EX-99.1 4 ex99_1.htm certstmt_10dccmt17cd51912.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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   22,056,075.33   2.028000 % 30/360   11/01 - 11/30   37,274.77   482,874.28   0.00     520,149.05   0.00   0.00     21,573,201.05
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   4.168207 % 30/360   11/01 - 11/30   112,850.74   0.00   0.00     112,850.74   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   4.190207 % 30/360   11/01 - 11/30   31,293.86   0.00   0.00     31,293.86   0.00   0.00     8,962,000.00
G   30,249,217.00   30,249,217.00   4.190207 % 30/360   11/01 - 11/30   105,625.43   0.00   0.00     105,625.43   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   35,006,070.52   0.000000 % 30/360   11/01 - 11/30   122,235.58   19,074.04   0.00     141,309.62   0.00   0.00     34,986,996.48
Totals   931,648,875.00   921,212,362.85               2,629,165.13   501,948.32   0.00     3,131,113.45   0.00   0.00     920,710,414.53
Notional Classes                                                
X-A   730,440,000.00   720,400,075.33   0.900959 % 30/360   11/01 - 11/30   540,875.95   0.00   0.00     540,875.95   0.00   0.00     719,917,201.05
X-B   71,700,000.00   71,700,000.00   0.234207 % 30/360   11/01 - 11/30   8,248.54   0.00   0.00     8,248.54   0.00   0.00     71,700,000.00
X-D   39,211,000.00   39,211,000.00   0.840207 % 30/360   11/01 - 11/30   27,454.47   0.00   0.00     27,454.47   0.00   0.00     39,211,000.00
X-E   15,684,000.00   15,684,000.00   0.840207 % 30/360   11/01 - 11/30   10,981.51   0.00   0.00     10,981.51   0.00   0.00     15,684,000.00
Totals   857,035,000.00   846,995,075.33               587,560.47   0.00   0.00     587,560.47   0.00   0.00     846,512,201.05

 

Reports Available at sf.citidirect.com Page 2 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 11/29/2019   687.190782   1.161353   15.044687   0.000000   16.206040   0.000000   0.000000   672.146095
A-2 12515 HAX3 11/29/2019   1,000.000000   2.520833   0.000000   0.000000   2.520833   0.000000   0.000000   1,000.000000
A-3 12515 HAY1 11/29/2019   1,000.000000   2.642500   0.000000   0.000000   2.642500   0.000000   0.000000   1,000.000000
A-4 12515 HAZ8 11/29/2019   1,000.000000   2.859167   0.000000   0.000000   2.859167   0.000000   0.000000   1,000.000000
A-AB 12515 HBA2 11/29/2019   1,000.000000   2.683333   0.000000   0.000000   2.683333   0.000000   0.000000   1,000.000000
A-S 12515 HBB0 11/29/2019   1,000.000000   3.070000   0.000000   0.000000   3.070000   0.000000   0.000000   1,000.000000
B 12515 HBC8 11/29/2019   1,000.000000   3.296667   0.000000   0.000000   3.296667   0.000000   0.000000   1,000.000000
C 12515 HBD6 11/29/2019   1,000.000000   3.473506   0.000000   0.000000   3.473506   0.000000   0.000000   1,000.000000
D 12515 HAA3 11/29/2019   1,000.000000   2.791667   0.000000   0.000000   2.791667   0.000000   0.000000   1,000.000000
  U1253 GAA1                                  
E 12515 HAC9 11/29/2019   1,000.000000   2.791667   0.000000   0.000000   2.791667   0.000000   0.000000   1,000.000000
  U1253 GAB9                                  
F 12515 HAF2 11/29/2019   1,000.000000   3.491839   0.000000   0.000000   3.491839   0.000000   0.000000   1,000.000000
G 12515 HAH8 11/29/2019   1,000.000000   3.491840   0.000000   0.000000   3.491840   0.000000   0.000000   1,000.000000
R 12515 HAU9 11/29/2019   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
VRR Interest 12515 HAT2 11/29/2019   988.797805   3.452723   0.538774   0.000000   3.991497   0.000000   0.000000   988.259031
X-A 12515 HBJ3 11/29/2019   986.254963   0.740480   0.000000   0.000000   0.740480   0.000000   0.000000   985.593890
X-B 12515 HBK0 11/29/2019   1,000.000000   0.115042   0.000000   0.000000   0.115042   0.000000   0.000000   1,000.000000
X-D 12515 HAQ8 11/29/2019   1,000.000000   0.700173   0.000000   0.000000   0.700173   0.000000   0.000000   1,000.000000
  U1253 GAH6                                  
X-E 12515 HBM6 11/29/2019   1,000.000000   0.700173   0.000000   0.000000   0.700173   0.000000   0.000000   1,000.000000
  U1253 GAL7                                  

