EX-99.1 4 ex99_1.htm certstmt_10dccmt17cd52207.htm - Generated by SEC Publisher for SEC Filing
Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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
NOI Detail 13
Delinquency Loan Detail 15
Appraisal Reduction Detail 17
Loan Modification Detail 19
Specially Serviced Loan Detail 24
Unscheduled Principal Detail 30
Liquidated Loan Detail 32
CREFC Legends 34

 

Deal Contact: Christopher Olsen Citibank, N.A.
  christopher.olsen@citi.com Agency and Trust
  Tel: (212) 609-0146 388 Greenwich Street, 14th Floor
    New York, NY 10013

 

Reports Available at sf.citidirect.com Page 1 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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   0.00   2.028000 % -   -   0.00   0.00   0.00     0.00   0.00   0.00     0.00
A-2   70,987,000.00   1,615,879.15   3.025000 % 30/360   06/01 - 06/30   4,073.36   741,897.31   0.00     745,970.67   0.00   0.00     873,981.84
A-3   225,000,000.00   225,000,000.00   3.171000 % 30/360   06/01 - 06/30   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   06/01 - 06/30   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   06/01 - 06/30   126,269.62   378.19   0.00     126,647.81   0.00   0.00     47,056,621.81
A-S   103,068,000.00   103,068,000.00   3.684000 % 30/360   06/01 - 06/30   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   06/01 - 06/30   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   4.132939 % 30/360   06/01 - 06/30   111,895.88   0.00   0.00     111,895.88   0.00   0.00     32,489,000.00
D   39,211,000.00   39,211,000.00   3.350000 % 30/360   06/01 - 06/30   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   06/01 - 06/30   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   4.154939 % 30/360   06/01 - 06/30   31,030.47   0.00   0.00     31,030.47   0.00   0.00     8,962,000.00
G   30,249,217.00   30,249,217.00   4.154939 % 30/360   06/01 - 06/30   102,337.44   0.00   0.00     102,337.44   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   31,394,601.15   0.000000 % 30/360   06/01 - 06/30   108,607.46   29,320.65   0.00     137,928.11   0.00   0.00     31,365,280.50
Totals   931,648,875.00   826,173,697.30               2,398,882.96   771,596.15   0.00     3,170,479.11   0.00   0.00     825,402,101.15
Notional Classes                                                    
X-A   730,440,000.00   628,972,879.15   0.792319 % 30/360   06/01 - 06/30   415,289.16   0.00   0.00     415,289.16   0.00   0.00     628,230,603.65
X-B   71,700,000.00   71,700,000.00   0.198939 % 30/360   06/01 - 06/30   7,096.13   0.00   0.00     7,096.13   0.00   0.00     71,700,000.00
X-D   39,211,000.00   39,211,000.00   0.804939 % 30/360   06/01 - 06/30   26,302.06   0.00   0.00     26,302.06   0.00   0.00     39,211,000.00
X-E   15,684,000.00   15,684,000.00   0.804939 % 30/360   06/01 - 06/30   10,520.56   0.00   0.00     10,520.56   0.00   0.00     15,684,000.00
Totals   857,035,000.00   755,567,879.15               459,207.91   0.00   0.00     459,207.91   0.00   0.00     754,825,603.65

 

Reports Available at sf.citidirect.com Page 2 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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 6/30/2022   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
A-2 12515 HAX3 6/30/2022   22.763029   0.057382   10.451171   0.000000   10.508553   0.000000   0.000000   12.311858
A-3 12515 HAY1 6/30/2022   1,000.000000   2.642500   0.000000   0.000000   2.642500   0.000000   0.000000   1,000.000000
A-4 12515 HAZ8 6/30/2022   1,000.000000   2.859167   0.000000   0.000000   2.859167   0.000000   0.000000   1,000.000000
A-AB 12515 HBA2 6/30/2022   1,000.000000   2.683333   0.008037   0.000000   2.691370   0.000000   0.000000   999.991963
A-S 12515 HBB0 6/30/2022   1,000.000000   3.070000   0.000000   0.000000   3.070000   0.000000   0.000000   1,000.000000
B 12515 HBC8 6/30/2022   1,000.000000   3.296667   0.000000   0.000000   3.296667   0.000000   0.000000   1,000.000000
C 12515 HBD6 6/30/2022   1,000.000000   3.444116   0.000000   0.000000   3.444116   0.000000   0.000000   1,000.000000
D 12515 HAA3 6/30/2022   1,000.000000   2.791667   0.000000   0.000000   2.791667   0.000000   0.000000   1,000.000000
  U1253 GAA1                                  
E 12515 HAC9 6/30/2022   1,000.000000   2.791667   0.000000   0.000000   2.791667   0.000000   0.000000   1,000.000000
  U1253 GAB9                                  
F 12515 HAF2 6/30/2022   1,000.000000   3.462449   0.000000   0.000000   3.462449   0.000000   0.000000   1,000.000000
G 12515 HAH8 6/30/2022   1,000.000000   3.383143   0.000000   0.000000   3.383143   0.000000   0.000000   1,000.000000
R 12515 HAU9 6/30/2022   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000   0.000000
VRR Interest 12515 HAT2 6/30/2022   886.786556   3.067777   0.828205   0.000000   3.895982   0.000000   0.000000   885.958351
X-A 12515 HBJ3 6/30/2022   861.087672   0.568547   0.000000   0.000000   0.568547   0.000000   0.000000   860.071469
X-B 12515 HBK0 6/30/2022   1,000.000000   0.098970   0.000000   0.000000   0.098970   0.000000   0.000000   1,000.000000
X-D 12515 HAQ8 6/30/2022   1,000.000000   0.670783   0.000000   0.000000   0.670783   0.000000   0.000000   1,000.000000
  U1253 GAH6                                  
X-E 12515 HBM6 6/30/2022   1,000.000000   0.670783   0.000000   0.000000   0.670783   0.000000   0.000000   1,000.000000
  U1253 GAL7                                  

 

Reports Available at sf.citidirect.com Page 3 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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   0.00   2.028000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
A-2   1,615,879.15   3.025000 % 30/360 4,073.36   0.00   0.00   0.00     4,073.36 0.00   4,073.36     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   4.132939 % 30/360 111,895.88   0.00   0.00   0.00     111,895.88 0.00   111,895.88     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   4.154939 % 30/360 31,030.47   0.00   0.00   0.00     31,030.47 0.00   31,030.47     0.00
G   30,249,217.00   4.154939 % 30/360 104,736.38   155,170.18   537.27   0.00     260,443.83 0.00   102,337.44     158,106.39
R   0.00   0.000000 % - 0.00   0.00   0.00   0.00     0.00 0.00   0.00     0.00
VRR Interest   31,394,601.15   0.000000 % 30/360 108,607.46   0.00   0.00   0.00     108,607.46 0.00   108,607.46     0.00
Totals   826,173,697.30         2,401,281.90   155,170.18   537.27   0.00     2,556,989.35 0.00   2,398,882.96     158,106.39
Notional Classes                                            
X-A   628,972,879.15   0.792319 % 30/360 415,289.16   0.00   0.00   0.00     415,289.16 0.00   415,289.16     0.00
X-B   71,700,000.00   0.198939 % 30/360 7,096.13   0.00   0.00   0.00     7,096.13 0.00   7,096.13     0.00
X-D   39,211,000.00   0.804939 % 30/360 26,302.06   0.00   0.00   0.00     26,302.06 0.00   26,302.06     0.00
X-E   15,684,000.00   0.804939 % 30/360 10,520.56   0.00   0.00   0.00     10,520.56 0.00   10,520.56     0.00
Totals   755,567,879.15         459,207.91   0.00   0.00   0.00     459,207.91 0.00   459,207.91     0.00

