       REO      
Date End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #   End Sched Bal   #  
 
12/17/2018 21,450,000.00   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  2.317 % 1.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
11/19/2018 21,450,000.00   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  2.316 % 1.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
10/17/2018 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
09/17/2018 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
08/17/2018 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
07/17/2018 21,450,000.00   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  2.312 % 1.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
06/15/2018 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
05/17/2018 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
04/17/2018 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
03/16/2018 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
02/16/2018 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %
01/18/2018 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 %

 

Reports Available at sf.citidirect.com Page 15 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Appraisal Reduction Detail

 

      Appraisal Appraisal Most Recent Cumulative
Loan Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
There is no appraisal reduction activity for the current distribution period.
Totals            

 

Reports Available at sf.citidirect.com Page 16 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Historical Appraisal Reduction Detail

 

Distribution Loan     Appraisal Appraisal Most Recent Cumulative
Date Number OMCR Property Name Reduction Amount Reduction Date ASER Amount ASER Amount
 
There is no historical appraisal reduction activity.

 

Reports Available at sf.citidirect.com Page 17 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Loan Modification Detail

 

      Modification Modification Modification
Loan Number OMCR Property Name Date Type (4) Description
    There is no loan modification activity for the current distribution period.  
Totals          

 

Reports Available at sf.citidirect.com Page 18 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Historical Loan Modification Detail

 

Distribution Loan     Modification Modification Modification
Date Number OMCR Property Name Date Type (4) Description
 
        There is no historical loan modification activity.    

 

Reports Available at sf.citidirect.com Page 19 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Specially Serviced Loan Detail

 

    Workout   Most Recent Most Recent        
Loan   Strategy   Inspection Specially Serviced Most Recent Most Recent Other REO  
Number OMCR (3 ) Date Transfer Date Valuation Date Value Property Value Comment from Special Servicer
 
        There is no specially serviced loan activity for the current distribution period.  
 
Totals                  

 

Reports Available at sf.citidirect.com Page 20 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Historical Specially Serviced Loan Detail

 

      Special Workout   Special     Property     Net      
Distribution Loan   Serviced Strategy   Serviced Scheduled Actual Type     Interest Note Operating   Maturity  
Date Number OMCR Trans Date (3 ) Loan to MS Balance Balance (1 ) State Rate Date Income (NOI) DSCR Date WART
 
 
There is no historical specially serviced loan activity.

 

Reports Available at sf.citidirect.com Page 21 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Unscheduled Principal Detail

 

    Liquidation / Liquid / Prepay Unscheduled Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Loan Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
There is no unscheduled principal activity for the current distribution period.
Totals                  

 

Reports Available at sf.citidirect.com Page 22 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Historical Unscheduled Principal Detail

 

Distribution Loan   Liquidation / Liquid / Prepay Unscheduled Unscheduled Other Prepayment Interest Prepayment Yield Maintenance
Date Number OMCR Prepayment Date Type (5) Principal Collections Principal Adjustments Interest Adjustments Excess / (Shortfall) Penalties Penalties
 
There is no historical unscheduled principal activity.

 

Reports Available at sf.citidirect.com Page 23 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Liquidated Loan Detail

 

Loan   Final Recovery Most Recent Most Recent Actual Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal Losses Seller (Y/N)
There is no liquidated loan activity for the current distribution period.
Totals                        

 

Reports Available at sf.citidirect.com Page 24 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Historical Liquidated Loan Detail

 

Distribution Loan   Final Recovery Most Recent Most Recent Actual Gross Gross Proceeds Liquidation Net Liquidation Net Proceeds Realized Repurchased by
Date Number OMCR Determ Date Appraisal Date Appraisal Value Balance Proceeds as % of Act Bal Expenses Proceeds as a % of Act Bal Loss Seller (Y/N)
 
There is no historical liquidated loan activity.

 

Reports Available at sf.citidirect.com Page 25 of 26 © Copyright 2018 Citigroup

 

 

Distribution Date: 12/17/2018 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2018  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5

 

CREFC® Legends
 
 
(1) Property Type (3) Workout Strategy (5) Liquidation / Prepayment Type
 
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
WH = Warehouse 5 . Note Sale 5 . Full Payoff At Maturity
MH = Mobile Home Park 6 . DPO 6 . DPO
OF = Office 7 . REO 7 . Liquidation prior to 7/1/2006
MU = Mixed Use 8 . Resolved 8 . Payoff With Penalty
LO = Lodging 9 . Pending Return to Master Servicer 9 . Payoff With Yield Maintenance
SS = Self Storage 10. Deed In Lieu of Foreclosure 10. Curtailment With Penalty
OT = Other 11. Full Payoff 11. Curtailment With Yield Maintenance
SE = Securities 12. Reps and Warranties      
CH = Cooperative Housing 13. Other or TBD      
N/A = Not Available 98. Not Provided By Servicer      
 
 
(2) Payment Status (4) Modification Type      
 
A.   In Grace Period 1 . Maturity Date Extension      
B.   Late, but less than 30 Days 2 . Amortization Change      
0 . Current 3 . Principal Write-Off      
1 . 30-59 Days Delinquent 4 . Blank (formerly Combination)      
2 . 60-89 Days Delinquent 5 . Temporary Rate Reduction      
3 . 90-120 Days Delinquent 6 . Capitalization of Interest      
4 . Performing Matured Balloon 7 . Capitalization of Taxes      
5 . Non Performing Matured Balloon 8 . Other      
6. 121+ Days Delinquent 9 . Combination      

 

Reports Available at sf.citidirect.com Page 26 of 26 © Copyright 2018 Citigroup