 

Reports Available at sf.citidirect.com Page 3 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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   22,056,075.33   2.028000 % 30/360 37,274.77   0.00   0.00   0.00     37,274.77 0.00   37,274.77     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   4.168207 % 30/360 112,850.74   0.00   0.00   0.00     112,850.74 0.00   112,850.74     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   4.190207 % 30/360 31,293.86   0.00   0.00   0.00     31,293.86 0.00   31,293.86     0.00
G   30,249,217.00   4.190207 % 30/360 105,625.41   519.57   1.81   0.00     106,146.79 0.00   105,625.43     521.36
R   0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
VRR Interest   35,006,070.52   0.000000 % 30/360 122,235.58   0.00   0.00   0.00     122,235.58 0.00   122,235.58     0.00
Totals   921,212,362.85         2,629,165.11   519.57   1.81   0.00     2,629,686.49 0.00   2,629,165.13     521.36
Notional Classes                                            
X-A   720,400,075.33   0.900959 % 30/360 540,875.95   0.00   0.00   0.00     540,875.95 0.00   540,875.95     0.00
X-B   71,700,000.00   0.234207 % 30/360 8,248.54   0.00   0.00   0.00     8,248.54 0.00   8,248.54     0.00
X-D   39,211,000.00   0.840207 % 30/360 27,454.47   0.00   0.00   0.00     27,454.47 0.00   27,454.47     0.00
X-E   15,684,000.00   0.840207 % 30/360 10,981.51   0.00   0.00   0.00     10,981.51 0.00   10,981.51     0.00
Totals   846,995,075.33         587,560.47   0.00   0.00   0.00     587,560.47 0.00   587,560.47     0.00

 

Reports Available at sf.citidirect.com Page 4 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
 
    Principal Distribution Detail
DISTRIBUTION IN DOLLARS  

 

        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   22,056,075.33   482,874.28   0.00   0.00   0.00   0.00     21,573,201.05   0.00   3.45 % 2.34 % 28.86 % 30.36 %
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 % 7.71 % 28.86 % 30.36 %
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 % 24.44 % 28.86 % 30.36 %
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 % 27.40 % 28.86 % 30.36 %
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 % 5.11 % 28.86 % 30.36 %
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 % 11.19 % 17.80 % 18.72 %
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 % 4.26 % 13.59 % 14.29 %
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 % 3.53 % 10.10 % 10.62 %
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 % 4.26 % 5.89 % 6.20 %
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 % 1.70 % 4.21 % 4.43 %
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 % 3.42 %
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 % 3.29 % 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   35,006,070.52   19,074.04   0.00   0.00   0.00   0.00     34,986,996.48   0.00   3.80 % 3.80 % 0.00 % 0.00 %
Totals   931,648,875.00   921,212,362.85   501,948.32   0.00   0.00   0.00   0.00     920,710,414.53   0.00   100.00 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available    
Scheduled Interest 3,229,767.57  
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:   3,229,767.57
Principal Funds Available    
Scheduled Principal 501,948.32  
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:   501,948.32
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   3,731,715.89

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 4,824.56  
Trustee/Certificate Administrator Fee 5,373.72  
Operating Advisor Fee 2,459.87  
CREFC® Intellectual Property Royalty License Fee 383.82  
Total Scheduled Fees:   13,041.97
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 3,216,725.60  
Principal Distribution 501,948.32  
Yield Maintenance Charge Distribution 0.00  
Total Distributions:   3,718,673.92
Total Funds Allocated   3,731,715.89