 

Reports Available at sf.citidirect.com Page 4 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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   0.00   0.00   0.00   0.00   0.00   0.00     0.00   0.00   3.45 % 0.00 % 28.86 % 33.86 %
A-2   70,987,000.00   1,615,879.15   741,897.31   0.00   0.00   0.00   0.00     873,981.84   0.00   7.62 % 0.11 % 28.86 % 33.86 %
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 % 27.26 % 28.86 % 33.86 %
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 % 30.56 % 28.86 % 33.86 %
A-AB   47,057,000.00   47,057,000.00   378.19   0.00   0.00   0.00   0.00     47,056,621.81   0.00   5.05 % 5.70 % 28.86 % 33.86 %
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 % 12.49 % 17.80 % 20.88 %
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 % 4.75 % 13.59 % 15.94 %
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 % 3.94 % 10.10 % 11.85 %
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 % 4.75 % 5.89 % 6.91 %
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 % 1.90 % 4.21 % 4.94 %
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 % 1.09 % 3.25 % 3.81 %
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 % 3.66 % 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   31,394,601.15   29,320.65   0.00   0.00   0.00   0.00     31,365,280.50   0.00   3.80 % 3.80 % 0.00 % 0.00 %
Totals   931,648,875.00   826,173,697.30   771,596.15   0.00   0.00   0.00   0.00     825,402,101.15   0.00   100.00 % 100.00 %        

 

Reports Available at sf.citidirect.com Page 5 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Reconciliation Detail

 

SOURCE OF FUNDS
 
Interest Funds Available    
Scheduled Interest 2,872,539.21  
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:   2,872,539.21
Principal Funds Available    
Scheduled Principal 771,596.15  
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:   771,596.15
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   3,644,135.36

 

ALLOCATION OF FUNDS
 
Scheduled Fees    
Servicing Fee 4,550.61  
Trustee/Certificate Administrator Fee 4,819.37  
Operating Advisor Fee 2,240.51  
CREFC® Intellectual Property Royalty License Fee 344.20  
Total Scheduled Fees:   11,954.69
Additional Fees, Expenses, etc.    
Additional Servicing Fee 0.00  
Special Servicing Fee 0.00  
Work-out Fee 2,493.65  
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.:   2,493.65
Distributions    
Interest Distribution 2,858,090.87  
Principal Distribution 771,596.15  
Yield Maintenance Charge Distribution 0.00  
Total Distributions:   3,629,687.02
Total Funds Allocated   3,644,135.36

 

Reports Available at sf.citidirect.com Page 6 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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 88.595835 %
 
Controlling Class Information    
Controlling Class is Class G.    
The Controlling Class Representative is RREF III-D AIV RR, LLC.    
 
There Are No Disclosable Special Servicer Fees.    

 

Reports Available at sf.citidirect.com Page 7 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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
 
0 or Less 2 0.00 0.00 0.0000 0 0.000000
1 to 5,000,000 5 14,525,273.87 1.76 4.6190 59 2.571557
5,000,001 to 10,000,000 13 84,988,978.93 10.30 4.4801 58 1.668753
10,000,001 to 15,000,000 13 158,718,114.23 19.23 4.3758 59 1.665067
15,000,001 to 20,000,000 8 153,197,183.56 18.56 4.3358 58 1.069462
20,000,001 to 25,000,000 2 42,214,657.85 5.11 4.0653 60 2.005699
25,000,001 to 30,000,000 1 30,000,000.00 3.63 4.2591 60 3.182500
30,000,001 to 35,000,000 4 129,257,892.71 15.66 4.3061 60 2.163027
35,000,001 to 40,000,000 3 117,500,000.00 14.24 3.7820 59 2.642285
40,000,001 to 45,000,000 1 45,000,000.00 5.45 3.6694 59 2.354000
45,000,001 to 50,000,000 1 50,000,000.00 6.06 3.4300 60 0.000000
Totals 53 825,402,101.15 100.00 4.1720 59 1.797215
 
 
 
 
(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 13.18 3.7343 59 0.000000
Arizona   1 6,802,815.79 0.82 4.9000 59 1.227200
California   13 153,379,762.99 18.58 4.4136 59 2.047822
Florida   2 63,896,512.59 7.74 4.3422 59 1.948770
Georgia   2 24,070,646.38 2.92 4.7094 58 1.741191
Illinois   3 34,885,033.62 4.23 4.1517 55 1.696609
Indiana   2 24,425,807.79 2.96 4.6381 60 1.400402
Louisiana   1 7,206,338.66 0.87 4.8100 59 1.182500
Michigan   1 34,222,882.30 4.15 4.0168 60 2.837500
Minnesota   1 1,682,680.78 0.20 4.8200 59 1.500200
North Carolina   2 25,107,132.43 3.04 4.5535 59 1.798969
Nevada   1 30,000,000.00 3.63 4.2591 60 3.182500
New York   5 148,500,000.00 17.99 3.8507 59 2.269885
Ohio   2 21,254,115.46 2.58 4.4808 58 0.177339
Pennsylvania   1 20,714,657.85 2.51 4.3200 59 1.239200
South Carolina   1 4,107,971.60 0.50 4.8500 60 1.607400
Texas   4 25,916,971.18 3.14 4.2064 59 1.633814
Various   6 90,478,771.73 10.96 4.0942 60 2.618292
  Totals 53 825,402,101.15 100.00 4.1720 59 1.797215

 

Reports Available at sf.citidirect.com Page 8 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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 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 53 825,402,101.15 100.00 4.1720 59 1.797215
Totals 53 825,402,101.15 100.00 4.1720 59 1.797215

 

Property Type
 
Property   # of Ending Sched % of Agg     Wtd Avg
Type   Loans Balance Balance WAC WAM DSCR
 
Other   5 108,750,000.00 13.18 3.7343 59 0.000000
Multifamily   3 24,684,205.41 2.99 4.6831 59 1.633815
Retail   14 145,189,697.29 17.59 4.4145 58 1.456772
Industrial   3 57,570,823.34 6.97 4.0898 60 2.741519
Office   10 152,064,457.67 18.42 4.1963 59 2.077299
Mixed Use   6 143,404,216.07 17.37 3.9872 59 2.364044
Lodging   7 119,437,821.80 14.47 4.5141 59 1.628942
Self Storage   5 74,300,879.57 9.00 3.9898 60 3.018818
  Totals 53 825,402,101.15 100.00 4.1720 59 1.797215

 

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 13 186,281,231.12 22.57 4.0261 59 0.324545
1.251 to 1.500 5 46,671,386.14 5.65 4.7728 59 1.359315
1.501 to 1.750 9 121,508,090.87 14.72 4.3169 58 1.609216
1.751 to 2.000 8 98,764,084.94 11.97 4.5624 60 1.849444
2.001 to 2.250 4 64,958,066.61 7.87 4.4872 59 2.171653
2.251 to 2.500 5 145,220,650.99 17.59 3.7465 58 2.339104
2.501 to 2.750 1 21,500,000.00 2.60 3.8200 60 2.744200
2.751 to 3.000 3 51,098,590.48 6.19 4.2048 60 2.839261
3.001 to 3.250 3 75,400,000.00 9.13 4.0877 60 3.197685
3.251 to 3.500 0 0.00 0.00 0.0000 0 0.000000
3.501 to 3.750 0 0.00 0.00 0.0000 0 0.000000
3.751 to 4.000 1 11,000,000.00 1.33 3.8900 60 3.807600
4.001 or Greater 1 3,000,000.00 0.36 4.0600 59 4.503800
Totals 53 825,402,101.15 100.00 4.1720 59 1.797215
 