 

Reports Available at sf.citidirect.com Page 6 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 98.825903 %
 
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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 5 15,606,514.29 1.70 4.6328 90 1.982082
5,000,001 to 10,000,000 13 90,603,304.31 9.84 4.4864 89 1.719763
10,000,001 to 15,000,000 12 149,113,381.86 16.20 4.3758 90 2.152001
15,000,001 to 20,000,000 10 189,857,047.89 20.62 4.3800 83 1.658246
20,000,001 to 25,000,000 2 42,950,000.00 4.66 4.0697 91 2.413669
25,000,001 to 30,000,000 1 30,000,000.00 3.26 4.2591 91 2.873000
30,000,001 to 35,000,000 3 97,700,713.29 10.61 4.4110 91 2.305469
35,000,001 to 40,000,000 4 153,379,453.41 16.66 3.8369 90 2.587346
40,000,001 to 45,000,000 1 45,000,000.00 4.89 3.6694 90 2.505700
45,000,001 to 50,000,000 1 50,000,000.00 5.43 3.4300 91 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 6.14 4.4600 31 2.209400
Totals 53 920,710,415.05 100.00 4.2071 85 2.033221
 
 
 
 
(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 11.81 3.7343 90 0.000000
Arizona 1 7,125,237.17 0.77 4.9000 90 1.325200
California 13 160,855,134.51 17.47 4.4197 90 2.370134
Florida 2 65,000,000.00 7.06 4.3411 90 2.670545
Georgia 2 25,349,847.95 2.75 4.7091 89 1.659136
Illinois 3 36,514,184.13 3.97 4.1534 87 1.447187
Indiana 2 25,426,299.91 2.76 4.6365 91 1.886955
Louisiana 1 7,553,477.99 0.82 4.8100 90 1.432100
Michigan 1 35,879,453.41 3.90 4.0168 91 2.583100
Minnesota 1 1,783,708.02 0.19 4.8200 90 1.277900
North Carolina 2 25,950,000.00 2.82 4.5535 90 2.204716
Nevada 1 30,000,000.00 3.26 4.2591 91 2.873000
New York 5 148,500,000.00 16.13 3.8507 90 2.325868
Ohio 2 22,180,091.74 2.41 4.4837 89 2.025827
Pennsylvania 1 21,450,000.00 2.33 4.3200 90 2.354500
South Carolina 1 4,869,997.78 0.53 4.8500 91 1.103500
Texas 4 46,247,982.44 5.02 4.4135 65 2.249297
Various 6 147,275,000.00 16.00 4.2355 68 2.481376
Totals 53 920,710,415.05 100.00 4.2071 85 2.033221

 

Reports Available at sf.citidirect.com Page 8 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 0 0.00 0.00 0.0000 0 0.000000
25 to 36 Months 52 901,840,943.84 97.95 4.2116 85 2.047749
37 to 48 Months 1 18,869,471.21 2.05 3.9900 82 1.338900
49 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 53 920,710,415.05 100.00 4.2071 85 2.033221

 

Property Type
 
Property   # of Ending Sched % of Agg     Wtd Avg
Type   Loans Balance Balance WAC WAM DSCR
 
Other   5 108,750,000.00 11.81 3.7343 90 0.000000
Multifamily   3 25,403,477.99 2.76 4.6867 90 2.070726
Retail   14 153,515,012.44 16.67 4.4193 88 1.915665
Industrial   3 59,855,753.32 6.50 4.0917 91 2.523818
Office   10 173,610,758.78 18.86 4.2564 84 2.297669
Mixed Use   6 145,299,609.71 15.78 3.9905 90 2.405025
Lodging   7 179,650,802.81 19.51 4.4991 72 2.366828
Self Storage   5 74,625,000.00 8.11 3.9922 91 2.689502
  Totals 53 920,710,415.05 100.00 4.2071 85 2.033221

 