 
(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   14 319,492,515.07 38.71 3.7301 59 1.842776
4.01 to 4.25   6 75,099,352.60 9.10 4.0795 60 2.313580
4.26 to 4.50   13 222,356,866.53 26.94 4.3771 60 1.739816
4.51 to 4.75   11 153,344,643.42 18.58 4.5996 58 1.686983
4.76 to 5.00   9 55,108,723.53 6.68 4.8432 60 1.367727
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 53 825,402,101.15 100.00 4.1720 59 1.797215

 

Reports Available at sf.citidirect.com Page 9 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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 52 819,963,245.64 99.34 4.1674 59 1.797283
61 to 90 Months 1 5,438,855.51 0.66 4.8700 61 1.786900
91 Months or Greater 0 0.00 0.00 0.0000 0 0.000000
Totals 53 825,402,101.15 100.00 4.1720 59 1.797215
 
 
(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 22 419,195,757.30 50.79 3.9336 59 1.796713
241 to 270 Months 1 1,682,680.78 0.20 4.8200 59 1.500200
271 to 300 Months 29 399,084,807.56 48.35 4.4102 59 1.799134
301 Months or Greater 1 5,438,855.51 0.66 4.8700 61 1.786900
Totals 53 825,402,101.15 100.00 4.1720 59 1.797215

 

Reports Available at sf.citidirect.com Page 10 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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 7/9/22 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 7/6/22 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 7/1/22 N/A 0.00 0   3   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 7/1/22 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 7/6/22 N/A 0.00 0   0   0  
656120683 007   IN Kalamazoo MI 114,751.00 58,616.02 4.01678 % 7/6/27 N 34,281,498.32 34,222,882.30 7/6/22 N/A 0.00 0   0   0  
308340008 008   LO Long Beach CA 118,275.38 55,009.20 4.55000 % 7/6/27 N 31,193,507.02 31,138,497.82 7/6/22 N/A 0.00 0   0   0  
304101792 009   LO Orange FL 121,275.00 44,171.09 4.41000 % 6/6/27 N 33,000,000.00 32,955,828.91 7/6/22 N/A 0.00 0   8   8  
304101835 010   OF Jacksonville FL 110,266.39 47,529.28 4.27000 % 7/6/27 N 30,988,212.96 30,940,683.68 7/6/22 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 7/6/22 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 7/6/22 N/A 0.00 0   0   0  
304101811 013   RT Pottstown PA 74,686.94 31,715.04 4.32000 % 6/6/27 N 20,746,372.89 20,714,657.85 7/6/22 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 7/6/22 N/A 0.00 0   0   0  
304101788 015   LO Columbus OH 69,337.11 32,594.99 4.55000 % 5/1/27 N 18,286,710.45 18,254,115.46 7/1/22 N/A 0.00 0   0   0  
656100670 016   MU Asheville NC 73,229.41 28,174.92 4.57000 % 6/6/27 N 19,228,727.95 19,200,553.03 7/6/22 N/A 0.00 0   0   8  
306711004 017   RT Gurnee IL 62,318.86 0.00 3.99000 % 10/1/26 N 18,742,515.07 18,742,515.07 2/1/22 N/A 0.00 0   8   8  
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 7/6/22 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 7/9/22 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 7/9/22 N/A 0.00 0   0   0  
656120668 020   RT Huntington Beach CA 55,079.68 22,538.26 4.40000 % 7/6/27 N 15,021,732.14 14,999,193.88 7/6/22 N/A 0.00 0   0   0  
304101800 021   RT Doraville GA 53,637.40 21,914.09 4.74000 % 6/6/27 N 13,579,088.80 13,557,174.71 7/6/22 N/A 0.00 0   0   0  
308340022 022   IN Zion IN 46,078.34 22,083.75 4.47000 % 7/6/27 N 12,370,024.79 12,347,941.04 7/6/22 N/A 0.00 0   0   0  
656120691 023   LO National City CA 49,607.08 18,919.19 4.57900 % 7/6/27 N 13,000,327.20 12,981,408.01 7/6/22 N/A 0.00 0   0   0  
656120663 024   RT Amarillo TX 42,612.86 21,203.57 4.07300 % 6/6/27 N 12,554,732.97 12,533,529.40 7/6/22 N/A 0.00 0   8   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 7/6/22 N/A 0.00 0   0   0  
656120667 026   MU Chicago IL 36,448.45 42,809.33 4.07000 % 7/6/27 N 10,746,472.37 10,703,663.04 7/6/22 N/A 0.00 0   0   0  
308340027 027   MF Indianapolis IN 48,479.92 16,916.19 4.81000 % 7/6/27 N 12,094,782.94 12,077,866.75 7/6/22 N/A 0.00 0   0   0  

 

Reports Available at sf.citidirect.com Page 11 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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 )
 
308340028 028   RT Pinole CA 43,637.71 18,215.40 4.35000 % 7/6/27 N 12,037,989.36 12,019,773.96 7/6/22 N/A 0.00 0   0   0  
304101810 029   RT Santa Monica CA 22,128.97 115,560.05 4.55000 % 1/6/26 N 5,836,211.04 5,720,650.99 7/6/22 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 7/6/22 N/A 0.00 0   0   0  
304101755 030   OF Alpharetta GA 41,005.14 23,182.02 4.67000 % 3/6/27 N 10,536,653.69 10,513,471.67 7/6/22 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 7/6/22 N/A 0.00 0   0   0  
656120665 032   RT San Diego CA 42,436.29 15,609.81 4.85000 % 6/6/27 N 10,499,701.58 10,484,091.77 7/6/22 N/A 0.00 0   0   0  
304101812 033   RT Fort Bragg CA 32,776.23 15,187.91 4.25000 % 6/1/27 N 9,254,465.77 9,239,277.86 7/1/22 N/A 0.00 0   0   0  
308340034 034   OF San Jose CA 31,733.33 11,233.97 4.48000 % 6/6/27 N 8,500,000.00 8,488,766.03 7/6/22 N/A 0.00 0   0   0  
656120678 035   RT San Antonio TX 29,316.61 11,996.17 4.40000 % 7/6/27 N 7,995,437.95 7,983,441.78 7/6/22 N/A 0.00 0   0   0  
308340036 036   MF Shreveport LA 28,934.71 12,298.98 4.81000 % 6/6/27 N 7,218,637.64 7,206,338.66 7/6/22 N/A 0.00 0   0   0  
304101801 037   RT Tucson AZ 27,824.91 11,448.87 4.90000 % 6/6/27 N 6,814,264.66 6,802,815.79 7/6/22 N/A 0.00 0   0   0  
304101822 038   SS Winston Salem NC 22,182.39 8,725.41 4.50000 % 7/6/27 N 5,915,304.81 5,906,579.40 7/6/22 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 7/6/22 N/A 0.00 0   8   8  
304101840 040   OF Evergreen Park IL 22,109.60 9,095.78 4.87000 % 8/1/27 N 5,447,951.29 5,438,855.51 7/1/22 N/A 0.00 0   0   0  
308340041 041   RT Santee CA 22,134.04 8,683.16 4.85000 % 6/6/27 N 5,476,464.51 5,467,781.35 7/6/22 N/A 0.00 0   0   0  
656120679 042   LO Greenwood SC 16,709.57 26,355.53 4.85000 % 7/6/27 N 4,134,327.13 4,107,971.60 7/6/22 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 7/6/22 N/A 0.00 0   0   0  
304101834 044   RT Various XX 19,222.09 7,472.55 4.53000 % 7/6/27 N 5,091,944.11 5,084,471.56 7/6/22 N/A 0.00 0   0   0  
304101807 045   SS Various XX 14,982.41 5,675.59 4.61000 % 6/6/27 N 3,899,975.76 3,894,300.17 7/6/22 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 7/6/22 N/A 0.00 0   0   0  
656120685 047   RT San Diego CA 7,450.51 3,103.33 4.85000 % 7/6/27 N 1,843,424.65 1,840,321.32 7/6/22 N/A 0.00 0   0   0  
304101799 048   OF Mora MN 6,773.05 3,556.70 4.82000 % 6/1/27 N 1,686,237.48 1,682,680.78 7/1/22 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 7/1/22 N/A 0.00 0   3   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 7/1/22 N/A 0.00 0   0   0  
Totals Count: 51   2,872,539.21 771,596.15         826,173,697.30 825,402,101.15     0.00            

 

Reports Available at sf.citidirect.com Page 12 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5

 

            NOI Detail        
 
      Property     Ending Preceding Most Most Recent Most Recent
Loan     Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR   (1) City State Balance Year NOI NOI Start Date of End Date
304101816 001   MU New York NY 37,500,000.00 179,921,263.00 46,309,730.00 01/01/2022 03/31/2022
308340002 002   MU New York NY 40,000,000.00 75,102,247.32 56,481,747.00 Not Available Not Available
307771009 004   OF New York NY 45,000,000.00 98,652,292.70 25,081,789.66 01/01/2022 03/31/2022
308340005 005   LO Various XX 20,000,000.00 42,653,989.00 34,616,804.99 Not Available Not Available
308340006 006   SS Various XX 40,000,000.00 11,361,878.68 5,213,460.31 Not Available Not Available
656120683 007   IN Kalamazoo MI 34,222,882.30 6,135,879.36 1,592,345.63 01/01/2022 03/31/2022
308340008 008   LO Long Beach CA 31,138,497.82 4,193,902.39 4,295,297.52 04/01/2021 03/31/2022
304101792 009   LO Orange FL 32,955,828.91 2,990,664.31 925,453.78 01/01/2022 03/31/2022
304101835 010   OF Jacksonville FL 30,940,683.68 3,425,824.62 2,602,427.17 Not Available Not Available
304101833 011   MU Reno NV 30,000,000.00 11,603,219.54 2,944,105.20 01/01/2022 03/31/2022
308340012 012   SS Various XX 21,500,000.00 1,997,226.16 1,156,549.37 Not Available Not Available
304101811 013   RT Pottstown PA 20,714,657.85 2,139,147.02 423,784.33 01/01/2022 03/31/2022
304101830 014   OF New York NY 20,000,000.00 1,885,976.00 465,016.00 01/01/2022 03/31/2022
304101788 015   LO Columbus OH 18,254,115.46 -913,448.38 -620,543.98 04/01/2021 03/31/2022
656100670 016   MU Asheville NC 19,200,553.03 2,241,703.18 568,503.34 01/01/2022 03/31/2022
306711004 017   RT Gurnee IL 18,742,515.07 19,420,588.94 4,871,032.78 01/01/2022 03/31/2022
656120687 019   OF San Francisco CA 17,000,000.00 1,678,757.84 416,210.20 01/01/2022 03/31/2022
304101817 01 A N/A     12,500,000.00 0.00 0.00 Not Available Not Available
656120671 01 B N/A     50,000,000.00 0.00 0.00 Not Available Not Available
656120668 020   RT Huntington Beach CA 14,999,193.88 1,584,144.92 371,193.49 01/01/2022 03/31/2022
304101800 021   RT Doraville GA 13,557,174.71 1,570,241.55 1,136,351.05 Not Available Not Available
308340022 022   IN Zion IN 12,347,941.04 1,329,259.00 957,246.00 Not Available Not Available
656120691 023   LO National City CA 12,981,408.01 2,904,074.83 2,669,091.54 04/01/2021 03/31/2022
656120663 024   RT Amarillo TX 12,533,529.40 919,964.00 210,462.75 01/01/2022 03/31/2022
656120666 025   OF San Francisco CA 13,000,000.00 1,593,114.12 351,094.49 01/01/2022 03/31/2022
656120667 026   MU Chicago IL 10,703,663.04 1,447,084.96 398,555.19 01/01/2022 03/31/2022
308340027 027   MF Indianapolis IN 12,077,866.75 1,178,946.60 543,461.25 Not Available Not Available

 

Reports Available at sf.citidirect.com Page 13 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    NOI Detail

 

        Property     Ending Preceding Most Most Recent Most Recent
Loan       Type     Scheduled Fiscal Recent Financial As of Financial As
Number OMCR     (1) City State Balance Year NOI NOI Start Date of End Date
308340028 028     RT Pinole CA 12,019,773.96 1,082,716.80 234,100.70 01/01/2022 03/31/2022
304101810 029     RT Santa Monica CA 5,720,650.99 3,643,782.00 3,011,815.00 Not Available Not Available
308340102 02 A   N/A     20,000,000.00 0.00 0.00 Not Available Not Available
304101755 030     OF Alpharetta GA 10,513,471.67 1,566,670.75 433,704.77 01/01/2022 03/31/2022
656120689 031     IN Emeryville CA 11,000,000.00 1,245,584.04 430,871.33 01/01/2022 03/31/2022
656120665 032     RT San Diego CA 10,484,091.77 887,112.00 239,895.65 01/01/2022 03/31/2022
304101812 033     RT Fort Bragg CA 9,239,277.86 1,022,315.37 276,877.84 01/01/2022 03/31/2022
308340034 034     OF San Jose CA 8,488,766.03 821,084.02 234,607.38 01/01/2022 03/31/2022
656120678 035     RT San Antonio TX 7,983,441.78 743,659.50 200,581.12 01/01/2022 03/31/2022
308340036 036     MF Shreveport LA 7,206,338.66 574,724.26 160,629.90 01/01/2022 03/31/2022
304101801 037     RT Tucson AZ 6,802,815.79 756,730.24 154,864.67 01/01/2022 03/31/2022
304101822 038     SS Winston Salem NC 5,906,579.40 677,760.15 182,980.82 01/01/2022 03/31/2022
304101809 039     MU New York NY 6,000,000.00 294,437.00 398,648.11 01/01/2021 09/30/2021
304101840 040     OF Evergreen Park IL 5,438,855.51 541,941.50 170,554.54 01/01/2022 03/31/2022
308340041 041     RT Santee CA 5,467,781.35 534,211.04 124,284.72 01/01/2022 03/31/2022
656120679 042     LO Greenwood SC 4,107,971.60 453,449.08 918,766.24 04/01/2021 03/31/2022
304101794 043     MF Lufkin TX 5,400,000.00 713,082.29 183,880.90 01/01/2022 03/31/2022
304101834 044     RT Various XX 5,084,471.56 478,280.65 119,415.55 01/01/2022 03/31/2022
304101807 045     SS Various XX 3,894,300.17 604,188.30 180,502.70 01/01/2022 03/31/2022
304101808 046     SS Loveland OH 3,000,000.00 544,146.28 428,203.30 Not Available Not Available
656120685 047     RT San Diego CA 1,840,321.32 220,534.00 62,957.00 01/01/2022 03/31/2022
304101799 048     OF Mora MN 1,682,680.78 185,549.00 47,512.00 01/01/2022 03/31/2022
307771015 04 A   N/A     6,250,000.00 0.00 0.00 Not Available Not Available
308340105 05 A   N/A     20,000,000.00 0.00 0.00 Not Available Not Available
Totals Count:   51       825,402,101.15 494,609,899.93 202,176,823.30    

 

Reports Available at sf.citidirect.com Page 14 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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 15 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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   #  
 