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 6 113,619,997.78 12.34 3.7821 90 0.047298
1.251 to 1.500 7 48,954,806.09 5.32 4.4559 87 1.360242
1.501 to 1.750 8 117,188,516.21 12.73 4.5618 90 1.627319
1.751 to 2.000 5 60,524,379.24 6.57 4.5160 90 1.811513
2.001 to 2.250 6 147,690,497.50 16.04 4.2050 68 2.186810
2.251 to 2.500 7 94,052,764.82 10.22 4.3346 77 2.379154
2.501 to 2.750 6 171,279,453.41 18.60 4.0046 90 2.587749
2.751 to 3.000 4 123,000,000.00 13.36 4.2327 91 2.825696
3.001 to 3.250 1 17,000,000.00 1.85 3.8900 91 3.040000
3.251 to 3.500 1 11,000,000.00 1.19 3.8900 91 3.421900
3.501 to 3.750 0 0.00 0.00 0.0000 0 0.000000
3.751 to 4.000 1 3,000,000.00 0.33 4.0600 90 3.758600
4.001 or Greater 1 13,400,000.00 1.46 4.5790 91 4.595300
Totals 53 920,710,415.05 100.00 4.2071 85 2.033221
 
 
(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 12 319,619,471.21 34.71 3.7302 90 1.829270
4.01 to 4.25 6 79,041,721.33 8.58 4.0789 91 2.333312
4.26 to 4.50 14 282,701,299.91 30.70 4.3935 79 2.205746
4.51 to 4.75 12 181,308,417.80 19.69 4.6093 83 2.126712
4.76 to 5.00 9 58,039,504.80 6.30 4.8434 91 1.615288
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 53 920,710,415.05 100.00 4.2071 85 2.033221

 

Reports Available at sf.citidirect.com Page 9 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 75,957,484.94 8.25 4.5215 31 2.235144
61 to 90 Months 27 393,878,944.31 42.78 4.2874 89 1.967028
91 Months or Greater 24 450,873,985.80 48.97 4.0839 91 2.057030
Totals 53 920,710,415.05 100.00 4.2071 85 2.033221
 
 
(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 21 414,064,887.37 44.97 3.9221 90 1.845093
241 to 270 Months 1 11,174,462.61 1.21 4.6700 87 1.551100
271 to 300 Months 1 1,783,708.02 0.19 4.8200 90 1.277900
301 Months or Greater 30 493,687,357.05 53.62 4.4334 81 2.204649
Totals 53 920,710,415.05 100.00 4.2071 85 2.033221

 

Reports Available at sf.citidirect.com Page 10 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 12/9/19 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 12/6/19 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 12/6/19 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 12/1/19 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 12/1/19 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 12/6/19 N/A 0.00 0   0   0  
656120683 007   IN Kalamazoo MI 120,274.21 52,084.65 4.01678 % 7/6/27 N 35,931,538.06 35,879,453.41 12/6/19 N/A 0.00 0   0   0  
308340008 008   LO Long Beach CA 124,176.41 49,108.17 4.55000 % 7/6/27 N 32,749,821.46 32,700,713.29 12/6/19 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 12/6/19 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 12/6/19 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 12/6/19 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 12/6/19 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 12/6/19 N/A 0.00 0   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 12/6/19 N/A 0.00 0   0   0  
304101788 015   LO Columbus OH 72,834.84 29,097.26 4.55000 % 5/1/27 N 19,209,189.00 19,180,091.74 12/1/19 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 12/6/19 N/A 0.00 0   0   0  
306711004 017   RT Gurnee IL 62,849.12 32,518.67 3.99000 % 10/1/26 N 18,901,989.88 18,869,471.21 12/1/19 N/A 0.00 0   0   0  
304101829 018   OF Dallas TX 76,307.25 25,216.10 4.70000 % 7/6/22 N 19,482,701.04 19,457,484.94 12/6/19 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 12/6/19 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 12/9/19 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 12/9/19 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 12/6/19 N/A 0.00 0   0   0  
304101800 021   RT Doraville GA 56,069.73 19,481.76 4.74000 % 6/6/27 N 14,194,867.10 14,175,385.34 12/6/19 N/A 0.00 0   0   0  
308340022 022   IN Zion IN 48,410.29 19,751.80 4.47000 % 7/6/27 N 12,996,051.71 12,976,299.91 12/6/19 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 12/6/19 N/A 0.00 0   0   0  
656120663 024   RT Amarillo TX 44,666.04 19,150.39 4.07300 % 6/6/27 N 13,159,647.89 13,140,497.50 12/6/19 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 12/6/19 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 11 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 40,660.00 38,597.78 4.07000 % 7/6/27 N 11,988,207.49 11,949,609.71 12/6/19 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 12/6/19 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 12/6/19 N/A 0.00 0   0   0  
304101810 029   RT Santa Monica CA 34,876.10 102,812.92 4.55000 % 4/6/26 N 9,198,092.80 9,095,279.88 12/6/19 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 12/6/19 N/A 0.00 0   0   0  
304101755 030   OF Alpharetta GA 43,567.53 20,619.63 4.67000 % 3/6/27 N 11,195,082.24 11,174,462.61 12/6/19 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 12/6/19 N/A 0.00 0   0   0  
656120665 032   RT San Diego CA 44,199.56 13,846.54 4.85000 % 6/6/27 N 10,935,973.33 10,922,126.79 12/6/19 N/A 0.00 0   0   0  
304101812 033   RT Fort Bragg CA 34,303.95 13,660.19 4.25000 % 6/1/27 N 9,685,820.90 9,672,160.71 12/1/19 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 12/6/19 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 12/6/19 N/A 0.00 0   0   0  
308340036 036   MF Shreveport LA 30,320.60 10,913.09 4.81000 % 6/6/27 N 7,564,391.08 7,553,477.99 12/6/19 N/A 0.00 0   0   0  
304101801 037   RT Tucson AZ 29,136.11 10,137.67 4.90000 % 6/6/27 N 7,135,374.84 7,125,237.17 12/6/19 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 12/6/19 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 12/6/19 N/A 0.00 0   0   0  
304101840 040   OF Evergreen Park IL 23,145.34 8,060.04 4.87000 % 8/1/27 N 5,703,163.25 5,695,103.21 12/1/19 N/A 0.00 0   0   0  
308340041 041   RT Santee CA 23,117.30 7,699.90 4.85000 % 6/6/27 N 5,719,745.25 5,712,045.35 12/6/19 N/A 0.00 0   0   0  
656120679 042   LO Greenwood SC 19,777.03 23,288.07 4.85000 % 7/6/27 N 4,893,285.85 4,869,997.78 12/6/19 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 12/6/19 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 12/6/19 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 12/6/19 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 12/6/19 N/A 0.00 0   0   0  
656120685 047   RT San Diego CA 7,802.68 2,751.16 4.85000 % 7/6/27 N 1,930,559.65 1,927,808.49 12/6/19 N/A 0.00 0   0   0  
304101799 048   OF Mora MN 7,177.22 3,152.53 4.82000 % 6/1/27 N 1,786,860.55 1,783,708.02 12/1/19 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 12/1/19 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 12/1/19 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 12 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5

 

Totals Count: 53 3,229,767.57 501,948.32 921,212,363.37 920,710,415.05 0.00

 

Reports Available at sf.citidirect.com Page 13 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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
 
 
 
There is no delinquency loan activity for the current distribution period.
 
Totals Count:                              

 

Reports Available at sf.citidirect.com Page 14 of 26 © Copyright 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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   #  
 
12/17/2019 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 %
11/18/2019 6,000,000.00   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  0.651 % 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 %
10/18/2019 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 %
09/17/2019 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 %
08/16/2019 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 %
07/17/2019 11,272,427.07   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  1.221 % 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 %
06/17/2019 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 %
05/17/2019 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 %
04/17/2019 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 %
03/15/2019 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 %
02/15/2019 11,350,000.00   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  1.227 % 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 %
01/17/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup

 

 

Distribution Date: 12/17/2019 CD 2017-CD5 Mortgage Trust
Determination Date: 12/11/2019 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 2019 Citigroup