07/15/2022 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   51,250,000.00   2   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 % 6.209 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 %
06/17/2022 13,579,088.80   1   0.00   0   0.00   0   0.00   0   0.00   0   51,250,000.00   2   0.00   0   0.00   0  
  1.644 % 2.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 6.203 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 %
05/17/2022 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   51,250,000.00   2   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 % 6.198 % 3.9 % 0.000 % 0.0 % 0.000 % 0.0 %
04/15/2022 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   51,250,000.00   2   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 % 6.056 % 3.8 % 0.000 % 0.0 % 0.000 % 0.0 %
03/17/2022 0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   51,250,000.00   2   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 % 5.685 % 3.8 % 0.000 % 0.0 % 0.000 % 0.0 %
02/17/2022 18,415,915.70   1   0.00   0   0.00   0   0.00   0   0.00   0   51,250,000.00   2   0.00   0   0.00   0  
  2.041 % 1.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 5.679 % 3.8 % 0.000 % 0.0 % 0.000 % 0.0 %
01/18/2022 18,445,577.00   1   0.00   0   0.00   0   0.00   0   0.00   0   51,250,000.00   2   0.00   0   0.00   0  
  2.042 % 1.9 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 5.674 % 3.8 % 0.000 % 0.0 % 0.000 % 0.0 %
12/17/2021 0.00   0   0.00   0   0.00   0   0.00   0   18,742,515.07   1   51,250,000.00   2   0.00   0   0.00   0  
  0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 0.000 % 0.0 % 2.073 % 1.9 % 5.670 % 3.8 % 0.000 % 0.0 % 0.000 % 0.0 %
11/18/2021 18,506,882.71   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  2.046 % 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 %
10/18/2021 33,000,000.00   1   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  3.644 % 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 %
09/17/2021 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 %
08/17/2021 18,253,879.50   2   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0   0.00   0  
  2.012 % 3.8 % 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 16 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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
306711004 017 Gurnee Mills 0.00   0.00 78,836.76
Totals 1   0.00   0.00 78,836.76

 

Reports Available at sf.citidirect.com Page 17 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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
09/17/2020 306711004 017 Gurnee Mills 4,653,453.13 09/11/2020 15,973.46 15,973.46
10/19/2020 306711004 017 Gurnee Mills 4,653,453.13 09/11/2020 15,458.19 31,431.65
11/18/2020 306711004 017 Gurnee Mills 4,653,453.13 09/11/2020 15,973.46 47,405.11
12/17/2020 306711004 017 Gurnee Mills 4,653,453.13 09/11/2020 15,458.19 62,863.30
01/15/2021 306711004 017 Gurnee Mills 4,653,453.13 09/11/2020 15,973.46 78,836.76
02/18/2021 306711004 017 Gurnee Mills 4,653,453.13 09/11/2020 15,973.46 94,810.22
03/17/2021 306711004 017 Gurnee Mills 4,653,453.13 09/11/2020 0.00 94,810.22
04/16/2021 306711004 017 Gurnee Mills 4,653,453.13 04/12/2021 0.00 94,810.22
05/17/2021 306711004 017 Gurnee Mills 4,653,453.13 09/11/2020 15,458.19 110,268.41
06/17/2021 306711004 017 Gurnee Mills 0.00   -15,458.19 94,810.22
07/16/2021 306711004 017 Gurnee Mills 0.00   0.00 94,810.22
08/17/2021 306711004 017 Gurnee Mills 0.00   0.00 94,810.22
09/17/2021 306711004 017 Gurnee Mills 0.00   0.00 94,810.22
10/18/2021 306711004 017 Gurnee Mills 0.00   -15,973.46 78,836.76
11/18/2021 306711004 017 Gurnee Mills 0.00   0.00 78,836.76
12/17/2021 306711004 017 Gurnee Mills 0.00   0.00 78,836.76
01/18/2022 306711004 017 Gurnee Mills 0.00   0.00 78,836.76
02/17/2022 306711004 017 Gurnee Mills 0.00   0.00 78,836.76
03/17/2022 306711004 017 Gurnee Mills 0.00   0.00 78,836.76
04/15/2022 306711004 017 Gurnee Mills 0.00   0.00 78,836.76
05/17/2022 306711004 017 Gurnee Mills 0.00   0.00 78,836.76
06/17/2022 306711004 017 Gurnee Mills 0.00   0.00 78,836.76
07/15/2022 306711004 017 Gurnee Mills 0.00   0.00 78,836.76
12/17/2020 304101809 039 1566 Third Avenue 0.00 12/11/2020 0.00 0.00
01/15/2021 304101809 039 1566 Third Avenue 0.00 12/11/2020 0.00 0.00
02/18/2021 304101809 039 1566 Third Avenue 0.00 12/11/2020 0.00 0.00
03/17/2021 304101809 039 1566 Third Avenue 0.00 12/11/2020 0.00 0.00
04/16/2021 304101809 039 1566 Third Avenue 0.00 12/11/2020 0.00 0.00

 

Reports Available at sf.citidirect.com Page 18 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5
    Loan Modification Detail

 

      Modification Modification Modification
Loan Number OMCR Property Name Date Type (4) Description
304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
656100670 016 Pack Square 8/6/20 8 Other
306711004 017 Gurnee Mills 5/1/20 8 Other
304101809 039 1566 Third Avenue 2/16/21 8 Other
 
Totals 4        

 

Reports Available at sf.citidirect.com Page 19 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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
09/17/2020 308340003 003 Various 8/6/20 8 Other
10/19/2020 308340003 003 Various 8/6/20 8 Other
11/18/2020 308340003 003 Various 8/6/20 8 Other
12/17/2020 308340003 003 Various 8/6/20 8 Other
01/15/2021 308340003 003 Various 8/6/20 8 Other
02/18/2021 308340003 003 Various 8/6/20 8 Other
03/17/2021 308340003 003 Various 8/6/20 8 Other
04/16/2021 308340003 003 Various 8/6/20 8 Other
05/17/2021 308340003 003 Various 8/6/20 8 Other
06/17/2021 308340003 003 Various 8/6/20 8 Other
07/16/2021 308340003 003 Various 8/6/20 8 Other
08/17/2021 308340003 003 Various 8/6/20 8 Other
09/17/2021 308340003 003 Various 8/6/20 8 Other
10/18/2021 308340003 003 Various 8/6/20 8 Other
11/18/2021 308340003 003 Various 8/6/20 8 Other
12/17/2021 308340003 003 Various 8/6/20 8 Other
01/18/2022 308340003 003 Various 8/6/20 8 Other
02/17/2022 308340003 003 Various 8/6/20 8 Other
03/17/2022 308340003 003 Various 8/6/20 8 Other
04/15/2022 308340003 003 Various 8/6/20 8 Other
05/17/2021 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
06/17/2021 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
07/16/2021 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
08/17/2021 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
09/17/2021 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
10/18/2021 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
11/18/2021 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other

 

Reports Available at sf.citidirect.com Page 20 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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
12/17/2021 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
01/18/2022 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
02/17/2022 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
03/17/2022 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
04/15/2022 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
05/17/2022 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
06/17/2022 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
07/15/2022 304101792 009 Embassy Suites Anaheim Orange 4/29/21 8 Other
08/17/2020 656100670 016 Pack Square 8/6/20 8 Other
09/17/2020 656100670 016 Pack Square 8/6/20 8 Other
10/19/2020 656100670 016 Pack Square 8/6/20 8 Other
11/18/2020 656100670 016 Pack Square 8/6/20 8 Other
12/17/2020 656100670 016 Pack Square 8/6/20 8 Other
01/15/2021 656100670 016 Pack Square 8/6/20 8 Other
02/18/2021 656100670 016 Pack Square 8/6/20 8 Other
03/17/2021 656100670 016 Pack Square 8/6/20 8 Other
04/16/2021 656100670 016 Pack Square 8/6/20 8 Other
05/17/2021 656100670 016 Pack Square 8/6/20 8 Other
06/17/2021 656100670 016 Pack Square 8/6/20 8 Other
07/16/2021 656100670 016 Pack Square 8/6/20 8 Other
08/17/2021 656100670 016 Pack Square 8/6/20 8 Other
09/17/2021 656100670 016 Pack Square 8/6/20 8 Other
10/18/2021 656100670 016 Pack Square 8/6/20 8 Other
11/18/2021 656100670 016 Pack Square 8/6/20 8 Other
12/17/2021 656100670 016 Pack Square 8/6/20 8 Other
01/18/2022 656100670 016 Pack Square 8/6/20 8 Other
02/17/2022 656100670 016 Pack Square 8/6/20 8 Other

 

Reports Available at sf.citidirect.com Page 21 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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
03/17/2022 656100670 016 Pack Square 8/6/20 8 Other
04/15/2022 656100670 016 Pack Square 8/6/20 8 Other
05/17/2022 656100670 016 Pack Square 8/6/20 8 Other
06/17/2022 656100670 016 Pack Square 8/6/20 8 Other
07/15/2022 656100670 016 Pack Square 8/6/20 8 Other
01/15/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
02/18/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
03/17/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
04/16/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
05/17/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
06/17/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
07/16/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
08/17/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
09/17/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
10/18/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
11/18/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
12/17/2021 306711004 017 Gurnee Mills 5/1/20 8 Other
01/18/2022 306711004 017 Gurnee Mills 5/1/20 8 Other
02/17/2022 306711004 017 Gurnee Mills 5/1/20 8 Other
03/17/2022 306711004 017 Gurnee Mills 5/1/20 8 Other
04/15/2022 306711004 017 Gurnee Mills 5/1/20 8 Other
05/17/2022 306711004 017 Gurnee Mills 5/1/20 8 Other
06/17/2022 306711004 017 Gurnee Mills 5/1/20 8 Other
07/15/2022 306711004 017 Gurnee Mills 5/1/20 8 Other
03/17/2021 304101809 039 1566 Third Avenue 2/16/21 8 Other
04/16/2021 304101809 039 1566 Third Avenue 2/16/21 8 Other
05/17/2021 304101809 039 1566 Third Avenue 2/16/21 8 Other

 

Reports Available at sf.citidirect.com Page 22 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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
06/17/2021 304101809 039 1566 Third Avenue 2/16/21 8 Other
07/16/2021 304101809 039 1566 Third Avenue 2/16/21 8 Other
08/17/2021 304101809 039 1566 Third Avenue 2/16/21 8 Other
09/17/2021 304101809 039 1566 Third Avenue 2/16/21 8 Other
10/18/2021 304101809 039 1566 Third Avenue 2/16/21 8 Other
11/18/2021 304101809 039 1566 Third Avenue 2/16/21 8 Other
12/17/2021 304101809 039 1566 Third Avenue 2/16/21 8 Other
01/18/2022 304101809 039 1566 Third Avenue 2/16/21 8 Other
02/17/2022 304101809 039 1566 Third Avenue 2/16/21 8 Other
03/17/2022 304101809 039 1566 Third Avenue 2/16/21 8 Other
04/15/2022 304101809 039 1566 Third Avenue 2/16/21 8 Other
05/17/2022 304101809 039 1566 Third Avenue 2/16/21 8 Other
06/17/2022 304101809 039 1566 Third Avenue 2/16/21 8 Other
07/15/2022 304101809 039 1566 Third Avenue 2/16/21 8 Other

 

Reports Available at sf.citidirect.com Page 23 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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
307771009 004   3     11/16/21 4/1/17 2,210,000,000.00 0.00 See the loan supplemental file for comments.
304101792 009   8     5/27/20 4/1/18 58,700,000.00 0.00 See the loan supplemental file for comments.
306711004 017   8     6/1/20 8/23/16 417,000,000.00 0.00 See the loan supplemental file for comments.
656120663 024   8     5/13/20 4/23/17 19,100,000.00 0.00 See the loan supplemental file for comments.
304101809 039   8     6/10/20 11/17/20 7,500,000.00 0.00 See the loan supplemental file for comments.
307771015 04 A 3     11/16/21   0.00 0.00 See the loan supplemental file for comments.
Totals 6             2,712,300,000.00 0.00  

 

Reports Available at sf.citidirect.com Page 24 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    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
7/15/22 304101792 009 5/27/20 8   11/1/21 32,955,828.91 32,955,828.91 19   FL 4.410 %   925,453.78 2.54 % 6/6/27 59
6/17/22 304101792 009 5/27/20 8   11/1/21 33,000,000.00 33,000,000.00 19   FL 4.410 %   925,453.78 2.54 % 6/6/27 60
5/17/22 304101792 009 5/27/20 8   11/1/21 33,000,000.00 33,000,000.00 19   FL 4.410 %   925,453.78 2.54 % 6/6/27 61
4/15/22 304101792 009 5/27/20 8   11/1/21 33,000,000.00 33,000,000.00 19   FL 4.410 %   1,811,553.01 1.64 % 6/6/27 62
3/17/22 304101792 009 5/27/20 8   11/1/21 33,000,000.00 33,000,000.00 19   FL 4.410 %   1,811,553.01 1.64 % 6/6/27 63
2/17/22 304101792 009 5/27/20 8   11/1/21 33,000,000.00 33,000,000.00 19   FL 4.410 %   1,811,553.01 1.64 % 6/6/27 64
1/18/22 304101792 009 5/27/20 8   11/1/21 33,000,000.00 33,000,000.00 19   FL 4.410 %   1,811,553.01 1.64 % 6/6/27 65
12/17/21 304101792 009 5/27/20 8   11/1/21 33,000,000.00 33,000,000.00 19   FL 4.410 %   -115,613.00 -0.16 % 6/6/27 66
11/18/21 304101792 009 5/27/20 9     33,000,000.00 33,000,000.00 19   FL 4.410 %   -115,613.00 -0.16 % 6/6/27 67
10/18/21 304101792 009 5/27/20 9     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 68
9/17/21 304101792 009 5/27/20 9     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 69
8/17/21 304101792 009 5/27/20 9     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 70
7/16/21 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 71
6/17/21 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 72
5/17/21 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 73
4/16/21 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 74
3/17/21 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 75
2/18/21 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 76
1/15/21 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 77
12/17/20 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 78
11/18/20 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   -202,646.00 -0.27 % 6/6/27 79
10/19/20 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   3,838,835.00 2.60 % 6/6/27 80
9/17/20 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   3,838,835.00 2.60 % 6/6/27 81
8/17/20 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   3,838,835.00 2.60 % 6/6/27 82
7/17/20 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   3,838,835.00 2.60 % 6/6/27 83
6/17/20 304101792 009 5/27/20 13     33,000,000.00 33,000,000.00 19   FL 4.410 %   3,838,835.00 2.60 % 6/6/27 84

 

Reports Available at sf.citidirect.com Page 25 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust
Determination Date: 07/11/2022  
    Commercial Mortgage Pass-Through Certificates
    Series 2017-CD5

 

7/15/22 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 398,648.11 2.03 % 6/6/27 59
6/17/22 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 398,648.11 2.03 % 6/6/27 60
5/17/22 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 398,648.11 2.03 % 6/6/27 61
4/15/22 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 398,648.11 2.03 % 6/6/27 62
3/17/22 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 398,648.11 2.03 % 6/6/27 63
2/17/22 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 398,648.11 2.03 % 6/6/27 64
1/18/22 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 268,767.31 2.05 % 6/6/27 65
12/17/21 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 268,767.31 2.05 % 6/6/27 66
11/18/21 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 268,767.31 2.05 % 6/6/27 67
10/18/21 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 268,767.31 2.05 % 6/6/27 68
9/17/21 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 121,218.45 1.87 % 6/6/27 69
8/17/21 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 121,218.45 1.87 % 6/6/27 70
7/16/21 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 121,218.45 1.87 % 6/6/27 71
6/17/21 304101809 039 6/10/20 8 5/6/21 6,000,000.00 6,000,000.00 18 NY 4.320 % 121,218.45 1.87 % 6/6/27 72
5/17/21 304101809 039 6/10/20 9   6,000,000.00 6,000,000.00 18 NY 4.320 % 2,263.94 0.01 % 6/6/27 73
4/16/21 304101809 039 6/10/20 1   6,000,000.00 6,000,000.00 18 NY 4.320 % 2,263.94 0.01 % 6/6/27 74
3/17/21 304101809 039 6/10/20 1   6,000,000.00 6,000,000.00 18 NY 4.320 % 2,263.94 0.01 % 6/6/27 75
2/18/21 304101809 039 6/10/20 1   6,000,000.00 6,000,000.00 18 NY 4.320 % 191,118.00 1.45 % 6/6/27 76
1/15/21 304101809 039 6/10/20 1   6,000,000.00 6,000,000.00 18 NY 4.320 % 191,118.00 1.45 % 6/6/27 77
12/17/20 304101809 039 6/10/20 1   6,000,000.00 6,000,000.00 18 NY 4.320 % 191,118.00 1.45 % 6/6/27 78
11/18/20 304101809 039 6/10/20 1   6,000,000.00 6,000,000.00 18 NY 4.320 % 191,118.00 1.45 % 6/6/27 79
10/19/20 304101809 039 6/10/20 13   6,000,000.00 6,000,000.00 18 NY 4.320 % 297,284.00 1.51 % 6/6/27 80
9/17/20 304101809 039 6/10/20 13   6,000,000.00 6,000,000.00 18 NY 4.320 % 297,284.00 1.51 % 6/6/27 81
8/17/20 304101809 039 6/10/20 13   6,000,000.00 6,000,000.00 18 NY 4.320 % 297,284.00 1.51 % 6/6/27 82
7/17/20 304101809 039 6/10/20 13   6,000,000.00 6,000,000.00 18 NY 4.320 % 297,284.00 1.51 % 6/6/27 83
6/17/20 304101809 039 6/10/20 13   6,000,000.00 6,000,000.00 18 NY 4.320 % 297,284.00 1.51 % 6/6/27 84
7/15/22 306711004 017 6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 4,871,032.78 1.89 % 10/1/26 51
6/17/22 306711004 017 6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 4,871,032.78 1.89 % 10/1/26 52
5/17/22 306711004 017 6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 13,987,786.65 2.41 % 10/1/26 53
4/15/22 306711004 017 6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 13,987,786.65 2.41 % 10/1/26 54
3/17/22 306711004 017 6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 13,987,786.65 2.41 % 10/1/26 55

 

Reports Available at sf.citidirect.com Page 26 of 34 © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022     CD 2017-CD5 Mortgage Trust            
Determination Date: 07/11/2022                          
Commercial Mortgage Pass-Through Certificates
                Series 2017-CD5              
2/17/22 306711004 017   6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 13,987,786.65 2.41 % 10/1/26 56
1/18/22 306711004 017   6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 13,987,786.65 2.41 % 10/1/26 57
12/17/21 306711004 017   6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 9,736,777.97 1.88 % 10/1/26 58
11/18/21 306711004 017   6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 9,736,777.97 1.88 % 10/1/26 59
10/18/21 306711004 017   6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 9,736,777.97 1.88 % 10/1/26 60
9/17/21 306711004 017   6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 9,764,167.00 1.24 % 10/1/26 61
8/17/21 306711004 017   6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 9,764,167.00 1.24 % 10/1/26 62
7/16/21 306711004 017   6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 9,764,167.00 1.24 % 10/1/26 63
6/17/21 306711004 017   6/1/20 8 5/11/21 18,742,515.07 18,742,515.03 12 IL 3.990 % 9,764,167.00 1.24 % 10/1/26 64
5/17/21 306711004 017   6/1/20 9   18,742,515.07 18,742,515.03 12 IL 3.990 % 9,764,167.00 1.24 % 10/1/26 65
4/16/21 306711004 017   6/1/20 9   18,742,515.07 18,742,515.03 12 IL 3.990 % 9,764,167.00 1.24 % 10/1/26 66
3/17/21 306711004 017   6/1/20 9   18,742,515.07 18,742,515.03 12 IL 3.990 % 9,764,167.00 1.24 % 10/1/26 67
2/18/21 306711004 017   6/1/20 9   18,451,520.09 18,742,515.03 12 IL 3.990 % 9,764,167.00 1.24 % 10/1/26 68
1/15/21 306711004 017   6/1/20 9   18,451,520.09 18,742,515.03 12 IL 3.990 % 9,764,167.00 1.24 % 10/1/26 69
12/17/20 306711004 017   6/1/20 13   18,483,382.06 18,742,515.03 12 IL 3.990 % 9,764,167.00 1.24 % 10/1/26 70
11/18/20 306711004 017   6/1/20 13   18,517,180.23 18,742,515.03 12 IL 3.990 % 9,764,167.00 1.24 % 10/1/26 71
10/19/20 306711004 017   6/1/20 13   18,548,817.37 18,742,515.03 12 IL 3.990 % 16,988,734.00 1.44 % 10/1/26 72
9/17/20 306711004 017   6/1/20 13   18,582,398.68 18,742,515.03 12 IL 3.990 % 16,988,734.00 1.44 % 10/1/26 73
8/17/20 306711004 017   6/1/20 13   18,613,812.51 18,742,515.03 12 IL 3.990 % 16,988,734.00 1.44 % 10/1/26 74
7/17/20 306711004 017   6/1/20 13   18,645,118.78 18,742,515.03 12 IL 3.990 % 16,988,734.00 1.44 % 10/1/26 75
6/17/20 306711004 017   6/1/20 13   18,678,380.95 18,742,515.03 12 IL 3.990 % 16,988,734.00 1.44 % 10/1/26 76
7/15/22 307771009 004   11/16/21 3   45,000,000.00 45,000,000.00 17 NY 3.669 % 25,081,789.66 2.50 % 6/1/27 59
6/17/22 307771009 004   11/16/21 3   45,000,000.00 45,000,000.00 17 NY 3.669 % 25,081,789.66 2.50 % 6/1/27 60
5/17/22 307771009 004   11/16/21 3   45,000,000.00 45,000,000.00 17 NY 3.669 % 25,081,789.66 2.50 % 6/1/27 61
4/15/22 307771009 004   11/16/21 3   45,000,000.00 45,000,000.00 17 NY 3.669 % 75,259,160.16 2.50 % 6/1/27 62
3/17/22 307771009 004   11/16/21 3   45,000,000.00 45,000,000.00 17 NY 3.669 % 75,259,160.16 2.50 % 6/1/27 63
2/17/22 307771009 004   11/16/21 3   45,000,000.00 45,000,000.00 17 NY 3.669 % 75,259,160.16 2.50 % 6/1/27 64
1/18/22 307771009 004   11/16/21 3   45,000,000.00 45,000,000.00 17 NY 3.669 % 75,259,160.16 2.50 % 6/1/27 65
12/17/21 307771009 004   11/16/21 3   45,000,000.00 45,000,000.00 17 NY 3.669 % 75,259,160.16 2.50 % 6/1/27 66
7/15/22 307771015 04 A 11/16/21 3   6,250,000.00 6,250,000.00 0   3.669 % 0.00 0.00 % 6/1/27 59
6/17/22 307771015 04 A 11/16/21 3   6,250,000.00 6,250,000.00 0   3.669 % 0.00 0.00 % 6/1/27 60
 
Reports Available at sf.citidirect.com       Page 27 of 34         © Copyright 2022 Citigroup  

 

 

Distribution Date: 07/15/2022     CD 2017-CD5 Mortgage Trust            
Determination Date: 07/11/2022                          
Commercial Mortgage Pass-Through Certificates
                Series 2017-CD5              
5/17/22 307771015 04 A 11/16/21 3   6,250,000.00 6,250,000.00 0   3.669 % 0.00 0.00 % 6/1/27 61
4/15/22 307771015 04 A 11/16/21 3   6,250,000.00 6,250,000.00 0   3.669 % 0.00 0.00 % 6/1/27 62
3/17/22 307771015 04 A 11/16/21 3   6,250,000.00 6,250,000.00 0   3.669 % 0.00 0.00 % 6/1/27 63
2/17/22 307771015 04 A 11/16/21 3   6,250,000.00 6,250,000.00 0   3.669 % 0.00 0.00 % 6/1/27 64
1/18/22 307771015 04 A 11/16/21 3   6,250,000.00 6,250,000.00 0   3.669 % 0.00 0.00 % 6/1/27 65
12/17/21 307771015 04 A 11/16/21 3   6,250,000.00 6,250,000.00 0   3.669 % 0.00 0.00 % 6/1/27 66
7/15/22 656120663 024   5/13/20 8 12/10/20 12,533,529.40 12,533,529.40 12 TX 4.073 % 210,462.75 1.10 % 6/6/27 59
6/17/22 656120663 024   5/13/20 8 12/10/20 12,554,732.97 12,554,732.97 12 TX 4.073 % 696,393.28 1.21 % 6/6/27 60
5/17/22 656120663 024   5/13/20 8 12/10/20 12,574,446.97 12,574,446.97 12 TX 4.073 % 696,393.28 1.21 % 6/6/27 61
4/15/22 656120663 024   5/13/20 8 12/10/20 12,595,512.13 12,595,512.13 12 TX 4.073 % 696,393.28 1.21 % 6/6/27 62
3/17/22 656120663 024   5/13/20 8 12/10/20 12,615,083.61 12,615,083.61 12 TX 4.073 % 696,393.28 1.21 % 6/6/27 63
2/17/22 656120663 024   5/13/20 8 12/10/20 12,638,861.53 12,638,861.53 12 TX 4.073 % 671,669.53 1.17 % 6/6/27 64
1/18/22 656120663 024   5/13/20 8 12/10/20 12,658,281.50 12,658,281.50 12 TX 4.073 % 671,669.53 1.17 % 6/6/27 65
12/17/21 656120663 024   5/13/20 8 12/10/20 12,677,633.60 12,677,633.60 12 TX 4.073 % 671,669.53 1.17 % 6/6/27 66
11/18/21 656120663 024   5/13/20 8 12/10/20 12,698,349.71 12,698,349.71 12 TX 4.073 % 671,669.53 1.17 % 6/6/27 67
10/18/21 656120663 024   5/13/20 8 12/10/20 12,717,561.76 12,717,561.76 12 TX 4.073 % 416,580.02 1.27 % 6/6/27 68
9/17/21 656120663 024   5/13/20 8 12/10/20 12,738,142.81 12,738,142.81 12 TX 4.073 % 416,580.02 1.27 % 6/6/27 69
8/17/21 656120663 024   5/13/20 8 12/10/20 12,757,215.79 12,757,215.79 12 TX 4.073 % 416,580.02 1.27 % 6/6/27 70
7/16/21 656120663 024   5/13/20 8 12/10/20 12,776,222.11 12,776,222.11 12 TX 4.073 % 563,743.00 1.15 % 6/6/27 71
6/17/21 656120663 024   5/13/20 8 12/10/20 12,796,604.73 12,796,604.73 12 TX 4.073 % 563,743.00 1.15 % 6/6/27 72
5/17/21 656120663 024   5/13/20 8 12/10/20 12,815,473.38 12,815,473.38 12 TX 4.073 % 563,743.00 1.15 % 6/6/27 73
4/16/21 656120663 024   5/13/20 8 12/10/20 12,835,723.23 12,835,723.23 12 TX 4.073 % 563,743.00 1.15 % 6/6/27 74
3/17/21 656120663 024   5/13/20 8 12/10/20 12,854,455.16 12,854,455.16 12 TX 4.073 % 563,743.00 1.15 % 6/6/27 75
2/18/21 656120663 024   5/13/20 8 12/10/20 12,877,477.17 12,877,477.17 12 TX 4.073 % 563,743.00 1.15 % 6/6/27 76
1/15/21 656120663 024   5/13/20 8 12/10/20 12,896,063.17 12,896,063.17 12 TX 4.073 % 563,743.00 1.15 % 6/6/27 77
12/17/20 656120663 024   5/13/20 13   12,914,584.21 12,914,584.21 12 TX 4.073 % 251,182.00 1.31 % 6/6/27 78
11/18/20 656120663 024   5/13/20 13   12,934,498.80 12,934,498.80 12 TX 4.073 % 251,182.00 1.31 % 6/6/27 79
10/19/20 656120663 024   5/13/20 13   12,952,885.50 12,952,885.50 12 TX 4.073 % 251,182.00 1.31 % 6/6/27 80
9/17/20 656120663 024   5/13/20 13   12,972,670.52 13,084,159.31 12 TX 4.073 % 251,182.00 1.31 % 6/6/27 81
8/17/20 656120663 024   5/13/20 13   12,990,923.81 13,084,159.31 12 TX 4.073 % 251,182.00 1.31 % 6/6/27 82
7/17/20 656120663 024   5/13/20 13   13,009,113.30 13,084,159.31 12 TX 4.073 % 251,182.00 1.31 % 6/6/27 83
 
Reports Available at sf.citidirect.com       Page 28 of 34         © Copyright 2022 Citigroup  

 

 

Distribution Date: 07/15/2022   CD 2017-CD5 Mortgage Trust            
Determination Date: 07/11/2022                      
Commercial Mortgage Pass-Through Certificates
          Series 2017-CD5              
6/17/20 656120663 024 5/13/20 13 13,028,708.12 13,084,159.31 12 TX 4.073 % 251,182.00 1.31 % 6/6/27 84
 
 
 
 
Reports Available at sf.citidirect.com   Page 29 of 34         © Copyright   2022 Citigroup  

 

 

Distribution Date:   07/15/2022   CD 2017-CD5 Mortgage Trust      
Determination Date:   07/11/2022              
          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 30 of 34     © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022   CD 2017-CD5 Mortgage Trust      
Determination Date: 07/11/2022                
        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
4/15/22 308340003 003 4/11/22 2 54,455,395.19   0.00 0.00 0.00 0.00 0.00
3/17/21 306711004 017   0 (290,994.98 ) 0.00 0.00 0.00 0.00 0.00
5/17/22 304101829 018 5/2/22 2 18,713,589.12   0.00 0.00 0.00 0.00 0.00
 
 
 
 
Reports Available at sf.citidirect.com       Page 31 of 34     © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022     CD 2017-CD5 Mortgage Trust          
Determination Date: 07/11/2022                      
      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 32 of 34     © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022   CD 2017-CD5 Mortgage Trust          
Determination Date: 07/11/2022                    
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 33 of 34       © Copyright 2022 Citigroup

 

 

Distribution Date: 07/15/2022 CD 2017-CD5 Mortgage Trust      
Determination Date: 07/11/2022            
        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 34 of 34     © Copyright 2022 Citigroup